Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
KTIV License, LLC Doing Business As: KTIV License, LLC |
Brady Dreasler PO Box 909 Quincy, IL 62306 United States |
+1 (217) 223-5100 | bdreasler@quincymedia.com | Limited Liability Company |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Tony zumMallen QCommunications |
Tony zumMallen 705B SE Melody LN #314 Lees Summit, MO 64063 United States |
+1 (816) 729-1177 | tony@qcom1.com |
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 | The transition from channel 41 to channel 14 requires shared interim systems with KMEG and KPTH through a combiner. KTIV will require a new antenna, line and transmitter to complete the transition. |
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 | PowerCD | |
Year | 2006 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 60 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | ULXTE-100 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 62.9 kW | |
Justification for New Transmitter | IOT Transmitter is not tunable per the manufacturer. Special Case- Channel 14 requirements. Per engineering consultant new TPO required is 56.7kw. |
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 | Yes | |
Size | 2 inches | |
Length | 500.0 feet | |
Other Electrical Service | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Cooling Only | |
Size | 25 tons | |
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 | 10 |
Name | Description |
---|---|
Demo Conduit and Wire |
Demolition all non-utilized conduit to old transmitter & equipment. |
RF Accessories-other |
RF Accessories on Gates Q-62047 for transmitters not captured on existing line items |
Site Survey - TX |
Site survey and report are required to be performed before the new transmitter and components installation plan can be finalized. |
TX Install Parts |
Adapters, flange, pipe hangers |
Switch Installation |
Install the additional RF switch to operate the interim and main antenna - not covered under Gates scope of work |
Install new circuit for Air load 3. |
New 208v circuit for air load #3. |
Disconnect existing Transmitter |
Disconnect transmitter and components from existing configuration and move within building to make way for new facilities. |
Transmitter Site Preparation |
Site prep for installation of the interim and main transmitters and RF components not part of Installation SOW. |
Security System |
Installed conduit as required for security camera system. |
ELECTRICAL EQ INSTALLATION |
INT AND MAIN TX REQUIRE NEW ELECTRICAL SYSTEMS INSTALLATIONS |
Freight - MFG |
Freight- from MFG to staging area or station |
Sales Tax - Non Exempt -IA |
KTIV is not tax exempt from Iowa Sales tax -Gates calculates |
DTVI TS Converter |
DTVI TS Converter with Web Interface |
Security - Site |
This site requires security once the new transmission line and equipment arrive on site to be installed. Estimated length of 4-6 weeks. |
Channel 14 remediation |
After working with the NAB and our consulting engineer a LM remediation budget needs to be added to cover these estimated costs of operating in CH 14. |
Transmitter - Training |
Transmitter training - offsite - 1 week in duration at mfg site. |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase | |
Manufacturer | ||
Model | ULXTE-30 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 20 kW | |
Justification for New Transmitter | Interim facility is required to avoid prolonged period of station silence during transition, and station currently has no aux facility to use for interim operation. Extended silent period during transition to new channel is unreasonable. |
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 | 2 inches | |
Length | 500.0 feet | |
Other Electrical Service | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Cooling Only | |
Size | 25 tons | |
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 | |
Inside RF System | Is an additional interior RF system required to support this interim transmitter? | Yes |
Name | Description |
---|---|
Transmitter Site Preparation |
