| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
KING BROADCASTING COMPANY |
Denise Branson, Sr. Paralegal TEGNA, INC. 8350 Broad Street, Suite 2000 Tysons, VA 22102 United States |
+1 (703) 873-6606 | dbranson@TEGNA.com | Corporation |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
Gary Davis Regional Head of Technology and Operations TEGNA |
Gary Davis 8350 Broad Street Suite 2000 Tysons, VA 22102 United States |
+1 (404) 873-9199 | gadavis@tegna.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 | KING will transition to its new facilities with a side mount antenna in the same aperture of the existing antenna. Interim facilities will need to be constructed and this tower will need serious structural reinforcement. |
| Section | Question | Response |
|---|---|---|
| Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Transmitter Description | Type of change | Purchase New |
| Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is this transmitter currently shared with another station? | No | |
| Is this transmitter currently in operating condition? | Yes | |
| Existing Transmitter Manufacturer and Type | Manufacturer | |
| Model | CD3200P2 | |
| Year | 1998 | |
| Type | Inductive Output Tube | |
| IOT Power Type | Two | |
| Power Capacity | 50 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Manufacturer | ||
| Model | ULXTE-40 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 25.3 kW | |
| Justification for New Transmitter | Station has in excess of 10% TPO headroom and is eligible for a 1-Step-Up Allowance. Reimbursable TPO is 17.0 kW based on initial 90-day filing CP. This would require a ULXTE-30. A 1-Step-Up is the ULXTE-40 and is therefore reimbursable. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | No | |
| Power | N/A | |
| Rigid Conduit and Wiring | Yes | |
| Size | 3 inches | |
| Length | 100.0 feet | |
| Other Electrical Service | Yes | |
| Description | Additional electrical services required for transmitter installation, including heat exchangers, transformers, cooling pumps, etc. | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
| Type | Heating and Cooling | |
| Size | 10 tons | |
| Other Size | N/A | |
| Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | Yes |
| Size | 100.0 square feet | |
| Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
| Is a channel 14 Mask Filer needed? | N/A | |
| Is additional field engineering time needed? | N/A | |
| Number of Days | N/A |
| Section | Question | Response |
|---|---|---|
| Antenna Related Expenses | Do you have antenna related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Antenna Description | Type of change | Purchase New |
| Antenna Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is the existing antenna shared with another station or stations? | No | |
| Is the existing antenna directional? | 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: | 950.0 kW | |
| Manufacturer | ||
| Model | TFU-30DSC-R P200 | |
| Year | 1998 |
| 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 | 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: | 608.0 kW | |
| Manufacturer | ||
| Model | TFU-26DSC/VP-R P200 | |
| Year | 2019 | |
| Justification for New Antenna | Licensed side-mount antenna cannot be re-tuned for new post-transition frequency and must be replaced. Station is opting to Upgrade to Elliptical polarization. |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | No |
| Type | ||
| Number of channels supported | N/A | |
| Frequencies of channels supported | N/A | |
| Frequency | N/A | |
| Do you need a combiner output splitter/switcher for dual feed lines? | N/A | |
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
| Broadband or Single Channel? | Single Channel | |
| Feed Line Size | 6 1/8 inches inches | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | 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 |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Ownership | Owned | |
| Owner | N/A | |
| Is antenna shared? | No | |
| Is antenna directional? | Yes | |
| Will antenna be located on or in close proximity to an antenna farm? | No | |
| New Antenna Manufacturer and Type | Class | Full Power |
| Mounting | Side Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | 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: | 960.0 kW | |
| Manufacturer | ||
| Model | TUAP4- 8/20H-1-R SM | |
| Year | 2019 | |
| Justification for New Antenna | An interim antenna is necessary to keep station on air during primary antenna replacement & for duration of assigned phase. An interim antenna with a custom peanut pattern is required to replicate existing coverage. |
| Section | Question | Response |
|---|---|---|
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
| Broadband or Single Channel? | B | |
| Feed Line Size | 6 1/8 inches | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | Yes |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | Yes |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| Section | Question | Response |
