Go to the Federal Communications Commission homepage at www.fcc.gov

FCC Form 399: Incentive Auction Relocation Reimbursement Fund System

Approved by OMB 3060-1178
Go to the Federal Communications Commission homepage at www.fcc.gov

(REFERENCE COPY - Not for submission)FCC Form 399: Incentive Auction Relocation Reimbursement Fund System

File Number:
0000028077
FRN:
0001582782
Facility ID:
34847
Repack Channel:
25 (UHF)
Entity:
Broadcaster
Filing Status:
Submitted
Date Submitted:
05/13/2019

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

KING BROADCASTING COMPANY

Denise Branson, Sr. Paralegal

TEGNA, INC.

8350 Broad Street, Suite 2000

Tysons, VA 22102

United States

+1 (703) 873-6606 dbranson@TEGNA.com Corporation

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant Address Phone Email

[Confidential]

 

 

 


Preparer Contact Information

Back to Top

Preparer Contact Name and Information

Applicant Address Phone Email

Jeffrey Johnson , Johnson .

Vice President Projects

TEGNA

Jeffrey Johnson

7950 Jones Branch Drive

McLean, VA 22102

United States

+1 (703) 873-6736 jsjohnson@tegna.com

Broadcaster Information and Transition Plan

Back to Top
Question Response
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. No
Briefly describe transition plan KING will transition to its new facilities with a side mount antenna in the same aperture of the existing antenna. Interim facilities will need to be constructed and this tower will need serious structural reinforcement.

Transmitters

Back to Top
Section Question Response
Transmitter Related Expenses Do you have transmitter related expenses? Yes

Primary Transmitter

Back to Top

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Primary (Main)
Description of Use  
Ownership Owned
Owner  
Site  
Is this transmitter currently shared with another station? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer
Model CD3200P2
Year 1998
Type Inductive Output Tube
IOT Power Type Two
Description  
Power capacity 50 kw
Solid State Cooling  
Solid State Power Capacity  
Other Transmitter Type  

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Description of Use  
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Manufacturer
Model ULXTE-40
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Liquid
Solid State Power Capacity 25.3 kw
Other Transmitter Type  
Justification for New Transmitter Station has in excess of 10% TPO headroom and is eligible for a 1-Step-Up Allowance. Reimbursable TPO is 17.0 kW based on initial 90-day filing CP. This would require a ULXTE-30. A 1-Step-Up is the ULXTE-40 and is therefore reimbursable.

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) No
Power
Rigid Conduit and Wiring Yes
Size 3 inches
Length 100.0 feet
Other Electrical Service Yes
Description Additional electrical services required for transmitter installation, including heat exchangers, transformers, cooling pumps, etc.
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Heating and Cooling
Size 10 tons
Other Size  
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? Yes
Size 100.0 square feet
Channel 14 Costs Is an RF Consulting Engineer needed?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Information not provided.

Antennas

Back to Top
Section Question Response
Antenna Related Expenses Do you have antenna related expenses? Yes

Primary Antenna

Back to Top

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing antenna shared with another station or stations? No
Is the existing antenna directional? Yes
Is antenna in operating condition? Yes
Is antenna located on or in close proximity to an antenna farm? No
Existing Antenna Manufacturer and Type Class Full Power
Mounting Side-mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Slotted coaxial
Number of Stations Supported N/A
Number of Panels N/A
Design power capacity in use N/A
Lower Limit N/A
Upper Limit N/A
Other Antenna Type N/A
ERP: 950.00 kW
Manufacturer
Model TFU-30DSC-R P200
Year 1998

Primary Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? No
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? No
New Antenna Manufacturer and Type Class Full Power
Mounting Side-mount
Antenna position in stack Not in Stack
Polarization Elliptical
Type Slotted coaxial
Number of Stations Supported N/A
Number of Panels/Bays N/A
Lower Limit N/A
Upper Limit N/A
Design power capacity in use N/A
Other Antenna Type N/A
ERP: 608.00 kW
Manufacturer
Model TFU-26DSC/VP-R P200
Year 2019
Justification for New Antenna Licensed side-mount antenna cannot be re-tuned for new post-transition frequency and must be replaced. Station is opting to Upgrade to Elliptical polarization.

