Go to the Federal Communications Commission homepage at www.fcc.gov

FCC Form 399: Incentive Auction Relocation Reimbursement Fund System

Approved by OMB 3060-1178
Go to the Federal Communications Commission homepage at www.fcc.gov

(REFERENCE COPY - Not for submission)FCC Form 399: Incentive Auction Relocation Reimbursement Fund System

File Number:
0000027824
FRN:
0003482189
Facility ID:
9628
Repack Channel:
31 (UHF)
Entity:
Broadcaster
Filing Status:
Submitted
Date Submitted:
07/19/2018

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

CBS BROADCASTING INC.

Doing Business As: CBS BROADCASTING INC.

Daniel G. Ryson

1725 DeSales St. NW

Suite 501

Washington, DC 20036

United States

+1 (202) 457-4505 dryson@cbs.com Corporation

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant Address Phone Email

[Confidential]

 

 

 


Preparer Contact Information

Back to Top

Preparer Contact Name and Information

Applicant Address Phone Email

Daniel G. Ryson

Associate Director of Spectrum Management

CBS

Daniel G. Ryson

1725 DeSales St. NW

Suite 501

Washington, DC 20036

United States

+1 (202) 457-4074 dryson@cbs.com

Broadcaster Information and Transition Plan

Back to Top
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 Interim post-transition transmitter will be commissioned at the interim site. Following the transition, the interim site will become the new main and the prior main site will be equipped with new transmitter and become the aux.

Question Response
Sharee Station Facility ID 21422
Call Sign KCAL-TV
Type Commercial
Licensee Name LOS ANGELES TELEVISION STATION KCAL LLC
Status LICENSED
DTS No
Community of License LOS ANGELES, CA
Pre-auction RF Channel 9
Post-auction RF Channel 9
Neilsen DMA Los Angeles
Network Affiliation

Transmitters

Back to Top
Section Question Response
Transmitter Related Expenses Do you have transmitter related expenses? Yes

Auxiliary Transmitter

Back to Top

Add Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Retune Existing
Use Auxiliary (Backup)
Description of Use Doomsday Auxiliary
Ownership Owned
Owner  
Site  
Is this transmitter currently shared with another station? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer Harris
Model Maxiva UAX
Year 2012
Type Solid state
IOT Power Type  
Description  
Power capacity  
Solid State Cooling Air
Solid State Power Capacity 2 kw
Other Transmitter Type  

Auxiliary Transmitter

Back to Top

Retuning Transmitter Costs

Section Question Response
New IOT Tubes Number of Tubes (including accessories) needed  
New Mask Filter Power 3 kw
Other Power  
New Exciter Is a new exciter needed? No
Exciter Type

Auxiliary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) No
Power
Rigid Conduit and Wiring No
Size
Length
Other Electrical Service No
Description  
HVAC Service Does the replacement transmitter require HVAC Service? No
Type
Size
Other Size  
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size
Channel 14 Costs Is an RF Consulting Engineer needed?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  

Auxiliary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Information not provided.

Auxiliary Transmitter

Back to Top

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Auxiliary (Backup)
Description of Use Auxiliary
Ownership Owned
Owner  
Site  
Is this transmitter currently shared with another station? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer
Model Diamond
Year 2003
Type Solid state
IOT Power Type  
Description  
Power capacity  
Solid State Cooling Air
Solid State Power Capacity 21 kw
Other Transmitter Type  

Auxiliary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Auxiliary (Backup)
Description of Use Auxiliary
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Manufacturer
Model UAXTE-32
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Air
Solid State Power Capacity 19 kw
Other Transmitter Type  
Justification for New Transmitter Vendor will not retune existing aux transmitter. We will use this transmitter as the interim until the main can be built.