|---|---|---|
| Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Transmission Line Description | Type of change | Purchase New |
| Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is the existing transmission line shared with another station or stations? | No | |
| Is Transmission Line in operating condition? | Yes | |
| Existing Transmission Line Manufacturer and Type | Manufacturer | |
| Type | Rigid | |
| Diameter | 7 3/16 inches | |
| Other Diameter | N/A | |
| Segment Length | 20 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 590 feet per run |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Primary (Main) |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Type | Rigid | |
| Diameter | 6 1/8 inches | |
| Other Diameter | N/A | |
| Segment Length | 19 3/4 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 590 feet per run | |
| Justification for New Transmission Line | Main 7-3/16" rigid transmission line has 20 ft sections which are prohibited for post-transition Channel 25. Therefore, station must replace existing 20 ft section line with new 19-3/4 ft section line. |
| Name | Description |
|---|---|
Misc Parts |
Misc Parts |
TX Line Sweep |
Sweep required to verify post-transition channel measures well on existing line. |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Type | Rigid | |
| Diameter | 6 1/8 inches | |
| Segment Length | Broadband | |
| Other Segment Length | ||
| Number of parallel runs | 1 | |
| Length | 500 feet per run | |
| Justification for New Transmission Line | Interim transmission line is necessary to keep station on air during primary antenna replacement & for duration of assigned phase. 6-1/8" rigid line is required to provide required power rating for replication ERP. |
| Name | Description |
|---|---|
TX Line Sweep |
Sweep required to verify post-transition channel measures well on new line. |
Misc Parts |
Misc Parts |
| 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 | Owned | |
| Is this tower consider Complex? | ||
| 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? | No | |
| Is tower compliant with Rev G? | No | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1032128 | |
| Coordinates (NAD83) | Latitude (NAD83) | 47° 37' 54.0" N- |
| Longitude (NAD83) | 122° 21' 03.0" W- | |
| Overall Structure Height | 569.87 feet | |
| Support Structure Height | 438.64 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 430.44 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | KING BROADCASTING COMPANY | |
| Date Constructed | 01/01/1953 |
| 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 |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | Other |
| Helicopter Services Required | Are helicopter services required? | No |
| Name | Description |
|---|---|
Insurance |
Insurance for the tower contractor |
Geotech Study |
Geotech Study |
Weather Days |
Weather Days |
Lead-based Paint Management Program |
Lead-based Paint Management Program |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 750 | |
| Explanation | It will be necessary to schedule and coordinate multiple vendors, complete progress reports, and update Schedule 399s. Station does not have available personnel or personnel trained in project management for such complex projects. | |
| 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 | Yes | |
| For Main Facility | Yes | |
| Prepare request for Special Temporary Authority | Yes | |
| Quantity | 2 | |
| Do you have Distributed Transmission System engineering services? | N/A | |
| Critical Facility | N/A | |
| Terrain-Shielded Facility | N/A | |
| Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
| For Auxiliary Facility | No | |
| For Main Facility | Yes | |
| Prepare and file Form FCC License to Cover Application | Yes | |
| For Auxiliary Facility | Yes | |
| For Main Facility | Yes | |
| Prepare request for Special Temporary Authority | Yes | |
| Quantity | 2 | |
| NEPA Section 106 environmental review | No | |
| Environmental Assessment | No | |
| ASR Modification | Yes | |
| FAA Consultation (including preparation of FAA Form 7460) | Yes | |
| Negotiation of Lease and other Matter for Shared Locations | No | |
| Prepare or Review FCC Form 399 for Reimbursement | Yes | |
| Address transition timing and coordination issues w/ other stations and wireless providers | Yes | |
| RF Field Engineering Services | Comprehensive coverage verification via field study | Yes |
| RF exposure measurements | Yes | |
| Additional Field Engineering Service | Yes | |
| Number of Days | 20 | |
| Justification | $2,500 per site visit including expenses x 20 days. It is necessary to survey the site, plan the equipment, develop specifications for purchasing, & oversee multiple vendor RF projects. Station does not have available personnel trained in such services. |
| Name | Description |
|---|---|
Other Legal Services |
Other Legal Services related to the DTV Repack |
Pre filing site review |
