Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
KGO TELEVISION, INC. Doing Business As: KGO TELEVISION, INC. |
77 WEST 66TH STREET, 16TH FLR ATTN: JOHN W. ZUCKER, ESQ. NEW YORK, NY 10023 United States |
+1 (212) 456-7777 | john.w.zucker@abc.com | Corporation |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
The Preparer is same as the reimbursement contact. |
|
|
|
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 | KGO is being moved from channel 7 to channel 12. The plan is to bring up the new aux antenna on channel 7 and operate via the aux during the swap of the main antenna. We will then transition to channel 12 on the new main antenna. See Plan attached. |
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 | Platinum I | |
Year | 2008 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 16.6 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Auxiliary (Backup) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | VAX24TE | |
Transmitter Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power capacity | 19.2 kW | |
Justification for New Transmitter | The existing aux transmitter is a channel 7 specific solid state transmitter that can't be re-tuned |
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 | No | |
Size | N/A | |
Length | N/A | |
Other Electrical Service | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Cooling Only | |
Size | 50 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 | 1500.0 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 |
---|---|---|
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 | Platinum I | |
Year | 2008 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 16.6 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | VAX24TE | |
Transmitter Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power capacity | 19.2 kW | |
Justification for New Transmitter | Current Transmitter is a channel 7 specific solid state transmitter and cannot be re-tuned |
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 | No | |
Size | N/A | |
Length | N/A | |
Other Electrical Service | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Cooling Only | |
Size | 50 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 | 1500.0 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 |
Name | Description |
---|---|
Seismic |
Earthquake Safety Code |
Demo |
HVAC Ductwork removal |
Transmitter De-Install |
Remove (2) Platinum Transmitters model PTCD40P4 |
Project Managment |
P&O, General Conditions, Onsite Supervision |
Abatement |
Asbestos Removal |
Ductwork Scaffold |
HVAC Ductwork Removal |
Paint |
Paint |
Hygienist |
Worker Safety |
FireStop |
Fire safety Requirement |
Electrical |
General Electrical work |
KGO Site Survey |
Gates Air Basic Site Survey |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Purchase New |
Antenna Use | Auxiliary (Backup) | |
Description of Use | Backup antenna | |
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 | Class A |
Mounting | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Other | |
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 | Custom | |
ERP: | 72.0 kW | |
Manufacturer | ||
Model | THV-5A7-C170 | |
Year | 2008 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Auxiliary (Backup) |
Description of Use | Backup Antenna | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | Yes | |
Is antenna directional? | No | |
Will antenna be located on or in close proximity to an antenna farm? | Yes | |
New Antenna Manufacturer and Types | Class | Class A |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Circular | |
Type | Broadband Panel | |
Number of Stations Supported | 2 | |
Number of Panels/Bays | 8 | |
Lower Limit | 174.00 MHz | |
Upper Limit | 216.00 MHz | |
Design power capacity in use | 50.0 % | |
Other Antenna Type | N/A | |
ERP: | 23.8 kW | |
Manufacturer | ||
Model | Custom | |
Year | 2018 | |
Justification for New Antenna | Needed to support new channel assignment. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
Type | New | |
Number of channels supported | 2 | |
Frequencies of channels supported | Upper and lower frequency | |
Frequency | 174.0 MHz - 216.0 MHz | |
Do you need a combiner output splitter/switcher for dual feed lines? | Yes | |
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | Broadband | |
Feed Line Size | 8 3/16 inches inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | Yes |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | Yes |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Name | Description |
---|---|
New Aux antenna installation |
Installation cost for new antenna |
Install and Test Combiner |
Install and Test Aux Combiner |
Custom Pipe Mount |
Fabrication |
RF Testing Of Line |
Testing cost of the new line |
