Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
KIRO-TV, Inc. Doing Business As: KIRO-TV, Inc. |
Chief Engineer 2807 Third Avenue Seattle, WA 98121 United States |
+1 (206) 728-7808 | knealey@kiro7.com | Corporation |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Keith Nealey Director Of Engineering KIRO TV INC KIRO-TV, Inc. |
Keith Nealey 2807 Third Avenue Seattle, WA 98121 United States |
+1 (206) 728-7808 | knealey@kiro7.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. | No |
Briefly describe transition plan | Phase 1: Raise Aux Antenna & extend current aux transmission line to help match existing coverage using current Main TX on CH-39. Phase 2: Install new main antenna, reuse existing transmission line, install new Main&Aux transmitters, go live on CH 23. |
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 | Auxiliary (Backup) | |
Description of Use | Aux Transmitter & emergency 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 | DHD60-P2 | |
Year | 2004 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 14 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Auxiliary (Backup) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | ULXTE-24 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 16.1 kW | |
Justification for New Transmitter | Current Gates transmitter cannot be re-tuned-see Gates supporting doc-(Gates Air Channel Change Notice KIRO AUX) for details. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | Yes | |
Power | 150 kVA | |
Rigid Conduit and Wiring | No | |
Size | N/A | |
Length | N/A | |
Other Electrical Service | Yes | |
Description | Electrician will remove existing service connections and dispose. New transformer conduits and heat exchanger feeds will be installed for new Aux. See Schneider proposal Queen Anne for cost details. | |
HVAC Service | Does the replacement transmitter require HVAC Service? | No |
Type | N/A | |
Size | N/A | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A |
Section | Question | Response |
---|---|---|
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 | Sigma CD-40P1 | |
Year | 1999 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 28.2 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | ULXTE-50 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 31.7 kW | |
Justification for New Transmitter | Current transmitter cannot be retuned to channel 23. See attached supporting docs from Gates and Comark to substantiate solid state vs. IOT. See Gates Air Main Transmitter quote(ULXTE-50 Main TX) for cost breakdowns. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | Yes | |
Power | 150 kVA | |
Rigid Conduit and Wiring | No | |
Size | N/A | |
Length | N/A | |
Other Electrical Service | Yes | |
Description | Electrician will remove existing electrical and install new transformer, conduits, and heat exchanger feeds for primary transmitter. See quote from Schneider for cost breakdowns. | |
HVAC Service | Does the replacement transmitter require HVAC Service? | No |
Type | N/A | |
Size | N/A | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Purchase New |
Antenna Use | Auxiliary (Backup) | |
Description of Use | Aux Backup | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is this antenna currently shared with any other stations? | No | |
Is this antenna directional? | Yes | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | No | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels | N/A | |
Design power capacity in use | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | ||
Model | TFU-32DSC C164 | |
Year | 2004 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Auxiliary (Backup) |
Description of Use | Aux Antenna | |
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? | No | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels/Bays | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Design power capacity in use | N/A | |
Other Antenna Type | N/A | |
ERP: | 715.0 kW | |
Manufacturer | ||
Model | TFU-26JSC-R C164 | |
Year | 2019 | |
Justification for New Antenna | Current Aux antenna cannot be retuned to Ch-23. KIRO will require new Dielectric antenna to meet repack assignment. See KIRO AUX Dielectric quote for costs and details |
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? | 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 |
Name | Description |
---|---|
Freight Charges |
Freight Charges for Aux Antenna |
Antenna Support Brackets |
Custom Support Brackets for Aux Antenna |
Dielectric Custom Flanges |
Custom Flanges to connect new Aux Antenna with current Transmission line |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Purchase New |