Osborne engineering conducted a pre-filing analysis to determine if all of the necessary information had been captured. |
Other Engineering Services |
Fewer Proj Mgt "PM" tasks are req'd & Other Engineering Services "OES" are req'd, so the PM total was reduced to 750 hrs ($112,500.00 at $150/hr), a new OES comp was created & funded with $ from PM. See attachment titled "KGA quote to KING for OES.pdf" |
| 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 | Yes |
| Non-zoning permits | Yes | |
| 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 |
| Name | Description |
|---|---|
Viewer call assistance service |
Viewer call assistance service |
Internal labor |
Local and Corporate labor |
PR Firm |
Public Relations Firm |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,087,927.62 | $1,179,670.03 | N/A | $1,092,270.03 | N/A |
| Total for all systems | $3,902,420.03 | $4,930,480.82 | N/A | $3,907,719.60 | N/A |
| Primary Transmitter ULXTE-40 | $1,087,927.62 | $1,179,670.03 | $1,092,270.03 | ||
| Other -- Building Addition Size: 100.0 | $25,000.00 | $25,000.00 | New pad required for heat exchangers, transformers, pumps, etc. Equipment must also be shielded. | N/A | N/A |
| 10 Ton system | $60,500.00 | $57,500.00 | Additional HVAC required for operation of new transmitter while still operating with main transmitter during testing period. | N/A | N/A |
| Other Electrical Service: Additional electrical services required for transmitter installation, including heat exchangers, transformers, cooling pumps, etc. | $50,227.62 | $50,227.62 | Additional electrical services required for transmitter installation, including heat exchangers, transformers, cooling pumps, etc. See attached / uploaded PDF file titled "Holmes Elec 4986-36142 v191220jgv1.pdf" | $50,227.62 | N/A |
| 3" Rigid Conduit and Wiring (Cost per foot) | $5,200.00 | $4,900.00 | N/A | N/A | N/A |
| UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $1,042,042.41 | See attached / uploaded PDF files titled "Gates US0331620 v200521jgv1.pdf" and "Clean Harbors 1002884435 v190711jgv1.pdf" | $1,042,042.41 | N/A |
| Actual Information Description | File Name |
|---|---|
| Other -- Building Addition Size: 100.0 | Information not provided. |
| 10 Ton system | Information not provided. |
| Other Electrical Service: Additional electrical services required for transmitter installation, including heat exchangers, transformers, cooling pumps, etc. | |
| 3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
| UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $513,062.07 | $504,965.00 | N/A | $454,979.44 | N/A |
| Total for all systems | $3,902,420.03 | $4,930,480.82 | N/A | $3,907,719.60 | N/A |
| Interim Antenna TUAP4- 8/20H-1-R SM | $257,203.00 | $249,188.00 | $232,326.09 | ||
| Shipping | $6,800.00 | $6,800.00 | N/A | N/A | N/A |
| Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
| Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $16,425.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $16,425.00 | N/A |
| Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | $13,700.00 | $13,000.00 | N/A | $11,338.09 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $3,000.00 | N/A |
| UHF - High Power, Side Mount, basic slot antenna, 960 kW input, directional,, horizontally polarized | $201,563.00 | $201,563.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $201,563.00 | The full cost of the antenna is $201,563.00 as seen on the Quote in the submitted Invoices MAN00842 and MAN01040. Subsequently add'l invoices pertaining to this component have been received. |
| Primary Antenna TFU-26DSC/VP-R P200 | $255,859.07 | $255,777.00 | $222,653.35 | ||
| Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
| Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $21,750.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $21,750.00 | N/A |
| Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $14,207.93 | See attached invoices and quotes | $14,207.93 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $3,000.00 | N/A |
| UHF - High Power, Side Mount, basic slot antenna, 608 kW input, directional,, elliptically or circularly polarized | $201,619.07 | $201,619.07 | See attached Dielectric Quote DMS031-4. Also includes sales tax. | $183,695.42 | N/A |
| Shipping | $6,800.00 | $6,800.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Shipping | Information not provided. |
| Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
| Side mount brackets for high power antennas (if not included in antenna base cost) | |
| Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | |
| Sweep test of existing antenna | |
| UHF - High Power, Side Mount, basic slot antenna, 960 kW input, directional,, horizontally polarized | |
| Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
| Side mount brackets for high power antennas (if not included in antenna base cost) | |
| Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | |
| Sweep test of existing antenna | |
