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:
35666
Service:
DTV
Call Sign:
KTEN
Channel:
17 (UHF)
File Number:
0000027674
FRN:
0003755279
Date Submitted:
04/30/2021

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

CHANNEL 49 ACQUISITION CORPORATION

Doing Business As: CHANNEL 49 ACQUISITION CORPORATION

150 Fayetteville Street

Suite 1700

Raleigh, NC 27602

United States

+1 (919) 839-0300 cramsey@brookspierce.com Corporation

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant Address Phone Email

[Confidential]

 

 

 


Preparer Contact Information

Back to Top

Preparer Contact Name and Information

Applicant Address Phone Email

Bob Pectelidis

Director of Engineering

CHANNEL 49 ACQUISITION CORPORATION

Bob Pectelidis

3914 Wistar Road

Richmond, VA 23228

United States

+1 (804) 672-6565 bob@lockwoodbroadcast.com

Broadcaster Information and Transition Plan

Back to Top
Question Response
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. No
Briefly describe transition plan See attached

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 Backup
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 DT830A
Year 2003
Type Solid State
Solid State Cooling Air Cooled
Solid State Power Capacity .5 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 EC701HP-BB
Transmitter Type Solid State
Solid State Cooling Air Cooled
Solid State Power capacity .8 kW
Justification for New Transmitter Axcera has been unable to provide a quote to retune to date. 800W is the smallest transmitter Comark makes. See attached transition plan.

Auxiliary 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 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

Auxiliary Transmitter - Commissioning and Proof of Performance

Auxiliary Transmitter - Commissioning and Proof of Performance

Filter Component

Filter Component

Auxiliary Transmitter - Other Expense

Auxiliary Transmitter - Other Expense

Auxiliary Transmitter- Installation

Installation costs 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 Classic Innovator VISIONARY IOT DT
Year 2006
Type Inductive Output Tube
IOT Power Type Two
Power Capacity 50 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? Yes
Manufacturer
Model THU9-48 Evo
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 67 kW
Justification for New Transmitter Existing transmitter re tune unsupported. See attached. Cost of replacement Tube transmitter exceeds Solid State. See attached. Also requires 8th order filter to protect land-mobile See attached statement.

Primary 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 150 kVA
Rigid Conduit and Wiring Yes
Size 2 inches
Length 400.0 feet
Other Electrical Service Yes
Description Parts and installation associated with breakers as well as other miscellaneous electrical expenses.
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

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Primary Transmitter - Load Cooling System

Primary Transmitter - Load Cooling System

Primary Transmitter - RF System Installation

Primary Transmitter - RF System Installation

Primary Transmitter- Installation

Installation costs for primary transmitter

Concrete Slab and Ice Bridge

Slab for Heat exchanger

Interim Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Interim
Description of Use N/A
Change Type Purchase
Manufacturer
Model TMU9-2
Transmitter Type Solid State
Solid State Cooling Air Cooled
Solid State Power capacity 1.2 kW
Justification for New Transmitter The interim transmitter is necessary to sustain emergency communications and restoration support to critical communications infrastructure. The interim transmitter is necessary to accomplish this task by maintaining the broadcast on-air.

Interim 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 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
Inside RF System Is an additional interior RF system required to support this interim transmitter? No

Interim Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Interim Transmitter - Installation and Proof of Performance

Interim Transmitter - Installation and Proof of Performance

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 Side Mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Slotted Coaxial
Number of Stations Supported N/A
Number of Panels N/A
Design power capacity in use N/A
Lower Limit N/A
Upper Limit N/A
Other Antenna Type N/A
ERP: 1000.0 kW
Manufacturer
Model TFU-32DSB-R O3
Year 2006

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: 1000.0 kW
Manufacturer
Model ATW30H3-ETO12-17H
Year 2020
Justification for New Antenna Current Antenna wont support new frequency

Primary Antenna

Back to Top

Other Antenna Costs

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

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Custom Pedestal

Custom Pedestal for Primary Antenna

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 1/2 inches
Other Segment Length N/A
Number of parallel runs 1
Length 1385 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 1390 feet per run
Justification for New Transmission Line See attached transition plan

