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

FCC Form 399: Reimbursement Request

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

(REFERENCE COPY - Not for submission) FCC Form 399: Reimbursement Request

Facility ID:
38591
Service:
DTV
Call Sign:
KLTS-TV
Channel:
17 (UHF)
File Number:
0000028074
FRN:
0001720192
Date Submitted:
09/23/2020

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

LOUISIANA EDUCATIONAL TELEVISION AUTHORITY

Doing Business As: Louisiana Public Broadcasting

Donald R Ballard

7733 PERKINS RD

BATON ROUGE, LA 70810

United States

+1 (225) 767-4273 dballard@lpb.org Government Entity

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

The Preparer is same as the reimbursement contact.

 

 

 

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 1.Install an interim antenna on channel 24 at our present licensed ERP or as close to it as we can obtain with our existing transmitter. 2.Purchase a replacement top mount antenna and line for the repack channel 17 with new mask filter and transmitter.

Transmitters

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

Auxiliary Transmitter

Back to Top

Add Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Auxiliary (Backup)
Description of Use Used as current backup transmitter
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 LDU3A-8 (HX)
Year 2010
Type Solid State
Solid State Cooling Air Cooled
Solid State Power Capacity 11.25 kW

Auxiliary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Auxiliary (Backup)
Change Type Purchase New
Is this a request for upgraded equipment? No
Manufacturer
Model CTX724 20kW UHF ATSC Transmitter
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 21.0 kW
Justification for New Transmitter Existing Auxiliary Transmitter is channel-specific. Mask filter and cooling system blocks entrance. Footprint is too large, a smaller more compact transmitter is needed. Manufacturer is out of business as of Dec. 2019 (See Attachment )

Auxiliary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) Yes
Switchgear (industrial 800 amp) Yes
Transformer (480V) Yes
Power 300 kVA
Rigid Conduit and Wiring No
Size N/A
Length N/A
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

Auxiliary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Shipping

Shipping charge for transmitter from manufacturer to site only.

Aux Transmitter Site Demo Phase 1

Demo and Removal of existing Auxiliary Transmitter

Install of Aux Transmitter Power Conditioner

Electricians to install Aux Transmitter Power Conditioner

Aux Transmitter Power Conditioner

Regulator for power conditioning at facility

Transmitter Site Survey

Initial transmitter site survey to define the scope of work for the transmitter install

Aux RF Components

Components needed for transmitter install

Electricians Phase 3

Demo of existing electrical and installation of new electrical for Auxiliary transmitter

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 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 HU0015KAD
Year 2009
Type Solid State
Solid State Cooling Air Cooled
Solid State Power Capacity 15 kW

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Change Type Purchase New
Is this a request for upgraded equipment? No
Manufacturer
Model CTX728
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 23 kW
Justification for New Transmitter Required transmitter to operate on repack channel. Existing mask filter can not be retuned. A lower gain antenna is required to keep the tower height in compliance with the FAA resulting in a higher required TPO than the existing transmitter.

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 N/A
Rigid Conduit and Wiring Yes
Size 4 inches
Length 500.0 feet
Other Electrical Service No
Description N/A
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Heating and Cooling
Size 20 tons
Other Size N/A
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? Yes
Size 600.0 square feet
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

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Shipping and Handling

Manufacturer delivery

Primary Transmitter site prep

Removal of primary transmitter and feeder lines

Other - Continental Electronics

36" inch legs for Heat Exchangers

Additional Equipment

Items needed to make new transmitters equivalent to existing transmitter equipment.

Transmitter Install equipment rental

Heavy lift equipment rental.

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? 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 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: 350.0 kW
Manufacturer
Model TFU-47J
Year 1978

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? 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 Top 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: 280.0 kW
Manufacturer
Model ATC-BCE4280-V0-17
Year 2019
Justification for New Antenna Existing antenna can not be retuned by the manufacturer and must be replaced for the new repack channel.

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 inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for a high power antenna? No
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

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Shipping

Alive has put TBD on the quote. This is an arbitrary number

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? No
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: 350.0 kW
Manufacturer
Model ATC-BCSE16M-U1
Year 2018
Justification for New Antenna KLTS-DT wishes to broadcast at close to full power while the main transmission system is replaced for the repack channel.

Interim Antenna

Back to Top

Other Antenna Costs

Section Question Response
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? B
Feed Line Size 6 1/8 inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for an 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

Alive has put TBD on the attached quote. This is an arbitrary number

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 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 1316 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
Other Diameter N/A
Segment Length 19 1/2 inches
Other Segment Length N/A
Number of parallel runs 1
Length 1316 feet per run
Justification for New Transmission Line Existing line is not compatible with the repack channel.

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

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 Flexible Air
Diameter 5 inches
Segment Length N/A
Other Segment Length
Number of parallel runs 1
Length 1300 feet per run
Justification for New Transmission Line KLTS-DT would like to remain on the air while the existing transmission system is replaced for the repack channel.

Interim Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

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? No
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 Yes
Is tower documented for structural analysis? Yes
Is tower compliant with Rev G? No
Existing Tower Structure Registration Do you have a tower registration number? No
ASR Number
Coordinates (NAD83) Latitude (NAD83) 32° 40' 40.1" N-
Longitude (NAD83) 093° 55' 30.7" W-
Overall Structure Height 1080.04 feet
Support Structure Height 1006.88 feet
Ground Elevation Above Mean Sea Level (AMSL) 250.00 feet
Structure Type GTOWER - Guyed Structure Used for Communication Purposes
Tower Owner LOUISIANA EDUCATIONAL TELEVISION AUTHORITY DBA KLTS
Date Constructed 05/26/1978

FM, AM or TV radio broadcasters. Facility ID's, Call Signs and Services of other broadcast stations with whom the tower is shared

Facility ID Call Sign Service
4317 KDAQ FM

Other Types of Users

Users
Bluebird Wirele

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: Serious Reinforcements needed

Primary Tower

Back to Top

Tower Rigging Costs

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

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Information not provided.