Removal of existing antenna |
Estimated cost to remove current aux antenna |
Fill Holes |
(1) Floor and Wall |
Core Drill Holes |
(3) |
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 this antenna currently shared with any other stations? | No | |
Is this antenna directional? | No | |
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 | Class A |
Mounting | Top Mount | |
Antenna position in stack | Top | |
Polarization | Circular | |
Type | Other | |
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 | Tesla Coil Full CP | |
ERP: | 23.8 kW | |
Manufacturer | ||
Model | TCL-6A7(S) | |
Year | 2008 |
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? | No | |
Will antenna be located on or in close proximity to an antenna farm? | Yes | |
New Antenna Manufacturer and Types | Class | Class A |
Mounting | Top Mount | |
Antenna position in stack | Top | |
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: | 23.8 kW | |
Manufacturer | ||
Model | THV-6A12/CP-R O4 | |
Year | 2017 | |
Justification for New Antenna | The current antenna is a channel 7 tuned antenna and will not work for the post transition channel (12). |
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? | No |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | Yes |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Name | Description |
---|---|
Core Drill Holes |
(2) |
Switch Gear |
Switch Gear associated with channel 12 |
Fill Holes |
In floor and walls |
Demo |
Old Antenna |
RF Test Complex |
RF Test |
Install |
New Antenna |
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 | Auxiliary (Backup) | |
Description of Use | Backup antenna | |
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 | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 800 feet per run |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Auxiliary (Backup) |
Description of Use | Backup Antenna feed | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Type | Rigid | |
Diameter | 3 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1000 feet per run | |
Justification for New Transmission Line | The Aux antenna needs to move, and new transmission line is required for the new location. |
Name | Description |
---|---|
Aux Line Install |
Aux Antenna line installation |
Demo Old Aux Line |
Remove old Aux Line |
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 | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1100 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 | 1300 feet per run | |
Justification for New Transmission Line | The current main line will not accommodate the output power levels of the post transition transmitter. |
Name | Description |
---|---|
Main Line Install |
Installation of new line for main antenna |
Demo Old Main Line |
Remove Old Main Line |
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? | Unknown | |
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 |
---|---|---|
58912 | KCSM-TV | DTV |
54770 | KFOG | FM |
65484 | KOSF | FM |
35500 | KQED | DTV |
43095 | KMTP-TV | DTV |
59964 | KISQ | FM |
25452 | KPIX-TV | DTV |
6380 | KOIT | FM |
65526 | KRON-TV | DTV |
51429 | KFSF-DT | DTV |
35703 | KTVU | DTV |
71586 | KCNS | DTV |
70032 | KSOL | FM |
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: | Major Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Candelabra |
Helicopter Services Required | Are helicopter services required? | No |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 500 | |
Explanation | Project management for shared tower location | |
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 | Yes | |
ASR Modification | Yes | |
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 | 20 | |
Justification | This is a shared location that requires coordination. |
Name | Description |
---|---|
Architectural Plans |
Sutro Architectural plans, building mapping |
Building Permits |
Estimated cost for building permits |
Field Testing and Engineering |
Testing at Sutro |
Legal Fees Multi Station Project Ctrl |
Project cost |
Medical Facilites DTV Notices |
Medical Notices |
Neighborhood RF Survey |
Surrounding neighborhood RF Studies |
Permit Public Relations |
Public Relations |
Project Management |
Sutro Tower |
RF Exposure Reports |
RF Exposure Reports |
Sutro Legal Fees |
Legal Fees at Sutro |
Update Architechtural Plans |
Plans with new TL locations |
Alternate Site Study |
Engineering, antenna, designs, Architectural, budgeting, etc |
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 | Yes | |
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 |
---|---|
Disposal |
Remove old HW, fill concrete hole, patch roof, etc |
Fork Lift Rental |
Fork Lift |
KFOG-FM Equipment |
Equipment |
KFOG-FM Relocation |
Relocation |
KFOG-FM Testing |
Testing |