Primary 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? No
One or more FM, AM or TV radio broadcaster(s) N/A
Others Types of Users N/A
Is tower documented for structural analysis? Unknown
Is tower compliant with Rev G? Unknown
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1011425
Coordinates (NAD83) Latitude (NAD83) 34° 21' 34.0" N-
Longitude (NAD83) 096° 33' 35.0" W-
Overall Structure Height 1458.32 feet
Support Structure Height 1350.38 feet
Ground Elevation Above Mean Sea Level (AMSL) 880.24 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner KTEN TELEVISION LIMITED PARTNERSHIP DBA = KTEN TV
Date Constructed 09/01/1984


Primary Tower

Back to Top

Tower Modification Costs

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

Primary Tower

Back to Top

Tower Rigging Costs

Section Question Response
Tower Rigging Costs Complex Tower N/A
Helicopter Services Required Are helicopter services required? Yes

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Tower Load Study

Tower Load Study

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 695
Explanation Expenses for experienced RF consultant to layout and assist with project management and Widelity Strategic Hours
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 1
Do you have Distributed Transmission System engineering services? N/A
Critical Facility N/A
Terrain-Shielded Facility N/A
Attorney and Other Outside Consulting Services Prepare and file Form FCC Construction Permit Application Yes
For Auxiliary Facility 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 1
NEPA Section 106 environmental review No
Environmental Assessment No
ASR Modification No
FAA Consultation (including preparation of FAA Form 7460) No
Negotiation of Lease and other Matter for Shared Locations No
Prepare or Review FCC Form 399 for Reimbursement Yes
Address transition timing and coordination issues w/ other stations and wireless providers Yes
RF Field Engineering Services Comprehensive coverage verification via field study No
RF exposure measurements No
Additional Field Engineering Service No
Number of Days N/A
Justification N/A

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

Additional Repack Legal Services Not Otherwise Specified in Form 399

Non-Catalog Legal Services such as review of quarterly transition status reports and other miscellaneous non-catalog legal fees.

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? Yes
Does this relocation require Equipment Storage? Yes
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? Yes
Does this relocation require MVPD Notification of a Channel Change? Yes