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 500
Explanation We will need outside assistance with project management due to insufficient staffing levels to support a major project.
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 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 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 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 22
Justification We do not have comprehensive internal resources. Consulting RF Engineers are needed to meet the analytical, coordination, and FCC compliance needs of the station.

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Information not provided.

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 No
Non-zoning permits No
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? 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

Other Expenses

Back to Top

Other Expenses Not Listed

Information not provided.

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 $2,593,707.00 $2,538,707.00 N/A $1,839,296.84 N/A
Total for all systems $5,287,554.00 $5,124,996.00 N/A $2,913,182.36 N/A
Primary Transmitter CTX728 $1,259,307.00 $1,204,307.00 $976,592.04
Transmitter Install equipment rental $22,000.00 $22,000.00 Rental of heavy duty equipment will be required to install the transmitter and the heat exchanger. $13,781.04 N/A
Additional Equipment $50,000.00 $50,000.00 Items needed to make new transmitters equivalent to existing transmitter equipment. $0.00 This is the invoice for the Main Cooling system. The quote was submitted on 1/31/2020
Other - Continental Electronics $5,307.00 $5,307.00 N/A N/A N/A
Primary Transmitter site prep $25,000.00 $25,000.00 N/A $17,791.00 KLTS Phase IV Transmitter removal invoice payment 1 of 2. Quote was filed earlier.
Shipping and Handling $22,000.00 $22,000.00 N/A $6,500.00 N/A
20 Ton system $115,500.00 $110,000.00 This building is going to require adjustments to the environmental controls. Cooling is estimated to require 20 Tons of capacity and due to the location in a more northern latitude additional heating will also be required at this site for the winter. $38,520.00 N/A
4" Rigid Conduit and Wiring (Cost per foot) $50,500.00 $48,000.00 N/A N/A N/A
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW $947,000.00 $900,000.00 N/A $900,000.00 N/A
Other -- Building Addition Size: 600.0 $22,000.00 $22,000.00 N/A N/A N/A
Auxiliary Transmitter CTX724 20kW UHF ATSC Transmitter $1,334,400.00 $1,334,400.00 $862,704.80
Electricians Phase 3 $30,000.00 $30,000.00 N/A $23,256.00 Invoice for KLTS Phase III Transmitter Electrical Install. Payment 1 of 2. Quoted was filed earlier.
Aux RF Components $180,000.00 $180,000.00 N/A $119,458.00 KLTS-TV_Invoice_#02172002-IRO_Updated Price Change Letter_03-05-2020
Transmitter Site Survey $8,000.00 $8,000.00 N/A $7,223.80 N/A
Aux Transmitter Power Conditioner $20,000.00 $20,000.00 N/A $0.00 This is the invoice for the Aux Transmitter Power Conditioner. The quote was filed first.
Install of Aux Transmitter Power Conditioner $20,000.00 $20,000.00 N/A $15,920.00 KLTS Phase V Regulator Invoice payment 1 of 2. Quote was filed earlier
Aux Transmitter Site Demo Phase 1 $25,000.00 $25,000.00 N/A $9,134.00 This is the invoice for KLTS Phase 1 removal. Payment 1 of 2. The quote was submitted first
Shipping $15,000.00 $15,000.00 Shipping cost of Interim Transmitter from manufacturer to site. N/A N/A
Transformer 3 phase/480v - 300 KVA $36,800.00 $36,800.00 N/A $0.00 These are quotes for the 3 phase/ 480v - 300KVA Transformer for KLTS Transmitter site.
Switchgear - industrial 800 amp $38,200.00 $38,200.00 N/A $13,031.00 Invoice for KLTS Phase II Switch Gear REP MDP Payment 1 of 2. Quote was filed first.
Service entrance 3 phase/800 amp/208 volt $14,400.00 $14,400.00 N/A N/A N/A
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW $947,000.00 $947,000.00 N/A $674,682.00 N/A

Components

Actual Information Description File Name
Transmitter Install equipment rental

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9009113907_9-16-2020
Amount:
$175.94

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9008960638_8-19-2020
Amount:
$175.94

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9009113908_9-16-2020
Amount:
$165.19

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9008960639_8-19-2020
Amount:
$165.19

Component Description:
KLTS_25x10_Transmission Line Storage_Quote and Invoice_9009067446_9-8-2020
Amount:
$178.34

Component Description:
KLTS_25x10_Transmission Line Storage_Quote and Invoice_9008916897_8-11-2020
Amount:
$178.34

Component Description:
KLTS_40 Standard_Transmission Line_Storage_Invoice_9004474838_6-27-2018.
Amount:
$529.58

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9008218314_4-1-2020
Amount:
$175.94

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Invoice_9004798203_8-22-2018
Amount:
$192.72

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9008668254_6-24-2020
Amount:
$165.19

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9007901182_2-5-2020
Amount:
$175.94

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9006117142_4-3-2019
Amount:
$167.58

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9007572062_12-11-19
Amount:
$175.94