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? No
Type
Number of channels supported N/A
Frequencies of channels supported N/A
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? N/A
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? Single Channel
Feed Line Size 6 1/8 inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for a high power antenna? Yes
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? Yes
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Shipping

$6,800

Interim Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Interim
Description of Use N/A
Change Type Purchase New
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? No
New Antenna Manufacturer and Type Class Full Power
Mounting Side-mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Slotted coaxial
Number of Stations Supported N/A
Number of Panels/Bays N/A
Lower Limit N/A
Upper Limit N/A
Design power capacity in use N/A
Other Antenna Type N/A
ERP: 960.00 kW
Manufacturer
Model TUAP4- 8/20H-1-R SM
Year 2019
Justification for New Antenna An interim antenna is necessary to keep station on air during primary antenna replacement & for duration of assigned phase. An interim antenna with a custom peanut pattern is required to replicate existing coverage.

Interim Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? No
Type
Number of channels supported N/A
Frequencies of channels supported N/A
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? N/A
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? Broadband
Feed Line Size 6 1/8 inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for a high power antenna? Yes
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? Yes
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Interim Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Shipping

$6,800

Transmission Line

Back to Top
Section Question Response
Transmission Line Related Expenses Do you have transmission line related expenses? Yes

Primary Transmission Line

Back to Top

Existing Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Purchase New
Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing transmission line shared with another station or stations? No
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer
Type Rigid
Diameter 7 3/16 inches
Segment Length 20'
Other Segment Length
Number of parallel runs 1
Length 590 feet per run

Primary Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? No
Type Rigid
Diameter 6 1/8 inches
Segment Length 19 ¾ '
Other Segment Length
Number of parallel runs 1
Length 590 feet per run
Justification for New Transmission Line Main 7-3/16" rigid transmission line has 20 ft sections which are prohibited for post-transition Channel 25. Therefore, station must replace existing 20 ft section line with new 19-3/4 ft section line.

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

TX Line Sweep

Sweep required to verify post-transition channel measures well on existing line.

Interim Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Interim
Description of Use N/A
Change Type Purchase New
Type Rigid
Diameter 6 1/8 inches
Segment Length Broadband
Other Segment Length
Number of parallel runs 1
Length 500 feet per run
Justification for New Transmission Line Interim transmission line is necessary to keep station on air during primary antenna replacement & for duration of assigned phase. 6-1/8" rigid line is required to provide required power rating for replication ERP.

Interim Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

TX Line Sweep

Sweep required to verify post-transition channel measures well on new line.

Tower Equipment And Rigging Costs

Back to Top
Section Question Response
Tower Equipment or Rigging Costs Changes Do you have tower equipment or rigging costs changes? Yes

Primary Tower

Back to Top

Existing Tower

Section Question Response
Existing Tower Description Type of change Modify Existing
Tower Use Primary (Main)
Description of Use N/A
Ownership Owned
Is this tower consider Complex?
Is this tower currently shared with any other stations? No
One or more FM, AM or TV radio broadcaster(s) N/A
Others Types of Users N/A
Is tower documented for structural analysis? No
Is tower compliant with Rev G? No
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1032128
Coordinates (NAD83) Latitude (NAD83) 47° 37' 54.0" N-
Longitude (NAD83) 122° 21' 03.0" W-
Overall Structure Height 569.87 feet
Support Structure Height 438.64 feet
Ground Elevation Above Mean Sea Level (AMSL) 430.44 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner KING BROADCASTING COMPANY
Date Constructed 01/01/1953


Primary Tower

Back to Top

Tower Modification Costs

Section Question Response
Engineering Study Please what type of engineering study is required, if any: Study needed for undocumented/poorly documented tower
Tower Reinforcements Please select whether tower reinforcements are needed: Major Reinforcements needed

Primary Tower

Back to Top

Tower Rigging Costs

Section Question Response
Tower Rigging Costs Complex Tower Other
Helicopter Services Required Are helicopter services required? No

