| 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) 728-7777 | 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 | Class A |
| 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? | No | |
| 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 | Class A |
| 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? | Yes |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | Yes |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| Name | Description |
|---|---|
Freight Charges |
Freight Charges for Aux Antenna |
Dielectric Custom Flanges |
Custom Flanges to connect new Aux Antenna with current Transmission line |
Antenna Support Brackets |
Custom Support Brackets for Aux Antenna |
| 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 | Class A |
| 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? | No | |
| 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 | Class A |
| 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 | 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? | Yes |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | Yes |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| Name | Description |
|---|---|
Main Antenna Freight |
Primary antenna Freight charges. |
Dielectric Custom Flanges |
Custom flanges needed to connect current transmission lines to new main antenna |
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 |
| 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? | 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? | 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 |
| 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? | No |
| Number of Hours | N/A | |
| Explanation | N/A | |
| 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 | No | |
| 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. |
| 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 | $1,667,444.57 | N/A |
| Total for all systems | $3,926,985.59 | $3,698,702.55 | N/A | $1,948,465.57 | N/A |
| Primary Transmitter ULXTE-50 | $1,222,042.09 | $1,220,792.09 | $1,126,946.02 | ||
| 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 | $1,062,983.89 | N/A |
| Transformer 3 phase/480v - 150 KVA | $25,550.00 | $24,300.00 | N/A | $2,460.27 | N/A |
| 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. |
| Auxiliary Transmitter ULXTE-24 | $751,388.00 | $697,457.46 | $540,498.55 | ||
| 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 Gates Air CO and CO Aux TX Justification for details. Estimated Cost above reduced -$471.75. Aux transmitter for emergency backup. See Gates KIRO Aux TX quote for details. | $540,498.55 | 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 | N/A | N/A |
| Transformer 3 phase/480v - 150 KVA | $25,550.00 | $24,300.00 | N/A | $0.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| UHF - Liquid Cooled Solid State Transmitter 31.7 kW | |
| Transformer 3 phase/480v - 150 KVA | |
| 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. | |
| UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | |
| 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. |
| Transformer 3 phase/480v - 150 KVA |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $410,792.50 | $407,800.00 | N/A | $276,021.00 | N/A |
| Total for all systems | $3,926,985.59 | $3,698,702.55 | N/A | $1,948,465.57 | N/A |
| Primary Antenna TFU-26JSC/R C164 | $205,396.25 | $203,063.75 | $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 |
| Dielectric Custom Flanges | $1,841.25 | $1,841.25 | 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. |
| UHF - Lower Power, Side Mount, Class A, basic slot antenna, 715 kW input, directional,, horizontally polarized | $145,275.00 | $145,275.00 | New primary antenna for repack. See Dielectric MAIN ANTENNA quote for cost details. | $130,747.50 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $5,760.00 | N/A |
| 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 |
| Main Antenna Freight | $17,500.00 | $17,500.00 | See Dielectric MAIN Antenna quote for cost details on Freight. | $15,210.00 | N/A |
| Auxiliary Antenna TFU-26JSC/R C164 | $205,396.25 | $204,736.25 | $92,007.00 | ||
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $2,880.00 | N/A |
| UHF - Lower Power, Side Mount, Class A, basic slot antenna, 715 kW input, directional,, horizontally polarized | $145,275.00 | $145,275.00 | See Dielectric Aux antenna quote for details | $65,373.75 | 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 | $4,634.10 | 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. | $9,787.50 | N/A |
| Freight Charges | $17,500.00 | $17,500.00 | Freight charges for aux antenna-see Dielectric Aux antenna quote for details | $7,605.00 | N/A |
| Dielectric Custom Flanges | $1,841.25 | $1,841.25 | Custom flanges to connect the new TFU Aux antenna to current 61/8" transmission line. | $1,726.65 | N/A |
| Actual Information Description | File Name |
|---|---|
| Main antenna Support Brackets | |
| Dielectric Custom Flanges | |
| UHF - Lower Power, Side Mount, Class A, basic slot antenna, 715 kW input, directional,, horizontally polarized | |
| Sweep test of existing antenna | |
| Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | |
| Main Antenna Freight | |
| Sweep test of existing antenna | |
| UHF - Lower Power, Side Mount, Class A, basic slot antenna, 715 kW input, directional,, horizontally polarized | |
| Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | |
| Antenna Support Brackets | |
| Freight Charges | |
| Dielectric Custom Flanges |
| 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 | $3,926,985.59 | $3,698,702.55 | N/A | $1,948,465.57 | N/A |
| Primary Transmission Line | $0.00 | $0.00 | $0.00 | ||
| 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 | $1,120,480.00 | N/A | $0.00 | N/A |
| Total for all systems | $3,926,985.59 | $3,698,702.55 | N/A | $1,948,465.57 | N/A |
| Primary Tower GTOWER | $1,275,100.00 | $1,120,480.00 | $0.00 | ||
| Tall Tower (greater than 500') | $210,500.00 | $200,000.00 | Rigging and equipment to remove current Main&Aux antennas, transmission lines. Install new repack antennas and transmission lines. | N/A | N/A |
| Serious tower reinforcement/modifications | $1,052,000.00 | $900,000.00 | N/A | $0.00 | N/A |
| Structural engineering tower load study for well documented tower | $12,600.00 | $20,480.00 | TEC Engineering repack tower load study-see TEC Quote for details. | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $161,930.00 | $154,250.00 | N/A | $0.00 | N/A |
| Total for all systems | $3,926,985.59 | $3,698,702.55 | N/A | $1,948,465.57 | N/A |
| Outside Professional Services | $161,930.00 | $154,250.00 | $0.00 | ||
| 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 | N/A | N/A |
| Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | N/A | N/A | N/A |
| FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | $2,105.00 | $2,000.00 | N/A | N/A | N/A |
| Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | 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 engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | N/A | N/A |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | $2,105.00 | $2,000.00 | N/A | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), 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, License to Cover Application | $1,580.00 | $1,500.00 | N/A | N/A | N/A |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | 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), License to Cover Application | $2,365.00 | $2,250.00 | N/A | $0.00 | N/A |
| NEPA Section 106 environmental review, if needed | $6,310.00 | $6,000.00 | 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 |
| 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. |
| Prepare and or review reimbursement form | Information not provided. |
| Perform engineering study for new channel assignment and antenna development | Information not provided. |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | Information not provided. |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | Information not provided. |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
| Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | |
| NEPA Section 106 environmental review, if needed | Information not provided. |
| Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $84,760.00 | $76,950.00 | N/A | $5,000.00 | N/A |
| Total for all systems | $3,926,985.59 | $3,698,702.55 | N/A | $1,948,465.57 | N/A |
| Other Expenses | $84,760.00 | $76,950.00 | $5,000.00 | ||
| Merrill Weiss Group | $32,825.00 | $32,825.00 | RF studies pre-post repack. See Merrill Weiss group quote for specifics. | $0.00 | 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 | N/A | 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 |
| 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 | |
| MVPD Notification of Channel Change | |
| Equipment Delivery and Handling Charges | Information not provided. |
| 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. |
| DTV Medical Facility Notification |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $3,926,985.59 | $3,698,702.55 | $1,948,465.57 |
| Question | Response |
|---|---|
| The facility has ceased operating on its pre-auction channel. | Yes |
| Construction of final facilities or all necessary modifications are complete. | No |
| All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. | No |
| Section | Question | Response |
|---|---|---|
| Submission of Estimated Expenses Statements | WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT. |
|
| I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Keith Nealey Engineering Manager 12/03/2019 |
