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:
7700
Service:
DTV
Call Sign:
KUVI-DT
Channel:
26 (UHF)
File Number:
0000028515
FRN:
0001531334
Date Submitted:
02/05/2020

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

KUVI LICENSE PARTNERSHIP, G.P.

Doing Business As: KUVI LICENSE PARTNERSHIP, G.P.

Christopher G. Wood

5999 CENTER DRIVE

LOS ANGELES, CA 90045

United States

+1 (310) 348-3600 CWOOD@UNIVISION.NET General Partnership

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

Theodore Stoner

VP Distribution Technology Strategy

Univision Management Company

Theodore Stoner

9405 NW 41st Street

Miami, FL 33178

United States

+1 (513) 608-0308 tstoner@univision.net

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. No
Briefly describe transition plan Install temporary antenna for pre-cutover use on current channel, replace existing main antenna & line, install new transmitter & mask filter, remove and dispose of old transmitters and antenna. See attached Implementation Plan document for more detail.

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 DHD30P1
Year 2002
Type Solid State
Solid State Cooling Air Cooled
Solid State Power Capacity 7.25 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 THU9-12evo
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 19 kW
Justification for New Transmitter Amplifiers of existing transmitter are incapable of operation below channel 40, have been discontinued by the manufacturer, and replacements are otherwise unavailable. See attached Transmitter Selection document for full details of selection and cost.

Primary 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 N/A
Rigid Conduit and Wiring No
Size N/A
Length N/A
Other Electrical Service Yes
Description Transmitter primary power and ancillary equipment power distribution installation
HVAC Service Does the replacement transmitter require HVAC Service? No
Type N/A
Size N/A
Other Size N/A
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size N/A
Channel 14 Costs Is an RF Consulting Engineer needed? N/A
Is a channel 14 Mask Filer needed? N/A
Is additional field engineering time needed? N/A
Number of Days N/A

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

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 Not in Stack
Polarization Horizontal
Type Slotted Coaxial
Number of Stations Supported N/A
Number of Panels N/A
Design power capacity in use N/A
Lower Limit N/A
Upper Limit N/A
Other Antenna Type N/A
ERP: 620.0 kW
Manufacturer
Model ATW30H3-HSC-45
Year 1988

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? Yes
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? Yes
New Antenna Manufacturer and Types Class Full Power
Mounting 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: 490.0 kW
Manufacturer
Model EPR24-C170-536554-M6S
Year 2018
Justification for New Antenna Existing antenna is single-channel model not capable of operation below channel 45.

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna?
Type
Number of channels supported N/A
Frequencies of channels supported N/A
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? N/A
Elbow Complex Do you require the separate purchase of the Elbow Complex? No
Broadband or Single Channel? N/A
Feed Line Size N/A
Side Mount Brackets Do you require the separate purchase of side mount brackets for a high power antenna? 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? Yes
New Antenna Manufacturer and Type Class Full Power
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Broadband Slot
Number of Stations Supported 1
Number of Panels/Bays 1
Lower Limit 578.00 MHz
Upper Limit 704.00 MHz
Design power capacity in use 41.0 %
Other Antenna Type N/A
ERP: 145.0 kW
Manufacturer
Model EPR-16RFS(SK)-578704-SL
Year 2018
Justification for New Antenna Maintain continuity of pre-cutover operation during and following replacement of existing channel 45 antenna with new main channel 26 antenna.

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? Yes
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

Primary Transmission Line

Back to Top

Add 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 this transmission currently shared with any other stations? No
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer
Type Rigid
Diameter 6 1/8 inches
Other Diameter N/A
Segment Length 19 3/4 inches
Other Segment Length N/A
Number of parallel runs 1
Length 171 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? No
Type Flexible Air
Diameter 4 inches
Other Diameter N/A
Segment Length N/A
Other Segment Length N/A
Number of parallel runs 1
Length 175 feet per run
Justification for New Transmission Line Existing rigid line segment length, 19.75', is "prohibited" at channel 26.

