| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
SAN FRANCISCO TELEVISION STATION KBCW INC Doing Business As: SAN FRANCISCO TELEVISION STATION KBCW INC |
Edwin L Nass 1725 DESALES ST NW SUITE 501 WASHINGTON, DC 20036 United States |
+1 (202) 457-4505 | ELNASS@CBS.COM | Corporation |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
Edwin L Nass , Nass . Director of Spectrum Management CBS |
Edwin L Nass 1725 DeSales Street NW Suite 501 Washington, DC 20036 United States |
+1 (202) 457-4602 | elnass@cbs.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. | Yes |
| Briefly describe transition plan | Facility located at Sutro Tower has a main elliptically polarized ant and a broadband aux ant. Main antenna replacement requires replacment of structural steel. Post-transition transmitter will be pretuned to the post transition channel |
| 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 | Sigma CD | |
| Year | 2002 | |
| Type | Inductive Output Tube | |
| IOT Power Type | Two | |
| Power Capacity | 60 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Manufacturer | ||
| Model | ULXTE-100 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 62.7 kW | |
| Justification for New Transmitter | GatesAir will not retune IOT transmitters (see Exhibit 1), IOT transmitter (see Exhibit 2) is more expensive, and proposed transmitter is less expensive (see Exhibit 3). |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | Yes |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | Yes | |
| Power | 300 kVA | |
| Rigid Conduit and Wiring | No | |
| Size | N/A | |
| Length | N/A | |
| Other Electrical Service | No | |
| Description | N/A | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | No |
| Type | N/A | |
| Size | N/A | |
| Other Size | N/A | |
| Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | Yes |
| Size | 0.0 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 | Retune Existing |
| Antenna Use | Auxiliary (Backup) | |
| Description of Use | Alternate/Backup | |
| Ownership | Leased | |
| Owner | Sutro Tower, Inc. | |
| Site | N/A | |
| Is the existing antenna shared with another station or stations? | Yes | |
| 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 | Side Mount | |
| Antenna position in stack | Bottom | |
| Polarization | Horizontal | |
| Type | Broadband Panel | |
| Number of Stations Supported | 5 | |
| Number of Panels | 40 | |
| Design power capacity in use | 80.0 % | |
| Lower Limit | 470.00 MHz | |
| Upper Limit | 698.00 MHz | |
| Other Antenna Type | N/A | |
| ERP: | 500.0 kW | |
| Manufacturer | Dielectric | |
| Model | TUA-C4SP-12/40U-1-S | |
| Year | 2007 |
| Facility ID | Call Sign |
|---|---|
| 58912 | KCSM-TV |
| 35500 | KQED |
| 43095 | KMTP-TV |
| 51429 | KFSF-DT |
| 71586 | KCNS |
| Section | Question | Response |
|---|---|---|
| Sweep Test of Existing Antenna | Do you need a sweep test of existing antenna? | Yes |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
| Type | New | |
| Number of channels supported | 5 | |
| Frequencies of channels supported | RF channel | |
| Frequency | N/A |
| RF Channel Number |
|---|
| 34 |
| 28 |
| 30 |
| 32 |
| 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 | Side Mount | |
| Antenna position in stack | Bottom | |
| Polarization | Elliptical | |
| 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-19JSC/VP-R C150SP | |
| Year | 2009 |
| 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? | Yes | |
| New Antenna Manufacturer and Types | Class | Full Power |
| Mounting | Side Mount | |
| Antenna position in stack | Bottom | |
| 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: | 714.0 kW | |
| Manufacturer | ||
| Model | TFU-19JSC/VP-R C150 SP | |
| Year | 2019 | |
| Justification for New Antenna | Current antenna is single-channel, and cannot be retuned to new frequency. |
| 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 |
|---|---|---|
| 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 | Auxiliary (Backup) | |
| Description of Use | When Main Isn't Available | |
| Ownership | Leased | |
| Owner | Sutro Tower, Inc. | |
| Site | N/A | |
| Is the existing transmission line shared with another station or stations? | Yes | |
| Is Transmission Line in operating condition? | Yes | |