Site prep for installation of the interim and main transmitters and RF components not part of Installation SOW. |
Freight - TX eq |
Freight from the mfg to stations TX site. |
Sales Tax est |
IA sales tax est per mfg |
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 | 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? | Yes | |
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: | 873.0 kW | |
Manufacturer | ||
Model | TFU-30JTH-R-04 | |
Year | 2006 |
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? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | Yes | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Broadband Panel | |
Number of Stations Supported | 1 | |
Number of Panels/Bays | 24 | |
Lower Limit | 470.00 MHz | |
Upper Limit | 698.00 MHz | |
Design power capacity in use | 100.0 % | |
Other Antenna Type | N/A | |
ERP: | 873.0 kW | |
Manufacturer | ||
Model | TFU-31ETT | |
Year | 2017 | |
Justification for New Antenna | Required to operate on the new channel assignment. Ch14 special case. FAA height restrictions. E-POL has been added and that will be treated as an upgrade which is not reimbursable. $240,000 is verified. |
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? | Broadband | |
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 |
Name | Description |
---|---|
SWEEP NEW ANTENNA AND LINE |
SWEEP NEW ANTENNA AND LINE |
Combiner Tee |
Combiner Tee WR1800x5.75 to 6-75 EIA |
FREIGHT EQUIPMENT |
FREIGHT FOR THE ANTENNA AND LINE FROM MFG TO STORAGE OR STAGING AREA. |
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? | Yes | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | Yes | |
New Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Broadband Slot | |
Number of Stations Supported | 3 | |
Number of Panels/Bays | 24 | |
Lower Limit | 470.00 MHz | |
Upper Limit | 698.00 MHz | |
Design power capacity in use | 50.0 % | |
Other Antenna Type | N/A | |
ERP: | 300.0 kW | |
Manufacturer | ||
Model | TFU-24WB-1-R | |
Year | 2017 | |
Justification for New Antenna | Interim facility is required to avoid prolonged period of station silence during transition, and station currently has no aux facility to use for interim operation. Shared with KPTH and KMEG. Paid from the KPTH deal. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
Type | New | |
Number of channels supported | 3 | |
Frequencies of channels supported | RF channel | |
Frequency | N/A | |
Do you need a combiner output splitter/switcher for dual feed lines? | No | |
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? | 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 |
RF Channel Number |
---|
30 |
32 |
14 |
Name | Description |
---|---|
SWEEP NEW LINE AND ANTENNA |
SWEEP NEW ANTENNA AND LINE |
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 | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing transmission line shared with another station or stations? | No | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Rigid | |
Diameter | 7 3/16 inches | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 2298 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 | 7 3/16 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 2140 feet per run | |
Justification for New Transmission Line | Required to make the channel assignment relocation from CH41 to CH14 |
Name | Description |
---|---|
Disconnect existing Interior RF components |
Disconnect interior RF transmission line and filters from existing configuration and move within the building to make way for new facilities. |
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 | Leased | |
Is this tower consider Complex? | Candelabra | |
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? | No | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1057963 | |
Coordinates (NAD83) | Latitude (NAD83) | 42° 35' 12.0" N- |
Longitude (NAD83) | 096° 13' 19.0" W- | |
Overall Structure Height | 1987.84 feet | |
Support Structure Height | 1847.09 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 1332.99 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | Heartland Tower Company, L.L.C. | |
Date Constructed | 02/22/2007 |
Facility ID | Call Sign | Service |
