Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
MAYAVISION, INC. Doing Business As: Telemundo New Orleans |
Alejandro Schweikert 3540 S I-10 SERVICE ROAD W SUITE 342 METARIE, LA 70001 United States |
+1 (504) 799-4242 | ALEJANDRO@KGLA.TV | Corporation |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Arthur M Hoover , III . President Technical Consultant Technical Services Group, Inc. |
12015 Cloverland Court Baton Rouge, LA 70809 United States |
+1 (225) 751-9800 | amh@tsgcom.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 | KGLA-DT plans to purchase a new like-for-like primary transmitter, primary antenna and primary transmission line. A new like-for-like auxiliary transmitter, as well as an interim antenna and interim line will be required during the transition period. |
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 | 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 | 5.2 kW | |
Year | 2010 | |
Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power Capacity | 5.2 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Auxiliary (Backup) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | THU9-4 Evo | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 6.5 kW | |
Justification for New Transmitter | To facilitate continuous service of KGLA signal during the transition period for KGLA primary transmitter |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | Yes | |
Transformer (480V) | Yes | |
Power | 150 kVA | |
Rigid Conduit and Wiring | Yes | |
Size | 3 inches | |
Length | 275.0 feet | |
Other Electrical Service | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | No |
Type | N/A | |
Size | N/A | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A |
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 | CST II | |
Year | 2007 | |
Type | Inductive Output Tube | |
IOT Power Type | Single | |
Power Capacity | 26 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | THU9-20 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 31 kW | |
Justification for New Transmitter | The existing transmitter cannot be retuned because the manufacturer is no longer in business and retuning services are not available. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | Yes | |
Transformer (480V) | Yes | |
Power | 300 kVA | |
Rigid Conduit and Wiring | Yes | |
Size | 3 inches | |
Length | 275.0 feet | |
Other Electrical Service | Yes | |
Description | Reconfigure 48 Distribution, Tray, & Exterior Transmitter Raceway | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Heating and Cooling | |
Size | 15 tons | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A |
Name | Description |
---|---|
Building Reconfiguration |
No additional building space is necessary, however some reconfiguration of the existing building is needed to make room for the equipment (removal and installation of walls). |
4-port switch |
Coaxial switch, control panel, and cables |
UHF inside RF system including switching |
Reject Loads, Elbows, and other connections within transmission building |
Installation Services |
Installation of new primary transmitter |
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? | Yes | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels | N/A | |
Design power capacity in use | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Other Antenna Type | N/A | |
ERP: | 780.0 kW | |
Manufacturer | ||
Model | PSIUSMDT24A0C | |
Year | 2007 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | No | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | Yes | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | 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: | 681.0 kW | |
Manufacturer | ||
Model | ATW20H3-ETS-35H | |
Year | 2017 | |
Justification for New Antenna | A new main antenna is necessary because the existing main antenna is a single frequency antenna, and is not capable of operation on the Channel 35 |
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? | No |
Broadband or Single Channel? | N/A | |
Feed Line Size | N/A | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
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? | Yes | |
New Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Broadband Slot | |
Number of Stations Supported | 1 | |
Number of Panels/Bays | 1 | |
Lower Limit | 590.00 MHz | |
Upper Limit | 650.00 MHz | |
Design power capacity in use | 50.0 % | |
Other Antenna Type | N/A | |
ERP: | 681.0 kW | |
Manufacturer | ||
Model | TFU-24WB C160 | |
Year | 2017 | |
Justification for New Antenna | An interim antenna is required for KGLA to remain on air during the demolition of the existing main antenna and installation of the channel 35 top mounted New main Antenna. |
Section | Question | Response |
---|---|---|
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | No |
Broadband or Single Channel? | N/A | |
Feed Line Size | N/A | |
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 | 8 3/16 inches | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1144 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 | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1144 feet per run | |
Justification for New Transmission Line | New Transmission line is necessary because the existing transmission line for Ch. 42 is not compatible with the new Ch. 35. The new transmission line will have different segment lengths. |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Flexible Air | |
Diameter | 4 inches | |
Segment Length | N/A | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 1020 feet per run | |
Justification for New Transmission Line | An interim transmission line is required for KGLA to connect to the interim antenna to allow KGLA to remain on air during the demolition of the existing main antenna and installation of the channel 35 top mounted New main Antenna. |