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

Site Preperation

reworking of existing interior rf system

Site survey

Initial assessment and cad drawing of existing facilities

Site Security

Site Security

Cost Information

Back to Top

Transmitters

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $1,820,261.27 $1,777,994.39 N/A $1,415,574.57 N/A
Total for all systems $3,591,115.72 $3,748,596.23 N/A $3,222,202.94 N/A
Interim Transmitter TMU9-2 $148,300.00 $56,800.00 $56,800.00
Interim Transmitter - Installation and Proof of Performance $22,300.00 $22,300.00 Please see SJ Ramer quote 2020009 $22,300.00 N/A
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW $126,000.00 $34,500.00 Please see KTEN Rohde & Schwarz quote 290199.1 $34,500.00 N/A
Primary Transmitter THU9-48 Evo $1,592,856.47 $1,642,089.59 $1,346,643.38
Concrete Slab and Ice Bridge $14,291.00 $14,291.00 see Estimated Cost Justification KTEN-110-1st Primary Transmitter - Concrete Slab and Ice Bridge v1 $14,291.00 N/A
Primary Transmitter- Installation $4,752.96 $4,752.96 Please see Estimated Cost Justification KTEN-110-1st Primary Transmitter - Installation v0 $4,752.96 N/A
Primary Transmitter - RF System Installation $42,860.31 $42,860.31 Please see KTEN Primary Transmitter- RF System Installation Budget Revision Justification Letter $0.00 N/A
Switchgear - industrial 800 amp $38,200.00 $1,133.32 Please see Dealers Electrical Supply quote 4608357-00, plus actual freight on invoice 4608697-00 $1,133.31 N/A
Service entrance 3 phase/800 amp/208 volt $14,400.00 $102,349.80 Farris Electric Invoice E19-001 $102,349.80 N/A
UHF - Liquid Cooled Solid State Transmitter 67 kW $1,433,793.00 $1,433,793.00 per Rohde Schwarz Quote 135710.1 and KTEN Rohde & Schwarz Primary Transmitter Installation Summary $1,201,249.72 N/A
Primary Transmitter - Load Cooling System $7,250.00 $7,250.00 Please see SJ Ramer quote 2020010 $7,250.00 N/A
Other Electrical Service: Parts and installation associated with breakers as well as other miscellaneous electrical expenses. $1,359.20 $1,359.20 Please see Estimated Cost Justification KTEN-110-1st Primary Transmitter - Other Electrical v0 $1,359.20 N/A
2" Rigid Conduit and Wiring (Cost per foot) $10,400.00 $10,000.00 N/A $7.39 N/A
Transformer 3 phase/480v - 150 KVA $25,550.00 $24,300.00 N/A $14,250.00 N/A
Auxiliary Transmitter EC701HP-BB $79,104.80 $79,104.80 $12,131.19
UHF - Air Cooled Solid State Transmitter .8 kW $66,950.00 $66,950.00 Quote is attached. $0.00 N/A
Auxiliary Transmitter - Other Expense $3,003.95 $3,003.95 Please see Estimated Cost Justification KTEN-150-1st Auxiliary Transmitter - Other Expense v1 $2,980.34 N/A
Auxiliary Transmitter- Installation $128.03 $128.03 Please see KTEN Auxiliary Transmitter - Install Budget Justification Cover Letter $128.03 N/A
Auxiliary Transmitter - Commissioning and Proof of Performance $4,500.00 $4,500.00 Please see KTEN Marsand quote 2243 $4,500.00 N/A
Filter Component $4,522.82 $4,522.82 Please see KTEN SJ Ramer quote 2020008 $4,522.82 N/A

Components

Actual Information Description File Name
Interim Transmitter - Installation and Proof of Performance

Component Description:
This is an FCC Repack related quotation for station transition to post repack channel assignment.
Amount:
$22,300.00
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW

Component Description:
R&S QT#290199.2 KTEN TMU9-2
Amount:
$34,500.00
Concrete Slab and Ice Bridge

Component Description:
Locate septic tank
Amount:
$131.00

Component Description:
Removed mud water and repacked gravel on east end of building in preparation for 2 new French drains
Amount:
$8,610.00

Component Description:
Remove sink hole in front of new gates on east side of building where the concrete pad is going.
Amount:
$1,950.00

Component Description:
Reinstall with existing material
Amount:
$3,600.00
Primary Transmitter- Installation

Component Description:
FREIGHT
Amount:
$149.99

Component Description:
Supplies needed for transmitter installation
Amount:
$52.97

Component Description:
Installation materials kit for Rohde & Schwarz
Amount:
$4,550.00
Primary Transmitter - RF System Installation

Component Description:
Installation of KTEN RF system, System load, Heat exchange, cooling runs, install transmission line runs from Main tx to RF system input
Amount:
$42,860.31
Switchgear - industrial 800 amp

Component Description:
CASH SALE
Amount:
$48.97

Component Description:
CASH SALE
Amount:
$1,084.34
Service entrance 3 phase/800 amp/208 volt

Component Description:
Commercial/Industrial electrical renovation Phase II for KTEN Wapanucka Tower location 35666 facility, 2nd phase to include (but not limited too) Install new 3 phase commercial panels
Amount:
$102,349.80
UHF - Liquid Cooled Solid State Transmitter 67 kW

Component Description:
Repack Materials
Amount:
$192.85

Component Description:
Balance due for Installation Services
Amount:
$23,000.00

Component Description:
DP
Amount:
$282,688.00

Component Description:
Transmitter Installation Materials
Amount:
$149.87

Component Description:
Invoice moved to correct budget category.
Amount:
N/A

Component Description:
CABLE
Amount:
$1,155.00

Component Description:
DP 75% Down Payment - PO 8154 Transmitter Replacement, for repack
Amount:
$848,064.00

Component Description:
Installation services
Amount:
$23,000.00

Component Description:
Services are in conjunction with Ed Murlatt ASsociates
Amount:
$23,000.00
Primary Transmitter - Load Cooling System

Component Description:
This is an FCC Repack related quotation for station transition to post repack channel assignment.
Amount:
$7,250.00
Other Electrical Service: Parts and installation associated with breakers as well as other miscellaneous electrical expenses.