---|---|---|
77451 | KPTH | DTV |
39665 | KMEG | DTV |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for tower with candelabra |
Tower Reinforcements | Please select whether tower reinforcements are needed: | Major Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Candelabra |
Helicopter Services Required | Are helicopter services required? | No |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 1405 | |
Explanation | Scope & significance of project (QMI has multiple stations repacked) require outside management services to augment existing internal personnel to assist turnkey management of and ensure timely and safe execution of channel relocation. | |
Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
Prepare engineering section of Form FCC Construction Permit Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare engineering section of Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 4 | |
Do you have Distributed Transmission System engineering services? | N/A | |
Critical Facility | N/A | |
Terrain-Shielded Facility | N/A | |
Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare and file Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 4 | |
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 | Yes | |
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 | No | |
Additional Field Engineering Service | No | |
Number of Days | N/A | |
Justification | N/A |
Name | Description |
---|---|
General Engineering Services |
Engineering Services not covered under another category |
General Repack Legal Services |
See attached memo-QMI Repack Invoice Memo for Shared Legal Expenses (Matter 104411 00054) for Form 399 |
Plumbing work for TX cooling systems |
New TX Interim and Main required new plumbing systems to be installed |
Quarterly reporting |
Preparation and submittal of the FCC required quarterly report 387 by PM and attorney. |
Vendor Travel Expenses |
Reimbursable Vendor Travel expenses for working in the field on behalf of the station for the Repack project - see quote for estimated expenses. |
Combiner Sweep |
Consultant onsite for combiner sweep 8/21/2018 through 8/25/2018 |
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 | 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? | Yes | |
Does this relocation require Equipment Storage? | Yes | |
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | Yes | |
Does this relocation require MVPD Notification of a Channel Change? | Yes |
Name | Description |
---|---|
Additional Insurance |
Additional insurance costs to cover equipment in storage. |
Remove and Reinstall Fence |
Remove and reinstall fence to accommodate delivery of equipment |
SITE SAFETY AND CLEARING PREP |
CLEAR THE CONTROLLED AREA AROUND THE TOWER OF BRUSH AND APPLY INSECTICIDE TO PREVENT ACCIDENTS AND PROMOTE A SAFE SITE AND MINIMIZING RISK. |
Road Gravel |
Road gravel to accommodate heavy equipment necessary for Repack |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $3,787,499.39 | $3,113,271.96 | N/A | $2,485,672.24 | N/A |
Total for all systems | $6,466,258.22 | $5,676,333.21 | N/A | $3,980,711.52 | N/A |
Interim Transmitter ULXTE-30 | $1,030,905.57 | $982,505.57 | $650,985.16 | ||
Sales Tax est | $43,305.57 | $43,305.57 | as determined by GatesAir in the invoice | $28,934.94 | Actual sales tax per invoices. |
Freight - TX eq | $8,400.00 | $8,400.00 | est cost to have the interim transmitter delivered from the mfg to transmitter site. per QTE Q-64042 | $7,700.00 | N/A |
Transmitter Site Preparation | $5,000.00 | $5,000.00 | Site prep for installation of the interim and main transmitters and RF components not part of Installation SOW. | $5,000.00 | N/A |
UHF inside RF system including switching | $147,500.00 | $140,000.00 | N/A | $32,765.43 | N/A |
25 Ton system | $91,500.00 | $87,000.00 | N/A | N/A | N/A |
2" Rigid Conduit and Wiring (Cost per foot) | $13,000.00 | $12,500.00 | N/A | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | $684,000.00 | $650,000.00 | N/A | $574,202.38 | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | $2,382.41 | N/A |
