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

FCC Form 399: Reimbursement Request

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

(REFERENCE COPY - Not for submission) FCC Form 399: Reimbursement Request

Facility ID:
69619
Service:
DTV
Call Sign:
KBCW
Channel:
28 (UHF)
File Number:
0000027831
FRN:
0003742632
Date Submitted:
09/24/2019

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

SAN FRANCISCO TELEVISION STATION KBCW INC

Doing Business As: SAN FRANCISCO TELEVISION STATION KBCW 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 Street 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 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

Transmitters

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

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 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

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Manufacturer
Model ULXTE-120
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 75.1 kW
Justification for New Transmitter GatesAir will not retune IOT transmitters (see Exhibit 1). The minimum capable ULXTE-80 transmitter has less headroom than present (see Exhibit 48), the ULXTE-90 estimated cost establishes reimbursement.

Primary Transmitter

Back to Top

Other Transmitter Costs

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

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Information not provided.

Antennas

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

Auxiliary Antenna

Back to Top

Existing Antenna Information

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

Facility ID Call Sign
58912 KPJK
35500 KQED
43095 KMTP-TV
51429 KFSF-DT
71586 KCNS

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? Yes

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 New
Number of channels supported 5
Frequencies of channels supported RF channel
Frequency N/A

Enter a list of RF channel numbers.

RF Channel Number
34
28
30
32

Auxiliary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Install New Combiner Lines

Install New Combiner Transmission Line Interconnects

Install New Combiner

Install New Aux Combiner

Replace Combiner Switches

Remove and Replace Combiner 6-Inch Coaxial Switches.

Scaffold STI-120A

Scaffold STI-120A

Remove Old Combiner

Remove Old Combiner

Upgrade Combiner HVAC - STI-121A

Upgrade Combiner HVAC - STI-121A

Combiner Direct Access Unit STI-121B

Combiner Direct Access Unit STI-121B

Combiner Remove and Fill Door STI-121C

Combiner Remove and Fill Door STI-121C

Remove Old Combiner Lines

Remove Old Combiner Transmission Line Interconnects

Fill Holes

Fill Holes in Concrete After Removing Old Combiner Lines.

Core Drill Holes

Drill Holes in Concrete for New Transmission Line Pass Through

Primary Antenna

Back to Top

Existing Antenna Information

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

Primary Antenna

Back to Top

New Antenna Costs

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: 1000.0 kW
Manufacturer
Model TFU-24DSC/VP-R C140 DC
Year 2019
Justification for New Antenna Current antenna is single-channel, and cannot be retuned to new frequency.

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 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 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

Primary 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? Yes
Will antenna be located on or in close proximity to an antenna farm? No
New Antenna Manufacturer and Type Class Full Power
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization 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: 1000.0 kW
Manufacturer
Model TFU-24WB/VP-R C160
Year 2019
Justification for New Antenna Because existing Auxiliary antenna is much lower and limited to 500 kW ERP, operation would result in extensive coverage loss.

Interim Antenna

Back to Top

Other Antenna Costs

Section Question Response
Elbow Complex Do you require the separate purchase of the Elbow Complex? No
Broadband or Single Channel? N/A
Feed Line Size N/A
Side Mount Brackets Do you require the separate purchase of side mount brackets for an antenna? 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? Yes

Interim Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

Transmission Line

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

Auxiliary Transmission Line

Back to Top

Existing Transmission Line

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's and Call Signs of all stations with whom the transmission line is shared.

Facility ID Call Sign
58912 KPJK
35500 KQED
43095 KMTP-TV
71586 KCNS

Auxiliary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Assd. Transmission Line

Various transmission lines and hardware to restore non-repacked stations after tower reinforcement.

Combiner Lower - Trans Line Kit - 34 STI-114

Combiner Lower - Trans Line Kit - 34 STI-114

Combiner Lower - Trans Line Kit - 28 STI-111

Combiner Lower - Trans Line Kit - 28 STI-111

Combiner Lower - Trans Line Kit - 30 STI-112

Combiner Lower - Trans Line Kit - 30 STI-112

Primary Transmission Line

Back to Top

Existing Transmission 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 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

Primary Transmission Line

Back to Top

New Transmission Line

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? Yes
Type Rigid
Diameter 8 3/16 inches
Other Diameter N/A
Segment Length Broadband
Other Segment Length N/A
Number of parallel runs 1
Length 1490 feet per run
Justification for New Transmission Line Reduce structural stress on tower and Stack B to reduce structural reinforcement needs. (See Exhibits 48 and 49.)

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Fill Holes Floor Wall STI-40

Fill Holes in Floor and Wall STI-40

Core Drill 4 Holes STI-39

Core Drill 4 Holes STI-39

Prelim TX Line Parts List

Preliminary List of Transmission Line Parts; Reconfiguration of Combiners.

RF Accessories

Coaxial Switch, Switch Controller, Test Load. (See Exhibit 3, Item D)

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 Purchase New
Type Rigid
Diameter 6 1/8 inches
Segment Length 19 ¾ '
Other Segment Length
Number of parallel runs 1
Length 100 feet per run
Justification for New Transmission Line Required to connect existing waveguide to interim antenna.

Interim Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

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

Primary Tower

Back to Top

Existing Tower

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

FM, AM or TV radio broadcasters. Facility ID's, Call Signs and Services of other broadcast stations with whom the tower is shared

Facility ID Call Sign Service
34470 KGO-TV DTV
58912 KPJK DTV
70032 KSOL FM
65526 KRON-TV DTV
65484 KOSF FM
6380 KOIT FM
54770 KNBR-FM FM
35500 KQED DTV
25452 KPIX-TV DTV
59964 KISQ FM
71586 KCNS DTV
51429 KFSF-DT DTV
43095 KMTP-TV DTV
35703 KTVU DTV

Primary 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 tower with candelabra
Tower Reinforcements Please select whether tower reinforcements are needed: Serious Reinforcements needed

Primary Tower

Back to Top

Tower Rigging Costs

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

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Install Interim KBCW Ant and Line

Install KBCW Interim Antenna and Transmission Line.

Special Welding Bolting Inspections STI-67

Special Inspections, Welding & Bolting. STI-67

KFOG Testing STI-65

KFOG (Now KNBR-FM) Testing. STI 65.