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? | Terrain Constrained | |
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? | Unknown | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1028295 | |
Coordinates (NAD83) | Latitude (NAD83) | 29° 58' 42.0" N- |
Longitude (NAD83) | 089° 56' 26.0" W- | |
Overall Structure Height | 1048.54 feet | |
Support Structure Height | 991.46 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 0.00 feet | |
Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
Tower Owner | MAYAVISION, INC. | |
Date Constructed | 06/01/1984 |
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 | Terrain constrained |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
TSG Tower Crew Costs |
Mobilization, demobilization equipment, and mobilization/demobilization separate from Rio Tower & Steel expenses |
Structural Analysis |
Structural Analysis to be run after Mapping is complete. |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 2562 | |
Explanation | KGLA requires the aid of outside project management services in order to fulfill the requirements of the Repack. KGLA does not have sufficient resource capacity and expertise in house to handle all of the reimbursement filing, expense tracking, vendor co | |
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 | Yes | |
Quantity | 1 | |
Do you have Distributed Transmission System engineering services? | N/A | |
Critical Facility | N/A | |
Terrain-Shielded Facility | N/A | |
Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
For Auxiliary Facility | 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 | Yes | |
Quantity | 1 | |
NEPA Section 106 environmental review | No | |
Environmental Assessment | No | |
ASR Modification | No | |
FAA Consultation (including preparation of FAA Form 7460) | No | |
Negotiation of Lease and other Matter for Shared Locations | Yes | |
Prepare or Review FCC Form 399 for Reimbursement | Yes | |
Address transition timing and coordination issues w/ other stations and wireless providers | Yes | |
RF Field Engineering Services | Comprehensive coverage verification via field study | Yes |
RF exposure measurements | Yes | |
Additional Field Engineering Service | Yes | |
Number of Days | 50 | |
Justification | The KGLA site is completely surrounded by water. The estimated for 50 days of additional engineering services is based on logistical challenges. See attachment for more detailed explanation. |
Section | Question | Response |
---|---|---|
AM Pattern Disturbance | Is an Impact Study needed? | Yes |
Is Remediation needed? | Yes | |
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 | Yes | |
FCC License to Cover Application | Yes | |
FCC Special Temporary Authority Application | Yes | |
Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
Does this relocation require Equipment Storage? | Yes | |
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | Yes | |
Does this relocation require MVPD Notification of a Channel Change? | Yes |
Name | Description |
---|---|
Engineering and Administrative |
Minor Engineering issues and other Administrative Costs |
FCC Filing Fee - Construction Permit - Aux |
FCC Filing Fee - Construction Permit - Aux |
Equipment Rental |
Equipment Rental |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,832,344.86 | $1,710,094.91 | N/A | $1,710,094.87 | N/A |
Total for all systems | $4,489,178.07 | $5,248,597.61 | N/A | $4,868,131.77 | N/A |
Primary Transmitter THU9-20 | $1,480,794.86 | $1,246,306.99 | $1,246,306.96 | ||
Installation Services | $130,135.43 | $130,135.43 | Please see KGLA-DT Technical Services Group, Inc. Estimate 1.1 | $130,135.43 | N/A |
UHF inside RF system including switching | $130,137.46 | $130,137.46 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-1.7 | $130,137.45 | N/A |
4-port switch | $24,506.73 | $24,506.73 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-1.10 | $24,506.73 | N/A |
Building Reconfiguration | $19,304.46 | $19,304.46 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-1.9 | $19,304.46 | N/A |
15 Ton system | $88,400.00 | $13,708.23 | KGLA will only seek reimbursement for Ductwork and Reconfiguration. Please see attached KGLA-DT Revised Estimate KGLA-1.6 - HVAC and KGLA FCC RFI#2 CCavell 3-17 annotated with response | $13,708.23 | N/A |
Other Electrical Service: Reconfigure 48 Distribution, Tray, & Exterior Transmitter Raceway | $52,010.78 | $52,010.78 | Please see Estimated Cost Justification KGLA-110-1st Primary Transmitter - Other Electrical Service v0 | $52,010.78 | N/A |
3" Rigid Conduit and Wiring (Cost per foot) | $14,300.00 | $7,148.10 | Expense split between Primary and Auxiliary Transmitters. Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-1.4 for Primary share of this expense | $7,148.09 | N/A |
Transformer 3 phase/480v - 300 KVA | $36,800.00 | $34,452.26 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-1.3 | $34,452.25 | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $34,173.40 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-1.2 | $34,173.40 | N/A |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $800,730.14 | Please see KGLA-DT Technical Services Group, Inc. Estimate 1.1 | $800,730.14 | N/A |
Auxiliary Transmitter THU9-4 Evo | $351,550.00 | $463,787.92 | $463,787.91 | ||
3" Rigid Conduit and Wiring (Cost per foot) | $14,300.00 | $7,148.10 | Expense split between Auxiliary and Primary Transmitters. Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-2.4 for Auxiliary share of this expense | $7,148.09 | N/A |
Transformer 3 phase/480v - 150 KVA | $25,550.00 | $23,257.35 | Transformer is 30 KVA and entered at 150 KVA because it is the lowest option allowable in LMS. Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-2.3 | $23,257.35 | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $23,776.06 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-2.2 | $23,776.06 | N/A |