Auxiliary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) No
Power
Rigid Conduit and Wiring No
Size
Length
Other Electrical Service Yes
Description Surge Suppressor and 112.5 Kva Transformer.
HVAC Service Does the replacement transmitter require HVAC Service? No
Type
Size
Other Size  
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size
Channel 14 Costs Is an RF Consulting Engineer needed?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  

Auxiliary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

State Sales Tax

Auxiliary Transmitter Sales Tax.

Primary Transmitter

Back to Top

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Primary (Main)
Description of Use  
Ownership Owned
Owner  
Site  
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
Year 2009
Type Inductive Output Tube
IOT Power Type Two
Description  
Power capacity 42 kw
Solid State Cooling  
Solid State Power Capacity  
Other Transmitter Type  

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Description of Use  
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Manufacturer
Model ULXTE-60
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Liquid
Solid State Power Capacity 38 kw
Other Transmitter Type  
Justification for New Transmitter Vendor will not re-tune the existing backup (see Exhibit 1). New IOT transmitter (see Exhibit 2) is more expensive than proposed transmitter (see Exhibit 3).

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) Yes
Transformer (480V) No
Power
Rigid Conduit and Wiring Yes
Size 4 inches
Length 100.0 feet
Other Electrical Service Yes
Description Transformer 208. Step-down transformer to 208 from 480 required for new transmitter. Larger conductors required.
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Cooling Only
Size 30 tons
Other Size  
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?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Ducting and Plenum

Modifications to existing HVAC ducting and plenum are necessary for proper cooling of transmitter.

Electrical Sub Panel

New Sub-Panels for locations that are currently not supporting transmitter equipment. See Exhibit 5A.

Sales Tax

Primary Transmitter Sales Tax

RF Accessories

Required for transmitter. See Exhibit 3, item C.

Antennas

Back to Top
Section Question Response
Antenna Related Expenses Do you have antenna related expenses? Yes

Primary Antenna

Back to Top

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Retune Existing
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 stacked
Antenna position in stack Bottom
Polarization Horizontal
Type Broadband Panel
Number of Stations Supported 1
Number of Panels 64
Design power capacity in use 75.0 %
Lower Limit 470.00 MHz
Upper Limit 750.00 MHz
Other Antenna Type N/A
ERP: 540.00 kW
Manufacturer Harris
Model TAD-16UDA 8/64
Year 1995

Primary Antenna

Back to Top

Adjustment to Existing Antenna

Section Question Response
Sweep Test of Existing Antenna Do you need a sweep test of existing antenna? Yes

Primary Antenna

Back to Top

Other Antenna Costs

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

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

Auxiliary Antenna

Back to Top

Add Antenna Information

Section Question Response
Existing Antenna Description Type of change Retune Existing
Antenna Use Auxiliary (Backup)
Description of Use Doomsday Auxiliary
Ownership Owned
Owner N/A
Site N/A
Is this antenna currently shared with any other stations? Yes
Is this antenna directional? Yes
Is antenna in operating condition? Yes
Is antenna located on or in close proximity to an antenna farm? No
Existing Antenna Manufacturer and Type Class Full Power
Mounting Top-mount single
Antenna position in stack Not in Stack
Polarization Horizontal
Type Broadband Panel
Number of Stations Supported 3
Number of Panels 16
Design power capacity in use 35.0 %
Lower Limit 470.00 MHz
Upper Limit 650.00 MHz
Other Antenna Type N/A
ERP: 50.00 kW
Manufacturer Dielectric
Model TUA-C2-8/16M-1
Year 2014

Facility ID's and Call Signs of all stations with whom the antenna is shared.

Facility ID Call Sign
35670 KTLA
47906 KNBC

Auxiliary Antenna

Back to Top

Adjustment to Existing Antenna

Section Question Response
Sweep Test of Existing Antenna Do you need a sweep test of existing antenna? No

Auxiliary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? Yes
Type Additional Module
Number of channels supported 1
Frequencies of channels supported RF channel
Frequency N/A

Enter a list of RF channel numbers.