Demolish Waveguide

Demolish Existing Waveguide to KBCW Antenna.

Install KQED-FM Ant

Reinstall KQED-FM Antenna After "B" Stack Replacement.

Install KFOG Aux

Install KFOG(Now KNBR-FM) Auxiliary Antenna at Level 5, South Leg.

Install Primary KBCW Line

Install Transmission Line to New KBCW Primary Antenna.

Remove Waveguide Ladder

Remove Old Waveguide Ladder from B and C Legs. See Exhibit 23

Reinstall KFOG Main Ant STI-64

Reinstall KFOG(Now KNBR-FM) Main Antenna STI-64

Remove ENG Mounts

Remove ENG Mounts to Make Room for KFOG Antenna Location

Tower Mapping

Tower mapping for preparation of documentation necessary for tower load study.

Remove KQED-FM Ant

Remove KQED-FM Antenna from "B" Stack that Must Be Replaced.

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 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

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Information not provided.

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 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

Other Expenses

Back to Top

Other Expenses Not Listed

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.

KFOG Interim Antenna

Includes Antenna and Antenna Engineering.

Primary Transmitter Shipping

Primary Transmitter Shipping

Public Relations

Required as part of zoning effort.

Sales Tax - Sutro Tower

9.5% Sales Tax on Sutro Tower Invoices Only.

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.

Update Architectural Plans STI55

Update Architectural Plans with new TL locations. STI Line 55

VSWR Monitoring

VSWR Monitoring and antenna lockout system.

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 $1,783,309.44 $1,911,780.70 N/A $1,072,649.84 N/A
Total for all systems $7,404,076.47 $7,688,364.73 N/A $3,008,527.99 N/A
Primary Transmitter ULXTE-120 $1,783,309.44 $1,911,780.70 $1,072,649.84
UHF - Liquid Cooled Solid State Transmitter 75.1 kW $1,594,303.51 $1,594,303.51 Please see Exhibits 48 and 51 - Items A, B, and E. This is the cost for a "comparable" ULXTE-90 transmitter, Mask Filter, Installation, and Proof. RF Accessories and Electrical costs are listed separately. $1,062,869.00 N/A
Transformer 3 phase/480v - 300 KVA $36,800.00 $14,671.26 Please see Exhibit 51, Item D. $9,780.84 N/A
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 $137,805.93 $137,805.93 Abatement, Flooring, Demo, Paint, Fire Stop, Seismic. General Contractor Minus Electrical. Includes $28,000 Supervision. (Please See Exhibit 4.) N/A N/A

Components

Actual Information Description File Name
UHF - Liquid Cooled Solid State Transmitter 75.1 kW

Component Description:
Primary Transmitter Down Payment. See attachments to Exhibits 45C and 48.
Amount:
$531,434.50

Component Description:
Invoice is for upgraded ULXTE-120 transmitter. Seeking reimbursement for comparable ULXTE-90. This cost category is for line items A, B and E. Other costs are listed separately.
Amount:
$531,434.50
Transformer 3 phase/480v - 300 KVA

Component Description:
Down payment for Primary Transmitter Electrical Items. See Exhibit 45 Item D.
Amount:
$4,740.00

Component Description:
Invoice is for upgraded ULXTE-120 transmitter. Seeking reimbursement for comparable ULXTE-90. This cost category is for line item D. Other costs are listed separately.
Amount:
$4,890.42

Component Description:
Down payment for primary transmitter electrical. See Exhibit 45C Item D and Exhibit 48.
Amount:
$4,890.42
Service entrance 3 phase/800 amp/208 volt Information not provided.
Other -- Building Addition Size: 0.0 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 $692,046.00 $641,496.00 N/A $224,577.00 N/A
Total for all systems $7,404,076.47 $7,688,364.73 N/A $3,008,527.99 N/A
Interim Antenna TFU-24WB/VP-R C160 $210,033.00 $209,853.00 $0.00
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, elliptically or circularly polarized $203,303.00 $203,303.00 KBCW Interim Antenna. See STI Line 41A. $0.00 N/A
Sweep test of existing antenna $6,730.00 $6,550.00 N/A N/A N/A
Primary Antenna TFU-24DSC/VP-R C140 DC $279,520.00 $260,100.00 $224,577.00
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
Side mount brackets for high power antennas (if not included in antenna base cost) $23,150.00 $0.00 Side mount brackets are itemized in the "comparable" antenna base cost quote but not in the "upgrade" antenna base cost quote. For uniformity, we'll add these figures and show them only under the antenna. N/A N/A
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) $15,250.00 $13,730.00 Elbow complex for the "comparable" antenna system (please see Exhibit 6, Line 2). This cost supersedes Sutro pricing. Please see Exhibit 48. N/A N/A
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, elliptically or circularly polarized $229,130.00 $229,130.00 This cost is for a "comparable" antenna including side-mount brackets. This cost supersedes Sutro Tower pricing. See Exhibits 48 & 49. $197,100 Ant + $16,425 Brackets + $15,605 shipping. Doesn't include elbow complex, listed separately. $224,577.00 N/A
Sweep test of existing antenna $6,730.00 $12,240.00 Please See Exhibit 60, STI Line 34. N/A N/A
Auxiliary Antenna TUA-C4SP-12/40U-1-S $202,493.00 $171,543.00 $0.00
Scaffold STI-120A $2,500.00 $2,500.00 Please see Exhibit 60 STI Line Item 120A N/A N/A
Upgrade Combiner HVAC - STI-121A $28,475.00 $28,475.00 Combiner HVAC. Please see Exhibit 60 Line Item 121A. N/A N/A
Combiner Remove and Fill Door STI-121C $7,093.00 $7,093.00 Please see Exhibit 60 Line Item 121C. N/A N/A
Core Drill Holes $9,884.00 $9,884.00 Pro Rata Share to Drill Holes in Concrete for New Combiner Lines. Please see Exhibit 60 STI Line Item 119. N/A N/A
Fill Holes $3,219.00 $3,219.00 Fill Concrete Holes in Floor Wall After Removing Old Combiner Transmission Lines. Please see Exhibit 60 STI Line Item 120. N/A N/A
Remove Old Combiner Lines $3,060.00 $3,060.00 KBCW pro-rata share (50%) of Lower Aux Combiner, Remove Old Transmission Line Interconnects. See Exhibit 60 STI Line Item 116. N/A N/A
Combiner Direct Access Unit STI-121B $15,352.00 $15,352.00 Combiner Direct Access Unit. Please see Exhibit 60 Line Item 121B. N/A N/A
Remove Old Combiner $6,120.00 $6,120.00 KBCW pro-rata share (50%) of Lower Aux Combiner, Remove Old. See Exhibit 60 STI Line Item 111. N/A N/A
Replace Combiner Switches $6,120.00 $6,120.00 KBCW pro-rata share (50%) of Lower Aux Combiner, Remove and Replace Coaxial Switches. See Exhibit 60 STI Line Item 118. N/A N/A
Install New Combiner $12,240.00 $12,240.00 KBCW pro-rata share (50%) of Lower Aux Combiner, Install New. See Exhibit 60 STI Line 110. N/A N/A
Install New Combiner Lines $12,240.00 $12,240.00 KBCW pro-rata share (50%) of Lower Aux Combiner, New Transmission Line Interconnects. See Exhibit 60 STI Line Item 117. N/A N/A
New combiner, cost per channel (without antenna) $84,200.00 $48,000.00 Please see Exhibit 60 STI Line 109. 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 KBCW pro-rata share (50%) of Lower Aux Combiner, RF Testing, Complex. Please see Exhibit 60 STI Line Item 121. N/A N/A