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Invoice_9005301179_11-14-2018
Amount:
$167.58

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote_Invoice_9006417569_5-29-2019
Amount:
$167.58

Component Description:
KLTS_25x10_Transmission Line Storage Quote and Invoice_9005910753_2-26-2019
Amount:
$166.39

Component Description:
KLTS_25x10_Transmission Line Storage Quote and Invoice_9006064946_3-26-2019
Amount:
$166.39

Component Description:
KLTS_25x10_Transmission Line_Storage_Invoice_Cover Letter_9004751392_8-14-2018_Removal Of Late Fee.
Amount:
$166.39

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9006890564_8-21-19
Amount:
$555.19

Component Description:
KLTS_25x10_Transmission Line_Storage_Invoice_9005423929_12-4-2018_minus late fee
Amount:
$166.39

Component Description:
KLTS_25x10_Transmission Line_Storage_Invoice_9006528805_6-18-2019
Amount:
$166.39

Component Description:
KLTS_25x10_Transmission Line_Storage_Invoice_Cover Letter_9005751824_1-29-2019
Amount:
$166.39

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9008366084_4-29-2020
Amount:
$175.94

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Invoice_9004798203_8-22-2018_Removal Of Late Fee.
Amount:
($25.14)

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote_Invoice_9004956844_9-19-2018
Amount:
$192.72

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Invoice_9005474069_12-12-2018.
Amount:
$167.58

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9007397285_11-13-2019
Amount:
$175.94

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9008517050_5-27-2020
Amount:
$175.94

Component Description:
KLTS_25x10_Transmission Line Storage Quote and Invoice_9006218620_4-23-2019
Amount:
$166.39

Component Description:
KLTS_25x10_Transmission Line_Storage_Invoice_9005249838_11-6-2018
Amount:
$166.39

Component Description:
KLTS_25x10_Transmission Line Storage Quote and Invoice_9005910753_2-26-2019_Corrected
Amount:
$166.39

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9008218315_4-1-2020
Amount:
$165.19

Component Description:
KLTS_25x10_Transmission Line_Storage_Quote and_Invoice_9004751392_8-14-2018_Corrected
Amount:
$166.39

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Invoice_9004638287_7-25-2018
Amount:
$167.58

Component Description:
KLTS_25x10_Transmission Line Storage_Quote and Invoice_9007688973_12-31-2019
Amount:
$178.34

Component Description:
KLTS_25x10_Transmission Line Storage_Quote and Invoice_9008166703_3-24-2020
Amount:
$178.34

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9006574296_6-26-2019
Amount:
$167.58

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9008668253_6-24-2020
Amount:
$175.94

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9008366085_4-29-2020
Amount:
$165.19

Component Description:
KLTS_25x10_Transmission Line Storage_Quote and Invoice_9007346020_11-5-2019
Amount:
$178.34

Component Description:
KLTS_25x10_Transmission Line Storage_Invoice 9004909714_9-11-2018_Removal OF Late Fee.pdf
Amount:
($24.96)

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9008061639_3-4-2020
Amount:
$175.94

Component Description:
KLTS_25x10_Transmission Line Storage_Quote and Invoice_9006218620_4-23-2019
Amount:
$166.39

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9006272369_5-1-2019
Amount:
$167.58

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9008813179_7-22-2020
Amount:
$175.94

Component Description:
KLTS_25x10_Transmission Line Storage_Quote and Invoice_9008624054_6-16-2020.
Amount:
$178.34

Component Description:
KLTS_25x10_Transmission Line Storage_Quote and Invoice_9006373734_5-21-2019
Amount:
$166.39

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9007220981_10-16-19
Amount:
$165.19

Component Description:
KLTS_25x10_Transmission Line_Storage_Invoice_9004909714_9-11-2018_updated
Amount:
$166.39

Component Description:
KLTS_25x10_Transmission Line_Storage_Invoice_9005751824_1-29-2019_updated
Amount:
$166.39

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Invoice_9005128195_10-17-2018
Amount:
$192.72

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Invoice_9005639098_1-9-2019_Subtract Late Charge
Amount:
$167.58

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9007052948_9-18-19
Amount:
$167.58

Component Description:
KLTS_25x10_Transmission Line Storage_Quote and Invoice_9008008465_2-25-2020
Amount:
$178.34

Component Description:
KLTS_25x10_Transmission Line_Storage_Quote and_Invoice_9004751392_8-14-201
Amount:
$166.39

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9005963599_3-6-2019
Amount:
$167.58

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9008061640_3-4-2020
Amount:
$165.19

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9006272369_5-1-2019
Amount:
$167.58

Component Description:
KLTS_25x10_Transmission Line Storage_Quote and Invoice_9007521322_12-3-2019
Amount:
$178.34

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9006117142_4-3-2019
Amount:
$167.58

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9005963599_3-6-2019
Amount:
$167.58

Component Description:
KLTS_25x10_Transmission Line_Storage_Invoice_9005591248_1-1-2019
Amount:
$166.39

Component Description:
KLTS_25x10_Transmission Line Storage_Quote and Invoice_9006064946_3-26-2019
Amount:
$166.39

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Invoice_9005806875_2-6-2019
Amount:
$167.58

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_Cover Letter_9005639098_1-9-2019_Waived Late fee
Amount:
$167.58

Component Description:
KLTS_25x10_Transmission Line Storage_Quote and Invoice_9008321850_4-21-2020
Amount:
$178.34