Antenna Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing antenna shared with another station or stations? | No | |
Is the existing antenna directional? | Yes | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | No | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels | N/A | |
Design power capacity in use | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | ||
Model | TFU-32DSC C164 | |
Year | 1999 |
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? | No | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels/Bays | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Design power capacity in use | N/A | |
Other Antenna Type | N/A | |
ERP: | 715.0 kW | |
Manufacturer | ||
Model | TFU-26JSC/VP-R C164 | |
Year | 2018 | |
Justification for New Antenna | Current MAIN antenna cannot be retuned to Ch-23. KIRO will require TFU-26JSC/R C164 to meet repack assignments. See Dielectric MAIN ANT quote for cost details |
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? | 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 |
Name | Description |
---|---|
Dielectric Custom Flanges |
Custom flanges needed to connect current transmission lines to new main antenna |
Main Antenna Freight |
Primary antenna Freight charges. |
Main antenna Support Brackets |
Custom support brackets needed for new primary antenna installation. |
Section | Question | Response |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Utilize Existing |
Use | 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 | Dielectric |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 27 | |
Length | 20 feet per run |
Name | Description |
---|---|
Required Category |
Required Category |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Utilize Existing |
Use | Auxiliary (Backup) | |
Description of Use | Aux Transmission line | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is this transmission currently shared with any other stations? | No | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | Dielectric |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 16 | |
Length | 20 feet per run |
Name | Description |
---|---|
AUX Transmission Extension |
9 Transmission line extensions to raise current Aux antenna for better coverage prior to transition. |
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? | 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 | No | |
Is tower documented for structural analysis? | Yes | |
Is tower compliant with Rev G? | Yes | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1011408 | |
Coordinates (NAD83) | Latitude (NAD83) | 47° 37' 58.9" N- |
Longitude (NAD83) | 122° 21' 23.9" W- | |
Overall Structure Height | 607.93 feet | |
Support Structure Height | 529.85 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 399.93 feet | |
Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
Tower Owner | IWG Towers Assets II, LLC | |
Date Constructed | 07/22/1957 |
Facility ID | Call Sign | Service |
---|---|---|
182983 | KYMU-LD | LPD |
128217 | K35PB-D | LPD |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for documented tower |
Tower Reinforcements | Please select whether tower reinforcements are needed: | Serious Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
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 | 100 | |
Explanation | KIRO-TV does not have sufficient resource capacity and expertise in house to handle all activities necessary for completion of the station's build by the construction deadline. KIRO-TV will hire an outside firm to facilitate a timely transition. | |
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 | No | |
Quantity | N/A | |
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 | No | |
Quantity | N/A | |
NEPA Section 106 environmental review | Yes | |
Environmental Assessment | Yes | |
ASR Modification | No | |
FAA Consultation (including preparation of FAA Form 7460) | Yes | |
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 | No | |
RF Field Engineering Services | Comprehensive coverage verification via field study | Yes |
RF exposure measurements | Yes | |
Additional Field Engineering Service | No | |
Number of Days | N/A | |
Justification | N/A |
Name | Description |
---|---|
DTV Medical Notifications |
Hire external service to conduct Medical Notifications related to repack |
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 | 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? | No | |
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | No | |
Does this relocation require MVPD Notification of a Channel Change? | Yes |
Name | Description |
---|---|
Merrill Weiss Group |