Components

Actual Information Description File Name
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, elliptically or circularly polarized Information not provided.
Sweep test of existing antenna Information not provided.
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) Information not provided.
Side mount brackets for high power antennas (if not included in antenna base cost) Information not provided.
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) Information not provided.
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, elliptically or circularly polarized

Component Description:
Primary Antenna. Please see Exhibit 60 STI Line Item 31.
Amount:
$112,288.50

Component Description:
Primary Antenna. Please see Exhibit 60 STI Line Item 31.
Amount:
$112,288.50
Sweep test of existing antenna Information not provided.
Scaffold STI-120A Information not provided.
Upgrade Combiner HVAC - STI-121A Information not provided.
Combiner Remove and Fill Door STI-121C Information not provided.
Core Drill Holes Information not provided.
Fill Holes Information not provided.
Remove Old Combiner Lines Information not provided.
Combiner Direct Access Unit STI-121B Information not provided.
Remove Old Combiner Information not provided.
Replace Combiner Switches Information not provided.
Install New Combiner Information not provided.
Install New Combiner Lines Information not provided.
New combiner, cost per channel (without antenna) Information not provided.
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) Information not provided.
Sweep test of existing antenna 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 $1,289,884.57 $936,349.57 N/A $607,354.58 N/A
Total for all systems $7,404,076.47 $7,688,364.73 N/A $3,008,527.99 N/A
Interim Transmission Line $20,200.00 $13,377.00 $0.00
Rigid Transmission Line - copper, 6 1/8" $20,200.00 $13,377.00 Please see Exhibit 60 - STI Line Item 41B. N/A N/A
Primary Transmission Line $1,177,218.57 $830,506.57 $599,449.58
Core Drill 4 Holes STI-39 $19,900.00 $19,900.00 Please see Exhibit 60 - STI Line Item 39. $17,093.60 N/A
Fill Holes Floor Wall STI-40 $9,884.00 $9,884.00 Please see Exhibit 60 STI Line Item 40 N/A N/A
RF Accessories $169,596.24 $169,596.24 Waveguide switches, switch controller, test load, and various cut lengths of line and waveguide. (See Exhibit 48, Item C) $113,064.16 N/A
Rigid Transmission Line - copper, 8 3/16" broadband $594,510.00 $384,916.85 See Exhibit 60 STI Line Item 32. Cost shown here excludes $39,603 for upgraded broadband transmission line and $239,376.15 already reimbursed in other (locked) line category. $227,595.15 N/A
Prelim TX Line Parts List $6,833.33 $6,833.33 See Exhibit 44. Total cost shared among six stations. $2,320.52 N/A
Rigid Transmission Line - copper, 8 3/16" $376,495.00 $239,376.15 ***System Notice: Estimate adjusted and locked because line has been superseded.***Irregular tower shape requires many elbows and hangers. See Exhibit 6, line 3. $239,376.15 N/A
Auxiliary Transmission Line $92,466.00 $92,466.00 $7,905.00
Combiner Lower - Trans Line Kit - 28 STI-111 $8,090.00 $8,090.00 Please see Exhibit 60 STI Line Item 111. $2,120.20 N/A
Combiner Lower - Trans Line Kit - 34 STI-114 $26,724.00 $26,724.00 Please see Exhibit 60 STI Line Item 114. $4,840.90 N/A
Combiner Lower - Trans Line Kit - 30 STI-112 $11,419.00 $11,419.00 Please see Exhibit 60 - STI Line Item 112. $943.90 N/A
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

Components

Actual Information Description File Name
Rigid Transmission Line - copper, 6 1/8" Information not provided.
Core Drill 4 Holes STI-39

Component Description:
Core Drill Four Holes. Please see Exhibit 60 STI Line Item 39.
Amount:
$7,644.50

Component Description:
Primary Line - Core Drill Four Holes. Please see Exhibit 60 STI Line Item 39.
Amount:
$1,810.00

Component Description:
Core Drill Four Holes. Please see Exhibit 60 - STI Line Item 39.
Amount:
$5,668.50

Component Description:
Core Drill Four Holes. Please see Exhibit 60 STI Line Item 39.
Amount:
$1,970.60
Fill Holes Floor Wall STI-40 Information not provided.
RF Accessories

Component Description:
Primary Transmitter RF Accessories. See Exhibit 45 Item C.
Amount:
$21,426.23

Component Description:
Down payment for primary transmitter RF Accessories. See Exhibit 45C Item C and Exhibit 48.
Amount:
$56,532.08