Component Description:
KLTS_25x10_Transmission Line Storage_Invoice 9004751392_8-14-2018_Removal OF Late Fee
Amount:
($24.96)

Component Description:
KLTS_25x10_Transmission Line Storage_Quote and Invoice_9008473969_5-19-2020
Amount:
$178.34

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9007220980_10-16-2019
Amount:
$175.94

Component Description:
KLTS_Mobile Mini Quote_25'_Facility ID
Amount:
N/A

Component Description:
KLTS_25x10_Transmission Line_Storage_Invoice_9004909714_9-11-2018.
Amount:
$191.35

Component Description:
KLTS_25x10_Transmission Line_Storage_Invoice_Cover Letter_9005423929_12-4-2018_minus late fee
Amount:
$166.39

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9004956844_9-19-2018_removal of late fee
Amount:
$167.58

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9007737318_1-8-2020
Amount:
$165.19

Component Description:
KLTS_40' Standard Transmission Line_Storage_Invoice_9005128195_10-17-2018_Removal Of Late Fee.
Amount:
($25.14)

Component Description:
KLTS_25x10_Transmission Line_Storage_Invoice_Cover Letter_9004909714_9-11-2018_Removal Of Late Fee
Amount:
$166.39

Component Description:
KLTS_25x10_Transmission Line Storage_Quote and Invoice_9007171159_10-8-2019
Amount:
$178.34

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9008813180_7-22-2020
Amount:
$165.19

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9008517051_5-27-2020
Amount:
$165.19

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9007052949_9-18-19
Amount:
$165.19

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Invoice_9005128195_10-17-2018_updated
Amount:
$167.58

Component Description:
KLTS_25x10_Transmission Line_Storage_Invoice_9004590392_7-17-2018
Amount:
$166.39

Component Description:
KLTS_25x10_Transmission Line_Storage_Invoice_9005423929_12-4-2018_updated
Amount:
$166.39

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9007572063_12-11-19.pdf
Amount:
$165.19

Component Description:
KLTS_25x10_Transmission Line Storage_Quote and Invoice_9008769852_7-14-2020
Amount:
$178.34

Component Description:
KLTS_25x10_Transmission Line Storage_Quote_ Invoice_9006842794_8-13-2019
Amount:
$166.39

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Invoice_9005639098_1-9-2019_updated
Amount:
$167.58

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote Single Invoice_9005474069_12-12-2018
Amount:
$167.58

Component Description:
KLTS_25x10_Transmission Line Storage_Quote and Invoice_9007846925_1-28-2020
Amount:
$178.34

Component Description:
KLTS_25x10_Transmission Line_Storage_Invoice_9005079553_10-9-2018
Amount:
$166.39

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9007397286_11-13-2019
Amount:
$165.19

Component Description:
KLTS_25x10_Transmission Line Storage_Quote and Invoice_9006684144_7-16-2019
Amount:
$166.39

Component Description:
KLTS_25x10_Transmission Line Storage Quote and Invoice_9006373734_5-21-2019
Amount:
$166.39

Component Description:
KLTS_Mobile Mini Quote_40' _Facility ID
Amount:
N/A

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9004798203_8-22-201
Amount:
$167.58

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9006730679_7-24-2019
Amount:
$167.58

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Invoice_Cover Letter_9005128195_10-17-2018_Removal Of Late Fee
Amount:
$167.58

Component Description:
KLTS_25x10_Transmission Line_Storage_Invoice_9004751392_8-14-2018.
Amount:
$191.35

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9007901183_2-5-2020
Amount:
$165.19

Component Description:
KLTS_25x10_Transmission Line_Storage_Invoice_9004428891_6-19-2018.
Amount:
$610.39

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Quote and Invoice_9006890563_8-21-19
Amount:
$167.58

Component Description:
KLTS_25x10_Transmission Line Storage_Quote and Invoice_9007003436_9-10-2019
Amount:
$166.39

Component Description:
KLTS_40' Standard_Transmission Line_Storage_Invoice_Cover Letter_9004798203_8-22-2018_Removal Of Late Fee
Amount:
$167.58
Additional Equipment

Component Description:
Louisiana_Invoice_KLTS-TV_#02182001-IR0_Main Cooling System and Other Facility Costs_02-18-2020
Amount:
$48,200.00

Component Description:
Cooling Systems for transmitter Primary and Aux.
Amount:
$48,200.00
Other - Continental Electronics Information not provided.
Primary Transmitter site prep

Component Description:
KLTS Phase IV_Transmitter Removal_ Quote and Invoice 397040_6-8-20
Amount:
$8,895.50

Component Description:
KLTS Shreveport Phase IV Primary Site Prep
Amount:
$17,791.00

Component Description:
KLTS Phase IV_Transmitter Removal_ Invoice 396579_2-19-20_ Payment 1 of 2
Amount:
$8,895.50
Shipping and Handling

Component Description:
Invoice PI-6321-112619-3_Shipping and Insurance Quote_ Final Progress Payment Invoice 11-26-2019_Corrected.pdf
Amount:
$6,500.00

Component Description:
KLTS_E17-0334-5 - Proposal_Shipping and Invoice
Amount:
$6,500.00
20 Ton system

Component Description:
DMR Mechanical_KLTS_Signed Proposal_KF1402019R_ Progress Billing Invoice_114083_6-30-19
Amount:
$19,260.00

Component Description:
DMR Mechanica_KLTS_Transmitter_Proposal and Invoice 119823_12-31-2019_Finall Billing_AC Install
Amount:
$19,260.00
4" Rigid Conduit and Wiring (Cost per foot) Information not provided.
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW

Component Description:
KLTS_ Proposal_E17-0334-5_2nd Down Payment_Invoice-18308_1-7-2019
Amount:
$157,500.00

Component Description:
Heartland Video_KLTS - Shreveport Rebrander Quote_WISQ48350_11-27-17
Amount:
N/A

Component Description:
KLTS_Invoice PI-6321-112619-1 R1_ Proposal and Final Progress Payment Invoice 11-26-2019_Corrected.pdf
Amount:
$315,000.00

Component Description:
KLTS_Channel 17 Transmitter_1st Downpayment_INVOICE_E1703345
Amount:
$157,800.00

Component Description:
KLTS_Proposal and Invoice PI-6321-112619-1-R1 Final Progress Payment 11-26-2019
Amount:
$315,000.00

Component Description:
N/A
Amount:
N/A

Component Description:
KLTS_Proposal and Invoice - 30% Progress payment invoice 18385 2-12-2019
Amount:
$270,000.00

Component Description:
KLTS_Channel 17 Transmitter_1st Downpayment_INVOICE_E1703345_Corrected Amount
Amount:
$157,500.00

Component Description:
KLTS_ Proposal_E17-0334-5_2nd Down Payment_Invoice-18308_1-7-2019
Amount:
$157,500.00

Component Description:
Heartland Video_KLTS Rebrander_Invoice 63487_1-31-18
Amount:
$12,812.47
Other -- Building Addition Size: 600.0 Information not provided.
Electricians Phase 3

Component Description:
KLTS Shreveport Phase III Transmitter Electrical Install
Amount:
$23,256.00

Component Description:
KLTS Phase III_Transmitter Electrical Install_Invoice 396581_2-19-20_Payment 1 of 2
Amount:
$11,628.00

Component Description:
KLTS Phase III_Transmitter Electrical Install_Proposal and Invoice 396887_6-8-20_Payment 2 of 2
Amount:
$11,628.00
Aux RF Components

Component Description:
Louisiana_Invoice_KLTS-TV_#02172002-IR0_ Primary RF-System-Material and Other Facility Costs_02-18-2020
Amount:
$119,458.00

Component Description:
KLTS-TV_Invoice_#02172002-IRO_Updated Price Change Letter_03-05-2020
Amount:
$3,720.00

Component Description:
Louisiana_KLTS__RF System Estimate Interim_Transmitter_02-05-2020
Amount:
$177,868.00
Transmitter Site Survey

Component Description:
KLTS-TV_Gates Air_Site Survey Quote and Invoice_US0338823_7-17-2020
Amount:
$7,223.80
Aux Transmitter Power Conditioner

Component Description:
Louisiana_KLTS__Estimate_Auxiliary_Transmitter_Power_Conditioner_02-05-2020
Amount:
$12,700.00

Component Description:
Louisiana_Invoice_KLTS-TV_#02182001-IR0_Auxiliary Transmitter Power Conditioner_02-18-2020
Amount:
$12,700.00
Install of Aux Transmitter Power Conditioner

Component Description:
KLTS Phase V_Regulator_ Quote and Invoice 397037_6-8-20
Amount:
$3,980.00

Component Description:
KLTS Shreveport Phase V- Regulator Install
Amount:
$15,920.00

Component Description:
KLTS Phase V_Regulator_Proposal and Invoice 396886_6-8-20_Payment 2 of 2
Amount:
$7,960.00

Component Description:
KLTS Phase V_Regulator_ Invoice 396579_2-19-20_Payment 1 of 2
Amount:
$7,960.00
Aux Transmitter Site Demo Phase 1

Component Description:
KLTS Phase 1 Removal and Demo
Amount:
$18,268.00

Component Description:
KLTS Phase I_Removal and Demo_Invoice 396489_1-31-20_Payment 1 of 2
Amount:
$9,134.00
Shipping Information not provided.
Transformer 3 phase/480v - 300 KVA

Component Description:
Quote for KLTS Transformer for repack.
Amount:
$18,741.00

Component Description:
Quote for KLTS Transformer includes parts and installation for repack.
Amount:
$52,089.00
Switchgear - industrial 800 amp

Component Description:
KLTS Phase II_Switch Gear REP MDP_Invoice 396582_2-29-20_Payment 1 of 2
Amount:
$13,031.00

Component Description:
KLTS Phase II Switch gear Removal and Disposal
Amount:
$26,062.00
Service entrance 3 phase/800 amp/208 volt Information not provided.
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW

Component Description:
KLTS_CEC Heat Exchanger Legs Proposal_E20-0845-1_5-5-2020_signed copy
Amount:
$5,307.00

Component Description:
KLTS Aux Transmitter_Invoice PI-6326-022020-1 Down Payment 02-20-22020
Amount:
$234,281.25

Component Description:
KLTS Updated Interim Transmitter Proposal_E19-0819-3_1-11-2020
Amount:
$669,375.00

Component Description:
KLTS Auxilary Transmitter Proposal
Amount:
$632,875.00

Component Description:
KLTS Aux Transmitter Invoice PI-6326-04282020-1 Final Payment 04-28-2020
Amount:
$435,093.75

Component Description:
KLTS Interim Transmitter 399 Amended Request Documents Axcera, Beaver, Gates Air 1-23-20
Amount:
N/A

Component Description:
KLTS_Heat Exchanger Legs Proposal_and Invoice_PI-6321-051220_5-12-2020
Amount:
$5,307.00