Component Description:
Other Electrical
Amount:
$257.33

Component Description:
Install one 30 AMP two pole square D circuit breaker
Amount:
$1,101.87
2" Rigid Conduit and Wiring (Cost per foot)

Component Description:
Invoice moved to correct budget category.
Amount:
N/A

Component Description:
Supplies needed for transmitter installation
Amount:
$7.39
Transformer 3 phase/480v - 150 KVA

Component Description:
KTEN-110-1st Primary Transmitter - 3 Phase/480V, 150 KVA Transformer
Amount:
$3,562.50

Component Description:
KTEN-110-1st Primary Transmitter - 3 Phase/480V, 150 KVA Transformer
Amount:
$10,687.50
UHF - Air Cooled Solid State Transmitter .8 kW

Component Description:
Invoice moved to Filter budget category
Amount:
N/A
Auxiliary Transmitter - Other Expense

Component Description:
Expense Danny Allen - 1 5/8" EIA to 7/16 DIN Female Adapter BRACKE BM51043
Amount:
$270.02

Component Description:
RFS LCFTB-5OJAA7 Cable ID 1611768414
Amount:
$270.89

Component Description:
TRANSITION, WR18OO 1/2 HEIGHT X 3-50,
Amount:
$2,264.47

Component Description:
Expense Danny Allen - Padlock. Fittings. Conduit
Amount:
$174.96
Auxiliary Transmitter- Installation

Component Description:
Supplies needed for transmitter installation
Amount:
$128.03
Auxiliary Transmitter - Commissioning and Proof of Performance

Component Description:
Commissioning and Proof of Performance for KTEN auxiliary transmitter
Amount:
$4,500.00
Filter Component

Component Description:
Filter
Amount:
$4,522.82

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 $333,280.00 $270,850.00 N/A $248,306.46 N/A
Total for all systems $3,591,115.72 $3,748,596.23 N/A $3,222,202.94 N/A
Primary Antenna ATW30H3-ETO12-17H $333,280.00 $270,850.00 $248,306.46
Custom Pedestal $24,750.00 $24,750.00 Please see KTEN Electronics Research, Inc. proposal 20190530-691 Rev A $17,325.00 N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) $12,300.00 $11,700.00 N/A N/A N/A
Sweep test of existing antenna $6,730.00 $6,400.00 N/A $6,250.00 N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized $289,500.00 $228,000.00 Per ERI Proposal 20190530-691 Rev A $224,731.46 N/A

Components

Actual Information Description File Name
Custom Pedestal

Component Description:
KTEN-210-Primary Antenna - Custom Pedestal
Amount:
$7,425.00

Component Description:
KTEN-210-Primary Antenna - Custom Pedestal
Amount:
$2,475.00

Component Description:
Custom Pedestal
Amount:
$7,425.00
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) Information not provided.
Sweep test of existing antenna

Component Description:
KTEN-210-Primary Antenna - Sweep Test
Amount:
$1,875.00

Component Description:
KTEN-210-Primary Antenna - Sweep Test
Amount:
$1,875.00

Component Description:
KTEN-210-Primary Antenna - Sweep Test
Amount:
$625.00

Component Description:
KTEN-210-Primary Antenna - Sweep Test
Amount:
$1,875.00
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized

Component Description:
Antenna
Amount:
$63,750.00

Component Description:
Antenna
Amount:
$26,056.46

Component Description:
Antenna
Amount:
$71,175.00

Component Description:
Antenna
Amount:
$63,750.00

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 $280,780.00 $266,880.00 N/A $257,580.12 N/A
Total for all systems $3,591,115.72 $3,748,596.23 N/A $3,222,202.94 N/A
Primary Transmission Line $280,780.00 $266,880.00 $257,580.12
Rigid Transmission Line - copper, 6 1/8" $280,780.00 $266,880.00 N/A $257,580.12 N/A