Component Description:
Invoice is for upgraded ULXTE-120 transmitter. Seeking reimbursement for comparable ULXTE-90. This cost category is for line item C. Other costs are listed separately.
Amount:
$56,532.08
Rigid Transmission Line - copper, 8 3/16" broadband

Component Description:
Invoice is for Sutro Tower work through 5/31/2018. This amount reflects final transmission line parts invoice cost.
Amount:
$7,729.70

Component Description:
Primary Line. Please see Exhibit 60 STI Line Item 32.
Amount:
$14,888.03

Component Description:
Primary Line. Please See Exhibit 60 STI Line Item 32.
Amount:
$1,154.76

Component Description:
Primary Line. Please see Exhibit 60 STI Line Item 32.
Amount:
$3,348.71

Component Description:
Invoice is for Sutro Tower work through 2/28/2018. This amount reflects the project payment for transmission line - minus the $39,603 upgrade to broadband line.
Amount:
$199,773.15

Component Description:
Invoice is for Sutro Tower work through 4/30/2018. This amount reflects special spring hanger costs. See Exhibit 57.
Amount:
$700.80
Prelim TX Line Parts List

Component Description:
See Exhibit 29B Page 9. (Includes Business Class Airfare Deduction on August 28, 2019)
Amount:
$2,320.52
Rigid Transmission Line - copper, 8 3/16"

Component Description:
See Exhibit 31 Page 13
Amount:
$239,376.15
Combiner Lower - Trans Line Kit - 28 STI-111

Component Description:
Combiner Transmission Line Kit. Please see Exhibit 60 STI Line Item 111.
Amount:
$2,120.20
Combiner Lower - Trans Line Kit - 34 STI-114

Component Description:
Aux Combiner Line Kit - 34. Please see Exhibit 60 STI Line Item 114.
Amount:
$4,840.90
Combiner Lower - Trans Line Kit - 30 STI-112

Component Description:
Aux Combiner Line Kit-30. Please see Exhibit 60 STI Line Item 112.
Amount:
$943.90
Assd. Transmission Line 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 $2,604,701.46 $3,128,464.46 N/A $753,696.75 N/A
Total for all systems $7,404,076.47 $7,688,364.73 N/A $3,008,527.99 N/A
Primary Tower TOWER $2,604,701.46 $3,128,464.46 $753,696.75
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $421,000.00 $324,974.00 Removal and installation of KBCW primary antenna on "B" Stack, plus materials. Please see Exhibit 60 and STI Lines 35 ($120,848.00) plus Line 36 (204,126.00). $62,577.18 N/A
Install KFOG Aux $17,710.00 $17,710.00 Install KFOG(FM) Aux Antenna to Permit Work on Stack "B" without Exceeding RF Exposure Limits. See Exhibit 60 STI Line Item 66. $2,240.61 N/A
Install Primary KBCW Line $448,347.00 $448,347.00 See Exhibit 60 STI Line 38. $302,581.45 N/A
Special Welding Bolting Inspections STI-67 $5,000.00 $5,000.00 Special Inspections - Welding & Bolting. Please see Exhibit 60 STI Line Item 67. N/A N/A
KFOG Testing STI-65 $8,333.00 $8,333.00 KFOG (Now KNBR-FM) Testing. Please see Exhibit 60 STI Line Item 65. N/A N/A
Remove KQED-FM Ant $40,282.53 $40,282.53 Remove KQED-FM Antenna From "B" Stack that Must Be Replaced. See Exhibit 60 STI Line Item 59.B N/A N/A
Tower Mapping $20,713.00 $20,713.00 Pro-rata cost required to provide accurate input data to structural analysis. See Exhibit 60, STI Line 5. $20,670.80 N/A
Remove ENG Mounts $28,333.00 $28,333.00 Required to accommodate KFOG (Now KNBR-FM) antenna relocation. See Exhibit 60 STI Line Item 64A. N/A N/A
Reinstall KFOG Main Ant STI-64 $70,904.00 $70,904.00 Reinstall KFOG (Now KNBR-FM) antenna. See Exhibit 60 STI Line Item 64. $13,706.38 N/A
Remove Waveguide Ladder $67,473.00 $67,473.00 Remove Old Waveguide Ladder from B and C Legs. See Exhibit 60 STI Line Item 60. $67,476.64 The subtotal is equal to the estimated cost but the form says it's greater.
Install KQED-FM Ant $68,041.93 $68,041.93 Remove KQED-FM Antenna From "B" Stack that Must Be Replaced. See Exhibit 60 STI Line Item 59.C N/A N/A
Demolish Waveguide $149,311.00 $149,311.00 See Exhibit 60 STI Line 37. N/A N/A
Install Interim KBCW Ant and Line $187,253.00 $187,253.00 See Exhibit 60 and STI Lines 41D (37,350.00), 41E (5,903.00), and 41F (144,000.00). $0.00 N/A
Serious tower reinforcement/modifications $1,052,000.00 $1,506,289.00 Please see Exhibit 60 STI Line Items 59 (328,577.00), 59.A (177,712.00), and 59.D (1,000,000.00). $124,833.09 N/A
Structural engineering tower load study for a documented tower with candelabra $20,000.00 $185,500.00 Sutro Tower is not a typical structure. (See Exhibit 60 STI Line Item 58.) $159,610.60 N/A

Components

Actual Information Description File Name
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)

Component Description:
Demo KBCW primary antenna. Please see Exhibit 60 STI Line Item 35.
Amount:
$11,569.32

Component Description:
Install KBCW Antenna. Please see Exhibit 60 STI Line Item 36.
Amount:
$19,719.27

Component Description:
Demo antenna. Please see Exhibit 60 STI Line Item 35.
Amount:
$11,569.32

Component Description:
Install KBCW Antenna. Please see Exhibit 60 STI Line Item 36.
Amount:
$19,719.27
Install KFOG Aux

Component Description:
Install KFOG-FM aux antenna. Please see Exhibit 60 STI Line Item 63.
Amount:
$2,054.93

Component Description:
Install KFOG-FM aux antenna. Please see Exhibit 60 STI Line Item 63.
Amount:
$185.68
Install Primary KBCW Line

Component Description:
Invoice is for Sutro Tower work through 5/31/2018. This amount reflects primary transmission line installation cost.
Amount:
$17,653.75