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 $628,370.00 $599,500.00 N/A $277,535.00 N/A
Total for all systems $5,287,554.00 $5,124,996.00 N/A $2,913,182.36 N/A
Interim Antenna ATC-BCSE16M-U1 $297,840.00 $284,400.00 $39,650.00
Shipping $22,000.00 $22,000.00 Alive has put TBD on the attached quote. This is an arbitrary number that should cover the cost with some left over. $0.00 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 $0.00 N/A
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) $13,700.00 $13,000.00 N/A $2,150.00 N/A
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized $227,000.00 $216,000.00 N/A $37,500.00 N/A
Sweep test of existing antenna $6,730.00 $6,400.00 N/A N/A N/A
Primary Antenna ATC-BCE4280-V0-17 $330,530.00 $315,100.00 $237,885.00
Shipping $22,000.00 $22,000.00 Alive has put TBD on the quote that is attached. This is an arbitrary number that should cover the cost with value left over. $21,585.00 N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) $12,300.00 $11,700.00 N/A $8,300.00 N/A
Sweep test of existing antenna $6,730.00 $6,400.00 N/A N/A N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized $289,500.00 $275,000.00 N/A $208,000.00 N/A

Components

Actual Information Description File Name
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) Information not provided.
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed)

Component Description:
KLTS_Alive Side Mount Wide Band Antenna_Quote and Invoice_1844 Corrected
Amount:
$2,150.00

Component Description:
KLTS_Alive INV 1960 Int Elbow Complex_Station Call Letters and Facility ID_6-19-18
Amount:
$2,150.00

Component Description:
KLTS_Alive INV 1844 Int Elbow Complex_Station Call Letters and Facility ID
Amount:
$2,150.00

Component Description:
KLTS_Alive Telecom INV 1844 Interim Elbox Complex_11-29-17_Deposit
Amount:
$2,150.00

Component Description:
KLTS_Alive INV 1844 Int Elbow Complex_Station Call Letters and Facility ID_Corrected
Amount:
$2,150.00

Component Description:
KLTS_Alive_Updated Quote_INV 1960 Int Elbow Complex
Amount:
$2,150.00
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized

Component Description:
KLTS Alive Side Mount Wide Band Antenna_Proposal 043018_Revised-6-11-18
Amount:
N/A

Component Description:
KLTS_Alive INV 1963 6 Bay Antenna Proposal, Quote-Invoice- Elbow, Harness_Station Letters and Facility ID_Updated_1-3-19
Amount:
$37,500.00

Component Description:
KLTS_Alive_INV 2051 Interim Antenna Final Payment_11-8-18
Amount:
$29,000.00

Component Description:
KLTS_Alive Updated Quote_INV 1963 Aux Antenna, Elbow, Harness.
Amount:
$37,500.00

Component Description:
KLTS_Alive INV 1842 Int Antenna_Station Call Letters and Facility ID_Corrected
Amount:
$29,000.00

Component Description:
KLTS_Alive INV 1842 Int Antenna_Station Call Letters and Facility ID
Amount:
$29,000.00

Component Description:
KLTS_Alive Side Mount Wide Band Antenna_Quote Invoice_2051 Corrected
Amount:
$29,000.00

Component Description:
KLTS_Alive Side Mount Wide Band Antenna_Quote and Invoice_1842_Corrected
Amount:
$29,000.00
Sweep test of existing antenna Information not provided.
Shipping

Component Description:
KLTS_Proposal_Invoice #2446 Shipping Main Antenna_9-17-2020
Amount:
$9,000.00

Component Description:
KLTS_Alive Telecom_Invoice #2431_8-3-2020_Storage of Antenna and Letter of Explanation
Amount:
$2,100.00

Component Description:
KLTS_Alive Telecom_Invoice #2230_12-3-19_Storage of Antenna and Cover Letter
Amount:
$4,200.00

Component Description:
KLTS_Alive Top Mount Antenna Proposal_Shipping Delay Storage and Invoice_12-3-19
Amount:
$4,200.00

Component Description:
KLTS_Alive_INV 2056_ Shipping_11-8-18
Amount:
$6,285.00
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)

Component Description:
KLTS_Alive Telecom INV 1847 Main Elbox Complex_11-29-17_Deposit
Amount:
$4,150.00

Component Description:
KLTS_Alive_INV 2053_ 6 inch 75 ohm Elbow Complex_11-8-18
Amount:
$4,150.00
Sweep test of existing antenna Information not provided.
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized

Component Description:
KLTS_Proposal and Invoice #2444 Main Antenna_9-17-2020
Amount:
$41,600.00

Component Description:
KLTS_Alive Telecom INV 1847 Main Elbox Complex_11-29-17_Deposit
Amount:
$4,150.00

Component Description:
KLTS_Alive INV 1845 Main Antenna_Station Call Letters And Facility ID_Corrected
Amount:
$104,000.00

Component Description:
KLTS_Alive _Top Mount Antenna Proposal_9-01-17
Amount:
N/A

Component Description:
KLTS_Alive_INV 2054_ CH 17 Main Antenna_11-8-18.
Amount:
$62,400.00

Component Description:
KLTS_Alive Telecom INV 1845 Main Antenna_11-29-17_Deposit
Amount:
$104,000.00