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

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 Flexible Air
Diameter 3 inches
Segment Length N/A
Other Segment Length
Number of parallel runs 1
Length 150 feet per run
Justification for New Transmission Line Maintain continuity of pre-cutover operation during and after replacement of main antenna and transmission line

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

Add Tower

Section Question Response
Existing Tower Description Type of change Move Equipment
Tower Use Primary (Main)
Description of Use N/A
Ownership Owned
Is this tower consider Complex? No
Is this tower currently shared with any other stations? Yes
One or more FM, AM or TV radio broadcaster(s) Yes
Others Types of Users No
Is tower documented for structural analysis? Yes
Is tower compliant with Rev G? Unknown
Existing Tower Structure Registration Do you have a tower registration number? No
ASR Number
Coordinates (NAD83) Latitude (NAD83) 35° 26' 19.8" N-
Longitude (NAD83) 118° 44' 27.3" W-
Overall Structure Height 197.00 feet
Support Structure Height 180.00 feet
Ground Elevation Above Mean Sea Level (AMSL) 3520.00 feet
Structure Type GTOWER - Guyed Structure Used for Communication Purposes
Tower Owner Univision Television Group, Inc
Date Constructed 06/05/2017

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
7697 KUZZ-FM FM

Primary Tower

Back to Top

Tower Rigging Costs

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

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Information not provided.

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 Owned
Is this tower consider Complex? No
Is this tower currently shared with any other stations? Yes
One or more FM, AM or TV radio broadcaster(s) Yes
Others Types of Users No
Is tower documented for structural analysis? Yes
Is tower compliant with Rev G? Unknown
Existing Tower Structure Registration Do you have a tower registration number? No
ASR Number
Coordinates (NAD83) Latitude (NAD83) 35° 26' 19.8" N-
Longitude (NAD83) 118° 44' 27.3" W-
Overall Structure Height 197.00 feet
Support Structure Height 180.00 feet
Ground Elevation Above Mean Sea Level (AMSL) 3520.00 feet
Structure Type GTOWER - Guyed Structure Used for Communication Purposes
Tower Owner Univision Television Group, Inc.
Date Constructed 06/05/2017

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
7697 KUZZ-FM FM

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 undocumented/poorly documented tower
Tower Reinforcements Please select whether tower reinforcements are needed: Minor Reinforcements needed

Primary Tower

Back to Top

Tower Rigging Costs

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

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Information not provided.

Primary Tower

Back to Top

Existing Tower

Section Question Response
Existing Tower Description Type of change Construct New
Tower Use Primary (Main)
Description of Use N/A
Ownership Owned
Is this tower consider Complex? No
Is this tower currently shared with any other stations? Yes
One or more FM, AM or TV radio broadcaster(s) Yes
Others Types of Users No
Is tower documented for structural analysis? Yes
Is tower compliant with Rev G? Unknown
Existing Tower Structure Registration Do you have a tower registration number? No
ASR Number
Coordinates (NAD83) Latitude (NAD83) 35° 26' 19.8" N-
Longitude (NAD83) 118° 44' 27.3" W-
Overall Structure Height 197.00 feet
Support Structure Height 180.00 feet
Ground Elevation Above Mean Sea Level (AMSL) 3520.00 feet
Structure Type GTOWER - Guyed Structure Used for Communication Purposes
Tower Owner Univision Television Group, Inc.
Date Constructed 06/05/2017

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
18747 KABE-CD DTV

Primary Tower

Back to Top

Tower Construction Costs

Section Question Response
Construct New Tower Use Primary (Main)
Description of Use N/A
Is this a request for upgraded equipment? No
Height 180.00 feet
Justification for New Tower Tower does not comply with structural standards. It is safer and more cost effective to build a new tower.