Post Assignmnet Antenna Studies |
Application data, vertical sketches for structural engineering |
Preliminary TL Parts List |
Reconfiguration of combiners |
Sales Tax |
Local Sale Tax |
Special Inspection |
Welding & Bolts |
VSWR Monitoring |
Tower worker antenna lockout, Replaces Symphony |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,895,455.00 | $1,956,642.19 | N/A | $0.00 | N/A |
Total for all systems | $6,173,733.00 | $6,253,821.21 | N/A | $0.00 | N/A |
Primary Transmitter VAX24TE | $1,196,955.00 | $1,231,102.92 | $0.00 | ||
KGO Site Survey | $7,502.00 | $7,502.00 | See: KGO Site Survey_Gates | N/A | N/A |
Electrical | $160,000.00 | $160,000.00 | See Wadleigh KGO Repacking Estimate | N/A | N/A |
FireStop | $3,860.00 | $3,860.00 | See Wadleigh KGO Repacking Estimate | N/A | N/A |
Hygienist | $1,600.00 | $1,600.00 | See WGI Repack Values Spreadsheet | N/A | N/A |
Paint | $6,780.00 | $6,780.00 | See Wadleigh KGO Repacking Estimate | N/A | N/A |
Ductwork Scaffold | $5,572.00 | $5,572.00 | See Wadleigh KGO Repacking Estimate | N/A | N/A |
Project Managment | $233,636.00 | $233,636.00 | See Wadleigh KGO Repacking Estimate Estimated cost Includes P&O, General Conditions and Supervision | N/A | N/A |
Transmitter De-Install | $54,098.00 | $54,098.00 | See: KGO De Installation quote KGO. The estimated cost for disposal is an additional $10,000. | N/A | N/A |
Demo | $12,140.00 | $12,140.00 | See WGI Repack Values Spreadsheet | N/A | N/A |
Seismic | $9,300.00 | $9,300.00 | See Wadleigh KGO Repacking Estimate | N/A | N/A |
Other -- Building Addition Size: 1500.0 | $0.00 | $0.00 | N/A | N/A | N/A |
50 Ton system | $172,500.00 | $209,961.00 | See Wadleigh KGO Repacking Estimate | N/A | N/A |
High VHF - Air Cooled Solid State Transmitter 16.6 . 20.7 kW | $526,000.00 | $522,686.92 | See KGO VAXTE-24 Final Main PDF | N/A | N/A |
Abatement | $3,967.00 | $3,967.00 | See Wadleigh KGO Repacking Estimate | N/A | N/A |
Auxiliary Transmitter VAX24TE | $698,500.00 | $725,539.27 | $0.00 | ||
Other -- Building Addition Size: 1500.0 | $0.00 | $0.00 | N/A | N/A | N/A |
50 Ton system | $172,500.00 | $209,961.00 | See Wadleigh KGO Repacking Estimate | N/A | N/A |
High VHF - Air Cooled Solid State Transmitter 16.6 . 20.7 kW | $526,000.00 | $515,578.27 | See KGO VAXTE-24 Final ALT PDF | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,055,418.00 | $843,451.00 | N/A | $0.00 | N/A |
Total for all systems | $6,173,733.00 | $6,253,821.21 | N/A | $0.00 | N/A |
Primary Antenna THV-6A12/CP-R O4 | $654,943.00 | $651,093.00 | $0.00 | ||
Install | $84,137.00 | $84,137.00 | Overall FCC Criteria Cost Analysis PDF. Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
RF Test Complex | $6,120.00 | $6,120.00 | N/A | N/A | N/A |
Demo | $84,137.00 | $84,137.00 | Overall FCC Criteria Cost Analysis PDF. Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
Fill Holes | $12,335.00 | $12,335.00 | Overall FCC Criteria Cost Analysis PDF. Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
Switch Gear | $40,000.00 | $40,000.00 | New switch gear associated with moving to channel 12 | N/A | N/A |
Core Drill Holes | $9,950.00 | $9,950.00 | Overall FCC Criteria Cost Analysis PDF. Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | Overall FCC Criteria Cost Analysis PDF. Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
High VHF - Lower Power, Top Mount, Class A, basic slot antenna, 24 kW input, elliptically or circularly polarized | $399,234.00 | $399,234.00 | Current Channel 7 specific antenna cannot be retuned to channel 12 Overall FCC Criteria Cost Analysis PDF. Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $8,780.00 | N/A | N/A | N/A |
High VHF - Lower Power Top Mount Class A basic slot antenna elliptically or circularly polarized | $0.00 | $0.00 | N/A | N/A | N/A |
Auxiliary Antenna Custom | $400,475.00 | $192,358.00 | $0.00 | ||
Core Drill Holes | $7,463.00 | $7,463.00 | Overall FCC Criteria Cost Analysis PDF. 1/2 cost Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
Fill Holes | $1,236.00 | $1,236.00 | Overall FCC Criteria Cost Analysis PDF. 1/2 cost Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
Removal of existing antenna | $10,133.00 | $10,133.00 | Overall FCC Criteria Cost Analysis PDF. Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
RF Testing Of Line | $3,060.00 | $3,060.00 | Overall FCC Criteria Cost Analysis PDF. 1/2cost Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
Custom Pipe Mount | $20,000.00 | $20,000.00 | Overall FCC Criteria Cost Analysis PDF. 1/2 cost Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
Install and Test Combiner | $9,180.00 | $9,180.00 | Overall FCC Criteria Cost Analysis PDF. 1/2 cost Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