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 $402,332.00 $382,672.00 N/A $266,200.00 N/A
Total for all systems $5,287,554.00 $5,124,996.00 N/A $2,913,182.36 N/A
Interim Transmission Line $136,500.00 $130,000.00 $66,500.00
Flexible Air Transmission Line - dielectric, 5" $136,500.00 $130,000.00 N/A $66,500.00 N/A
Primary Transmission Line $265,832.00 $252,672.00 $199,700.00
Rigid Transmission Line - copper, 6 1/8" $265,832.00 $252,672.00 N/A $199,700.00 N/A

Components

Actual Information Description File Name
Flexible Air Transmission Line - dielectric, 5"

Component Description:
KLTS_Alive Telecom INV 1843 Interim Transmission Line_11-29-17_Deposit
Amount:
$33,250.00

Component Description:
KLTS_Alive INV 1843 Int TX Line_Station Call Letters and Facility ID_Corrected
Amount:
$33,250.00

Component Description:
KLTS_Alive INV 1843 Int TX Line_Station Call Letters and Facility ID
Amount:
$33,250.00

Component Description:
KLTS_Alive_INV 2052 Interim TX Line Final Payment_11-8-18
Amount:
$33,250.00
Rigid Transmission Line - copper, 6 1/8"

Component Description:
KLTS_Alive Telecom INV 1848 Main Transmission Line_11-29-17_Deposit
Amount:
$99,850.00

Component Description:
KLTS_Alive INV 1961_6 inch TX Line_ Station Call Letters and Facility ID_6-19-18
Amount:
$99,850.00

Component Description:
KLTS_Alive Updated Quote_INV 1961 TX Line
Amount:
$99,850.00

Component Description:
KLTS_Alive INV 1848 Main TX Line_Station Call Letters and Facility ID_Corrected
Amount:
$99,850.00

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 $1,288,800.00 $1,242,867.00 N/A $478,025.20 N/A
Total for all systems $5,287,554.00 $5,124,996.00 N/A $2,913,182.36 N/A
Primary Tower GTOWER $1,288,800.00 $1,242,867.00 $478,025.20
Tall Tower (greater than 500') $210,500.00 $217,867.00 Please see attached tower crew quote. N/A N/A
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study $26,300.00 $25,000.00 N/A $0.00 N/A
Serious tower reinforcement/modifications $1,052,000.00 $1,000,000.00 N/A $478,025.20 N/A

Components

Actual Information Description File Name
Tall Tower (greater than 500') Information not provided.
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study

Component Description:
KLTS_Maximize_Side Mount Antenna Structural Analysis_Malouf Engineering_Invoice-1805103V0_5-17-2018
Amount:
$2,500.00
Serious tower reinforcement/modifications

Component Description:
KLTS_Invoice 2192_Repack Interim Antenna_5-8-2019_Cover Letter_Quote 10111701T_corrected
Amount:
$25,000.00

Component Description:
KLTS_MEI_Vendor Quote and Invoice_1805103V0_5-17-18
Amount:
$2,500.00

Component Description:
KLTS_Proposal and Invoice_2106_Coast to Coast Tower Services_12-07-18
Amount:
$55,876.00

Component Description:
Structural Damage Repair Design
Amount:
$3,000.00

Component Description:
KLTS_Tower Reinforcement_Invoice_2054_from_Coast_to_Coast_Tower_Service_Inc_8-31-18.
Amount:
$40,000.00

Component Description:
KLTS_Tower Services Interim Antenna & Transmission Line Services_Invoice 2099
Amount:
$50,000.00

Component Description:
Structural Analysis
Amount:
$6,000.00

Component Description:
KLTS_Proposal and Invoice_2106_Coast to Coast Tower Services_12-07-18
Amount:
$55,876.00

Component Description:
KLTS_Proposal and Invoice_2105_Coast to Coast Tower Services_Crew Mobilization_12-07-18
Amount:
$25,000.00

Component Description:
KLTS TV Repack_ Coast to Coast Tower Services_Proposal_10111702T_Change Order Letter_Invoice 2107_8-7-19
Amount:
$14,541.20

Component Description:
KLTS_Coast To Coast Tower Modification Antenna install Deposit_Invoice 1920_10-20-17
Amount:
$217,960.00

Component Description:
KLTS_Proposal and Invoice_2107_Coast to Coast Tower Services_Weather Delay_Tower Service_Materials_12-12-18
Amount:
$14,541.20

Component Description:
Coast to Coast Towers_Invoice 2106_Cover Letter for Change Order _5-8-2019
Amount:
$55,876.00

Component Description:
Structural Design Modification
Amount:
$8,000.00

Component Description:
KLTS_Tower Services Interim Antenna & Transmission Line Services_Invoice 2099_11-30-18_Corrected.pdf
Amount:
$50,000.00

Component Description:
KLTS_Maximize_Side Mount Antenna Structural Analysis_Malouf Engineering_Invoice-1805103V0_5-17-2018.
Amount:
$2,500.00

Component Description:
KLTS_Tower Services 5 inch Interim Transmission Line Services_Invoice 2100
Amount:
$20,000.00

Component Description:
KLTS_Invoice 2192_Repack Interim Antenna_5-8-2019_Cover Letter_Quote_corrected
Amount:
$25,000.00

Component Description:
KLTS_Proposal and Invoice_2105_Coast to Coast Tower Services_Crew Mobilization_12-07-18
Amount:
$25,000.00

Component Description:
KLTS_Tower Services Reinforcements_Invoice_2060_from_Coast_to_Coast_Tower_Service_Inc_9-21-18.
Amount:
$60,148.00

