Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
Griffin Licensing, L.L.C. |
Trevor Wiseman 7401 N. Kelley Ave Oklahoma City, OK 73111 United States |
+1 (405) 841-9106 | trevor.wiseman@griffin.news | Limited Liability Company |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
The Preparer is same as the reimbursement contact. |
|
|
|
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. | Yes |
Briefly describe transition plan | Please see attached Transition Plan Narrative. |
Section | Question | Response |
---|---|---|
Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmitter Description | Type of change | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is this transmitter currently shared with another station? | No | |
Is this transmitter currently in operating condition? | Yes | |
Existing Transmitter Manufacturer and Type | Manufacturer | |
Model | CDP3260P2 | |
Year | 2001 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 64.2 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | ULXTE-80 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 50.1 kW | |
Justification for New Transmitter | See attached Transition Plan Narrative |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | Yes | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | Yes | |
Size | 3 inches | |
Length | 200.0 feet | |
Other Electrical Service | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | No |
Type | N/A | |
Size | N/A | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Purchase New |
Antenna Use | Auxiliary (Backup) | |
Description of Use | Auxiliary (Backup) | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing antenna shared with another station or stations? | No | |
Is the existing antenna directional? | No | |
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: | 869.6 kW | |
Manufacturer | ||
Model | TFU-28DSC-R O4 | |
Year | 2008 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Auxiliary (Backup) |
Description of Use | Auxiliary (Backup) | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | No | |
Is antenna directional? | No | |
Will antenna be located on or in close proximity to an antenna farm? | No | |
New Antenna Manufacturer and Types | 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: | 730.0 kW | |
Manufacturer | ||
Model | TFU-30DSC O4A | |
Year | 2018 | |
Justification for New Antenna | See attached Transition Plan Narrative. |
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 | 7 3/16 inches 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 |
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? | No | |
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 | Top Mount | |
Antenna position in stack | Bottom | |
Polarization | Elliptical | |
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: | 840.0 kW | |
Manufacturer | ||
Model | TFU-30GBH-R O8 | |
Year | 2008 |
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? | No | |
Will antenna be located on or in close proximity to an antenna farm? | No | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Bottom | |
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: | 574.0 kW | |
Manufacturer | ||
Model | TFU-25JBH/VP-R O8 | |
Year | 2018 | |
Justification for New Antenna | See attached Transition Plan Narrative. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | |
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 inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Section | Question | Response |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Utilize Existing |
Use | Auxiliary (Backup) | |
Description of Use | Auxiliary (Backup) | |
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 | Dielectric |
Type | Rigid | |
Diameter | 7 3/16 inches | |
Other Diameter | N/A | |
Segment Length | Broadband | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1680 feet per run |
Name | Description |
---|---|
Sweep Test |
Sweep test of existing transmission line to verify ability to support post-auction channel 26 |
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 | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 19 3/4 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1950 feet per run |
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 | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1950 feet per run | |
Justification for New Transmission Line | See attached Transition Plan Narrative. |
Section | Question | Response |
---|---|---|
Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
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? | Yes | |
One or more FM, AM or TV radio broadcaster(s) | Yes | |
Others Types of Users | No | |
Is tower documented for structural analysis? | Yes | |
Is tower compliant with Rev G? | Yes | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1011355 | |
Coordinates (NAD83) | Latitude (NAD83) | 36° 01' 15.0" N- |
Longitude (NAD83) | 095° 40' 33.0" W- | |
Overall Structure Height | 1838.89 feet | |
Support Structure Height | 1838.89 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 709.97 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | TULSA TOWER JOINT VENTURE | |
Date Constructed | 09/01/1984 |
Facility ID | Call Sign | Service |
---|---|---|
37099 | KWHB | DTV |
59439 | KJRH-TV | DTV |
81517 | KWTU | FM |
66195 | KOED-TV | DTV |
66586 | KWGS | FM |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for documented tower |
Tower Reinforcements | Please select whether tower reinforcements are needed: | Minor Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Other |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Auxiliary antenna replacement |