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Insurance

Insurance for the tower contractor

Lead-based Paint Management Program

Lead-based Paint Management Program

Outside Professional Services Costs

Back to Top
Section Question Response
Outside Project Management Services Do you require outside project management services? Yes
Number of Hours 750
Explanation It will be necessary to schedule and coordinate multiple vendors, complete progress reports, and update Schedule 399s. Station does not have available personnel or personnel trained in project management for such complex projects.
Outside RF consulting Engineering Services Perform engineering study for new channel assignment and antenna development Yes
Prepare engineering section of Form FCC Construction Permit Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare engineering section of Form FCC License to Cover Application Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare request for Special Temporary Authority Yes
Quantity 2
Do you have Distributed Transmission System engineering services? N/A
Critical Facility N/A
Terrain-Shielded Facility N/A
Attorney and Other Outside Consulting Services Prepare and file Form FCC Construction Permit Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare and file Form FCC License to Cover Application Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare request for Special Temporary Authority Yes
Quantity 2
NEPA Section 106 environmental review No
Environmental Assessment No
ASR Modification Yes
FAA Consultation (including preparation of FAA Form 7460) Yes
Negotiation of Lease and other Matter for Shared Locations No
Prepare or Review FCC Form 399 for Reimbursement Yes
Address transition timing and coordination issues w/ other stations and wireless providers Yes
RF Field Engineering Services Comprehensive coverage verification via field study Yes
RF exposure measurements Yes
Additional Field Engineering Service Yes
Number of Days 20
Justification $2,500 per site visit including expenses x 20 days. It is necessary to survey the site, plan the equipment, develop specifications for purchasing, & oversee multiple vendor RF projects. Station does not have available personnel trained in such services.

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

Other Legal Services

Other Legal Services related to the DTV Repack

Pre filing site review

Osborne engineering conducted a pre-filing analysis to determine if all of the necessary information had been captured.

Other Engineering Services

Fewer Proj Mgt "PM" tasks are req'd & Other Engineering Services "OES" are req'd, so the PM total was reduced to 750 hrs ($112,500.00 at $150/hr), a new OES comp was created & funded with $ from PM. See attachment titled "KGA quote to KING for OES.pdf"

Other Expenses

Back to Top
Section Question Response
AM Pattern Disturbance Is an Impact Study needed? No
Is Remediation needed? No
Facility Expenses Name N/A
Other Distributed Transmission System Expenses Not listed N/A
Name N/A
Is Notification of a Medical Facility required as a result of DTV broadcasting? Yes
Permit and Filing Costs Local Zoning Yes
Non-zoning permits Yes
BLM or NFS Coordination No
FCC Construction Permit Minor Change No
FCC License to Cover Application No
FCC Special Temporary Authority Application No
Other Miscellaneous Expenses Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? Yes
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? Yes
Does this relocation require Equipment Storage? Yes
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? Yes
Does this relocation require MVPD Notification of a Channel Change? Yes

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

Internal labor

Local and Corporate labor

PR Firm

Public Relations Firm

Cost Information

Back to Top

Transmitters

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $1,035,900.00 $1,123,726.48 N/A $457,162.14 N/A
Total for all systems $3,222,666.29 $3,888,845.97 N/A $1,762,543.82 N/A
Primary Transmitter ULXTE-40 $1,035,900.00 $1,123,726.48 $457,162.14
Other -- Building Addition Size: 100.0 $25,000.00 $25,000.00 New pad required for heat exchangers, transformers, pumps, etc. Equipment must also be shielded. N/A N/A
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW $922,000.00 $1,011,326.48 The total cost is higher due to the additional of Sales tax $457,162.14 N/A
3" Rigid Conduit and Wiring (Cost per foot) $5,000.00 $4,900.00 N/A N/A N/A
Other Electrical Service: Additional electrical services required for transmitter installation, including heat exchangers, transformers, cooling pumps, etc. $25,000.00 $25,000.00 Additional electrical services required for transmitter installation, including heat exchangers, transformers, cooling pumps, etc. N/A N/A
10 Ton system $58,900.00 $57,500.00 Additional HVAC required for operation of new transmitter while still operating with main transmitter during testing period. N/A N/A

Components

Actual Information Description File Name
Other -- Building Addition Size: 100.0 Information not provided.
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW

Component Description:
Gates inv #JW30004448-1 Transmitter 1 3rd dp UL20181211jgv2
Amount:
$304,774.76

Component Description:
Gates inv #JW30004448-1A ULXTE-40 pmt 2 UL20190320jgv1
Amount:
$152,387.38
3" Rigid Conduit and Wiring (Cost per foot) Information not provided.
Other Electrical Service: Additional electrical services required for transmitter installation, including heat exchangers, transformers, cooling pumps, etc. Information not provided.
10 Ton system Information not provided.