Components

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

Component Description:
KTEN-310-Primary Transmission Line - Rigid Copper, 6 1/8"
Amount:
$59,317.84

Component Description:
KTEN-310-Primary Transmission Line - Rigid Copper, 6 1/8"
Amount:
$24,074.47

Component Description:
Freight and Shipping
Amount:
$4,516.25

Component Description:
Ceiling Hanger Kit
Amount:
$411.60

Component Description:
ELBOW 6-50
Amount:
$38,161.26

Component Description:
KTEN-310-Primary Transmission Line - Rigid Copper, 6 1/8"
Amount:
$310.02

Component Description:
KTEN-310-Primary Transmission Line - Rigid Copper, 6 1/8"
Amount:
$59,317.84

Component Description:
T/L 6/75 EIA Lenght
Amount:
$12,153.00

Component Description:
KTEN-310-Primary Transmission Line - Rigid Copper, 6 1/8"
Amount:
$59,317.84

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 $920,125.00 $1,161,365.25 N/A $1,089,357.46 N/A
Total for all systems $3,591,115.72 $3,748,596.23 N/A $3,222,202.94 N/A
Primary Tower TOWER $920,125.00 $1,161,365.25 $1,089,357.46
Tower Helicopter Lift $240,000.00 $240,000.00 Please see ERI Change Order 35428D and Proposal 20190916-764 $240,000.00 N/A
Tower Load Study $22,325.00 $22,325.00 see Estimated Cost Justification KTEN-410-Existing Primary Tower - Tower Load Study v0 $22,325.00 N/A
Major tower reinforcement/modifications $421,000.00 $400,000.00 N/A $359,737.21 N/A
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study $26,300.00 $32,260.00 Structural estimate includes geotech and mapping. See attached cost estimate $23,515.00 N/A
Tall Tower (greater than 500') $210,500.00 $466,780.25 Estimated Cost Justification KTEN-410-Existing Primary Tower - Tower Rigging, Tall Tower v1 $443,780.25 N/A

Components

Actual Information Description File Name
Tower Helicopter Lift

Component Description:
KTEN-410-Existing Primary Tower - Helicopter Lift
Amount:
$240,000.00
Tower Load Study

Component Description:
Reinforcement Analysis
Amount:
$2,500.00

Component Description:
STRUCTURAL ANALYSIS AND REPORT
Amount:
$12,325.00

Component Description:
Reinforcement Analysis
Amount:
$2,500.00

Component Description:
Reinforcing Analysis and Design
Amount:
$5,000.00
Major tower reinforcement/modifications

Component Description:
Tower Reinforcement & installation Services
Amount:
$24,382.61

Component Description:
Tower Reinforcement and Installation Services
Amount:
$155,675.10

Component Description:
Reinforcement Material
Amount:
$179,679.50
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study

Component Description:
KTEN-410-Existing Primary Tower - Tower Mapping, Undocumented Tower
Amount:
$7,385.00

Component Description:
Partial Payment on Invoice 35428
Amount:
$16,130.00
Tall Tower (greater than 500')

Component Description:
DLRWFH409 - DUAL STROBE 1864/1865 FLASH HEAD
Amount:
$2,374.00

Component Description:
KTEN-410-Existing Primary Tower - Tower Rigging, Tall Tower
Amount:
$10,029.95

Component Description:
ANTENNA REMOVAL
Amount:
$85,388.00

Component Description:
KTEN-410-Existing Primary Tower - Tower Rigging, Tall Tower
Amount:
$131,994.80

Component Description:
KTEN-410-Existing Primary Tower - Tower Rigging, Tall Tower
Amount:
$164,993.50