Replace auxiliary antenna |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 711 | |
Explanation | Please see Transition Plan Narrative. | |
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 | Yes | |
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 | 1 | |
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 | Yes | |
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 | 1 | |
NEPA Section 106 environmental review | No | |
Environmental Assessment | No | |
ASR Modification | No | |
FAA Consultation (including preparation of FAA Form 7460) | No | |
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 | No | |
Number of Days | N/A | |
Justification | N/A |
Name | Description |
---|---|
Transmitter Installation |
MARSAND is retained to install and commission transmitter. |
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 | No |
Non-zoning permits | No | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | Yes | |
FCC License to Cover Application | Yes | |
FCC Special Temporary Authority Application | Yes | |
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? | No | |
Does this relocation require Equipment Storage? | No | |
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 |
Name | Description |
---|---|
Attorney Fee - FCC Filing Fee |
FCC Filing fees associated with Repack. |
Attorney Fee - Repack Planning |
FCC Repack planning |
Attorney Fee - Review Work Form 387 |
Review and Work on Form 387 for KO |
Aux Antenna - RFreight |
Aux Antenna - RFreight, shipping, and handling as per Dielectric invoice attached SO 87002 KOTV Invoice MAN00153.pdf line item 30. |
Main Antenna - RFreight |
Main Antenna - RFreight, shipping, and handling as per Dielectric invoice attached SO 87002 KOTV Invoice MAN00153.pdf line item 32. |
Site Prep Electrical |
S and J electrical work performed prior to Shawvers arrival. There was an existing electrical conduit that required relocation. This relocation made room to install the hose tray for the new transmitter. |
Site Prep - Signage |
Signs to direct delivery of supplies related to repack to TX site from highway. |
Site Prep - TX Space |
Site prep for space new transmitter will be installed in / wall furring - inclosure. |
Site Prep Equipment |
To receive in equipment and move around parts for install a pallet jack was required to be purchased. |
Site Prep Ingress - Egress |
This project was required to guarantee heavy equipment ingress and egress routes around the structure and to the winch anchor and pad on the SW side of the structure. |
Tower Site Physical Security |
Site is in a remote area and with main antenna and TX lines we hired a physical security officer to be onsite overnight during a period of time until we installed the new equipment on the tower. |
Tower Site Security |
Tower site does not have security cameras. KOTV adding security cameras for security purposes of storing millions of dollars worth of repack at KOTV's building at tower site. |
Transmitter Shipping-Handling |
Shipping - Handling for GatesAir Transmitter as per attached quote - KOTVULXTE80.pdf |
Storage Trailer Rental |
Used Milestone Trailer to lease trailers to store TX Line and Equipment securely onsite until it is installed on tower. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,481,391.38 | $1,512,441.38 | N/A | $1,502,641.38 | N/A |
Total for all systems | $3,884,075.85 | $4,418,474.85 | N/A | $2,808,290.57 | N/A |
Primary Transmitter ULXTE-80 | $1,481,391.38 | $1,512,441.38 | $1,502,641.38 | ||
UHF - Liquid Cooled Solid State Transmitter 63 kW | $929,603.23 | $929,603.23 | ***System Notice: Estimate adjusted and locked because line has been superseded.***Refer to quote GA-00023857 - KOTVULXTE80.PDF. The estimated cost on this quote was verified as part of 399 and according to our verfication letter was approved for this amount. The first third of this same quote was paid 11/2017. | $929,603.23 | Received requested by FCC on 8/9/2019 requesting the description of the transmitter to be changed to 50.1kw to match final GatesAir Invoice. This caused a new cost estimate line item for the 50.1kw item. |
3" Rigid Conduit and Wiring (Cost per foot) | $10,400.00 | $9,800.00 | N/A | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 50.1 kW | $503,188.15 | $503,188.15 | Upated UHF Transmitter Description as per FCC email received on 8/9/2019. As per instructions of 399 the adjustment to description created a new cost component. This is for Final invoice to GatesAir. Updated for Change Order Q85380 | $503,188.15 | Received requested by FCC on 8/9/2019 requesting the description of the transmitter to be changed to 50.1kw to match final GatesAir Invoice. This caused a new cost estimate line item for the 50.1kw item. |
Switchgear - industrial 800 amp | $38,200.00 | $69,850.00 | Furnish and Install 800amp panel/breakers/equipment. | $69,850.00 | N/A |
Actual Information Description | File Name |
---|---|
UHF - Liquid Cooled Solid State Transmitter 63 kW | |
3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 50.1 kW | |
Switchgear - industrial 800 amp |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $624,920.00 | $852,620.00 | N/A | $385,708.60 | N/A |
Total for all systems | $3,884,075.85 | $4,418,474.85 | N/A | $2,808,290.57 | N/A |
Primary Antenna TFU-25JBH/VP-R O8 | $308,530.00 | $538,820.00 | $256,566.40 | ||