Primary Transmitter ULXTE-100 | $2,756,593.82 | $2,130,766.39 | $1,834,687.08 | ||
Transmitter - Training | $3,300.00 | $3,300.00 | Transmitter training - offsite - 1 week in duration at mfg site. | N/A | N/A |
Channel 14 remediation | $25,000.00 | $25,000.00 | Reduced 10-12-2017 per FCC Verified letter from $500k to $25k - to be increased as actual costs are required for remediation. | $10,000.00 | N/A |
Security - Site | $0.00 | $0.00 | Duplicate. Tool added this component erroneously | $0.00 | N/A |
DTVI TS Converter | $3,719.00 | $3,719.00 | DTVI TS Converter with Web Interface including freight, handling and sales tax. | $0.00 | N/A |
Sales Tax - Non Exempt -IA | $133,564.18 | $133,564.18 | KTIV is not exempt from IOWA state sales tax. Gates calculates sales tax for invoices. see Q62047 and INV TE10004376 | $101,177.09 | N/A |
Freight - MFG | $17,300.00 | $17,300.00 | Freight- from MFG to staging area or station | $13,000.00 | N/A |
ELECTRICAL EQ INSTALLATION | $99,000.00 | $99,000.00 | ELECTRICAL MODIFICATIONS FOR NEW MAIN AND INTERIM TX. USED THREE FCC LINE ITEMS - OTHER-ELECTRICAL AND MAIN TRANSMITTER -RF AND MAIN TX ELECTRICAL TOTALING 161592.36 | $98,625.90 | N/A |
Transmitter Site Preparation | $10,500.00 | $10,500.00 | Site prep for installation of the interim and main transmitters and RF components not part of Installation SOW. | $10,500.00 | N/A |
Disconnect existing Transmitter | $25,000.00 | $25,000.00 | Disconnect transmitter and components from existing configuration and move within building to make way for new facilities. | $23,500.00 | N/A |
Install new circuit for Air load 3. | $374.50 | $374.50 | Costs to pull new 208v circuit for air load #3. Cost per actual invoice. | $374.50 | N/A |
Switch Installation | $12,000.00 | $12,000.00 | Install the additional RF Switch from the main TX to operate the interim and main antenna. Work not covered in Gates Scope of Work. | $12,000.00 | N/A |
TX Install Parts | $20,847.29 | $20,847.29 | Costs per actual invoice. Gates invoice US0320883; change orders 79109 and 79109-1. | $20,847.29 | N/A |
Site Survey - TX | $25,000.00 | $25,000.00 | Site survey and report are required to be performed before the new transmitter and components installation plan can be finalized. | $18,500.00 | N/A |
RF Accessories-other | $89,324.90 | $89,324.90 | RF Accessories per GatesAir Q-62047 Items C. RF Accessories. Captures required equipment not identified in existing 399 line items. - USE THE LINE C FROM THE ULXTE -72 QUOTE Q-74824 | $89,324.90 | N/A |
Demo Conduit and Wire | $716.90 | $716.90 | Costs to demo non-utilized conduit and wire to old transmitter and equipment. | $716.90 | N/A |
Channel 14 Mask Filter | $189,500.00 | $0.00 | per 5-29-19-FCC email recommendation we zeroed out the Mask filer and moved the CH14 Mask Filter dollars to the allotment to the TX line item. | N/A | N/A |
RF Consulting Engineer | $5,260.00 | $5,000.00 | N/A | $0.00 | N/A |
25 Ton system | $91,500.00 | $87,000.00 | We reviewed the transmitter transition plans and with an additional 25 tons of HVAC installed in the new section of the transmitter room it is estimated that the required environmental conditions to operate the new transmitter config can be obtained. | $42,561.15 | N/A |
2" Rigid Conduit and Wiring (Cost per foot) | $13,000.00 | $12,500.00 | N/A | $1,599.65 | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $83,440.74 | PER Q-62047 - THE RF ACCESSORIES QUOTE LINE C IS MORE THAN THE PREDETERMINED SWITCHGEAR EST COST. | $0.00 | Q-62047 - RF ACCESSORIES - moved to Line Item-RF Accessories-other- Do not know how to remove invoice so we ZEROED the transaction in Switch gear. |
Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $13,700.00 | N/A | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 62.9 kW | $30,771.45 | $30,771.45 | N/A | $30,771.45 | N/A |
Security System | $4,761.50 | $4,761.50 | Security system to be replaced due to repack. Costs per actual invoice. | $4,761.50 | N/A |
Additional field engineering time, 10-30 days | $63,100.00 | $60,000.00 | N/A | N/A | N/A |