RF Channel Number
31

Auxiliary Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

Interim Antenna

Back to Top

New Antenna Costs

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? No
Will antenna be located on or in close proximity to an antenna farm? No
New Antenna Manufacturer and Type Class Full Power
Mounting Top-mount stacked
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: 590.00 kW
Manufacturer
Model TFU-22JBH/VP-R O8
Year 2019
Justification for New Antenna See March 2018 Invoices Statement and Exhibit 13.

Interim Antenna

Back to Top

Other Antenna Costs

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? 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? No
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? No

Interim Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Antenna Sales Tax

9.5% State and Local Sales Tax.

Transmission Line

Back to Top
Section Question Response
Transmission Line Related Expenses Do you have transmission line related expenses? Yes

Primary Transmission Line

Back to Top

Existing Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Utilize Existing
Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing transmission line shared with another station or stations? No
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer Myat and Dielectric
Type Rigid
Diameter 6 1/8 inches
Segment Length 20'
Other Segment Length
Number of parallel runs 1
Length 410 feet per run

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Additional Rigid Line

50 feet of 6 1/8-inch for within building.

Interim Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Interim
Description of Use N/A
Change Type Lease New
Type Rigid
Diameter 6 1/8 inches
Segment Length 20'
Other Segment Length
Number of parallel runs 1
Length 1100 feet per run
Justification for New Transmission Line Transmission line is required for interim facility to function. Includes 10 elbows, gas stop, freight, and accessories, See Exhibit 12.

Interim Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Sales Tax

9.5% State and Local Taxes

Tower Equipment And Rigging Costs

Back to Top
Section Question Response
Tower Equipment or Rigging Costs Changes Do you have tower equipment or rigging costs changes? Yes

Auxiliary Tower

Back to Top

Existing Tower

Section Question Response
Existing Tower Description Type of change Modify Existing
Tower Use Auxiliary (Backup)
Description of Use Interim
Ownership Leased
Is this tower consider Complex? Located on Building
Is this tower currently shared with any other stations? No
One or more FM, AM or TV radio broadcaster(s) N/A
Others Types of Users N/A
Is tower documented for structural analysis? Yes
Is tower compliant with Rev G? Yes
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1012836
Coordinates (NAD83) Latitude (NAD83) 34° 13' 55.0" N-
Longitude (NAD83) 118° 04' 21.0" W-
Overall Structure Height 972.43 feet
Support Structure Height 899.60 feet
Ground Elevation Above Mean Sea Level (AMSL) 5658.40 feet
Structure Type GTOWER - Guyed Structure Used for Communication Purposes
Tower Owner American Towers, LLC.
Date Constructed 01/01/1986


Auxiliary Tower

Back to Top

Tower Modification Costs

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

Auxiliary Tower

Back to Top

Tower Rigging Costs

Section Question Response
Tower Rigging Costs Complex Tower Located on Building
Helicopter Services Required Are helicopter services required? No

Auxiliary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Tower Permit Packages

Permit drawings of tower, ground, and building.

Tower Project Management

Onsite project management for tower modification and RF installation.

Structural Analysis

Cost to conduct structural analysis for tower reinforcements. See Exhibit 5B.

Outside Professional Services Costs

Back to Top
Section Question Response
Outside Project Management Services Do you require outside project management services? Yes
Number of Hours 355
Explanation Company lacks sufficient 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 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 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 Yes
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 No
RF exposure measurements No
Additional Field Engineering Service No
Number of Days N/A
Justification N/A

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

Site Coordination Meeting

Site coordination meetings with all broadcasters, contractors and vendors involved with the site project. See Exhibit 5.

Other Expenses

Back to Top
Section Question Response
AM Pattern Disturbance Is an Impact Study needed? No
Is Remediation needed? No
Facility Expenses Name N/A
Other Distributed Transmission System Expenses Not listed N/A
Name N/A
Is Notification of a Medical Facility required as a result of DTV broadcasting? Yes
Permit and Filing Costs Local Zoning No
Non-zoning permits Yes
BLM or NFS Coordination Yes
FCC Construction Permit Minor Change No
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

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

TX Removal and Installation

Remove Aux TX and assist with new TX system installation.