Perform RF studies pre and post repack. Assist with CPO applications. |
Lead based paint - Disposal Costs |
Cleanup of paint chips containing lead |
Lead based paint - Environmental Safety Study |
Environmental services related to lead-based paint |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,973,430.09 | $1,918,249.55 | N/A | $1,641,241.66 | N/A |
Total for all systems | $4,184,999.67 | $4,040,086.38 | N/A | $3,169,172.53 | N/A |
Primary Transmitter ULXTE-50 | $1,222,042.09 | $1,220,792.09 | $1,113,964.55 | ||
Other Electrical Service: Electrician will remove existing electrical and install new transformer, conduits, and heat exchanger feeds for primary transmitter. See quote from Schneider for cost breakdowns. | $61,501.86 | $61,501.86 | Labor to remove existing electrical feeds and install new for primary transmitter. Quote includes 150KVA 480V to 208/120V transformer and wiring/conduit. SEE Schneider Proposal Queen Anne for cost details. | $61,501.86 | Includes cost of 150KVA 480V transformer, conduit and wiring. |
Transformer 3 phase/480v - 150 KVA | $25,550.00 | $24,300.00 | N/A | $4,920.54 | N/A |
UHF - Liquid Cooled Solid State Transmitter 31.7 kW | $1,134,990.23 | $1,134,990.23 | 10/15/18: Added Gates Air Change Order Q-7725. Increased ULXTE-50- primary transmitter Cost $8827.93-See Gates Air CO Q-77525 & Gates Air CO Justification for details | $1,047,542.15 | SEE ATTACHMENT "KIRO_GATESAIR_COVER_LETTER_MAIN_TX_TAX_EXPLANATION.pdf" for difference in invoice paid vs reimbursed amounts. |
Auxiliary Transmitter ULXTE-24 | $751,388.00 | $697,457.46 | $527,277.11 | ||
Transformer 3 phase/480v - 150 KVA | $25,550.00 | $24,300.00 | N/A | $4,226.37 | N/A |
Other Electrical Service: Electrician will remove existing service connections and dispose. New transformer conduits and heat exchanger feeds will be installed for new Aux. See Schneider proposal Queen Anne for cost details. | $41,838.00 | $41,838.00 | Labor to remove existing electrical feed equipment. Installation labor for new transformer and heat exchanger feeds. Quote includes 150KVA 480V to 208/120V transformer and wiring/conduit. See Schneider Proposal Queen Anne for details | $0.00 | N/A |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | $684,000.00 | $631,319.46 | 10/15/18: Added Change Order Q-77533. Decreases Aux TX cost by -$471.75. See "KIRO_AUX_COVER_LETTER_GATES_Q74766_Q77533_INVOICE_GO10004602_2.pdf" for details. Estimated Cost above reduced -$471.75. Aux transmitter for emergency backup. | $523,050.74 | SEE ATTACHMENT "KIRO_GATESAIR_COVER_LETTER_AUX_TX_TAX_EXPLANATION.pdf" for difference in invoice paid vs reimbursed amounts. |
Actual Information Description | File Name |
---|---|
Other Electrical Service: Electrician will remove existing electrical and install new transformer, conduits, and heat exchanger feeds for primary transmitter. See quote from Schneider for cost breakdowns. | |
Transformer 3 phase/480v - 150 KVA | |
UHF - Liquid Cooled Solid State Transmitter 31.7 kW | |
Transformer 3 phase/480v - 150 KVA | |
Other Electrical Service: Electrician will remove existing service connections and dispose. New transformer conduits and heat exchanger feeds will be installed for new Aux. See Schneider proposal Queen Anne for cost details. | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $482,096.30 | $479,103.80 | N/A | $380,513.00 | N/A |
Total for all systems | $4,184,999.67 | $4,040,086.38 | N/A | $3,169,172.53 | N/A |
Primary Antenna TFU-26JSC/VP-R C164 | $272,765.75 | $270,433.25 | $184,014.00 | ||
Main antenna Support Brackets | $21,750.00 | $21,750.00 | See Dielectric MAIN ANT quote for support bracket cost details. | $19,575.00 | N/A |
Main Antenna Freight | $17,500.00 | $17,500.00 | See Dielectric MAIN Antenna quote for cost details on Freight. | $15,210.00 | N/A |
Dielectric Custom Flanges | $3,837.00 | $3,837.00 | Custom flanges and transmission lines needed to connect current transmission line to new antenna. See Dielectric Main antenna quote,(Line 23) for costs and verifications. | $3,453.30 | Flange had to be custom made and fitted at greater cost than originally anticipated on quote to attach antenna to feed line. |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $10,297.50 | See Dielectric MAIN ANT quote for elbow cost details. | $9,268.20 | N/A |
UHF - Lower Power, Side Mount, Class A, basic slot antenna, 715 kW input, directional,, horizontally polarized | $65,373.75 | $65,373.75 | ***System Notice: Estimate adjusted and locked because line has been superseded.***New primary antenna for repack. See "KIRO DIELECTRIC MAIN TFU 26JSC C 164 SIGNED QUOTE 700369CMZ 1.pdf" quote for cost details. | $65,373.75 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $5,760.00 | N/A |