Transformer 3 phase/480v - 300 KVA | $36,800.00 | $40,000.00 | GATES EQ QUOTE AND LOCAL ELECTRIC INSTALL AND EQUIPMENT QUOTE | $28,480.82 | N/A |
Securirty - Site | $15,654.10 | $15,654.10 | ***System Notice: Estimate adjusted and locked because line has been superseded.***This site requires security once the new transmission line and equipment arrive on site to be installed. Estimated length of 4-6 weeks. | $15,654.10 | N/A |
UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW | $1,788,000.00 | $1,312,291.83 | ***System Notice: Estimate adjusted and locked because line has been superseded.***6-3-AMENDED est PER 5-29 email to equal TX plus CH14 Mask Filter Validation. $1,223,584.00 - TX $234,809.90 - CH14 Mask Filter. zeroed out MK line | $1,312,291.83 | N/A |
Actual Information Description | File Name |
---|---|
Sales Tax est | |
Freight - TX eq | |
Transmitter Site Preparation | |
UHF inside RF system including switching | |
25 Ton system | Information not provided. |
2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | |
Switchgear - industrial 800 amp | |
Transmitter - Training | Information not provided. |
Channel 14 remediation | |
Security - Site | Information not provided. |
DTVI TS Converter | |
Sales Tax - Non Exempt -IA | |
Freight - MFG | |
ELECTRICAL EQ INSTALLATION | |
Transmitter Site Preparation | |
Disconnect existing Transmitter | |
Install new circuit for Air load 3. | |
Switch Installation | |
TX Install Parts | |
Site Survey - TX | |
RF Accessories-other | |
Demo Conduit and Wire | |
Channel 14 Mask Filter | Information not provided. |
RF Consulting Engineer | Information not provided. |
25 Ton system | |
2" Rigid Conduit and Wiring (Cost per foot) | |
Switchgear - industrial 800 amp | |
Service entrance 3 phase/800 amp/208 volt | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 62.9 kW | |
Security System | |
Additional field engineering time, 10-30 days | Information not provided. |
Transformer 3 phase/480v - 300 KVA | |
Securirty - Site | |
UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $477,896.88 | $457,424.30 | N/A | $366,426.61 | N/A |
Total for all systems | $6,466,258.22 | $5,676,333.21 | N/A | $3,980,711.52 | N/A |
Interim Antenna TFU-24WB-1-R | $111,130.00 | $106,200.00 | $29,541.56 | ||
SWEEP NEW LINE AND ANTENNA | $6,500.00 | $6,500.00 | SWEEP FINAL CONFIGURATION OF INTERIM ANTENNA AND LINE BEFORE TURN UP. | N/A | N/A |
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | $13,700.00 | $13,300.00 | This cost will be shared with KPTH and KTIV, and KPTH is purchasing this equipment. | $11,141.56 | N/A |
New combiner, cost per channel (without antenna) | $84,200.00 | $80,000.00 | each station requires a combiner to make the interim shared line and antenna work. | $12,000.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 300 kW input, directional,, elliptically or circularly polarized | $0.00 | $0.00 | Cost of antenna is included in the KPTH deal. Shared with KTIV, KPTH and KMEG. | N/A | N/A |
Primary Antenna TFU-31ETT | $366,766.88 | $351,224.30 | $336,885.05 | ||
FREIGHT EQUIPMENT | $41,363.34 | $41,363.34 | Actual freight costs for antenna/line FOR THE INTERIM AND MAIN NEW SYSTEM FROM MFG TO STORAGE OR STAGING AREA. | $41,363.34 | N/A |
Combiner Tee | $4,973.54 | $4,973.54 | Combiner Tee - Dielectric INV 925006 - Quote 1932826 | $173.54 | N/A |
SWEEP NEW ANTENNA AND LINE | $10,500.00 | $10,500.00 | SWEEP FINAL CONFIGURATION OF INTERIM ANTENNA AND LINE BEFORE TURN UP. MAY REQUIRE MULTIPLE SWEEPS. | $4,750.00 | N/A |
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | $13,700.00 | $26,499.42 | Per invoice actual costs. | $26,499.42 | Per actual costs on invoices. |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $261,488.00 | Verified amount 10-12-17 - the change in antenna from the preliminary model does not affect the verified amount. 4/28/20 Increased to $251,608 due to actual costs of invoices. | $257,698.75 | N/A |
Actual Information Description | File Name |
---|---|
SWEEP NEW LINE AND ANTENNA | Information not provided. |
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | |
New combiner, cost per channel (without antenna) | |