Cost Information

Back to Top

Transmitters

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $2,463,695.27 $2,066,896.91 N/A $613,434.32 N/A
Total for all systems $4,497,520.12 $3,437,033.36 N/A $613,434.32 N/A
Primary Transmitter ULXTE-60 $1,743,122.24 $1,441,766.93 $408,724.98
RF Accessories $54,194.37 $54,194.37 Coaxial Switch, Coaxial Switch Controller. Required for transmitter. See Exhibit 3, Item C. $0.00 N/A
Sales Tax $100,994.25 $100,994.25 State Sales Tax. Please See Exhibit 3, Page 1. $0.00 N/A
Electrical Sub Panel $4,500.00 $4,500.00 New Sub-Panels for locations that are currently not supporting transmitter equipment. See Exhibit 5B. N/A N/A
Ducting and Plenum $2,500.00 $2,500.00 After remove and replacing transmitters, heat distribution in the transmitter room will change. No additional HVAC is needed but the location of things that need to be cooled will change. N/A N/A
Other -- Building Addition Size: 0.0 $30,000.00 $30,000.00 Prepare previously unused space to accommodate repack transmitter. See Exhibit 5B. N/A N/A
Other -- HVAC Service Type: C Size:30 (Other) $60,000.00 $60,000.00 HVAC required in previously unused space to accommodate new repack transmitter and equipment. See Exhibit 5B. N/A N/A
Other Electrical Service: Transformer 208. Step-down transformer to 208 from 480 required for new transmitter. Larger conductors required. $9,983.62 $9,983.62 See Exhibit 3, Item D $0.00 N/A
4" Rigid Conduit and Wiring (Cost per foot) $9,800.00 $9,600.00 N/A N/A N/A
Switchgear - industrial 800 amp $37,150.00 $109,992.00 Various electrical wiring changes and additions required at main transmitter site. See Exhibit 7A. N/A N/A
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW $1,434,000.00 $1,060,002.69 See Exhibit 3, items A, B, and E. $408,724.98 N/A
Auxiliary Transmitter Maxiva UAX $106,445.00 $11,001.95 $0.00
UHF and VHF - minor banding issues $102,400.00 $11,001.95 Retune Mask Filter - See Exhibit 6 N/A N/A
3 kW mask filter $4,045.00 $0.00 Re-tuning existing mask filter. N/A N/A
Auxiliary Transmitter UAXTE-32 $614,128.03 $614,128.03 $204,709.34
State Sales Tax $53,298.00 $53,298.00 State Sales Tax. Please see Exhibit 4, Page 1. $0.00 N/A
UHF - Air Cooled Solid State Transmitter 19 kW $556,521.00 $556,521.00 Transmitter, mask filter, and installation/proof. required for operation of interim site. Comparable to Widelity Cost Catalog pricing for 20 kW transmitter. See Exhibit 4, Items A, B, and D. $204,709.34 N/A
Other Electrical Service: Surge Suppressor and 112.5 Kva Transformer. $4,309.03 $4,309.03 Surge suppressor and transformer required for proper operation of transmitter. See Exhibit 4. $0.00 N/A

Components

Actual Information Description File Name
RF Accessories Information not provided.
Sales Tax Information not provided.
Electrical Sub Panel Information not provided.
Ducting and Plenum Information not provided.
Other -- Building Addition Size: 0.0 Information not provided.
Other -- HVAC Service Type: C Size:30 (Other) Information not provided.
Other Electrical Service: Transformer 208. Step-down transformer to 208 from 480 required for new transmitter. Larger conductors required. Information not provided.
4" Rigid Conduit and Wiring (Cost per foot) Information not provided.
Switchgear - industrial 800 amp Information not provided.
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW

Component Description:
Approximately 1/3 Down Payment.
Amount:
$408,724.98
UHF and VHF - minor banding issues Information not provided.
3 kW mask filter Information not provided.
State Sales Tax Information not provided.
UHF - Air Cooled Solid State Transmitter 19 kW

Component Description:
Approximately 1/3 Down Payment
Amount:
$204,709.34
Other Electrical Service: Surge Suppressor and 112.5 Kva Transformer. Information not provided.