Component Description:
Invoice is for Sutro Tower work through 3/31/2018. This amount reflects primary transmission line installation cost.
Amount:
$19,425.00

Component Description:
Install primary transmission line. Please see Exhibit 60 STI Line Item 38.
Amount:
$35,525.00

Component Description:
Install Primary TX Line. Please see Exhibit 60 STI Line Item 38.
Amount:
$68,983.32

Component Description:
Install primary line. Please see Exhibit 60 STI Line Item 38.
Amount:
$188.10

Component Description:
Install primary transmission line. Please see Exhibit 60 STI Line Item 38.
Amount:
$10,860.35

Component Description:
Install primary line. Please see Exhibit 60 STI Line Item 38.
Amount:
$59,686.44

Component Description:
Invoice is for Sutro Tower work through 6/30/2018. This amount reflects primary transmission line installation cost.
Amount:
$51,389.41

Component Description:
Invoice is for Sutro Tower work through 4/30/2018. This amount reflects primary transmission line installation cost.
Amount:
$38,870.08
Special Welding Bolting Inspections STI-67 Information not provided.
KFOG Testing STI-65 Information not provided.
Remove KQED-FM Ant Information not provided.
Tower Mapping

Component Description:
Invoice is for Sutro Tower work through 3/31/2018. This amount reflects tower mapping cost minus Business Class travel Upgrade.
Amount:
$1,445.25

Component Description:
Tower mapping. Please see Exhibit 60 STI Line Item 5.
Amount:
$1,416.66

Component Description:
Tower Mapping. Please see Exhibit 60 STI Line Item 5.
Amount:
$4,184.71

Component Description:
Tower Mapping. Please see Exhibit 60 STI Line Item 5.
Amount:
$2,670.83

Component Description:
Tower mapping. Please see Exhibit 60 STI Line Item 5.
Amount:
$4,329.35

Component Description:
Pro rata share of tower mapping. See Exhibit 29B page 9.
Amount:
$3,081.56

Component Description:
Invoice is for Sutro Tower work through 6/30/2018. This amount reflects tower mapping cost.
Amount:
$2,888.88

Component Description:
See Exhibit 28 Page 8.
Amount:
$268.66

Component Description:
See Exhibit 27 Page 8
Amount:
$118.82

Component Description:
See Attachment 30B Page 30.
Amount:
$152.41

Component Description:
See Exhibit 24, Line 5
Amount:
$113.67
Remove ENG Mounts Information not provided.
Reinstall KFOG Main Ant STI-64

Component Description:
Install KFOG-FM Main Antenna. Please see Exhibit 60 STI Line Item 64.
Amount:
$6,853.19

Component Description:
Install KFOG-FM Main Antenna. Please see Exhibit 60 STI Line Item 64.
Amount:
$6,853.19
Remove Waveguide Ladder

Component Description:
See Exhibit 29B Page 9
Amount:
$13,534.16

Component Description:
See Exhibit 28 Page 8
Amount:
$5,986.66

Component Description:
See Exhibit 31 Page 13
Amount:
$3,324.16

Component Description:
See Exhibit 23 for quote and Exhibit 27 Page 8.
Amount:
$18,323.33

Component Description:
See Exhibit 30B Page 30
Amount:
$26,308.33
Install KQED-FM Ant Information not provided.
Demolish Waveguide Information not provided.
Install Interim KBCW Ant and Line Information not provided.
Serious tower reinforcement/modifications

Component Description:
Structural Reinforcing. See Exhibit 60 STI Line Item 59.
Amount:
$42,169.22

Component Description:
Structural Reinforcing. Please see Exhibit 60 STI Line Item 59A.
Amount:
$20,247.33

Component Description:
Structural Reinforcing. See Exhibit 60 STI Line Item 59.
Amount:
$42,169.21

Component Description:
Structural Reinforcing. See STI Line Item 59A.
Amount:
$20,247.33
Structural engineering tower load study for a documented tower with candelabra

Component Description:
Invoice is for Sutro Tower work through 5/31/2018. This amount reflects structural engineering cost.
Amount:
$11,725.05

Component Description:
Invoice is for Sutro Tower work through 3/31/2018. This amount reflects structural engineering cost.
Amount:
$34,609.75

Component Description:
Structural Engineering. Please see Exhibit 60 STI Line Item 58.
Amount:
$14,932.01

Component Description:
Structural Engineering. Please see Exhibit 60 STI Line Item 58.
Amount:
$5,223.33

Component Description:
Structural Engineering. Please see Exhibit 60 STI Line Item 58.
Amount:
($1,576.49)

Component Description:
Structural Engineering. Please see Exhibit 60 STI Line Item 58.
Amount:
$3,721.20

Component Description:
See Exhibit 29B Page 9
Amount:
$15,037.22

Component Description:
See Exhibit 28 Page 8
Amount:
$1,337.00

Component Description:
See Exhibit 24 Line 58.
Amount:
$3,788.50

Component Description:
See Exhibit 31 Page 13
Amount:
$33,020.77

Component Description:
Invoice is for Sutro Tower work through 1/31/2018. This amount reflects structural engineering cost.
Amount:
$7,744.71

Component Description:
Invoice is for Sutro Tower work through 6/30/2018. This amount reflects structural engineering cost.
Amount:
$7,596.37

Component Description:
See Exhibit 30B Page 30. This revision adds Rowan Williams Davies & Irwin proposal per 4/3/2019 RFI.
Amount:
$16,439.50

Component Description:
See Exhibit 27 - Page 8
Amount:
$1,124.35

Component Description:
Invoice is for Sutro Tower work through 4/30/2018. This amount reflects structural engineering cost.
Amount:
$4,887.33