Component Description:
Installation Services
Amount:
$23,000.00

Component Description:
WEATHER DAY 4I22I2O
Amount:
$26,000.00

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 $148,346.70 $190,323.84 N/A $177,437.50 N/A
Total for all systems $3,591,115.72 $3,748,596.23 N/A $3,222,202.94 N/A
Outside Professional Services $148,346.70 $190,323.84 $177,437.50
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $5,000.00 N/A $1,939.10 N/A
Prepare request for Special Temporary Authorization $2,050.00 $1,500.00 N/A N/A N/A
Additional Repack Legal Services Not Otherwise Specified in Form 399 $7,826.70 $7,826.70 The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. $7,826.70 N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $3,680.00 $3,500.00 N/A $252.00 N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $2,250.00 N/A $313.20 N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,580.00 $1,500.00 N/A $750.00 N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,155.00 $3,000.00 N/A $1,750.00 N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $7,000.00 N/A $6,449.96 N/A
Address transition timing and coordination issues w/ other stations and wireless $2,630.00 $2,500.00 N/A $1,640.00 N/A
Project management of the transition $109,810.00 $153,747.14 The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. $154,947.14 N/A
Prepare and or review reimbursement form $2,630.00 $2,500.00 N/A $1,569.40 N/A

Components

Actual Information Description File Name
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application

Component Description:
Split Invoice for Legal Form 2100 Construction Permit Application
Amount:
$59.40

Component Description:
Split Invoice for Legal Form 2100 Construction Permit Application
Amount:
$1,800.50

Component Description:
Split Invoice for Legal Form 2100 Construction Permit Application
Amount:
$79.20

Component Description:
KTEN-550-Attorney - Construction Permit Application (Main
Amount:
$151.20
Prepare request for Special Temporary Authorization Information not provided.
Additional Repack Legal Services Not Otherwise Specified in Form 399

Component Description:
Legal Services
Amount:
$1,101.60

Component Description:
KTEN-550-Attorney - Additional Repack Legal Services
Amount:
$306.00

Component Description:
Legal Services
Amount:
$122.40

Component Description:
Legal Services
Amount:
$49.00

Component Description:
Legal Services
Amount:
$592.30

Component Description:
Legal Services
Amount:
$123.10

Component Description:
Legal Services
Amount:
$52.20

Component Description:
Legal Services
Amount:
$330.50

Component Description:
Legal Services
Amount:
$106.60

Component Description:
KTEN Repack Legal Services
Amount:
$813.60

Component Description:
Additional Legal Services
Amount:
$184.40

Component Description:
Additional Legal Services
Amount:
$42.70

Component Description:
Additional Legal Services
Amount:
$85.40

Component Description:
Legal Services
Amount:
$21.60

Component Description:
KTEN Repack Legal Services
Amount:
$3,522.60

Component Description:
Additional Legal Services
Amount:
$42.70

Component Description:
Legal Services
Amount:
$98.00

Component Description:
Additional Legal Services
Amount:
$59.40

Component Description:
Legal Services
Amount:
$44.50

Component Description:
Additional Legal Services
Amount:
$128.10
Attorney Fees - Prepare and File request for Special Temporary Authorization

Component Description:
KTEN-550-Attorney - Special Temporary Authorization
Amount:
$252.00
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application

Component Description:
KTEN-550-Attorney - License to Cover Application (Main)
Amount:
$313.20
Prepare engineering section of FCC Form 2100 (main), License to Cover Application

Component Description:
Preparation of license application for repack KTEN-DT in Ada, OK: efiling ($750)
Amount:
$750.00
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
Smith and Fisher, LLC 6693 Revised Invoice with detailed breakdown of services per the reviewer's request.
Amount:
$1,750.00
Perform engineering study for new channel assignment and antenna development

Component Description:
Smith and Fisher, LLC 6609 Revised Invoice with detailed breakdown of services per the reviewer's request.
Amount:
$650.00

Component Description:
Smith and Fisher, LLC 65680Revised Invoice with detailed breakdown of services per the reviewer's request.
Amount:
$650.00

Component Description:
KTEN-530-RF Eng - Engineering Study for New Channel Assignment
Amount:
$287.49

Component Description:
KTEN-530-RF Eng - Engineering Study for New Channel Assignment
Amount:
$604.15