Sweep test of existing antenna | $6,730.00 | $6,700.00 | Please see transition plan narrative and attached Dielectric Main Antenna Quote for base and upgrade. | $6,581.50 | N/A |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $31,920.00 | Please see transition plan narrative and attached Dielectric Main Antenna Quote for base and upgrade. | $7,900.20 | N/A |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $500,200.00 | Antenna is the bottom antenna in a stacked set and pre-determined costs will likely double. For details, see attached Transition Plan Narrative and attached Dielectric Main Antenna Quote for base and upgrade. | $242,084.70 | N/A |
Auxiliary Antenna TFU-30DSC O4A | $316,390.00 | $313,800.00 | $129,142.20 | ||
Sweep test of existing antenna | $6,730.00 | $6,400.00 | Please see transition plan narrative and attached Dielectric Aux Antenna Quote for base and upgrade. | $4,224.00 | N/A |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $22,000.00 | N/A | $10,840.50 | N/A |
Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) | $16,850.00 | $16,000.00 | Please see transition plan narrative and attached Dielectric Aux Antenna Quote for base and upgrade. | $7,900.20 | N/A |
UHF - High Power, Side Mount, basic slot antenna, 730 kW input, elliptically or circularly polarized | $264,400.00 | $264,400.00 | See Transition Plan Narrative and attached Dielectric Aux Antenna Quote for base and upgrade. | $106,177.50 | N/A |
Actual Information Description | File Name |
---|---|
Sweep test of existing antenna | |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | |
Sweep test of existing antenna | |
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) | |
Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) | |
UHF - High Power, Side Mount, basic slot antenna, 730 kW input, elliptically or circularly polarized |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $400,651.00 | $411,351.00 | N/A | $216,713.45 | N/A |
Total for all systems | $3,884,075.85 | $4,418,474.85 | N/A | $2,808,290.57 | N/A |
Primary Transmission Line | $393,900.00 | $404,600.00 | $210,437.86 | ||
Rigid Transmission Line - copper, 6 1/8" | $393,900.00 | $404,600.00 | Please see transition plan narrative and attached Dielectric Main Antenna Quote for base and upgrade. | $210,437.86 | N/A |
Auxiliary Transmission Line | $6,751.00 | $6,751.00 | $6,275.59 | ||
Sweep Test | $6,751.00 | $6,751.00 | Transmission line manufacturer recommends testing the line for ability to support post-auction channel 26. See attached Auxiliary line sweep recommendation. | $6,275.59 | N/A |
Actual Information Description | File Name |
---|---|
Rigid Transmission Line - copper, 6 1/8" | |
Sweep Test |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $791,600.00 | $1,078,000.00 | N/A | $605,118.00 | N/A |
Total for all systems | $3,884,075.85 | $4,418,474.85 | N/A | $2,808,290.57 | N/A |
Primary Tower TOWER | $791,600.00 | $1,078,000.00 | $605,118.00 | ||
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $716,000.00 | Tower has a stacked antennas. Please see transition plan narrative. | $598,000.00 | N/A |
Auxiliary antenna replacement | $200,000.00 | $200,000.00 | N/A | $0.00 | N/A |
Structural engineering tower load study for well documented tower | $12,600.00 | $12,000.00 | N/A | $6,500.00 | N/A |
Minor tower reinforcement/modifications | $158,000.00 | $150,000.00 | N/A | $618.00 | N/A |
Actual Information Description | File Name |
---|---|
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
Auxiliary antenna replacement | Information not provided. |
Structural engineering tower load study for well documented tower | |
Minor tower reinforcement/modifications |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $416,793.00 | $404,192.00 | N/A | $19,660.25 | N/A |
Total for all systems | $3,884,075.85 | $4,418,474.85 | N/A | $2,808,290.57 | N/A |
Outside Professional Services | $416,793.00 | $404,192.00 | $19,660.25 | ||
Transmitter Installation | $160,600.00 | $160,600.00 | MARSAND to install and commission transmitter. Please see attached MARSAND quote 1756. | $3,399.75 | N/A |
RF Exposure Measurements | $21,050.00 | $20,000.00 | N/A | N/A | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $6,500.00 | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Prepare and or review reimbursement form | $2,630.00 | $3,192.00 | Sub-Total over Predetermined and Estimated Cost due to only taken in account Engineering review. Additional cost(s) are related to attorney fees. | $3,192.00 | Sub-Total over Predetermined and Estimated Cost due to only taken in account Engineering review. Additional cost(s) are related to attorney fees. |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | N/A | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | $440.50 | N/A |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $4,000.00 | N/A | $767.00 | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | $1,261.00 | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $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 | $1,580.00 | $1,500.00 | N/A | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | N/A | N/A |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | $2,105.00 | $2,000.00 | N/A | $1,850.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $2,250.00 | N/A |
Project management of the transition | $112,338.00 | $106,650.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Transmitter Installation | |
RF Exposure Measurements | Information not provided. |
Perform engineering study for new channel assignment and antenna development | |
Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
Prepare and or review reimbursement form | |
Comprehensive coverage verification via field study, if needed | Information not provided. |
Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