UHF - High Power, Side Mount, basic slot antenna, 715 kW input, directional,, elliptically or circularly polarized | $145,275.00 | $145,275.00 | Please see attached KIRO-TV Dielectric Quote 700369CMZ-1 - Primary Antenna less amount already reimbursed under locked and superseded primary antenna category. | $65,373.75 | N/A |
Auxiliary Antenna TFU-26JSC-R C164 | $209,330.55 | $208,670.55 | $196,499.00 | ||
Freight Charges | $17,618.55 | $17,618.55 | Please see Estimated Cost Justification KIRO-TV-250-Auxiliary Antenna - Freight Charges v0 | $15,737.07 | N/A |
Antenna Support Brackets | $21,750.00 | $21,750.00 | Custom antenna support brackets for Aux antenna-see Dielectric aux antenna quote for details. | $19,575.00 | N/A |
Dielectric Custom Flanges | $5,657.00 | $5,657.00 | Please see Estimated Cost Justification KIRO-TV-250-Auxiliary Antenna - Dielectric Custom Flanges v0 | $3,453.30 | N/A |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $11,970.00 | See Dielectric AUX antenna for cost details | $9,268.20 | N/A |
UHF - High Power, Side Mount, basic slot antenna, 715 kW input, directional,, horizontally polarized | $79,901.25 | $79,901.25 | Please see attached KIRO-TV Dielectric Quote 44615 - Auxiliary Antenna less amount already reimbursed under locked and superseded auxiliary antenna category | $77,331.68 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $5,760.00 | N/A |
UHF - Lower Power, Side Mount, Class A, basic slot antenna, 715 kW input, directional,, horizontally polarized | $65,373.75 | $65,373.75 | ***System Notice: Estimate adjusted and locked because line has been superseded.***See Dielectric Aux antenna quote for details | $65,373.75 | N/A |
Actual Information Description | File Name |
---|---|
Main antenna Support Brackets | |
Main Antenna Freight | |
Dielectric Custom Flanges | |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | |
UHF - Lower Power, Side Mount, Class A, basic slot antenna, 715 kW input, directional,, horizontally polarized | |
Sweep test of existing antenna | |
UHF - High Power, Side Mount, basic slot antenna, 715 kW input, directional,, elliptically or circularly polarized | |
Freight Charges | |
Antenna Support Brackets | |
Dielectric Custom Flanges | |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | |
UHF - High Power, Side Mount, basic slot antenna, 715 kW input, directional,, horizontally polarized | |
Sweep test of existing antenna | |
UHF - Lower Power, Side Mount, Class A, basic slot antenna, 715 kW input, directional,, horizontally polarized |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $20,973.00 | $20,973.00 | N/A | $0.00 | N/A |
Total for all systems | $4,184,999.67 | $4,040,086.38 | N/A | $3,169,172.53 | N/A |
Primary Transmission Line | $0.00 | $0.00 | $0.00 | ||
Required Category | $0.00 | $0.00 | N/A | N/A | N/A |
Auxiliary Transmission Line | $20,973.00 | $20,973.00 | $0.00 | ||
AUX Transmission Extension | $20,973.00 | $20,973.00 | 9 20' Transmission lines to extend aux antenna prior to transition. see Dielectric Aux Trans Extension quote for details | $0.00 | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,275,100.00 | $1,165,528.65 | N/A | $876,760.22 | N/A |
Total for all systems | $4,184,999.67 | $4,040,086.38 | N/A | $3,169,172.53 | N/A |
Primary Tower GTOWER | $1,275,100.00 | $1,165,528.65 | $876,760.22 | ||
Tall Tower (greater than 500') | $210,500.00 | $223,632.15 | Estimated Cost Justification KIRO-TV-410-Existing Primary Tower - Rigging - Tall Tower V1 | $223,632.15 | N/A |
Structural engineering tower load study for well documented tower | $12,600.00 | $41,896.50 | TEC Engineering repack tower load study-see TEC Quote for details. Please see Estimated Cost Justification KIRO-TV-410-Existing Primary Tower - Tower Load Study v0 | $41,896.50 | N/A |
Serious tower reinforcement/modifications | $1,052,000.00 | $900,000.00 | N/A | $611,231.57 | N/A |
Actual Information Description | File Name |
---|---|
Tall Tower (greater than 500') | |
Structural engineering tower load study for well documented tower | |
Serious tower reinforcement/modifications |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $181,940.00 | $212,581.10 | N/A | $61,372.50 | N/A |
Total for all systems | $4,184,999.67 | $4,040,086.38 | N/A | $3,169,172.53 | N/A |
Outside Professional Services | $181,940.00 | $212,581.10 | $61,372.50 | ||
DTV Medical Notifications | $7,500.00 | $7,500.00 | Hire external company to perform DTV Medical notifications for Repack. | N/A | N/A |