| Existing Transmission Line Manufacturer and Type | Manufacturer | Dielectric |
| Type | Rigid | |
| Diameter | 8 3/16 inches | |
| Other Diameter | N/A | |
| Segment Length | 20 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 745 feet per run |
| Facility ID | Call Sign |
|---|---|
| 58912 | KCSM-TV |
| 35500 | KQED |
| 43095 | KMTP-TV |
| 71586 | KCNS |
| Name | Description |
|---|---|
Assd. Transmission Line |
Various transmission lines and hardware to restore non-repacked stations after tower reinforcement. |
| 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 | Waveguide | |
| Diameter | N/A | |
| Other Diameter | N/A | |
| Segment Length | N/A | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 1085 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 | 8 3/16 inches | |
| Other Diameter | N/A | |
| Segment Length | 20 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 1085 feet per run | |
| Justification for New Transmission Line | Reduce structural stress on tower and Stack B to reduce structural reinforcement needs. (See Exhibit 5.) |
| Name | Description |
|---|---|
RF Accessories |
Coaxial Switch, Switch Controller, Test Load. (See Exhibit 3, Item D) |
| 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? | Candelabra | |
| Is this tower currently shared with any other stations? | Yes | |
| One or more FM, AM or TV radio broadcaster(s) | Yes | |
| Others Types of Users | No | |
| Is tower documented for structural analysis? | Yes | |
| Is tower compliant with Rev G? | Yes | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1001289 | |
| Coordinates (NAD83) | Latitude (NAD83) | 37° 45' 19.0" N- |
| Longitude (NAD83) | 122° 27' 10.0" W- | |
| Overall Structure Height | 976.69 feet | |
| Support Structure Height | 779.85 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 833.98 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | SUTRO TOWER INC | |
| Date Constructed | 03/27/1998 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 54770 | KFOG | FM |
| 58912 | KCSM-TV | DTV |
| 71586 | KCNS | DTV |
| 35500 | KQED | DTV |
| 25452 | KPIX-TV | DTV |
| 34470 | KGO-TV | DTV |
| 35703 | KTVU | DTV |
| 65484 | KOSF | FM |
| 43095 | KMTP-TV | DTV |
| 6380 | KOIT | FM |
| 51429 | KFSF-DT | DTV |
| 59964 | KISQ | FM |
| 70032 | KSOL | FM |
| 65526 | KRON-TV | DTV |
| Section | Question | Response |
|---|---|---|
| Engineering Study | Please what type of engineering study is required, if any: | Study needed for tower with candelabra |
| Tower Reinforcements | Please select whether tower reinforcements are needed: | Serious Reinforcements needed |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | Candelabra |
| Helicopter Services Required | Are helicopter services required? | No |
| Name | Description |
|---|---|
Tower Mapping |
Tower mapping for preparation of documentation necessary for tower load study. |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 250 | |
| Explanation | Company lacks sufficient internal resources. | |
| 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 | No |
| For Auxiliary Facility | N/A | |
| For Main Facility | N/A | |
| Prepare and file Form FCC License to Cover Application | No | |
| For Auxiliary Facility | N/A | |
| For Main Facility | N/A | |
| Prepare request for Special Temporary Authority | No | |
| Quantity | N/A | |
| NEPA Section 106 environmental review | No | |
| Environmental Assessment | No | |
| ASR Modification | No | |
| FAA Consultation (including preparation of FAA Form 7460) | No | |
| Negotiation of Lease and other Matter for Shared Locations | No | |
| Prepare or Review FCC Form 399 for Reimbursement | No | |
| 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 | No | |
| Number of Days | N/A | |
| Justification | N/A |
| 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 | No | |
| BLM or NFS Coordination | No | |
| FCC Construction Permit Minor Change | No | |
| FCC License to Cover Application | No | |
| FCC Special Temporary Authority Application | No | |
| Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
| Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
| Does this relocation require Equipment Storage? | Yes | |
| Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | No | |