Primary Tower

Back to Top

Tower Rigging Costs

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

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Structural Analysis

Tower Load Study

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 915
Explanation Univision stations are only staffed for daily station operations and minor equipment changes, major projects are contracted out externally. The large volume of work associated with repack schedule requires using external project management 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 Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare and file Form FCC License to Cover Application Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare request for Special Temporary Authority 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 Yes
Address transition timing and coordination issues w/ other stations and wireless providers No
RF Field Engineering Services Comprehensive coverage verification via field study No
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 No
Non-zoning permits No
BLM or NFS Coordination No
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? No
Does this relocation require Equipment Storage? No
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? No

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

KUZZ Displacement Expenses

Expenses related to the displacement of KUZZ due to repack.

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 $706,150.00 $329,150.00 N/A $312,338.97 N/A
Total for all systems $1,987,152.24 $1,309,383.19 N/A $1,009,945.69 N/A
Primary Transmitter THU9-12evo $706,150.00 $329,150.00 $312,338.97
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW $684,000.00 $307,000.00 Cost of transmitter needed to provide service "equivalent" to assigned facilities; see attached Transmitter Selection document for complete information. $290,188.97 N/A
Other Electrical Service: Transmitter primary power and ancillary equipment power distribution installation $22,150.00 $22,150.00 Per Harris Electric Proposal Electrical Support for New Transmission Equipment Date September 17, 2018; See attached TEPS quote for similar installation of THU9-6evo "equivalent service" transmitter at KUVS-DT Modesto, CA $22,150.00 N/A

Components

Actual Information Description File Name
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW

Component Description:
19 kW UHF DTV transmitter
Amount:
$111,062.43

Component Description:
See cover letter for breakdown.
Amount:
$59,575.50

Component Description:
KUVI-DT Quote for second mobilization to remove and dispose of existing
Amount:
$4,712.00

Component Description:
DP Final Payment on PO #49995
Amount:
$11,350.50

Component Description:
35% Down Payment Final
Amount:
$91,881.96

Component Description:
Kenneth Holden Expense Report
Amount:
$360.58

Component Description:
KUVI/KTFF Split Invoice- see attached cover letter
Amount:
$4,864.50

Component Description:
KUVI-DT-DT-110-1st Primary Transmitter - UHF Liquid Cooled Solid State, 14.2-20 kW
Amount:
$6,381.50
Other Electrical Service: Transmitter primary power and ancillary equipment power distribution installation

Component Description:
Electrical support for new transmission equipment.
Amount:
$22,150.00

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 $363,530.00 $110,310.17 N/A $58,870.41 N/A
Total for all systems $1,987,152.24 $1,309,383.19 N/A $1,009,945.69 N/A
Interim Antenna EPR-16RFS(SK)-578704-SL $101,390.00 $11,400.00 $3,133.41
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 $6,400.00 N/A $3,133.41 N/A
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized $89,400.00 $0.00 N/A N/A N/A
Primary Antenna EPR24-C170-536554-M6S $262,140.00 $98,910.17 $55,737.00
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
Sweep test of existing antenna $6,730.00 $6,000.00 N/A N/A N/A
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized $227,000.00 $82,910.17 per RFS Quote 20079709 (including tax and freight est) $55,737.00 N/A
Side mount brackets for high power antennas (if not included in antenna base cost) $23,150.00 $5,000.00 N/A N/A N/A

Components

Actual Information Description File Name
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

Component Description:
Field project planning discussion
Amount:
$3,133.41
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized 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.
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized

Component Description:
"EPR24-C170-536554- M6S/ 24 bay, side mounted, elliptically polarized wideband RD series UHF antenna"
Amount:
$18,579.00

Component Description:
"EPR24-C170-536554- M6S/ 24 bay, side mounted, elliptically polarized wideband RD series UHF antenna"
Amount:
$18,579.00