RF Exposure Measurements | $21,050.00 | $20,000.00 | N/A | $0.00 | 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 |
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | $10,520.00 | $10,000.00 | N/A | N/A | N/A |
NEPA Section 106 environmental review, if needed | $6,310.00 | $6,000.00 | N/A | N/A | N/A |
Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $12,217.00 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $12,217.00 | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | $0.00 | N/A |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $4,000.00 | N/A | $0.00 | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | $541.40 | 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 | $0.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | $0.00 | 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 | N/A | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | N/A | N/A |
Prepare and or review reimbursement form | $2,630.00 | $5,204.70 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $5,204.70 | N/A |
Project management of the transition | $15,800.00 | $43,409.40 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $43,409.40 | N/A |
Actual Information Description | File Name |
---|---|
DTV Medical Notifications | Information not provided. |
RF Exposure Measurements | Information not provided. |
Comprehensive coverage verification via field study, if needed | Information not provided. |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | Information not provided. |
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | Information not provided. |
NEPA Section 106 environmental review, if needed | 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 | |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
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 | |
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 | Information not provided. |
Perform engineering study for new channel assignment and antenna development | Information not provided. |
Prepare and or review reimbursement form | |
Project management of the transition |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $251,460.28 | $243,650.28 | N/A | $209,285.15 | N/A |
Total for all systems | $4,184,999.67 | $4,040,086.38 | N/A | $3,169,172.53 | N/A |
Other Expenses | $251,460.28 | $243,650.28 | $209,285.15 | ||
Merrill Weiss Group | $42,875.00 | $42,875.00 | Please see Estimated Cost Justification KIRO-TV-610-Other Expenses - Other Expenses Not Listed - Merrill Weiss Group v1 | $41,028.87 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $6,500.00 | $6,500.00 | Costs to dispose of high voltage cabinets, current transmitters, transmission line and misc. equipment related to repack. | N/A | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | N/A | N/A |
Lead based paint - Environmental Safety Study | $84,777.00 | $84,777.00 | Please see RAMBOLL proposal dated 4-5-19, plus actual tax on invoice WA950CMG-3706 | $84,777.00 | N/A |
Lead based paint - Disposal Costs | $71,873.28 | $71,873.28 | Please see Walker Specialty Construction Inc. proposal dated 4-9-19, plus actual tax on invoice WA950CMG13971 (as shown on purchase order CPG13971) | $71,873.28 | N/A |
MVPD Notification of Channel Change | $1,250.00 | $1,250.00 | MVPD notifications - See "RF Notifications MVPD - Quote LS-20190410-A.pdf" for quote | $1,250.00 | N/A |
Equipment Delivery and Handling Charges | $32,300.00 | $32,300.00 | N/A | $6,606.00 | N/A |
DTV Medical Facility Notification | $11,550.00 | $3,750.00 | See quote "RF Notifications Medical Notifications - Quote LS-20190410-A.pdf" | $3,750.00 | N/A |
Actual Information Description | File Name |
---|---|
Merrill Weiss Group | |
Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
Lead based paint - Environmental Safety Study | |
Lead based paint - Disposal Costs | |
MVPD Notification of Channel Change | |
Equipment Delivery and Handling Charges | |
DTV Medical Facility Notification |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $4,184,999.67 | $4,040,086.38 | $3,169,172.53 |
Question | Response |
---|---|
The facility has ceased operating on its pre-auction channel. | Yes |
Construction of final facilities or all necessary modifications are complete. | Yes |
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. | Keith Nealey Director of Engineering 12/28/2021 |
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. | Keith Nealey Director of Engineering 12/28/2021 |
Section | Question | Response |
---|---|---|
Submission of Final Allocation or Accounting Information 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. | Keith Nealey Director of Engineering 12/28/2021 |