Cost Information

Back to Top

Antennas

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $354,199.35 $351,709.35 N/A $376,388.10 N/A
Total for all systems $3,222,666.29 $3,888,845.97 N/A $1,762,543.82 N/A
Interim Antenna TUAP4- 8/20H-1-R SM $145,023.35 $143,903.35 $205,457.40
Shipping $6,800.00 $6,800.00 N/A N/A N/A
Sweep test of existing antenna $6,550.00 $6,400.00 N/A N/A N/A
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) $5,120.00 $5,000.00 N/A N/A N/A
UHF - High Power, Side Mount, basic slot antenna, 960 kW input, directional,, horizontally polarized $90,703.35 $90,703.35 ***System Notice: Estimate adjusted and locked because line has been superseded.*** $181,406.70 The full cost of the antenna is $201,563.00 as seen on the Quote in the submitted Invoices MAN00842 and MAN01040
Side mount brackets for high power antennas (if not included in antenna base cost) $22,550.00 $22,000.00 N/A $14,782.50 N/A
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) $13,300.00 $13,000.00 N/A $9,268.20 N/A
Primary Antenna TFU-26DSC/VP-R P200 $209,176.00 $207,806.00 $170,930.70
Shipping $6,800.00 $6,800.00 N/A N/A N/A
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) $5,120.00 $5,000.00 N/A N/A N/A
Side mount brackets for high power antennas (if not included in antenna base cost) $22,550.00 $21,750.00 N/A $19,575.00 N/A
UHF - High Power, Side Mount, basic slot antenna, 608 kW input, directional,, elliptically or circularly polarized $156,156.00 $156,156.00 See attached Dielectric Quote DMS031-4. $142,087.50 N/A
Sweep test of existing antenna $6,550.00 $6,400.00 N/A N/A N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) $12,000.00 $11,700.00 N/A $9,268.20 N/A

Components

Actual Information Description File Name
Shipping Information not provided.
Sweep test of existing antenna Information not provided.
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) Information not provided.
UHF - High Power, Side Mount, basic slot antenna, 960 kW input, directional,, horizontally polarized

Component Description:
Die MAN01040 v190509jgv1
Amount:
$90,703.35

Component Description:
Die inv #MAN00842 Aux ant and line 45 pct pmt 1 UL20190128jgv1
Amount:
$90,703.35
Side mount brackets for high power antennas (if not included in antenna base cost)

Component Description:
Die MAN01040 v190509jgv1
Amount:
$7,391.25

Component Description:
Die inv #MAN00842 Aux ant mt brackets 45 pct pmt 1 UL20190128jgv1
Amount:
$7,391.25
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed)

Component Description:
Die MAN01040 v190509jgv1
Amount:
$4,634.10

Component Description:
Die inv #MAN00842 Aux elbow complex 45 pct pmt 1 UL20190128jgv1
Amount:
$4,634.10
Shipping Information not provided.
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) Information not provided.
Side mount brackets for high power antennas (if not included in antenna base cost)

Component Description:
Die inv #MAN00843 Primary side brackets pmt 1 UL20190312jgv1
Amount:
$9,787.50

Component Description:
Die inv #MAN01065 Primary side brackets pmt 2 UL20190312jgv1
Amount:
$9,787.50
UHF - High Power, Side Mount, basic slot antenna, 608 kW input, directional,, elliptically or circularly polarized

Component Description:
Die inv #MAN00843 Primary fixed flange swivel pmt 1 UL20190312jgv1
Amount:
$773.55

Component Description:
Die inv #MAN01065 Primary antenna pmt 2 UL20190312jgv1
Amount:
$70,270.20

Component Description:
Die inv #MAN01065 Primary fixed flange swivel pmt 2 UL20190312jgv1
Amount:
$773.55

Component Description:
Die inv #MAN00843 Primary antenna pmt 1 UL20190312jgv1
Amount:
$70,270.20
Sweep test of existing antenna Information not provided.
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)

Component Description:
Die inv #MAN00843 Primary elbow complex pmt 1 UL20190312jgv1
Amount:
$4,634.10