UHF - Liquid Cooled Solid State Transmitter 4.9 . 6.5 kW | $273,500.00 | $409,606.41 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-2.1 | $409,606.41 | N/A |
Actual Information Description | File Name |
---|---|
Installation Services | |
UHF inside RF system including switching | |
4-port switch | |
Building Reconfiguration | |
15 Ton system | |
Other Electrical Service: Reconfigure 48 Distribution, Tray, & Exterior Transmitter Raceway | |
3" Rigid Conduit and Wiring (Cost per foot) | |
Transformer 3 phase/480v - 300 KVA | |
Switchgear - industrial 800 amp | |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | |
3" Rigid Conduit and Wiring (Cost per foot) | |
Transformer 3 phase/480v - 150 KVA | |
Switchgear - industrial 800 amp | |
UHF - Liquid Cooled Solid State Transmitter 4.9 . 6.5 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $544,557.69 | $487,664.36 | N/A | $475,328.91 | N/A |
Total for all systems | $4,489,178.07 | $5,248,597.61 | N/A | $4,868,131.77 | N/A |
Interim Antenna TFU-24WB C160 | $248,327.69 | $247,109.73 | $247,109.72 | ||
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $22,538.88 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-3.2 | $22,538.88 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-3.3 | $6,400.00 | N/A |
UHF - High Power, Side Mount, basic slot antenna, 1 bay,, 681 kW input, directional,, horizontally polarized | $213,187.69 | $213,187.69 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-3.4C | $213,187.68 | N/A |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $4,983.16 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-3.1 | $4,983.16 | N/A |
Primary Antenna ATW20H3-ETS-35H | $296,230.00 | $240,554.63 | $228,219.19 | ||
Sweep test of existing antenna | $6,730.00 | $6,400.00 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-4.2 | $6,400.00 | N/A |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $234,154.63 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-4.1 | $221,819.19 | N/A |
Actual Information Description | File Name |
---|---|
Side mount brackets for high power antennas (if not included in antenna base cost) | |
Sweep test of existing antenna | |
UHF - High Power, Side Mount, basic slot antenna, 1 bay,, 681 kW input, directional,, horizontally polarized | |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | |
Sweep test of existing antenna | |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $306,568.00 | $324,845.94 | N/A | $324,845.93 | N/A |
Total for all systems | $4,489,178.07 | $5,248,597.61 | N/A | $4,868,131.77 | N/A |
Interim Transmission Line | $75,480.00 | $106,242.96 | $106,242.95 | ||
Flexible Air Transmission Line - dielectric, 4" | $75,480.00 | $106,242.96 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-5.1B | $106,242.95 | N/A |
Primary Transmission Line | $231,088.00 | $218,602.98 | $218,602.98 | ||
Rigid Transmission Line - copper, 6 1/8" | $231,088.00 | $218,602.98 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-6.1A | $218,602.98 | N/A |
Actual Information Description | File Name |
---|---|
Flexible Air Transmission Line - dielectric, 4" | |
Rigid Transmission Line - copper, 6 1/8" |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $960,047.94 | $1,614,258.87 | N/A | $1,493,021.37 | N/A |
Total for all systems | $4,489,178.07 | $5,248,597.61 | N/A | $4,868,131.77 | N/A |
Primary Tower GTOWER | $960,047.94 | $1,614,258.87 | $1,493,021.37 | ||
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $687,374.73 | Please see Estimated Cost Justification KGLA-410-Existing Primary Tower - Tower Rigging, Complex Tower v2 | $687,374.73 | N/A |
Structural Analysis | $26,122.94 | $26,122.94 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-7.1 | $26,122.94 | N/A |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $26,300.00 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-7.5 | $0.00 | N/A |
TSG Tower Crew Costs | $65,625.00 | $65,625.00 | Please see attached KGLA-DT Revised Estimate KGLA-7.4B - Tower Rigging | $0.00 | N/A |
Major tower reinforcement/modifications | $421,000.00 | $808,836.20 | Please see Estimated Cost Justification KGLA-410-Primary Tower - Major Tower Reinforcement-Modifications v0 | $779,523.70 | N/A |
Actual Information Description | File Name |
---|---|
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
Structural Analysis | |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | |
TSG Tower Crew Costs | Information not provided. |
Major tower reinforcement/modifications |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $584,850.88 | $854,095.62 | N/A | $646,033.24 | N/A |
Total for all systems | $4,489,178.07 | $5,248,597.61 | N/A | $4,868,131.77 | N/A |
Outside Professional Services | $584,850.88 | $854,095.62 | $646,033.24 | ||
Additional Field Engineering Service, 50 Days | $31,989.88 | $31,989.88 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-8.02 | $18,750.00 | N/A |
RF Exposure Measurements | $21,050.00 | $16,001.74 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-8.03 | $16,001.74 | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $32,500.00 | Please see attached KGLA comprehensive coverage study Verified Budget Increase Justification v0 | $32,500.00 | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $2,250.00 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-8.09 | $812.50 | N/A |
Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $5,062.50 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $5,062.50 | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-8.10 | $0.00 | N/A |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $4,000.00 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-8.11 | $750.00 | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-8.12 | $375.00 | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $6,262.50 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $6,262.50 | Invoices |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | $1,580.00 | $1,500.00 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-8.14 | $0.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $2,500.00 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $2,500.00 | N/A |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | $2,105.00 | $2,000.00 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-8.16 | $0.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-8.17 | $0.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $37,710.00 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $37,710.00 | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,993.75 | Estimated Cost Justification KGLA-590-Transition Timing and Coordination v0 | $493.75 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $11,585.00 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-8.19 | $10,297.50 | N/A |
Project management of the transition | $404,796.00 | $687,490.25 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $514,517.75 | N/A |
Actual Information Description | File Name |
---|---|
Additional Field Engineering Service, 50 Days | |
RF Exposure Measurements | |
Comprehensive coverage verification via field study, if needed | |
Attorney Fees - Prepare and File request for Special Temporary Authorization | |
Attorney Fees - Negotiation of lease and other matters for shared locations | |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
Prepare request for Special Temporary Authorization | |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | |
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 | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
Perform engineering study for new channel assignment and antenna development | |
Address transition timing and coordination issues w/ other stations and wireless | |
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 | $260,808.70 | $257,637.91 | N/A | $218,807.45 | N/A |
Total for all systems | $4,489,178.07 | $5,248,597.61 | N/A | $4,868,131.77 | N/A |
Other Expenses | $260,808.70 | $257,637.91 | $218,807.45 | ||
Equipment Rental | $12,444.13 | $12,444.13 | Please see Technical Services Group, Inc. Estimate #2015987E & Invoice #2015987E | $12,444.13 | N/A |
FCC Filing Fee - Construction Permit - Aux | $1,100.00 | $1,100.00 | Please see KGLA FCC Filing Fee - Construction Permit (Aux) Budget Justification Letter | $0.00 | N/A |
Engineering and Administrative | $7,837.50 | $7,837.50 | Please see Estimated Cost Justification KGLA-610-Engineering and Administrative V0 | $7,837.50 | N/A |
MVPD Notification of Channel Change | $2,000.00 | $2,000.00 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-9.02 | $2,000.00 | N/A |
Develop and air announcement of upcoming channel change | $15,000.00 | $15,000.00 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-9.03 | $15,000.00 | N/A |
Equipment Storage | $57,535.56 | $57,535.56 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-9.04. The KGLA site is completely surrounded by water. The est cost is based on 6 months of off-site storage. | $57,535.56 | N/A |
Equipment Delivery and Handling Charges | $58,826.79 | $58,826.79 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-9.05. The KGLA site is surrounded by water. Est. based on allocation of 25 days rental of small barge and other logistics. | $58,826.79 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $48,934.72 | $48,934.72 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-9.14. The KGLA site is surrounded by water. All disposal will require daily water transportation to land-based disposal sites | $48,934.72 | N/A |
Non-zoning permits | $5,000.00 | $5,000.00 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-9.06 | $0.00 | N/A |
Local Zoning | $10,000.00 | $10,000.00 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-9.13 | $10,000.00 | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $189.47 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-9.12 | N/A | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $315.79 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-9.11 | $0.00 | N/A |
AM Pattern Disturbance -- Impact study | $7,890.00 | $7,500.00 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-9.07 | $0.00 | N/A |
AM Pattern Disturbance -- Remedy | $21,050.00 | $19,375.00 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-9.08 | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,578.95 | Please see attached TSG Estimate - 2015987 KGLA 399 Category of Cost Proposal Estimate v5 2-12-2020 - All Sections - Section KGLA-9.09 | $6,228.75 | N/A |
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $0.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Equipment Rental | |
FCC Filing Fee - Construction Permit - Aux | |
Engineering and Administrative | |
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 | |
Local Zoning | |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | |
AM Pattern Disturbance -- Impact study | Information not provided. |
AM Pattern Disturbance -- Remedy | Information not provided. |
DTV Medical Facility Notification | |
FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $4,489,178.07 | $5,248,597.61 | $4,868,131.77 |
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. | Todd Acomb Project Manager 04/06/2022 |
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. | Todd Acomb Project Manager 04/06/2022 |
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. | Todd Acomb Project Manager 04/06/2022 |