| Does this relocation require MVPD Notification of a Channel Change? | Yes |
| Name | Description |
|---|---|
Alternate Site Studies |
Pre, Post and Alternate Site Studies |
Architectural Plans |
Architectural plans, building mapping, update plans. |
Fork Lift Rental |
Utilized to deliver equipment from storage, remove equipment from transmitter room. |
Legal Fees |
Legal Fees |
Public Relations |
Required as part of zoning effort. |
Site Survey |
Determine actual site conditions and determine the materials and components required for system installation integration of the site with the transmitter equipment. See Exhibit 12. |
KFOG Interim Antenna |
Temporarily Relocate KFOG(FM) Antenna. |
VSWR Monitoring |
VSWR Monitoring and antenna lockout system. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $2,023,434.82 | $2,150,233.64 | N/A | $0.00 | N/A |
| Total for all systems | $5,141,189.46 | $6,002,467.28 | N/A | $0.00 | N/A |
| Primary Transmitter ULXTE-100 | $2,023,434.82 | $2,150,233.64 | $0.00 | ||
| Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $165,000.00 | See Exhibit 4. | N/A | N/A |
| Other -- Building Addition Size: 0.0 | $109,806.00 | $109,806.00 | Abatement, Flooring, Demo, Paint, Fire Stop, Seismic (Please See Exhibit 4.) | N/A | N/A |
| UHF - Liquid Cooled Solid State Transmitter 62.7 kW | $1,862,428.82 | $1,862,428.82 | Existing transmitter cannot be re-tuned (Exhibit 1), proposed transmitter (Exhibit 3, items A, B, and E) costs less than non-upgraded IOT transmitter (Exhibit 2.) 62.7 kW power level is consistent with Widelity Costs for similar power levels. | N/A | N/A |
| Transformer 3 phase/480v - 300 KVA | $36,800.00 | $12,998.82 | Please see Exhibit 3, Item D. | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $360,430.00 | $329,170.00 | N/A | $0.00 | N/A |
| Total for all systems | $5,141,189.46 | $6,002,467.28 | N/A | $0.00 | N/A |
| Primary Antenna TFU-19JSC/VP-R C150 SP | $264,240.00 | $263,930.00 | $0.00 | ||
| 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 |
| UHF - High Power, Side Mount, basic slot antenna, 714 kW input, directional,, elliptically or circularly polarized | $216,800.00 | $216,800.00 | This high-power, side-mount antenna has the same model number as the licensed KBCW(TV) antenna and is thus a direct post-transition channel substitute. See Exhibit 6, line 1. | N/A | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
| Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $13,730.00 | This is the quoted amount. Please see Exhibit 6, line 2. | N/A | N/A |
| Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $22,000.00 | N/A | N/A | N/A |
| Auxiliary Antenna TUA-C4SP-12/40U-1-S | $96,190.00 | $65,240.00 | $0.00 | ||
| UHF – Broadband Panel, Side Mount Auxiliary/Interim, 500 horizontally polarized | $0.00 | $0.00 | The existing antenna is being re-tuned. | 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 |
| Sweep test of existing antenna | $6,730.00 | $12,240.00 | N/A | N/A | N/A |
| New combiner, cost per channel (without antenna) | $84,200.00 | $48,000.00 | Please see Exhibit 7 Page 58. Combiner used by 4 stations; cost shared among 2 repacking stations. | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $481,486.64 | $744,263.64 | N/A | $0.00 | N/A |
| Total for all systems | $5,141,189.46 | $6,002,467.28 | N/A | $0.00 | N/A |
| Primary Transmission Line | $435,253.64 | $698,030.64 | $0.00 | ||
| RF Accessories | $58,758.64 | $58,758.64 | Coaxial Switch, Switch Controller, Test Load. (See Exhibit 3, Item D) | N/A | N/A |
| Rigid Transmission Line - copper, 8 3/16" | $376,495.00 | $639,272.00 | Irregular tower shape requires many elbows and hangers. See Exhibit 6, line 3. | N/A | N/A |
| Auxiliary Transmission Line | $46,233.00 | $46,233.00 | $0.00 | ||
| Assd. Transmission Line | $46,233.00 | $46,233.00 | Repack to lower frequencies generally requires larger antennas with higher windloading. Structural reinforcement displaces lines of non-repacked stations. This cost reflects those costs. See Exhibit 7, page 47, | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,506,877.00 | $1,929,716.00 | N/A | $0.00 | N/A |
| Total for all systems | $5,141,189.46 | $6,002,467.28 | N/A | $0.00 | N/A |
| Primary Tower TOWER | $1,506,877.00 | $1,929,716.00 | $0.00 | ||