Sweep test of existing antenna | |
UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 300 kW input, directional,, elliptically or circularly polarized | Information not provided. |
FREIGHT EQUIPMENT | |
Combiner Tee | |
SWEEP NEW ANTENNA AND LINE | |
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | |
Sweep test of existing antenna | |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $635,600.00 | $605,640.00 | N/A | $525,782.54 | N/A |
Total for all systems | $6,466,258.22 | $5,676,333.21 | N/A | $3,980,711.52 | N/A |
Primary Transmission Line | $635,600.00 | $605,640.00 | $525,782.54 | ||
Disconnect existing Interior RF components | $15,000.00 | $15,000.00 | Disconnect interior RF transmission line and filters from existing configuration and move within the building to make way for new facilities. | $15,000.00 | N/A |
Rigid Transmission Line - copper, 7 3/16" | $620,600.00 | $590,640.00 | N/A | $510,782.54 | Per actual costs from Dielectric and Gates Air for transmission line, parts and freight. |
Actual Information Description | File Name |
---|---|
Disconnect existing Interior RF components | |
Rigid Transmission Line - copper, 7 3/16" |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $862,000.00 | $819,000.00 | N/A | $231,597.11 | N/A |
Total for all systems | $6,466,258.22 | $5,676,333.21 | N/A | $3,980,711.52 | N/A |
Primary Tower TOWER | $862,000.00 | $819,000.00 | $231,597.11 | ||
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $400,000.00 | N/A | $231,597.11 | N/A |
Structural engineering tower load study for a documented tower with candelabra | $20,000.00 | $19,000.00 | N/A | $0.00 | N/A |
Major tower reinforcement/modifications | $421,000.00 | $400,000.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
Structural engineering tower load study for a documented tower with candelabra | Information not provided. |
Major tower reinforcement/modifications | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $484,358.28 | $464,558.28 | N/A | $342,930.39 | N/A |
Total for all systems | $6,466,258.22 | $5,676,333.21 | N/A | $3,980,711.52 | N/A |
Outside Professional Services | $484,358.28 | $464,558.28 | $342,930.39 | ||
Combiner Sweep | $7,293.60 | $7,293.60 | Consultant onsite for combiner sweep - Dielectric INV 564027, PO 20387 | $7,293.60 | N/A |
Vendor Travel Expenses | $21,485.00 | $21,485.00 | Reimbursable Vendor Travel expenses for working in the field on behalf of the station for the Repack project - see quote for estimated expenses. Q-17002-3-8-19 MINUS 480.00 TO OFFSET QC18-018 BEING CHARGED TO PM. | $18,978.61 | 4-2-uploaded revised invoice, QC17-144 with correct airfare. |
Quarterly reporting | $5,000.00 | $5,000.00 | Preparation and submittal of the FCC required quarterly report 387 by PM and attorney. | N/A | N/A |
Plumbing work for TX cooling systems | $33,384.00 | $33,384.00 | KTIV- Plumbing for cooling systems fro new transmitters both Interim and Main. per local contractor Quote attached to inv. | $33,384.00 | N/A |
General Repack Legal Services | $20,175.07 | $20,175.07 | memo-QMI Repack Invoice Memo for Shared Legal Expenses (Matter 104411 00054) for Form 399- 3-5-19 - legal services budget required additional funds to complete the PH 1 CH14 and shared facilities issues. Consolidate other open Legal billable line items. | $20,175.07 | Actual costs per invoice amounts. |
General Engineering Services | $450.00 | $450.00 | Per Actual costs | $450.00 | N/A |
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 | $14,720.00 | $14,000.00 | N/A | N/A | N/A |
Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $4,000.00 | N/A | $1,895.00 | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | per actual costs | $4,901.00 | N/A |
Prepare request for Special Temporary Authorization | $8,200.00 | $6,000.00 | N/A | $1,500.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | $1,175.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $1,885.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $2,400.00 | NEW CHANNEL 14 ANALYSIS AND CP MOD APPLICATION REQUIRED MORE THAN THE NORMAL AMOUNT OF ATTENTION DUE TO LAND MOBILE INTERFERENCE ISSUES. |
