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:
11/09/2020

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
35500 KQED
43095 KMTP-TV
51429 KFSF-DT
71586 KCNS
58912 KPJK

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

Replace Combiner Switches

Remove and Replace Combiner 6-Inch Coaxial Switches.

Scaffold STI-120A

Scaffold STI-120A

Install New Combiner

Install New Aux Combiner

Install New Combiner Lines

Install New Combiner Transmission Line Interconnects

Remove Old Combiner

Remove Old Combiner

Remove Old Combiner Lines

Remove Old Combiner Transmission Line Interconnects

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

Upgrade Combiner HVAC - STI-121A

Upgrade Combiner HVAC - STI-121A

Core Drill Holes

Drill Holes in Concrete for New Transmission Line Pass Through

Fill Holes

Fill Holes in Concrete After Removing Old Combiner Lines.

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

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

Combiner Lower - Trans Line Kit - 34 STI-114

Combiner Lower - Trans Line Kit - 34 STI-114

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

Special Welding Bolting Inspections STI-67

Special Inspections, Welding & Bolting. STI-67

Remove Waveguide Ladder

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

Remove KQED-FM Ant

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

Install Primary KBCW Line

Install Transmission Line to New KBCW Primary Antenna.

Install KQED-FM Ant

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

Demolish Waveguide

Demolish Existing Waveguide to KBCW Antenna.

KFOG Testing STI-65

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

Tower Mapping

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

Remove ENG Mounts

Remove ENG Mounts to Make Room for KFOG Antenna Location

Install KFOG Aux

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

Install Interim KBCW Ant and Line

Install KBCW Interim Antenna and Transmission Line.

Reinstall KFOG Main Ant STI-64

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

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

Name Description

TX Room Arch Engineering

Transmitter Room Architectural, Electrical, and Mechanical Engineering

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.

As Built Drawings - STI 54A

As-built Engineering Drawings.

Fork Lift Rental

Utilized to deliver equipment from storage, remove equipment from transmitter room.

Glycol Containment - STI 6D

Containment Pan to contain spills and leaks of glycol coolant. STI Cost Category 6D.

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.

Sales Tax - Transmitter

California State Sales Tax on Transmitter Hardware.

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.

TX Room Abatement

Lead, Asbestos, and Glycol Removal and Abatement

TX Room Arch Eng Expenses

Expenses Related to Transmitter Room Architectural, Electrical, and Mechanical Engineers

Update Architectural Plans STI55

Update Architectural Plans with new TL locations. STI Line 55

VSWR Monitoring

VSWR Monitoring and antenna lockout system.

Coaxial Cable

Coaxial Cable - Required for transmitter room wiring.

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 $1,893,534.99 $2,022,006.25 N/A $1,719,200.32 N/A
Total for all systems $8,060,673.84 $10,087,819.04 N/A $7,115,969.44 N/A
Primary Transmitter ULXTE-120 $1,893,534.99 $2,022,006.25 $1,719,200.32
Service entrance 3 phase/800 amp/208 volt $14,400.00 $165,000.00 See Exhibit 4. N/A N/A
Transformer 3 phase/480v - 300 KVA $36,800.00 $14,671.26 Please see Exhibit 51, Item D. $14,671.26 N/A
UHF - Liquid Cooled Solid State Transmitter 75.1 kW $1,704,529.06 $1,704,529.06 Please see Exhibits 48, 51, and 78 - Items A, B, and E. This is the cost for a "comparable" ULXTE-90 transmitter, Change Orders, Installation, and Proof. Costs for RF Accessories, Electrical, Shipping, and Tax are listed separately. $1,704,529.06 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
Service entrance 3 phase/800 amp/208 volt Information not provided.
Transformer 3 phase/480v - 300 KVA

Component Description:
Final Payment for Transmitter Electrical hardware. Please see Exhibit 78. Other components 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