Component Description:
KLTS_Tower Services Interim Antenna & Transmission Line Services_Invoice 2100_11-30-18_Corrected
Amount:
$20,000.00

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 $332,795.00 $320,250.00 N/A $41,837.32 N/A
Total for all systems $5,287,554.00 $5,124,996.00 N/A $2,913,182.36 N/A
Outside Professional Services $332,795.00 $320,250.00 $41,837.32
RF Exposure Measurements $21,050.00 $20,000.00 N/A N/A N/A
Comprehensive coverage verification via field study, if needed $84,200.00 $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 $2,105.00 $2,000.00 N/A N/A N/A
ASR modification (prepare FCC Form 854) $2,105.00 $2,000.00 N/A N/A N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $7,360.00 $7,000.00 N/A $2,592.00 N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $2,250.00 N/A $57.60 N/A
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application $4,210.00 $4,000.00 N/A $1,141.50 N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $5,000.00 N/A $240.00 N/A
Prepare request for Special Temporary Authorization $4,100.00 $3,000.00 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 N/A N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,155.00 $3,000.00 N/A $139.50 N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $7,000.00 N/A $8,000.00 due to the complexity of channel reassignment
Address transition timing and coordination issues w/ other stations and wireless $2,630.00 $2,500.00 N/A N/A N/A
Additional Field Engineering Service, 22 Days $100,000.00 $100,000.00 N/A $5,500.00 N/A
Prepare and or review reimbursement form $2,630.00 $2,500.00 N/A $78.00 N/A
Project management of the transition $79,000.00 $75,000.00 N/A $24,088.72 N/A

Components

Actual Information Description File Name
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.
ASR modification (prepare FCC Form 854) Information not provided.
Attorney Fees - Prepare and File request for Special Temporary Authorization

Component Description:
KLTS_Television Repacking Services_Invoice 2757852_7-16-2020
Amount:
$1,785.60

Component Description:
KLTS_Television Repacking Services Invoice_2755928_6-26-2020
Amount:
$806.40
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application

Component Description:
KLTS_Television Repacking Services Invoice_2761087_8-16-2020
Amount:
$57.60
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application

Component Description:
KLTS_Construction Permit Matters_5-14-18.
Amount:
$139.50

Component Description:
Review of 399
Amount:
$829.50

Component Description:
Status of financial forms
Amount:
$312.00
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application

Component Description:
Professional Services Repack_KLTS_12-14-17_Invoice 672581
Amount:
$78.00

Component Description:
KLTS Repack Work_Invoice 2739380_1-17-20
Amount:
$162.00
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 Information not provided.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
KLTS_Construction Permit Matters_4-19-18_Invoice 685296.
Amount:
$139.50
Perform engineering study for new channel assignment and antenna development

Component Description:
Perform TV Study Coverage
Amount:
$8,000.00
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Additional Field Engineering Service, 22 Days

Component Description:
KLTS Geo technical survey
Amount:
$5,500.00
Prepare and or review reimbursement form

Component Description:
Professional Services Repack_KLTS_11-22-17_Invoice 670596_Page 5
Amount:
$78.00
Project management of the transition

Component Description:
Professional Services Repack_KLTS_10-18-17_Invoice 667582_Page 5
Amount:
$39.00

Component Description:
KLTS TV repack Site Survey
Amount:
$5,488.62

Component Description:
KLTS-TV_38591_Estimate_#02061812-ER0 and Invoice #09181801-IR0_Strngth_Tower1
Amount:
$18,561.10

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 $41,550.00 $41,000.00 N/A $10,288.00 N/A
Total for all systems $5,287,554.00 $5,124,996.00 N/A $2,913,182.36 N/A
Other Expenses $41,550.00 $41,000.00 $10,288.00
DTV Medical Facility Notification $11,550.00 $11,000.00 N/A N/A N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $10,000.00 $10,000.00 N/A N/A N/A
Develop and air announcement of upcoming channel change $10,000.00 $10,000.00 N/A $10,000.00 N/A
MVPD Notification of Channel Change $10,000.00 $10,000.00 N/A $288.00 N/A

Components

Actual Information Description File Name
DTV Medical Facility Notification Information not provided.
Disposal Costs (for equipment and other waste, net of any salvage value) Information not provided.
Develop and air announcement of upcoming channel change

Component Description:
KLTS_FCC Facility ID_38591_Spectrum Repack PSA Spots Quote and Invoice_11640_6-5-2020
Amount:
$10,000.00
MVPD Notification of Channel Change

Component Description:
KLTS_Television Repacking Services_Invoice 2750384_4-30-2020
Amount:
$115.20

Component Description:
KLTS_Television Repacking Services_Invoice 2747598_4-13-20
Amount:
$172.80

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $5,287,554.00 $5,124,996.00 $2,913,182.36

Reimbursement Status

Back to Top
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

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.

Donald Ray Ballard , Mr. .

Television Manager


09/23/2020

Certification

Back to Top
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).

  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.

  2. The above-named entity certifies that the statements in this form and attached documentation are true, complete, and correct.

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

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

  5. 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 (full power and Class A stations) and/or otherwise modify a television station’s facility as a result of the spectrum repack (LPTV/TV Translator stations); or to minimize service disruption resulting from a repacked television station (FM stations); or to continue to carry the signal of a broadcaster that changes channels (MVPD) .

  6. 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.

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

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

  9. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a prerequisite 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.

Donald Ray Ballard , Mr. .

Television Manager


09/23/2020

Attachments

Back to Top