Component Description:
Die inv #MAN01065 Primary elbow complex pmt 2 UL20190312jgv1
Amount:
$4,634.10

Cost Information

Back to Top

Transmission Line

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $242,030.00 $209,618.20 N/A $155,647.62 N/A
Total for all systems $3,222,666.29 $3,888,845.97 N/A $1,762,543.82 N/A
Interim Transmission Line $119,400.00 $116,900.00 $73,748.34
Rigid Transmission Line - copper, 6 1/8" broadband $113,000.00 $110,500.00 N/A $67,988.34 N/A
TX Line Sweep $6,400.00 $6,400.00 N/A $5,760.00 N/A
Primary Transmission Line $122,630.00 $92,718.20 $81,899.28
Rigid Transmission Line - copper, 6 1/8" $116,230.00 $86,318.20 See attached Dielectric Quote DMS031-4. Estimated total include the Transmission Line & Fixed Flange Swivel line items 5 and 10. $76,139.28 N/A
TX Line Sweep $6,400.00 $6,400.00 N/A $5,760.00 N/A

Components

Actual Information Description File Name
Rigid Transmission Line - copper, 6 1/8" broadband

Component Description:
Die inv #MAN00842 Aux TLSCRs 45 pct pmt 1 UL20190128jgv1
Amount:
$3,093.30

Component Description:
Die MAN01040 v190509jgv1
Amount:
$3,093.30

Component Description:
Die inv #MAN00842 Aux transmission line 45 pct pmt 1 UL20190128jgv1
Amount:
$30,900.87

Component Description:
Die MAN01040 v190509jgv1
Amount:
$30,900.87
TX Line Sweep

Component Description:
Die MAN01040 v190509jgv1
Amount:
$2,880.00

Component Description:
Die inv #MAN00842 Aux sweep 45 pct pmt 1 UL20190128jgv1
Amount:
$2,880.00
Rigid Transmission Line - copper, 6 1/8"

Component Description:
Die inv #MAN00843 Primary transmission line pmt 1 UL20190312jgv1
Amount:
$35,749.67

Component Description:
Die inv #MAN01065 Primary fixed flange swivel pmt 2 UL20190312jgv1
Amount:
$2,319.97

Component Description:
Die inv #MAN00843 Primary fixed flange swivel pmt 1 UL20190312jgv1
Amount:
$2,319.97

Component Description:
Die inv #MAN01065 Primary transmission line pmt 2 UL20190312jgv1
Amount:
$35,749.67
TX Line Sweep

Component Description:
Die inv #MAN01065 Primary sweep pmt 2 UL20190312jgv1
Amount:
$2,880.00

Component Description:
Die inv #MAN00843 Primary sweep pmt 1 UL20190312jgv1
Amount:
$2,880.00

Cost Information

Back to Top

Tower Equipment and Rigging Costs

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $928,694.94 $1,509,094.94 N/A $717,087.06 N/A
Total for all systems $3,222,666.29 $3,888,845.97 N/A $1,762,543.82 N/A
Primary Tower TOWER $928,694.94 $1,509,094.94 $717,087.06
Lead-based Paint Management Program $14,900.00 $14,900.00 See uploaded Ramboll US Corporation invoice 1690031980 and accompanying Scope of Work / Budget Estimate. $9,492.12 N/A
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $409,500.00 $400,000.00 N/A N/A N/A
Insurance $69,194.94 $69,194.94 Insurance $69,194.94 N/A
Major tower reinforcement/modifications $409,500.00 $1,000,000.00 Tower is very complicated in metro neighborhood. Tower showing signs of compression. Replacement probably not an option because of very tough local zoning. $638,400.00 N/A
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study $25,600.00 $25,000.00 N/A N/A N/A

Components

Actual Information Description File Name
Lead-based Paint Management Program

Component Description:
Ramboll 1690031980 v190507jgv1
Amount:
$9,492.12
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) Information not provided.
Insurance

Component Description:
TCI inv #8645 Insurance UL20190318jgv1
Amount:
$69,194.94
Major tower reinforcement/modifications

Component Description:
TCI inv #8643 Tower maintenance and repairs pmt 1 UL20190306jgv1
Amount:
$108,850.00

Component Description:
TCI inv #8644 Tower mods UL20190318jgv1
Amount:
$306,130.00

Component Description:
TCI inv #8589 Foundation modification 50 pct pmt 1 UL20190127jgv1
Amount:
$223,420.00
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study Information not provided.