Cost Information

Back to Top

Antennas

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $648,453.46 $437,242.46 N/A $0.00 N/A
Total for all systems $4,497,520.12 $3,437,033.36 N/A $613,434.32 N/A
Interim Antenna TFU-22JBH/VP-R O8 $314,853.46 $384,442.46 $0.00
Antenna Sales Tax $33,353.46 $33,353.46 9.5% Sales Tax on Antenna (see Exhibit 13) minus V-Pol cost. N/A N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized $281,500.00 $351,089.00 This bottom-mount stacked antenna must provide structural support for big, top-mount VHF antenna. Includes elbow complex, repack sweep, and one fixed length of 6-inch line. Additional V-Pol cost was subtracted. See Exhibit 13. N/A N/A
Primary Antenna TAD-16UDA 8/64 $247,050.00 $6,400.00 $0.00
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized $240,500.00 $0.00 Re-tuning existing antenna. N/A N/A
Sweep test of existing antenna $6,550.00 $6,400.00 N/A N/A N/A
Auxiliary Antenna TUA-C2-8/16M-1 $86,550.00 $46,400.00 $0.00
Adding a module to existing combiner (without antenna) $80,000.00 $40,000.00 N/A N/A N/A
Sweep test of existing antenna $6,550.00 $6,400.00 N/A N/A N/A
UHF - High Power Top Mount Three Station broadband panel antenna horizontally polarized $0.00 $0.00 Retuning existing antenna. N/A N/A

Components

Information not provided.

Cost Information

Back to Top

Transmission Line

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $244,885.39 $223,820.99 N/A $0.00 N/A
Total for all systems $4,497,520.12 $3,437,033.36 N/A $613,434.32 N/A
Interim Transmission Line $235,285.39 $214,220.99 $0.00
Sales Tax $18,585.39 $18,585.39 9.5% State and Local Tax on Interim Transmission Line. N/A N/A
Rigid Transmission Line - copper, 6 1/8" $216,700.00 $195,635.60 Please see March 2018 Invoices Statement and Exhibit 12. N/A N/A
Primary Transmission Line $9,600.00 $9,600.00 $0.00
Additional Rigid Line $9,600.00 $9,600.00 Required for installation of new post-transition transmitter. (Widelity Cost Catalog pricing shown.) N/A N/A

Components

Information not provided.

Cost Information

Back to Top

Tower Equipment and Rigging Costs

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $869,238.00 $426,578.00 N/A $0.00 N/A
Total for all systems $4,497,520.12 $3,437,033.36 N/A $613,434.32 N/A
Auxiliary Tower GTOWER $869,238.00 $426,578.00 $0.00
Structural Analysis $5,238.00 $5,238.00 Cost to conduct structural analysis for tower reinforcements. See Exhibit 5B. N/A N/A
Tower Project Management $10,000.00 $10,000.00 Due to the complexity of the site and its access, it is estimated that onsite project management for tower modification and RF installation will be a duration of 40 hours. See Exhibit 5B. N/A N/A
Major tower reinforcement/modifications $409,500.00 $150,000.00 It is expected that the additional loads imposed on the tower by the new appurtenances required for the repack project will cause the tower to fail. The structural failure is expected to be in the major category. See Exhibit 5B. N/A N/A
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study $25,600.00 $10,300.00 Structural tower mapping to provide data to the structural engineer in order to generate the correct structural output. See Exhibit 5B. N/A N/A
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $409,500.00 $241,640.00 Includes mobilization and tower rigging per the failing structural, removal of existing top antenna and tower top section, four transmission lines, and a side mounted antenna. See Exhibit 5B. N/A N/A
Tower Permit Packages $9,400.00 $9,400.00 Generation of tower, building, and ground construction drawings required for local permits. See Exhibit 5B. N/A N/A

Components

Information not provided.