Component Description:
Repack engineering
Amount:
$299.99

Component Description:
KTEN-530-RF Eng - Engineering Study for New Channel Assignment
Amount:
$3,379.17

Component Description:
KTEN-530-RF Eng - Engineering Study for New Channel Assignment
Amount:
$579.16
Address transition timing and coordination issues w/ other stations and wireless

Component Description:
KTEN-590-Transition Timing and Coordination
Amount:
$765.00

Component Description:
KTEN-590-Transition Timing and Coordination
Amount:
$662.50

Component Description:
KTEN-590-Transition Timing and Coordination
Amount:
$212.50
Project management of the transition

Component Description:
Project Management
Amount:
$8,259.15

Component Description:
Hourly project Management Services
Amount:
$3,787.50

Component Description:
Project Management
Amount:
$8,652.55

Component Description:
Project management
Amount:
$6,325.25

Component Description:
Project Management
Amount:
$398.70

Component Description:
Project Management
Amount:
$154.00

Component Description:
Project Management
Amount:
$4,436.50

Component Description:
Repack Engineering
Amount:
$526.16

Component Description:
Project Management
Amount:
$2,740.40

Component Description:
Project Management
Amount:
$8,726.55

Component Description:
Project Management
Amount:
$2,922.60

Component Description:
Project Management
Amount:
$3,771.60

Component Description:
Project Management
Amount:
$2,894.80

Component Description:
Project Management
Amount:
$4,255.60

Component Description:
Project Management
Amount:
$3,625.50

Component Description:
Project Management Partial Invoice
Amount:
$1,200.00

Component Description:
Project Management
Amount:
$1,200.00

Component Description:
Project management
Amount:
$3,921.95

Component Description:
Repack Engineering
Amount:
$972.77

Component Description:
Project Management
Amount:
$10,363.90

Component Description:
KTEN-510-Project Management
Amount:
$4.05

Component Description:
Hourly Project Management Services by Ed Murlatt
Amount:
$412.50

Component Description:
Hourly Project Management
Amount:
$2,137.50

Component Description:
Project Management
Amount:
$1,050.00

Component Description:
Project Management
Amount:
$4,178.10

Component Description:
Project Management
Amount:
$4,319.45

Component Description:
Project Management
Amount:
$7,831.70

Component Description:
Project Management
Amount:
$9,270.05

Component Description:
Project Management
Amount:
$3,988.80

Component Description:
Project Management
Amount:
$2,475.00

Component Description:
Project management
Amount:
$1,724.25

Component Description:
Project Management
Amount:
$6,139.50

Component Description:
Hourly Project Management Services
Amount:
$1,387.50

Component Description:
Project Management
Amount:
$4.05

Component Description:
Travel-Repack Engineering for Robert E. Thurber
Amount:
$3,291.42

Component Description:
Project Management
Amount:
$8,322.90

Component Description:
KTEN-510-Project Management
Amount:
$415.79

Component Description:
Project Management
Amount:
$1,575.00

Component Description:
Project Management
Amount:
$4,449.30

Component Description:
Project Management
Amount:
$5,578.55

Component Description:
Project management
Amount:
$3,721.55

Component Description:
Project Management
Amount:
$4,738.75
Prepare and or review reimbursement form

Component Description:
Legal Services for Prepare or review reimbursement form Split Invoice
Amount:
$394.80

Component Description:
Legal Services for Prepare or review reimbursement form
Amount:
$42.70

Component Description:
Legal Services for Prepare or review reimbursement form
Amount:
$213.50

Component Description:
KTEN Repack Legal Services
Amount:
$25.20

Component Description:
Legal Services for Prepare or review reimbursement form Split Invoice
Amount:
$893.20