Cost Information

Back to Top

Outside Professional Services

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $381,745.00 $414,850.00 N/A $35,387.90 N/A
Total for all systems $3,222,666.29 $3,888,845.97 N/A $1,762,543.82 N/A
Outside Professional Services $381,745.00 $414,850.00 $35,387.90
Other Legal Services $10,000.00 $10,000.00 Other Legal Services related to the DTV Repack $450.39 N/A
Other Engineering Services $37,500.00 $37,500.00 Fewer Proj Mgt "PM" tasks are req'd & Other Engineering Services "OES" are req'd, so the PM total was reduced to 750 hrs ($112,500.00 at $150/hr), a new OES comp was created & funded with $ from PM. See attachment titled "KGA quote to KING for OES.pdf" $24,625.01 N/A
Pre filing site review $24,100.00 $24,100.00 N/A N/A N/A
Additional Field Engineering Service, 20 Days $50,000.00 $50,000.00 $2,500 per site visit including expenses x 20 days. It is necessary to survey the site, plan the equipment, develop specifications for purchasing, & oversee multiple vendor RF projects. Station does not have available personnel trained in such services. N/A N/A
RF Exposure Measurements $20,500.00 $20,000.00 N/A N/A N/A
Comprehensive coverage verification via field study, if needed $81,900.00 $80,000.00 N/A N/A N/A
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase $2,050.00 $2,000.00 N/A N/A N/A
Project management of the transition $115,500.00 $150,000.00 It will be necessary to schedule and coordinate multiple vendors, complete progress reports, and update Schedule 399s. Station does not have available personnel or personnel trained in project management for such complex projects. $10,312.50 N/A
Prepare and or review reimbursement form $2,560.00 $2,500.00 N/A N/A N/A
Address transition timing and coordination issues w/ other stations and wireless $2,560.00 $2,500.00 N/A N/A N/A
Perform engineering study for new channel assignment and antenna development $7,170.00 $7,000.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,070.00 $3,000.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,535.00 $1,500.00 N/A N/A N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application $1,535.00 $1,500.00 N/A N/A N/A
Prepare request for Special Temporary Authorization $3,070.00 $3,000.00 N/A N/A N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,120.00 $5,000.00 N/A N/A N/A
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application $2,050.00 $4,000.00 N/A N/A N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,305.00 $2,250.00 N/A N/A N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $7,170.00 $7,000.00 N/A N/A N/A
ASR modification (prepare FCC Form 854) $2,050.00 $2,000.00 N/A N/A N/A

Components

Actual Information Description File Name
Other Legal Services

Component Description:
Covington 60801032 v190508pmv1
Amount:
$99.68

Component Description:
Covington 60801029 v190508pmv1
Amount:
$164.44

Component Description:
Covington 60805585 v190508pmv1
Amount:
$34.53

Component Description:
Covington 60805585 v190513pmv1
Amount:
$34.53

Component Description:
Covington 60801032 v190513pmv1
Amount:
$77.00

Component Description:
Covington 60801029 v190513pmv1
Amount:
$164.44

Component Description:
Covington inv #60796723 Various Legal UL20181024jgv1
Amount:
$174.42
Other Engineering Services

Component Description:
Osborn inv #29771 Other Engineering Services UL20181206jgv1
Amount:
$3,550.00

Component Description:
Osborn inv #26012 Prof srvcs 170531 - 170728 UL20190220jgv2
Amount:
$21,075.01
Pre filing site review Information not provided.
Additional Field Engineering Service, 20 Days Information not provided.
RF Exposure Measurements Information not provided.
Comprehensive coverage verification via field study, if needed Information not provided.
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase Information not provided.
Project management of the transition

Component Description:
Osborn inv #29771 Form 387 2018 Q2 UL20181206jgv1
Amount:
$337.50

Component Description:
AFF inv #20181435 Consulting Services 181101-190131 UL20190402jgv1
Amount:
$6,000.00

Component Description:
Inv 29213 KING Proj Mgt 180428-180525 UL20180702jg v1
Amount:
$1,575.00