Cost Information

Back to Top

Outside Professional Services

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $83,220.00 $100,480.00 N/A $0.00 N/A
Total for all systems $4,497,520.12 $3,437,033.36 N/A $613,434.32 N/A
Outside Professional Services $83,220.00 $100,480.00 $0.00
Site Coordination Meeting $5,000.00 $5,000.00 Site coordination meetings with all broadcasters, contractors and vendors involved with the site project. All involved parties will jointly define a site action plan and cutover approach. See Exhibit 5B. N/A N/A
Attorney Fees - Negotiation of lease and other matters for shared locations $4,095.00 $4,000.00 N/A N/A N/A
Prepare request for Special Temporary Authorization $1,535.00 $1,500.00 N/A N/A N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application $1,535.00 $1,500.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,535.00 $1,500.00 N/A N/A N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application $2,050.00 $2,000.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,070.00 $3,000.00 N/A N/A N/A
Perform engineering study for new channel assignment and antenna development $7,170.00 $5,000.00 N/A N/A N/A
Project management of the transition $54,670.00 $74,480.00 Company lacks sufficient resources. See Exhibits 5 and 7. N/A N/A
Address transition timing and coordination issues w/ other stations and wireless $2,560.00 $2,500.00 N/A N/A N/A

Components

Information not provided.

Cost Information

Back to Top

Other Expenses

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $188,028.00 $182,015.00 N/A $0.00 N/A
Total for all systems $4,497,520.12 $3,437,033.36 N/A $613,434.32 N/A
Other Expenses $188,028.00 $182,015.00 $0.00
Develop and air announcement of upcoming channel change $1,000.00 $1,000.00 N/A N/A N/A
Equipment Storage $5,000.00 $5,000.00 See Exhibit 8A. N/A N/A
Equipment Delivery and Handling Charges $15,000.00 $15,000.00 See Exhibit 8A. $0.00 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $10,000.00 $10,000.00 See Exhibit 8A. N/A N/A
BLM or NFS Coordination $1,000.00 $1,000.00 See Exhibit 5B. N/A N/A
Non-zoning permits $750.00 $750.00 The cost of preparation and submission of the needed forms (excluding permit drawing package) for permits for jurisdictional permits required for electrical, building and other repack required tasks. See Exhibit 5B. N/A N/A
FCC Filing Fees - Special Temporary Authorization request $195.00 $190.00 N/A N/A N/A
FCC Filing Fees - Form 2100 license to cover application $333.00 $325.00 N/A N/A N/A
TX Removal and Installation $142,500.00 $142,500.00 Estimate includes items in Exhibit 8A except Equipment Storage, Equipment Delivery, and Disposal, and 2/3 of the Verdugo Peak combiner installation costs, which will be shared between three stations. N/A N/A
MVPD Notification of Channel Change $1,000.00 $1,000.00 N/A N/A N/A
DTV Medical Facility Notification $11,250.00 $5,250.00 See Exhibit 9. N/A N/A

Components

Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $4,497,520.12 $3,437,033.36 $613,434.32

Construction Status

Back to Top
Question Response
Is construction complete? No

Certification

Back to Top
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.

  1. The Authorized Person signing below certifies that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.

  2. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.

  3. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.

  4. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD).

  5. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.

  6. The above-named entity certifies that it will maintain and provide to the Commission detailed records, including receipts, of all costs eligible for reimbursement actually incurred.

  7. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.

  8. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

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


07/19/2018

Attachments

Back to Top