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 | $2,500.00 | N/A | N/A | N/A |
Project management of the transition | $221,990.00 | $210,750.00 | QC18-018- 480.00 WAS NOT SPLIT OUT TO PM TRAVEL LINE ITEM CAUSING THE PM TOTAL TO BE OVER REPORTED BY 480.00 AND TRAVEL UNDERSTATED 480.00. WE WILL REDUCE TRAVEL BY THE SAME AMOUNT. | $210,622.50 | N/A |
Electric work and materials for Interim and Main | $38,270.61 | $38,270.61 | ***System Notice: Estimate adjusted and locked because line has been superseded.***ELECTRICAL MATERIALS AND WORK FOR BOT INTERIM AND MAIN TRANSFORMER PER SCHRAMM QUOTE AND PO 20224. | $38,270.61 | N/A |
Actual Information Description | File Name |
---|---|
Combiner Sweep | |
Vendor Travel Expenses | |
Quarterly reporting | Information not provided. |
Plumbing work for TX cooling systems | |
General Repack Legal Services | |
General Engineering Services | |
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 - Negotiation of lease and other matters for shared locations | |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
Prepare request for Special Temporary Authorization | |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
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 | Information not provided. |
Project management of the transition | |
Electric work and materials for Interim and Main |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $76,973.67 | $76,408.67 | N/A | $28,302.63 | N/A |
Total for all systems | $6,466,258.22 | $5,676,333.21 | N/A | $3,980,711.52 | N/A |
Other Expenses | $76,973.67 | $76,408.67 | $28,302.63 | ||
Road Gravel | $12,750.00 | $12,750.00 | Road gravel to accommodate heavy equipment necessary for Repack | $12,750.00 | N/A |
SITE SAFETY AND CLEARING PREP | $3,500.00 | $3,500.00 | CLEAR THE CONTROLLED AREA AROUND THE TOWER OF BRUSH AND APPLY INSECTICIDE TO PREVENT ACCIDENTS AND PROMOTE A SAFE SITE AND MINIMIZING RISK. | $0.00 | N/A |
Remove and Reinstall Fence | $525.00 | $525.00 | Costs to remove and reinstall a section of fence to accommodate the delivery of equipment. | $525.00 | N/A |
Additional Insurance | $118.67 | $118.67 | Additional insurance costs to cover equipment in storage - Winters Insurance | $118.67 | N/A |
MVPD Notification of Channel Change | $5,000.00 | $5,000.00 | Required FCC notifications. | N/A | N/A |
Develop and air announcement of upcoming channel change | $15,000.00 | $15,000.00 | Required FCC announcements and good will public relations must we upheld. The production airing and disseminating of these announcements are fundamental to our operations. | N/A | N/A |
Equipment Storage | $10,000.00 | $10,000.00 | Expecting multiple staggered equipment deliveries from different vendors and need to store and stage new equipment prior to installation date. Anticipate from 6-24 months of storage time. | $0.00 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $10,000.00 | $10,000.00 | Rent 40 yard dumpster with multiple pickups. Estimated 6- months on site. Potential hazardous waste management issues. | $4,273.96 | 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 |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | $2,950.00 | N/A |
Equipment Delivery and Handling Charges | $8,000.00 | $8,000.00 | Transport and handling fees from staging area to transmitter site. | $7,685.00 | N/A |
Actual Information Description | File Name |
---|---|
Road Gravel | |
SITE SAFETY AND CLEARING PREP | |
Remove and Reinstall Fence | |
Additional Insurance | |
MVPD Notification of Channel Change | Information not provided. |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Storage | |
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. |
DTV Medical Facility Notification | |
Equipment Delivery and Handling Charges |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $6,466,258.22 | $5,676,333.21 | $3,980,711.52 |
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. | BRADY DREASLER CORPORATE DIRECTOR OF ENGINEERING 01/20/2021 |
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. | BRADY DREASLER CORPORATE DIRECTOR OF ENGINEERING 01/20/2021 |