Component Description:
"EPR24-C170-536554- M6S/ 24 bay, side mounted, elliptically polarized wideband RD series UHF antenna"
Amount:
$18,579.00
Side mount brackets for high power antennas (if not included in antenna base cost) 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 $21,800.00 $30,491.28 N/A $30,305.04 N/A
Total for all systems $1,987,152.24 $1,309,383.19 N/A $1,009,945.69 N/A
Interim Transmission Line $8,850.00 $16,312.15 $16,312.15
Flexible Air Transmission Line - dielectric, 3" $8,850.00 $16,312.15 see Justifying Quote KUVI-DT Broadcasters General Store Quote 551589 $16,312.15 N/A
Primary Transmission Line $12,950.00 $14,179.13 $13,992.89
Flexible Air Transmission Line - dielectric, 4" $12,950.00 $14,179.13 see Estimated Cost Justification KUVI-DT-310-Primary Transmission Line - 4in Air Dielectric, Flexible v0 $13,992.89 N/A

Components

Actual Information Description File Name
Flexible Air Transmission Line - dielectric, 3"

Component Description:
Andrew 3-1/8" Bullet Coupling w/0-Ring
Amount:
$214.00

Component Description:
3" Air Dielectric Heliax
Amount:
$16,098.15
Flexible Air Transmission Line - dielectric, 4"

Component Description:
HELIFLEX 4in Low Loss Air Dielectric Cable
Amount:
$10,931.23

Component Description:
ANDREW ELLIPTICAL WAVEGUIDE CABLE
Amount:
$3,061.66

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 $635,354.50 $606,904.50 N/A $456,660.50 N/A
Total for all systems $1,987,152.24 $1,309,383.19 N/A $1,009,945.69 N/A
Primary Tower GTOWER $84,200.00 $127,500.00 $0.00
Short Tower (less than 500') $84,200.00 $127,500.00 Please see attached Beckman tower quote 190925 N/A N/A
Primary Tower GTOWER $0.00 $0.00 $0.00
Primary Tower GTOWER $0.00 $0.00 $0.00
Primary Tower $551,154.50 $479,404.50 $456,660.50
New tower $465,792.00 $465,792.00 see Estimated Cost Justification KUVI-DT-480-New Primary Tower v3 $443,048.00 N/A
Structural Analysis $1,162.50 $1,162.50 per Estimated Cost Justification KUVI-DT-480-New Primary Tower - Structural Analysis v0, KUVI-DT Justification for New Tower - Other Expense for Structural Analysis of Existing Tower version 1 $1,162.50 N/A
Short Tower (less than 500') $84,200.00 $12,450.00 Stamped design for new tower. Magnum Towers Proposal #17-064B; Justifying Invoice & Quote - KUVI-DT MAGNUM TOWERS 9970 $12,450.00 N/A

Components

Actual Information Description File Name
Short Tower (less than 500') Information not provided.
New tower

Component Description:
Line 2- KUVI-DT tower grounding - complete
Amount:
$5,000.00

Component Description:
Mt. Adelaide tower foundation
Amount:
$165,400.00

Component Description:
Foundation Excavation - Change Order
Amount:
$75,000.00

Component Description:
Tower Erection
Amount:
$59,000.00

Component Description:
60% balance due for 180' Magnum self-supporting tower with top mounted
Amount:
$41,698.80

Component Description:
KUVI-DT-480-New Primary Tower
Amount:
$750.00

Component Description:
40% down payment
Amount:
$27,799.20

Component Description:
New Antenna Installation
Amount:
$68,400.00
Structural Analysis

Component Description:
K. Lahm - Microwave relocation support, temporary antenna analysis - 4/16&17,5/1-9/2019
Amount:
$62.50

Component Description:
State of California stamped structural analysis of existing 180' Magnum
Amount:
$1,100.00
Short Tower (less than 500')

Component Description:
State of California PE stamped design for new 180' self supporting tower
Amount:
$1,900.00

Component Description:
State of California PE stamped additional structural analysis for new 180' self- supporting tower
Amount:
$1,800.00

Component Description:
50% down payment for geotechnical engineering investigation
Amount:
$4,375.00

Component Description:
50% balance due to geotechnical engineering investigation
Amount:
$4,375.00