Prepare request for Special Temporary Authorization | Information not provided. |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover 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, Construction Permit Application | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
Project management of the transition | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $168,720.47 | $159,870.47 | N/A | $78,448.89 | N/A |
Total for all systems | $3,884,075.85 | $4,418,474.85 | N/A | $2,808,290.57 | N/A |
Other Expenses | $168,720.47 | $159,870.47 | $78,448.89 | ||
Storage Trailer Rental | $2,200.00 | $2,200.00 | Trailer rental to securely store TX line and equipment related to repack at KOTV transmitter site. | $2,191.53 | N/A |
Transmitter Shipping-Handling | $20,856.42 | $20,856.42 | Shipping - Handling for GatesAir Transmitter Update for Change Order Q85380 Frieght | $20,856.42 | Change Order |
Tower Site Security | $1,751.89 | $1,751.89 | Tower site does not have security cameras. KOTV adding security cameras for security purposes of storing millions of dollars worth of repack at KOTV's building at tower site. | $1,751.89 | N/A |
Tower Site Physical Security | $10,100.00 | $10,100.00 | Tower site physical security guard for overnight rover watch while new tx line and main antenna was on the ground. | $10,063.00 | N/A |
Site Prep Ingress - Egress | $5,800.00 | $5,800.00 | This project was required to guarantee heavy equipment ingress and egress routes around the structure and to the winch anchor and pad on the SW side of the structure. | $5,730.00 | N/A |
Site Prep Equipment | $3,590.00 | $3,590.00 | To receive in equipment and move around heavy equipment for install a pallet jack was required to be purchased. Equipment necessar for construction of the channel grid to support the coolant hoses for new transmitter. | $3,481.79 | N/A |
Site Prep - TX Space | $3,966.16 | $3,966.16 | Site where the new transmitter is being installed required some re-work of the wall inclosure. | $3,966.16 | N/A |
Site Prep - Signage | $150.00 | $150.00 | SignsNow for signs to direct traffic to site for deliveries | $143.24 | N/A |
Site Prep Electrical | $1,400.00 | $1,400.00 | S and J electric performed prior to Shawver’s arrival. There was an existing electrical conduit that required relocation. This relocation made room to install the hose tray for the new transmitter. | $1,400.00 | N/A |
Main Antenna - RFreight | $22,318.00 | $22,318.00 | Main Antenna - RFreight, shipping, and handling as per Dielectric invoice attached SO 87002 KOTV Invoice MAN00153.pdf line item 32. | $14,729.88 | N/A |
Aux Antenna - RFreight | $9,678.00 | $9,678.00 | Aux Antenna - RFreight, shipping, and handling as per Dielectric invoice attached SO 87002 KOTV Invoice MAN00153.pdf line item 30. | $6,387.48 | N/A |
Attorney Fee - Review Work Form 387 | $1,300.00 | $1,300.00 | Attorney Fees associated with reviewing FCC Form 387 for KOTV. | $1,273.50 | N/A |
Attorney Fee - Repack Planning | $600.00 | $600.00 | Attorney fees for planning of repack efforts | $545.00 | N/A |
Attorney Fee - FCC Filing Fee | $1,070.00 | $1,070.00 | FCC Filing Fees - KOTV Repack - Attorney fees | $0.00 | N/A |
MVPD Notification of Channel Change | $750.00 | $750.00 | Please see attached MVPD Notification Quote. | $750.00 | N/A |
Develop and air announcement of upcoming channel change | $43,000.00 | $43,000.00 | Cost estimates associated with outsourcing the production of the viewer announcements for the upcoming channel change. Refer to KOTV GMSRepackRescanEstimate.pdf in the attachments. | $0.00 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $27,000.00 | $27,000.00 | Existing transmitter removal and fluid recovery. Remove and dispose of existing main and auxiliary antennas and transmission line. See attached MARSAND quote 1755. | $2,424.00 | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | N/A | N/A |
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | N/A | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $2,755.00 | N/A | $2,755.00 | N/A |
Actual Information Description | File Name |
---|---|
Storage Trailer Rental | |
Transmitter Shipping-Handling | |
Tower Site Security | |
Tower Site Physical Security | |
Site Prep Ingress - Egress | |
Site Prep Equipment | |
Site Prep - TX Space | |
Site Prep - Signage | |
Site Prep Electrical | |
Main Antenna - RFreight | |
Aux Antenna - RFreight | |
Attorney Fee - Review Work Form 387 | |
Attorney Fee - Repack Planning | |
Attorney Fee - FCC Filing Fee | |
MVPD Notification of Channel Change | |
Develop and air announcement of upcoming channel change | Information not provided. |
Disposal Costs (for equipment and other waste, net of any salvage value) | |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
DTV Medical Facility Notification |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $3,884,075.85 | $4,418,474.85 | $2,808,290.57 |
Question | Response |
---|---|
The facility has ceased operating on its pre-auction channel. | Yes |
Construction of final facilities or all necessary modifications are complete. | No |
All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. | No |
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. |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Treov Wiseman VP of Technology 06/29/2020 |
Section | Question | Response |
---|---|---|
Submission of Actual Cost Documentation Statements | WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (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 AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733). |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Trevor Wiseman VP of Technology 06/29/2020 |