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 $163,160.00 $201,420.00 N/A $28,143.08 N/A
Total for all systems $7,404,076.47 $7,688,364.73 N/A $3,008,527.99 N/A
Outside Professional Services $163,160.00 $201,420.00 $28,143.08
Address transition timing and coordination issues w/ other stations and wireless $2,630.00 $2,500.00 N/A N/A N/A
Project management of the transition $39,500.00 $108,214.00 Company lacks sufficient internal resources. 250 hours at $150 per hour plus time estimated in Exhibit 60, STI Line 129. $19,993.10 N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $15,563.00 Please See Exhibit 60 and STI Line 3 plus Exhibit 26 Line 1 ($1,312.50) $6,374.98 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
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application $2,105.00 $2,000.00 N/A $1,775.00 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
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
Comprehensive coverage verification via field study, if needed $84,200.00 $64,286.00 Please see Exhibit 60 STL Line 129. N/A N/A
RF Exposure Measurements $21,050.00 $2,857.00 Please See Exhibit 60 and STI Line 137. N/A N/A

Components

Actual Information Description File Name
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Project management of the transition

Component Description:
Invoice is for Sutro Tower work through 5/31/2018. This amount reflects Sutro Tower project management cost.
Amount:
$1,188.75

Component Description:
Invoice is for Sutro Tower work through 3/31/2018. This amount reflects Sutro Tower project management cost. Deducts travel upgrade cost.
Amount:
$1,991.46

Component Description:
Project Management Sutro. Please see Exhibit 60 STI Line Item 129.
Amount:
$759.37

Component Description:
Project Management Sutro. Please see Exhibit 60 STI Line Item 129.
Amount:
$956.25

Component Description:
Project Management Sutro. Please see Exhibit 60 STI Line Item 129.
Amount:
$944.58

Component Description:
Project Management Sutro. Please see Exhibit 60 STI Line Item 129.
Amount:
$583.33

Component Description:
Project Management Sutro. Please see Exhibit 60 STI Line Item 129.
Amount:
$1,709.37

Component Description:
Sutro Project Management. See Exhibit 27 page 8.
Amount:
$738.22

Component Description:
See Exhibit 28 Page 8
Amount:
$1,396.39

Component Description:
See Exhibit 31 Page 13
Amount:
$146.87

Component Description:
Invoice is for Sutro Tower work through 4/30/2018. This amount reflects Sutro Tower project management cost.
Amount:
$1,203.74

Component Description:
Invoice is for Sutro Tower work through 6/30/2018. This amount reflects Sutro Tower project management cost.
Amount:
$938.74

Component Description:
See Exhibit 30B Page 30
Amount:
$125.00

Component Description:
See Exhibit 29B Page 9
Amount:
$889.58

Component Description:
Invoice is for Sutro Tower work through 1/31/2018. This amount reflects Sutro Tower project management cost.
Amount:
$293.75

Component Description:
Invoice is for Sutro Tower work through 2/28/2018. This amount reflects Sutro Tower project management cost.
Amount:
$812.07

Component Description:
See Exhibit 24, Line 129. For work performed, dates, hours, and rate, please see Exhibit 25. The total shown was divided by the six repacking stations.
Amount:
$5,315.63
Perform engineering study for new channel assignment and antenna development

Component Description:
Invoice is for Sutro Tower work through 5/31/2018. This amount reflects new antenna development (updating drawings) cost.
Amount:
$570.83

Component Description:
Engineering Study - New Antenna Development. Please see Exhibit 60 STI Line Item 3.
Amount:
$91.66

Component Description:
Calculation of necessary height and ERP for non-repack station KFOG-FM.
Amount:
$275.83

Component Description:
See Exhibit 24 Line 3.
Amount:
$3,890.83

Component Description:
Invoice is for Sutro Tower work through 4/30/2018. This amount reflects cost of updating antenna engineering studies.
Amount:
$233.33

Component Description:
Engineering Study for New Channel Assignment.
Amount:
$1,312.50
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application Information not provided.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application

Component Description:
Prepare Engineering Section of FCC Form 2100 Construction Permit Application.
Amount:
$1,775.00
Prepare engineering section of FCC Form 2100 (main), License to Cover Application Information not provided.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application Information not provided.
Comprehensive coverage verification via field study, if needed Information not provided.
RF Exposure Measurements 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 $870,975.00 $868,854.00 N/A $322,106.74 N/A
Total for all systems $7,404,076.47 $7,688,364.73 N/A $3,008,527.99 N/A
Other Expenses $870,975.00 $868,854.00 $322,106.74
Equipment Delivery and Handling Charges $45,286.00 $45,286.00 Please See Exhibit 60 and STI Line 127. $1,458.84 N/A
VSWR Monitoring $183,559.00 $183,559.00 VSWR Monitoring of antennas, transmission line, and combiner. Helps assure equipment won't be damaged by excessive transmitter power during fault conditions. Please See Exhibit 60 and STI Line 131. $31,716.87 N/A
Update Architectural Plans STI55 $4,004.00 $4,004.00 Update Architectural Plans with new TL locations. Please See Exhibit 60 and STI Line 55. N/A N/A
Site Survey $9,147.00 $9,147.00 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 46. $9,147.00 N/A
Sales Tax - Sutro Tower $167,933.00 $167,933.00 9.5% San Francisco Sales Tax - on Sutro Tower, Inc. materials only. Please See Exhibit 60 and STI Line 141. $51,410.39 N/A
Public Relations $16,379.00 $16,379.00 Public relations required for zoning hearings, neighbors, and government officials. Please See Exhibit 60 and STI Line 57. $4,766.49 N/A
Primary Transmitter Shipping $13,500.00 $13,500.00 Gates Air Shipping for comparable transmitter. See quote attached as Exhibit 51. N/A N/A
KFOG Interim Antenna $17,710.00 $17,710.00 KFOG(FM) Interim Antenna, pro rata share. Does not include shipping or installation. N/A N/A
Fork Lift Rental $21,974.00 $21,974.00 Required to move equipment from storage to transmitter and combiner room, throughout site. Please See Exhibit 60 and STI Line 125. $8,583.30 N/A
Architectural Plans $51,369.00 $51,369.00 Pro rata Share of Architectural Plans, Building Mapping, Update Plans. Please See Exhibit 60 and STI Line 54 $43,611.96 N/A
Alternate Site Studies $108,923.00 $108,923.00 Preliminary repack study, Alternate site studies, and Prelim TL Parts List. (Please See Exhibit 60 and STI Lines# 1, 2, and 4) $106,427.76 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
DTV Medical Facility Notification $11,550.00 $9,429.00 Please See Exhibit 60 and STI Line 135 N/A N/A
Local Zoning $176,572.00 $176,572.00 Includes Legal Fees. Please See Exhibit 60 and STI Lines 56 and 139. $58,050.48 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $21,236.00 $21,236.00 Please See Exhibit 60 and STI Line 123. $6,933.65 N/A