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 $195,865.00 $176,689.50 N/A $96,973.04 N/A
Total for all systems $1,987,152.24 $1,309,383.19 N/A $1,009,945.69 N/A
Outside Professional Services $195,865.00 $176,689.50 $96,973.04
Project management of the transition $144,570.00 $147,675.00 Univision stations are only staffed for daily station operations and minor equipment changes, major projects are contracted out externally. The large volume of work associated with repack schedule requires using external project management resources. $95,348.04 N/A
RF Exposure Measurements $21,050.00 $10,000.00 N/A N/A N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $2,250.00 N/A N/A N/A
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application $4,210.00 $2,000.00 N/A N/A N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $2,500.00 N/A N/A N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application $1,580.00 $1,500.00 N/A N/A N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application $2,105.00 $2,000.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,155.00 $3,614.50 see Estimated Cost Justification KUVI-DT-530-RF Eng - Construction Permit Application (Main) v0 $1,000.00 N/A
Prepare and or review reimbursement form $2,630.00 $2,500.00 N/A N/A N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $1,150.00 see Estimated Cost Justification KUVI-DT-530-Outside RF consulting Engineering Services v2 $625.00 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

Components

Actual Information Description File Name
Project management of the transition

Component Description:
Project management Services
Amount:
$837.50

Component Description:
Project Management
Amount:
$1,536.10

Component Description:
Project management Services
Amount:
$1,018.75

Component Description:
Project Management
Amount:
$5,775.40

Component Description:
Project Management
Amount:
$33.00

Component Description:
Project management services
Amount:
$58.50

Component Description:
Project Management Services
Amount:
$893.75

Component Description:
Project management Services
Amount:
$434.85

Component Description:
Project management services
Amount:
$52.50

Component Description:
Project management services
Amount:
$75.00

Component Description:
Project Management Services
Amount:
$267.50

Component Description:
Project Management Services
Amount:
$246.35

Component Description:
Project management Services
Amount:
$302.25

Component Description:
Project Management
Amount:
$3,939.20

Component Description:
Project management Services
Amount:
$435.00

Component Description:
Project Management Services
Amount:
$373.75

Component Description:
Project Management
Amount:
$4,589.65

Component Description:
Project management Services
Amount:
$436.25

Component Description:
Project management Services
Amount:
$375.00

Component Description:
Project Management
Amount:
$5,160.55

Component Description:
KUVI-DT-510-Project Management
Amount:
$150.00

Component Description:
Project management Services
Amount:
$513.75

Component Description:
Project management Services
Amount:
$522.50

Component Description:
Project management Services
Amount:
$542.50

Component Description:
Project Management
Amount:
$3,280.85

Component Description:
Project Management
Amount:
$5,060.20

Component Description:
Project management Services
Amount:
$587.50

Component Description:
Project Management
Amount:
$3,257.00

Component Description:
Project management Services
Amount:
$480.00

Component Description:
Project Management Services
Amount:
$105.00

Component Description:
Project Management Services
Amount:
$427.70

Component Description:
Invoice revisions to meet FCC submittal requirements
Amount:
$45.00

Component Description:
Project Management
Amount:
$5,614.55

Component Description:
Project Management
Amount:
$3,868.75

Component Description:
Project management Services
Amount:
$299.65

Component Description:
Information Technology Consulting Services
Amount:
$200.00

Component Description:
Project Management Services
Amount:
$455.48

Component Description:
Project management Services
Amount:
$416.25

Component Description:
Project Management Services
Amount:
$411.82

Component Description:
Project management Services
Amount:
$528.75

Component Description:
Project management Services
Amount:
$1,007.50

Component Description:
Project Management
Amount:
$3,166.55

Component Description:
Project management Services
Amount:
$488.75

Component Description:
K. Lahm - Transmission line quote requests & consolidation of info for project manager
Amount:
$150.00