New Aux antenna installation | $43,748.00 | $43,748.00 | Overall FCC Criteria Cost Analysis PDF. 1/2cost Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
High VHF - Lower Power, Side Mount, Class A, broadband panel, 8 bay,, 24 kW input, elliptically or circularly polarized | $69,775.00 | $69,775.00 | Overall FCC Criteria Cost Analysis PDF. 1/2cost Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | $18,950.00 | $5,390.00 | N/A | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $3,060.00 | N/A | N/A | N/A |
New combiner, cost per channel (without antenna) | $84,200.00 | $0.00 | Combiner estimate for channel 7 and 12 | N/A | N/A |
Combiner output splitting/switching for dual feed lines, if applicable | $126,000.00 | $19,313.00 | Overall FCC Criteria Cost Analysis PDF. 1/2 cost Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $993,983.00 | $1,062,248.00 | N/A | $0.00 | N/A |
Total for all systems | $6,173,733.00 | $6,253,821.21 | N/A | $0.00 | N/A |
Primary Transmission Line | $710,534.00 | $763,350.00 | $0.00 | ||
Rigid Transmission Line - copper, 6 1/8" | $262,600.00 | $315,416.00 | The current main line will not accommodate the output power levels of the post transition transmitter. See Sutro Tower Repacking Estimate Pkg PDF | N/A | N/A |
Demo Old Main Line | $149,311.00 | $149,311.00 | Overall FCC Criteria Cost Analysis PDF. Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
Main Line Install | $298,623.00 | $298,623.00 | Overall FCC Criteria Cost Analysis PDF. Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
Auxiliary Transmission Line | $283,449.00 | $298,898.00 | $0.00 | ||
Rigid Transmission Line - copper, 3 1/8" | $104,000.00 | $119,449.00 | Overall FCC Criteria Cost Analysis PDF. Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
Aux Line Install | $119,449.00 | $119,449.00 | Overall FCC Criteria Cost Analysis PDF. 1/2cost Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
Demo Old Aux Line | $60,000.00 | $60,000.00 | Overall FCC Criteria Cost Analysis PDF. Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $875,877.00 | $1,079,659.00 | N/A | $0.00 | N/A |
Total for all systems | $6,173,733.00 | $6,253,821.21 | N/A | $0.00 | N/A |
Primary Tower TOWER | $875,877.00 | $1,079,659.00 | $0.00 | ||
Tower Mapping | $13,877.00 | $13,877.00 | Overall FCC Criteria Cost Analysis PDF. 1/6 cost Sutro Tower Repacking Estimate pkg PDF. | N/A | N/A |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $440,000.00 | Overall FCC Criteria Cost Analysis PDF. 1/3 cost Sutro Tower Repacking Estimate pkg PDF. spreadsheet line item 51 and 54 | N/A | N/A |
Structural engineering tower load study for a documented tower with candelabra | $20,000.00 | $24,482.00 | Overall FCC Criteria Cost Analysis PDF. 1/6 cost Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
Major tower reinforcement/modifications | $421,000.00 | $601,300.00 | Overall FCC Criteria Cost Analysis PDF. 1/3 cost Sutro Tower Repacking Estimate pkg PDF Spreadsheet line item 52 and 53 | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $782,791.00 | $745,549.02 | N/A | $0.00 | N/A |
Total for all systems | $6,173,733.00 | $6,253,821.21 | N/A | $0.00 | N/A |
Outside Professional Services | $782,791.00 | $745,549.02 | $0.00 | ||
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | N/A | N/A |
RF Exposure Reports | $3,500.00 | $3,500.00 | Local RF exposure reports at Sutro | N/A | N/A |
RF Exposure Measurements | $21,050.00 | $3,333.00 | 06-29-17 Overall FCC Criteria Cost Analysis PDF 1/6 cost | N/A | N/A |
ASR modification (prepare FCC Form 854) | $2,105.00 | $0.00 | N/A | N/A | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $1,500.00 | Quote | N/A | N/A |
Alternate Site Study | $58,619.00 | $58,619.00 | Overall FCC Criteria Cost Analysis PDF. 1/6 cost Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
Update Architechtural Plans | $4,671.00 | $4,671.00 | Overall FCC Criteria Cost Analysis PDF. 1/6 cost Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
Sutro Legal Fees | $8,333.00 | $8,333.00 | 06-29-17 Overall FCC Criteria Cost Analysis PDF. 1/6 cost Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
Project Management | $85,500.00 | $85,500.00 | Overall FCC Criteria Cost Analysis PDF. 1/6 cost Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
Permit Public Relations | $19,108.00 | $19,108.00 | Overall FCC Criteria Cost Analysis PDF. 1/6 cost Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
Neighborhood RF Survey | $3,333.00 | $3,333.00 | Overall FCC Criteria Cost Analysis PDF 1/6 cost | N/A | N/A |
Medical Facilites DTV Notices | $7,668.00 | $7,668.00 | DTVNotification Quote ABC Stations 1/3 cost | N/A | N/A |
Legal Fees Multi Station Project Ctrl | $22,667.00 | $22,667.00 | Overall FCC Criteria Cost Analysis PDF. 1/6 cost Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