Components

Actual Information Description File Name
Equipment Delivery and Handling Charges

Component Description:
Invoice is for Sutro Tower work through 5/31/2018. This amount reflects shipping delivery and handling cost.
Amount:
$676.35

Component Description:
Shipping Delivery Handling. Please see Exhibit 60 STI Line Item 127.
Amount:
$149.15

Component Description:
Shipping Delivery Handling. Please see Exhibit 60 STI Line Item 127.
Amount:
$89.58

Component Description:
Invoice is for Sutro Tower work through 6/30/2018. This amount reflects shipping delivery and handling cost.
Amount:
$255.31

Component Description:
Invoice is for Sutro Tower work through 4/30/2018. This amount reflects shipping delivery and handling cost.
Amount:
$288.45
VSWR Monitoring

Component Description:
Invoice is for Sutro Tower work through 5/31/2018. This amount reflects VSWR monitoring system cost.
Amount:
$2,091.66

Component Description:
VSWR Monitoring. Please see Exhibit 60 STI Line Item 131.
Amount:
$1,960.00

Component Description:
VSWR Monitoring Antenna Lockout. Please see Exhibit 60 STI Line Item 131.
Amount:
$1,822.11

Component Description:
VSWR Monitoring. Please see Exhibit 60 STI Line Item 131.
Amount:
$1,464.16

Component Description:
VSWR Monitoring. Please see Exhibit 60 STI Line Item 131.
Amount:
$16,361.63

Component Description:
VSWR Monitoring. Please see Exhibit 60 STI Line Item 131.
Amount:
$2,264.68

Component Description:
Invoice is for Sutro Tower work through 6/30/2018. This amount reflects VSWR monitoring system cost.
Amount:
$4,183.54

Component Description:
Invoice is for Sutro Tower work through 4/30/2018. This amount reflects preliminary VSWR monitoring system engineering cost.
Amount:
$1,569.09
Update Architectural Plans STI55 Information not provided.
Site Survey

Component Description:
Site Survey. Please see Exhibits 47 and 48.
Amount:
$9,147.00
Sales Tax - Sutro Tower

Component Description:
Sales Tax. Please see Exhibit 60 STI Line Item 141.
Amount:
$657.02

Component Description:
Sales Tax. Please see Exhibit 60 STI Line Item 141.
Amount:
$10,059.43

Component Description:
See Exhibit 31 Page 13
Amount:
$20,346.97

Component Description:
Invoice is for Sutro Tower work through 4/30/2018. This amount reflects California State Use Tax. See Exhibit 57 page 9.
Amount:
$20,346.97
Public Relations

Component Description:
Invoice is for Sutro Tower work through 5/31/2018. This amount reflects public relations costs.
Amount:
$312.50

Component Description:
Invoice is for Sutro Tower work through 3/31/2018. This amount reflects public relations cost.
Amount:
$150.00

Component Description:
Permit Public Relations. Please see Exhibit 60 STI Line Item 57.
Amount:
$137.50

Component Description:
Permit Public Relations. Please see Exhibit 60 STI Line Item 57.
Amount:
$387.50

Component Description:
Permit Public Relations. Please See Exhibit 60 STI Line Item 57.
Amount:
$512.50

Component Description:
Permit Public Relations. Please See Exhibit 60 STI Line Item 57.
Amount:
$375.00

Component Description:
Permit Public Relations. Please see Exhibit 60 STI Line Item 57.
Amount:
$62.50

Component Description:
See Exhibit 29B Page 9
Amount:
$712.50

Component Description:
Invoice is for Sutro Tower work through 4/30/2018. This amount reflects public relations cost.
Amount:
$337.50

Component Description:
Invoice is for Sutro Tower work through 2/28/2018. This amount reflects public relations costs.
Amount:
$225.00

Component Description:
See Exhibit 28 Page 8
Amount:
$212.50

Component Description:
See Exhibit 24 Line 57
Amount:
$237.50

Component Description:
See Exhibit 31 Page 13
Amount:
$516.49

Component Description:
Invoice is for Sutro Tower work through 6/30/2018. This amount reflects public relations costs.
Amount:
$525.00

Component Description:
See Exhibit 27 - Page 8
Amount:
$62.50
Primary Transmitter Shipping Information not provided.
KFOG Interim Antenna Information not provided.
Fork Lift Rental

Component Description:
Invoice is for Sutro Tower work through 5/31/2018. This amount reflects fork lift rental cost.
Amount:
$858.33

Component Description:
Invoice is for Sutro Tower work through 3/31/2018. This amount reflects fork lift rental cost.
Amount:
$858.33

Component Description:
Fork Lift Rental. Please see Exhibit 60 STI Line Item 125.
Amount:
$858.33

Component Description:
Fork Lift Rental. Please see Exhibit 60 STI Line Item 125.
Amount:
$858.33

Component Description:
Fork Lift Rental. Please see Exhibit 60 STI Line Item 125.
Amount:
$858.33

Component Description:
Fork Lift Rental. Please see Exhibit 60 STI Line Item 125.
Amount:
$858.33

Component Description:
Fork Lift Rental. Please see Exhibit 60 STI Line Item 125.
Amount:
$858.33

Component Description:
Invoice is for Sutro Tower work through 2/28/2018. This amount reflects fork lift rental cost.
Amount:
$858.33

Component Description:
Invoice is for Sutro Tower work through 4/30/2018. This amount reflects fork lift rental cost.
Amount:
$858.33

Component Description:
Invoice is for Sutro Tower work through 6/30/2018. This amount reflects fork lift rental cost.
Amount:
$858.33
Architectural Plans

Component Description:
Invoice is for Sutro Tower work through 5/31/2018. This amount reflects architectural planning costs.
Amount:
$612.05

Component Description:
Invoice is for Sutro Tower work through 3/31/2018. This amount reflects architectural planning costs.
Amount:
$6,107.75