| UHF - High Power, Side Mount, basic slot antenna, 608 kW input, directional,, elliptically or circularly polarized | |
| Shipping | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $301,139.14 | $262,978.75 | N/A | $216,526.03 | N/A |
| Total for all systems | $3,902,420.03 | $4,930,480.82 | N/A | $3,907,719.60 | N/A |
| Interim Transmission Line | $138,889.00 | $133,389.00 | $93,207.12 | ||
| TX Line Sweep | $5,760.00 | $5,760.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $5,760.00 | N/A |
| Rigid Transmission Line - copper, 6 1/8" broadband | $116,000.00 | $110,500.00 | N/A | $82,478.12 | N/A |
| Misc Parts | $10,729.00 | $10,729.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $10,729.00 | N/A |
| TX Line Sweep | $6,400.00 | $6,400.00 | N/A | ($5,760.00) | N/A |
| Primary Transmission Line | $162,250.14 | $129,589.75 | $123,318.91 | ||
| Misc Parts | $37,310.14 | $37,310.14 | N/A | $37,310.14 | N/A |
| TX Line Sweep | $5,760.00 | $5,760.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $0.00 | N/A |
| Rigid Transmission Line - copper, 6 1/8" | $119,180.00 | $86,519.61 | ***System Notice: Estimate adjusted and locked because line has been superseded.***See attached Dielectric Quote DMS031-4. Estimated total include the Transmission Line & Fixed Flange Swivel line items 5 and 10. | $86,008.77 | N/A |
| Actual Information Description | File Name |
|---|---|
| TX Line Sweep | |
| Rigid Transmission Line - copper, 6 1/8" broadband | |
| Misc Parts | |
| TX Line Sweep | |
| Misc Parts | |
| TX Line Sweep | |
| Rigid Transmission Line - copper, 6 1/8" |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,255,922.00 | $2,158,944.84 | N/A | $1,753,324.84 | N/A |
| Total for all systems | $3,902,420.03 | $4,930,480.82 | N/A | $3,907,719.60 | N/A |
| Primary Tower TOWER | $1,255,922.00 | $2,158,944.84 | $1,753,324.84 | ||
| Major tower reinforcement/modifications | $421,000.00 | $1,346,322.84 | Tower is complicated in metro area & is showing signs of compression. Replacement not an option because of strict local zoning. Cost Estimate is the sum of TCI Qtes TCI-18-206B ($446,840), TCI-18-228A ($217,700) & TCI-18-106C ($612,260) which are attached | $1,346,322.84 | N/A |
| Lead-based Paint Management Program | $307,507.06 | $307,507.06 | See uploaded Ramboll US Corporation invoices and accompanying Scope of Work / Budget Estimate. Also see uploaded TCI invoices 8829 8849 8857 8861 8870 8885 8889 8917 against TCI quote TCI-18-106C; See uploaded PDF file Walker L7602/1 v200414pmv1 & L7602/2 | $307,507.06 | x |
| Weather Days | $3,300.00 | $3,300.00 | See attached / uploaded PDF file titled "TCI 8942 Weather Day v200204jgv1.pdf" | $3,300.00 | N/A |
| Insurance | $69,194.94 | $69,194.94 | Insurance | $69,194.94 | N/A |
| Geotech Study | $7,620.00 | $7,620.00 | See attached PDF titled "TCI 8207 v191001jgv1.pdf" | $7,620.00 | N/A |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $25,000.00 | N/A | N/A | N/A |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $400,000.00 | N/A | $19,380.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Major tower reinforcement/modifications | |
| Lead-based Paint Management Program | |
| Weather Days | |
| Insurance | |
| Geotech Study | |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | Information not provided. |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $406,857.51 | $486,960.51 | N/A | $170,373.97 | N/A |
| Total for all systems | $3,902,420.03 | $4,930,480.82 | N/A | $3,907,719.60 | N/A |
| Outside Professional Services | $406,857.51 | $486,960.51 | $170,373.97 | ||
| Other Engineering Services | $54,672.51 | $54,672.51 | The Estimated Cost includes other engineering services such as RF calculations, evolving transition plan calculations, bid spec prep / distribution / award recommendation / etc and discussion, etc. | $48,246.26 | N/A |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | $1,580.00 | $1,500.00 | N/A | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | $675.00 | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $2,500.00 | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | N/A | N/A |
| Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
| Prepare and or review reimbursement form | $2,630.00 | $57,438.00 | The cost estimate includes the initial 399 amendment, anticipated subsequent 399 amendments, and ongoing Actual Cost invoice prep and submission by KGA. | $57,438.00 | N/A |
| Pre filing site review | $24,100.00 | $24,100.00 | N/A | N/A | N/A |
| Other Legal Services | $10,000.00 | $10,000.00 | Other Legal Services related to the DTV Repack | $424.09 | N/A |
| Additional Field Engineering Service, 20 Days | $50,000.00 | $50,000.00 | $2,500 per site visit including expenses x 20 days. It is necessary to survey the site, plan the equipment, develop specifications for purchasing, & oversee multiple vendor RF projects. Station does not have available personnel trained in such services. | N/A | N/A |
| RF Exposure Measurements | $21,050.00 | $20,000.00 | N/A | N/A | N/A |
| FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | $2,105.00 | $2,000.00 | N/A | N/A | N/A |
| ASR modification (prepare FCC Form 854) | $2,105.00 | $2,000.00 | N/A | N/A | N/A |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | $7,360.00 | $7,000.00 | N/A | N/A | N/A |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | N/A | N/A |
| Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $2,105.00 | $4,000.00 | 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 | N/A | N/A |
| Prepare request for Special Temporary Authorization | $4,100.00 | $3,000.00 | N/A | $1,500.00 | N/A |
| Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | N/A | N/A | N/A |
| Project management of the transition | $118,500.00 | $150,000.00 | It will be necessary to schedule and coordinate multiple vendors, complete progress reports, and update Schedule 399s. Station does not have available personnel or personnel trained in project management for such complex projects. | $59,590.62 | N/A |
| Actual Information Description | File Name |
|---|---|
| Other Engineering Services | |
| 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 | |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
| Perform engineering study for new channel assignment and antenna development | Information not provided. |
| Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
| Prepare and or review reimbursement form | |
| Pre filing site review | Information not provided. |
| Other Legal Services | |
| Additional Field Engineering Service, 20 Days | Information not provided. |
| RF Exposure Measurements | Information not provided. |
| FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | Information not provided. |
| ASR modification (prepare FCC Form 854) | Information not provided. |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
| Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | Information not provided. |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | Information not provided. |
| Prepare request for Special Temporary Authorization | |
| Comprehensive coverage verification via field study, if needed | Information not provided. |
| Project management of the transition |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $337,511.69 | $336,961.69 | N/A | $220,245.29 | N/A |
| Total for all systems | $3,902,420.03 | $4,930,480.82 | N/A | $3,907,719.60 | N/A |
| Other Expenses | $337,511.69 | $336,961.69 | $220,245.29 | ||
| PR Firm | $43,000.00 | $43,000.00 | See the Quote attached to the uploaded the FEAREY GROUP, INC. invoice 2019-035. | $36,417.21 | N/A |
| Internal labor | $23,847.00 | $23,847.00 | N/A | N/A | N/A |
| Viewer call assistance service | $20,224.42 | $20,224.42 | N/A | $20,224.42 | N/A |
| MVPD Notification of Channel Change | $6,000.00 | $6,000.00 | Hire services to insure that MVPD's have been notified of upcoming changes and testing windows for new channel operation. | $1,860.00 | N/A |
| Develop and air announcement of upcoming channel change | $6,000.00 | $6,000.00 | Produce informational spot about upcoming changes for consumers. | $3,270.00 | N/A |
| Equipment Storage | $15,000.00 | $15,000.00 | Flatbed storage for 6 months per Dielectric for new antennas and transmission line. | $13,910.00 | N/A |
| Equipment Delivery and Handling Charges | $76,970.29 | $76,970.29 | See invoices attached | $76,970.29 | See invoices attached |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $9,919.98 | $9,919.98 | See attached / uploaded PDF files titled "Seacomm 4869 v200218jgv1.pdf", "Seacomm 4870 v200218jgv1.pdf" and "Emerald Xfrmr 242005779 v200801jgv1.pdf" | $9,919.98 | N/A |
| Non-zoning permits | $25,000.00 | $25,000.00 | N/A | $9,601.00 | N/A |
| DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | $3,750.00 | N/A |
| Local Zoning | $100,000.00 | $100,000.00 | Zoning and Construction permits could require extensive reviews and extensively long permitting process. expediter are commonly used and because of the location of the tower we can expect multiple challenges in the permitting process for structural mods. | $44,322.39 | N/A |
| Actual Information Description | File Name |
|---|---|
| PR Firm | |
| Internal labor | Information not provided. |
| Viewer call assistance service | |
| MVPD Notification of Channel Change | |
| Develop and air announcement of upcoming channel change | |
| Equipment Storage | |
| Equipment Delivery and Handling Charges | |
| Disposal Costs (for equipment and other waste, net of any salvage value) | |
| Non-zoning permits | |
| DTV Medical Facility Notification | |
| Local Zoning |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $3,902,420.03 | $4,930,480.82 | $3,907,719.60 |
| 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. | Yes |
| 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. | Jeffrey C Gehman Engineering Associate 03/22/2022 |
| 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. | Jeffrey C Gehman Engineering Associate 03/22/2022 |