| Structural engineering tower load study for a documented tower with candelabra | $20,000.00 | $145,000.00 | Sutro Tower is not a typical structure. (See Exhibit 8.) | N/A | N/A |
| Serious tower reinforcement/modifications | $1,052,000.00 | $1,000,000.00 | N/A | N/A | N/A |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $770,839.00 | Sutro Tower is not a typical structure. Includes removal and installation of transmission lines, switches, core drilling and core filling. Please see Exhibits 9, 10, and 11 for rigging estimates. | N/A | N/A |
| Tower Mapping | $13,877.00 | $13,877.00 | Required to provide accurate input data to structural analysis. See Exhibit 9. | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $163,160.00 | $243,833.00 | N/A | $0.00 | N/A |
| Total for all systems | $5,141,189.46 | $6,002,467.28 | N/A | $0.00 | N/A |
| Outside Professional Services | $163,160.00 | $243,833.00 | $0.00 | ||
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | N/A | N/A |
| Project management of the transition | $39,500.00 | $148,000.00 | Company lacks sufficient internal resources. 250 hours at $150 per hour plus time estimated in Exhibit 13. | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | 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 |
| 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 |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | 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 |
| Comprehensive coverage verification via field study, if needed | $84,200.00 | $75,000.00 | Please see Exhibit 14 | N/A | N/A |
| RF Exposure Measurements | $21,050.00 | $3,333.00 | Please see Exhibit 14. | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $605,801.00 | $605,251.00 | N/A | $0.00 | N/A |
| Total for all systems | $5,141,189.46 | $6,002,467.28 | N/A | $0.00 | N/A |
| Other Expenses | $605,801.00 | $605,251.00 | $0.00 | ||
| Equipment Delivery and Handling Charges | $32,000.00 | $32,000.00 | Please see Exhibit 15 and Exhibit 3. | N/A | N/A |
| Equipment Storage | $20,833.00 | $20,833.00 | Please see Exhibit 15. | N/A | N/A |
| MVPD Notification of Channel Change | $1,000.00 | $1,000.00 | N/A | N/A | N/A |
| Architectural Plans | $25,554.00 | $25,554.00 | Architectural Plans, Building Mapping, Update Plans. See Exhibit 16. | N/A | N/A |
| Legal Fees | $8,333.00 | $8,333.00 | Legal fees. See Exhibit 13. | N/A | N/A |
| KFOG Interim Antenna | $63,037.00 | $63,037.00 | Repack requires KFOG's antenna to be deactivated. Sutro attorney (see Exhibit 20) says repacking stations must pay pro rata costs (see last item of Exhibit 9 as well as Exhibits 21 and 22 - all divided by one-third). | N/A | N/A |
| DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | N/A | N/A |
| Local Zoning | $183,333.00 | $183,333.00 | Please see Exhibit 13. | N/A | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $8,333.00 | $8,333.00 | Please see exhibit 15. | N/A | N/A |
| Alternate Site Studies | $98,664.00 | $98,664.00 | Pre, post and alternate site studies. | N/A | N/A |
| VSWR Monitoring | $96,125.00 | $96,125.00 | VSWR Monitoring of antennas, transmission line, and combiner. Helps assure equipment won't be damaged by excessive transmitter power during fault conditions. See Exhibit 19. | N/A | N/A |
| Fork Lift Rental | $25,636.00 | $25,636.00 | Required to move equipment from storage to transmitter and combiner room, throughout site. See Exhibit 17. | N/A | N/A |
| Public Relations | $19,108.00 | $19,108.00 | Public relations required for zoning hearings, neighbors, and government officials. See Exhibit 18. | N/A | N/A |
| Site Survey | $12,295.00 | $12,295.00 | Determine actual site conditions and determine the materials and components required for system installation/integration of the customers site with the transmitter equipment. See Exhibit 12. | N/A | N/A |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $5,141,189.46 | $6,002,467.28 | $0.00 |
| Question | Response |
|---|---|
| The facility has ceased operating on its pre-auction channel. | No |
| Construction of final facilities or all necessary modifications are complete. | No |
| All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. | No |
| 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. | Andrew J. Siegel Assistant Secretary 07/11/2017 |