Component Description:
Architectural Plans. Please see Exhibit 60 STI Line Item 54.
Amount:
$1,053.41

Component Description:
Architectural Plans. Please see Exhibit 60 STI Line Item 54.
Amount:
$1,744.63

Component Description:
Architectural Plans. Please see Exhibit 60 STI Line Item 54.
Amount:
$561.64

Component Description:
See Exhibit 29B Page 9.
Amount:
$8,439.89

Component Description:
Invoice is for Sutro Tower work through 2/28/2018. This amount reflects architectural planning costs.
Amount:
$854.73

Component Description:
See Exhibit 28 page 8
Amount:
$10,460.43

Component Description:
Invoice is for Sutro Tower work through 4/30/2018. This amount reflects architectural planning costs.
Amount:
$501.17

Component Description:
Invoice is for Sutro Tower work through 1/31/2018. This amount reflects architectural planning costs.
Amount:
$1,038.80

Component Description:
See Exhibit 30B Page 30. (Corrected $2 Discrepancy in amount May 8, 2019.)(Includes Business Class Airfare Deduction on August 28, 2019)
Amount:
$2,169.97

Component Description:
See Exhibit 31 Page 13.
Amount:
$10,067.49
Alternate Site Studies

Component Description:
Invoice is for Sutro Tower work through 5/31/2018. This amount reflects site right of entry costs.
Amount:
$12,916.66

Component Description:
See Exhibit 24 Lines 1, 2, & 4 which total $93,511.11. Subtracted a one-cent compounded rounding error.
Amount:
$93,511.10
Equipment Storage Information not provided.
MVPD Notification of Channel Change Information not provided.
DTV Medical Facility Notification Information not provided.
Local Zoning

Component Description:
Invoice is for Sutro Tower work through 5/31/2018. This amount reflects building permit costs.
Amount:
$407.31

Component Description:
Invoice is for Sutro Tower work through 5/31/2018. This amount reflects legal costs.
Amount:
$274.07

Component Description:
Invoice is for Sutro Tower work through 3/31/2018. This amount reflects legal fees.
Amount:
$509.43

Component Description:
Building Permits. Please see Exhibit 60 STI Line Item 56.
Amount:
$523.29

Component Description:
Legal Fees. Please see Exhibit 60 STI Line Item 139.
Amount:
$1,519.20

Component Description:
Building Permits. Please see Exhibit 60 STI Line Item 56.
Amount:
$7,529.19

Component Description:
Legal Fees. Please see Exhibit 60 STI Line Item 139.
Amount:
$634.20

Component Description:
Building Permits. Please see Exhibit 60 STI Line Item 56.
Amount:
$966.15

Component Description:
Legal Fees. Please see Exhibit 60 STI Line Item 139.
Amount:
$655.57

Component Description:
Building Permits. Please see Exhibit 60 STI Line Item 56.
Amount:
$2,174.70

Component Description:
Legal Fees. Please see Exhibit 60 STI Line Item 139.
Amount:
$551.47

Component Description:
Building Permits. Please see Exhibit 60 STI Line Item 56.
Amount:
$357.43

Component Description:
See Exhibit 29B Page 9
Amount:
$2,001.96

Component Description:
See Exhibit 29A Page 9
Amount:
$4,666.93

Component Description:
Legal Fees. Please see Exhibit 60 STI Line Item 139.
Amount:
$1,587.60

Component Description:
See Exhibit 30B Page 30
Amount:
$283.49

Component Description:
See Exhibit 24 Lines 56 and 139.
Amount:
$23,130.11

Component Description:
See Exhibit 28 Page 8
Amount:
$2,054.29

Component Description:
See Exhibit 31 Page 13.
Amount:
$100.54

Component Description:
See Exhibit 31 Page 13
Amount:
$197.83

Component Description:
Invoice is for Sutro Tower work through 1/31/2018. This amount reflects local zoning cost.
Amount:
$367.17

Component Description:
Invoice is for Sutro Tower work through 4/30/2018. This amount reflects legal fees.
Amount:
$238.05

Component Description:
Invoice is for Sutro Tower work through 5/31/2018. This amount reflects building permit costs.
Amount:
$704.66

Component Description:
See Exhibit 30B Page 30
Amount:
$705.37

Component Description:
See Exhibit 27 Page 8
Amount:
$2,281.73

Component Description:
See Exhibit 28 Page 8
Amount:
$537.93

Component Description:
Invoice is for Sutro Tower work through 6/30/2018. This amount reflects legal costs.
Amount:
$1,276.56

Component Description:
Invoice is for Sutro Tower work through 1/31/2018. This amount reflects building permits cost.
Amount:
$812.09

Component Description:
Invoice is for Sutro Tower work through 2/28/2018. This amount reflects legal fees.
Amount:
$934.48

Component Description:
Invoice is for Sutro Tower work through 2/28/2018. This amount reflects building permit cost.
Amount:
$67.68
Disposal Costs (for equipment and other waste, net of any salvage value)

Component Description:
Disposal, Removal, Patches, etc. Please see Exhibit 60 STI Line Item 123.
Amount:
$4,506.66

Component Description:
Disposal, Removal, Patches, etc. Please see Exhibit 60 STI Line Item 123.
Amount:
$208.33

Component Description:
Invoice is for Sutro Tower work through 6/30/2018. This amount reflects disposal, removal, patches, etc. cost.
Amount:
$2,218.66

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $7,404,076.47 $7,688,364.73 $3,008,527.99

Reimbursement Status

Back to Top
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

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


09/24/2019

Certification

Back to Top
Section Question Response
Submission of Actual Cost Documentation Statements

WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733).

  1. The Authorized Person signing below certifies and represents 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 certifies that the statements in this form and attached documentation are true, complete, and correct.

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

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

  5. 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 (full power and Class A stations) and/or otherwise modify a television station’s facility as a result of the spectrum repack (LPTV/TV Translator stations); or to minimize service disruption resulting from a repacked television station (FM stations); or to continue to carry the signal of a broadcaster that changes channels (MVPD) .

  6. 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.

  7. The above-named entity certifies that the cost information/documents submitted reflect costs actually incurred.

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

  9. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a prerequisite 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


09/24/2019

Attachments

Back to Top