Component Description:
Project management Services
Amount:
$483.60

Component Description:
Project management services
Amount:
$85.50

Component Description:
Project management Services
Amount:
$556.25

Component Description:
Transmitter Site Survey & Prep
Amount:
$10,525.00

Component Description:
K. Lahm - Transmission line order -
Amount:
$75.00

Component Description:
Project Management
Amount:
$3,116.70

Component Description:
Project Management
Amount:
$3,391.85

Component Description:
Project Management
Amount:
$2,968.95

Component Description:
Project Management
Amount:
$4,130.00

Component Description:
Project management Services
Amount:
$483.60

Component Description:
Information Technology Consulting Services
Amount:
$1,000.00

Component Description:
Project management Services
Amount:
$428.34

Component Description:
Project Management
Amount:
$5,488.40

Component Description:
Project management Services
Amount:
$463.45

Component Description:
Project Management
Amount:
$1,237.30

Component Description:
Project management Services
Amount:
$287.30

Component Description:
Project management Services
Amount:
$403.00

Component Description:
Project Management Services
Amount:
$590.00

Component Description:
Project management services
Amount:
$124.50

Component Description:
Project management Services
Amount:
$317.20

Component Description:
Project Management
Amount:
$2,617.55

Component Description:
Project management services
Amount:
$299.65

Component Description:
Project Management
Amount:
$1,829.40

Component Description:
Project management Services
Amount:
$498.55

Component Description:
Project management Services
Amount:
$557.50

Component Description:
Project management services
Amount:
$84.00
RF Exposure Measurements Information not provided.
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application Information not provided.
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application Information not provided.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application Information not provided.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application Information not provided.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
New tower CP modification application preparation
Amount:
$1,000.00
Prepare and or review reimbursement form Information not provided.
Perform engineering study for new channel assignment and antenna development

Component Description:
K. Lahm - Tower face orientation evaluation
Amount:
$125.00

Component Description:
Mask filter performance measurement
Amount:
$375.00

Component Description:
Transmission facility analysis & design
Amount:
$62.50

Component Description:
K. Lahm - TPO calculation update
Amount:
$62.50
Prepare engineering section of FCC Form 2100 (main), License to Cover Application 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 $64,452.74 $55,837.74 N/A $54,797.73 N/A
Total for all systems $1,987,152.24 $1,309,383.19 N/A $1,009,945.69 N/A
Other Expenses $64,452.74 $55,837.74 $54,797.73
KUZZ Displacement Expenses $8,362.74 $8,362.74 see Estimated Cost Justification KUVI-DT-610-KUZZ Displacement Expenses V1 $7,837.73 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $44,010.00 $44,010.00 see Estimated Cost Justification KUVI-DT-610-Disposal Costs v0 $44,010.00 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 $335.00 $325.00 N/A N/A N/A
DTV Medical Facility Notification $11,550.00 $2,950.00 RF Notifications Invoice #1119 $2,950.00 N/A

Components

Actual Information Description File Name
KUZZ Displacement Expenses

Component Description:
ELBOW ASSY. 90 3 1/8
Amount:
$2,750.26

Component Description:
CELLFLEX 7/8in Low Loss Flexible Cable
Amount:
$947.47

Component Description:
KUZZ-FM main and auxiliary antenna studies, CP application preparation and filing
Amount:
$4,140.00
Disposal Costs (for equipment and other waste, net of any salvage value)

Component Description:
KUVI - Equipment Removal
Amount:
$14,500.00

Component Description:
Mobilization and Per Diem, Equipment Rental, Consumables, Labor and Mgmt/Admin
Amount:
$26,074.00

Component Description:
Hazmat Removal
Amount:
$3,436.00
FCC Filing Fees - Special Temporary Authorization request Information not provided.
FCC Filing Fees - Form 2100 license to cover application Information not provided.
DTV Medical Facility Notification

Component Description:
Medical Notification Mailing
Amount:
$2,950.00

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $1,987,152.24 $1,309,383.19 $1,009,945.69

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.

JOSE E FRANCHI , FRANCHI .

VP FINANCE


02/05/2020

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.

JOSE E FRANCHI , FRANCHI .

VP FINANCE


02/05/2020

Attachments

Back to Top