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 $88,322.75 $81,182.75 N/A $33,946.83 N/A
Total for all systems $3,591,115.72 $3,748,596.23 N/A $3,222,202.94 N/A
Other Expenses $88,322.75 $81,182.75 $33,946.83
Site survey $6,794.00 $6,794.00 See attached transition plan $5,058.00 N/A
DTV Medical Facility Notification $11,550.00 $4,410.00 see attached RF Notifications quotes LS-20170621-A and LS-20200323-A $4,410.00 N/A
Site Preperation $8,000.00 $8,000.00 See attached transition plan $2,160.00 N/A
Equipment Storage $2,178.75 $2,178.75 KTEN-TV Justification Other Expenses - Equipment Storage v1 $2,178.75 N/A
Develop and air announcement of upcoming channel change $5,000.00 $5,000.00 see attached transition plan N/A N/A
MVPD Notification of Channel Change $1,000.00 $1,000.00 see attached transition plan $306.00 N/A
Equipment Delivery and Handling Charges $15,000.00 $15,000.00 see attached transition plan $9,209.08 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $30,000.00 $30,000.00 see attached transition plan $1,825.00 N/A
Site Security $8,800.00 $8,800.00 Please see KTEN Overnight Security Revision Justification Letter $8,800.00 N/A

Components

Actual Information Description File Name
Site survey

Component Description:
Site Survey Partial Invoice
Amount:
$5,058.00
DTV Medical Facility Notification

Component Description:
Medical Notification
Amount:
$1,960.00

Component Description:
KTEN FCC lD 35666 Medical Notification Mailing
Amount:
$2,450.00
Site Preperation

Component Description:
Remove and replace beam and drop down ceiling; Sheetrock opening at transmitter site in Wapanucka, OK.
Amount:
$1,280.00

Component Description:
Gravel, Tractor (1 Day)
Amount:
$880.00
Equipment Storage

Component Description:
20' Standard Container, RENTAL, KTEN-Facility
Amount:
$810.00

Component Description:
20' Standard Container, RENTAL
Amount:
$108.75

Component Description:
Rent on 20' Standard Container at Wapanucka, OK
Amount:
$1,260.00
Develop and air announcement of upcoming channel change Information not provided.
MVPD Notification of Channel Change

Component Description:
KTEN Repack Legal Services
Amount:
$306.00
Equipment Delivery and Handling Charges

Component Description:
Freight and Shipping
Amount:
$3,293.46

Component Description:
Harbor Freight Tools
Amount:
$297.64

Component Description:
FORKLIFT VARIABLE REACH 6000# 40-49'
Amount:
$3,659.65

Component Description:
REFUELING SERVICE CHARGE (DIESEL DSL
Amount:
$248.44

Component Description:
Freight and Shipping
Amount:
$726.23

Component Description:
SCISSOR LIFT 19' ELECTRIC
Amount:
$983.66
Disposal Costs (for equipment and other waste, net of any salvage value)

Component Description:
Dump Fee for oil disposal for 20 yard p/u 7/30
Amount:
$50.00

Component Description:
20 yard roll off swapped 5/20
Amount:
$325.00

Component Description:
20 yard roll off
Amount:
$325.00

Component Description:
Provide flatbed truck, forklift, 2 men.
Amount:
$500.00

Component Description:
20 yard roll off set at 4200 East State HWY 7 Bromide Ok
Amount:
$300.00

Component Description:
20 yard roll off set 3/18/20
Amount:
$325.00
Site Security

Component Description:
Overnight Security - Gabrel Alexander
Amount:
$1,650.00

Component Description:
Overnight Security - Teddy Lenard
Amount:
$2,475.00

Component Description:
Overnight Security - Christopher Boston
Amount:
$1,375.00

Component Description:
Overnight Security - Alyson Orr-Dodd
Amount:
$1,650.00

Component Description:
Overnight Security - Joseph Schanz
Amount:
$1,375.00

Component Description:
Overnight Security - Ty Richeson
Amount:
$275.00

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $3,591,115.72 $3,748,596.23 $3,222,202.94

Reimbursement Status

Back to Top
Question Response
The facility has ceased operating on its pre-auction channel. No
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.

Bob Pectelidis

Director of Corporate Engineering


04/30/2021

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.

Bob Pectelidis

Director of Corporate Engineering


04/30/2021

Attachments

Back to Top