Field Testing and Engineering | $75,000.00 | $75,000.00 | Overall FCC Criteria Cost Analysis PDF. 1/6 cost Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
Building Permits | $183,333.00 | $183,333.00 | Overall FCC Criteria Cost Analysis PDF. 1/6 cost Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
Architectural Plans | $51,369.00 | $51,369.00 | Overall FCC Criteria Cost Analysis PDF. 1/6 cost Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
Additional Field Engineering Service, 20 Days | $20,000.00 | $20,000.00 | 06-29-17 Overall FCC Criteria Cost Analysis PDF | N/A | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $75,000.00 | N/A | N/A | N/A |
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | $10,520.00 | $0.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | N/A | N/A |
Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $0.00 | 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 | $4,210.00 | $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 |
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 | 06-29-17 Overall FCC Criteria Cost Analysis PDF | 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 | 06-29-17 Overall FCC Criteria Cost Analysis PDF | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | N/A | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | 06-29-17 Overall FCC Criteria Cost Analysis PDF | N/A | N/A |
Prepare and or review reimbursement form | $2,630.00 | $15,365.02 | See:KGO Legal Services Estimate to complete the repacking See: KGO Legal Services Invoice for repacking covering period through June 3 | N/A | N/A |
Project management of the transition | $79,000.00 | $75,000.00 | Overall FCC Criteria Cost Analysis PDF. Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $570,209.00 | $566,272.00 | N/A | $0.00 | N/A |
Total for all systems | $6,173,733.00 | $6,253,821.21 | N/A | $0.00 | N/A |
Other Expenses | $570,209.00 | $566,272.00 | $0.00 | ||
VSWR Monitoring | $96,125.00 | $96,125.00 | Overall FCC Criteria Cost Analysis PDF. 1/6 cost Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
Special Inspection | $5,000.00 | $5,000.00 | Overall FCC Criteria Cost Analysis PDF. 1/3 cost Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
Sales Tax | $249,800.00 | $249,800.00 | Local Sales Tax and Two Transmitters Overall FCC Criteria Cost Analysis PDF. 1/6 cost. Two transmitters are KGO only Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
Preliminary TL Parts List | $4,250.00 | $4,250.00 | Overall FCC Criteria Cost Analysis PDF. 1/6 cost Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
Post Assignmnet Antenna Studies | $15,563.00 | $15,563.00 | Overall FCC Criteria Cost Analysis PDF. 1/6 cost Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
KFOG-FM Testing | $8,333.00 | $8,333.00 | Overall FCC Criteria Cost Analysis PDF. 1/3 cost Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
KFOG-FM Relocation | $42,000.00 | $42,000.00 | Overall FCC Criteria Cost Analysis PDF. 1/3 cost Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
KFOG-FM Equipment | $12,704.00 | $12,704.00 | Overall FCC Criteria Cost Analysis PDF. 1/3 cost Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
Fork Lift Rental | $25,636.00 | $25,636.00 | Overall FCC Criteria Cost Analysis PDF. 1/6 cost Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
Disposal | $8,333.00 | $8,333.00 | Overall FCC Criteria Cost Analysis PDF. 1/3 cost Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
Develop and air announcement of upcoming channel change | $10,000.00 | $10,000.00 | On Air time to promote channel changes | N/A | N/A |
Equipment Delivery and Handling Charges | $52,833.00 | $52,833.00 | Overall FCC Criteria Cost Analysis PDF. 1/6 cost Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
BLM or NFS Coordination | $0.00 | $0.00 | N/A | N/A | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $7,668.00 | See DTVNotification Quote ABC Stations | N/A | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $16,442.00 | $16,442.00 | Overall FCC Criteria Cost Analysis PDF. 1/6 cost Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | N/A | N/A | N/A |
Equipment Storage | $10,000.00 | $10,000.00 | Transmitter storage for 30 months at 300/month | N/A | N/A |
Non-zoning permits | $0.00 | $0.00 | N/A | N/A | N/A |
MVPD Notification of Channel Change | $0.00 | $0.00 | Do not anticipate seeking reimbursement for this expense at this time. | N/A | N/A |
Local Zoning | $0.00 | $0.00 | N/A | N/A | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $6,173,733.00 | $6,253,821.21 | $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. | John W. Zucker Assistant Secretary 07/21/2017 |