Component Description:
Osborn inv #26012 Prof srvcs 170531 - 170728 UL20181107jg v1
Amount:
$21,075.01

Component Description:
Osborn inv #29771 Prof srvcs 180526 - 180629 UL20181206jgv1
Amount:
$2,400.00
Prepare and or review reimbursement form Information not provided.
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Perform engineering study for new channel assignment and antenna development Information not provided.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application Information not provided.
Prepare engineering section of FCC Form 2100 (main), License to Cover Application Information not provided.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application Information not provided.
Prepare request for Special Temporary Authorization Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application Information not provided.
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application Information not provided.
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application Information not provided.
Attorney Fees - Prepare and File request for Special Temporary Authorization Information not provided.
ASR modification (prepare FCC Form 854) Information not provided.

Cost Information

Back to Top

Other Expenses

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $280,097.00 $279,847.00 N/A $20,871.00 N/A
Total for all systems $3,222,666.29 $3,888,845.97 N/A $1,762,543.82 N/A
Other Expenses $280,097.00 $279,847.00 $20,871.00
PR Firm $43,000.00 $43,000.00 See the Quote attached to the uploaded the FEAREY GROUP, INC. invoice 2019-035. $8,000.00 N/A
DTV Medical Facility Notification $11,250.00 $11,000.00 N/A N/A N/A
Local Zoning $100,000.00 $100,000.00 Zoning and Construction permits could require extensive reviews and extensively long permitting process. expediter are commonly used and because of the location of the tower we can expect multiple challenges in the permitting process for structural mods. N/A N/A
Non-zoning permits $25,000.00 $25,000.00 N/A $9,601.00 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $25,000.00 $25,000.00 N/A N/A N/A
Equipment Delivery and Handling Charges $25,000.00 $25,000.00 N/A N/A N/A
Equipment Storage $15,000.00 $15,000.00 Flatbed storage for 6 months per Dielectric for new antennas and transmission line. N/A N/A
Develop and air announcement of upcoming channel change $6,000.00 $6,000.00 Produce informational spot about upcoming changes for consumers. $3,270.00 N/A
MVPD Notification of Channel Change $6,000.00 $6,000.00 Hire services to insure that MVPD's have been notified of upcoming changes and testing windows for new channel operation. N/A N/A
Internal labor $23,847.00 $23,847.00 N/A N/A N/A

Components

Actual Information Description File Name
PR Firm

Component Description:
Fearey inv #2019-035 PR UL20190402jgv1
Amount:
$8,000.00
DTV Medical Facility Notification Information not provided.
Local Zoning Information not provided.
Non-zoning permits

Component Description:
City of Seattle inv #943971 Ant struct alter local permit pmt 1 UL20181029jgv1
Amount:
$7,020.00

Component Description:
City of Seattle inv #1041343 Ant struct alter local permit pmt 2 UL20181029jgv1
Amount:
$2,581.00
Disposal Costs (for equipment and other waste, net of any salvage value) Information not provided.
Equipment Delivery and Handling Charges Information not provided.
Equipment Storage Information not provided.
Develop and air announcement of upcoming channel change

Component Description:
2C Media inv #203806 Creation of channel change announcement UL20181016jgv1
Amount:
$3,270.00
MVPD Notification of Channel Change Information not provided.
Internal labor Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $3,222,666.29 $3,888,845.97 $1,762,543.82

Construction Status

Back to Top
Question Response
Is construction complete? No

Certification

Back to Top
Section Question Response
Submission of Estimated Expenses Statements

WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT.

  1. The Authorized Person signing below certifies that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.

  2. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.

  3. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.

  4. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD).

  5. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.

  6. The above-named entity certifies that it will maintain and provide to the Commission detailed records, including receipts, of all costs eligible for reimbursement actually incurred.

  7. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.

  8. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.

Jeffrey C Gehman

Engineering Associate


05/13/2019

Certification

Back to Top
Section Question Response
Submission of Actual Cost Documentation Statements

WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT.

  1. The Authorized Person signing below certifies and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity acknowledges that all certifications and attached documentation are considered material.

  2. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.

  3. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD).

  4. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.

  5. The above-named entity certifies that the cost information/documents submitted reflect costs actually incurred.

  6. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.

  7. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.

Jeffrey C Gehman

Engineering Associate


05/13/2019

Attachments

Back to Top