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 Items. See Exhibit 45 Item D.
Amount:
$4,740.00
UHF - Liquid Cooled Solid State Transmitter 75.1 kW

Component Description:
Payment 3 for Comparable Transmitter. Please see statement in Exhibit 78. RF Accessories, Electrical, Shipping, and Tax listed separately.
Amount:
$641,660.06

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
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 $709,646.21 $674,439.31 N/A $623,659.65 N/A
Total for all systems $8,060,673.84 $10,087,819.04 N/A $7,115,969.44 N/A
Interim Antenna TFU-24WB/VP-R C160 $232,080.00 $231,900.00 $225,349.26
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, elliptically or circularly polarized $225,350.00 $225,350.00 KBCW Interim Antenna. Please see Sutro Tower Quotation Exhibit 60B, Line 41A. $225,349.26 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 $293,250.00 $264,750.10 $259,750.10
Sweep test of existing antenna $6,730.00 $16,890.10 Please See Exhibit 60C, STI Line 34. Plus $0.10 to compensate for rounded Sutro estimate. $16,890.10 asdf
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) $15,250.00 $0.00 Sutro Tower Included Elbow Complex costs with antenna costs in their category 31. Therefore, this cost was moved to the Primary Antenna Quote cost category as of June 2020. N/A N/A
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, elliptically or circularly polarized $242,860.00 $242,860.00 This cost is for a "comparable" antenna, elbow complex, side-mount brackets, and shipping. This cost supersedes STI pricing for Items 31 and 33. See Exhibits 48 & 49. $197,100 Ant + $13,730 Elbow + $16,425 Brackets + $15,605 shipping. $242,860.00 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
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
Auxiliary Antenna TUA-C4SP-12/40U-1-S $184,316.21 $177,789.21 $138,560.29
Combiner Remove and Fill Door STI-121C $7,093.00 $7,093.00 Please see Exhibit 60 Line Item 121C. N/A N/A
Upgrade Combiner HVAC - STI-121A $28,475.00 $28,475.00 Combiner HVAC. Please see Exhibit 60B Line Item 121A. $25,627.05 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. $1,524.35 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
Fill Holes $3,219.00 $3,219.00 Fill Concrete Holes in Floor Wall After Removing Old Combiner Transmission Lines. Please see Exhibit 60B STI Line Item 120. $200.00 N/A
Scaffold STI-120A $2,500.00 $2,500.00 Please see Exhibit 60 STI Line Item 120A $1,833.25 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
Combiner Direct Access Unit STI-121B $0.00 $0.00 Cost Moved to STI Line 109. Please see Exhibit 60B Lines Item 121B and 109. N/A N/A
Replace Combiner Switches $5,215.21 $5,215.21 KBCW pro-rata share (50%) of Lower Aux Combiner, Remove and Replace Coaxial Switches. See Exhibit 60C STI Line Item 118. (Ignores $0.21 rounding error.) $5,215.21 N/A
Install New Combiner Lines $22,962.00 $22,962.00 KBCW pro-rata share (50%) of Lower Aux Combiner, New Transmission Line Interconnects. See Exhibit 60C STI Line Item 117. $22,961.62 N/A
New combiner, cost per channel (without antenna) $84,200.00 $72,423.00 Please see Exhibit 60C STI Line 109. $72,422.72 N/A
Install New Combiner $2,722.00 $2,722.00 KBCW pro-rata share (50%) of Lower Aux Combiner, Install New. See Exhibit 60C STI Line 110. Estimate rounded up to next dollar to compensate for Sutro estimate rounding errors. $2,721.25 N/A
Remove Old Combiner Lines $4,870.00 $4,870.00 KBCW pro-rata share (50%) of Lower Aux Combiner, Remove Old Transmission Line Interconnects. See Exhibit 60C STI Line Item 116. Estimate rounded up to next dollar to compensate for Sutro Tower rounding errors. $4,869.72 N/A
Remove Old Combiner $1,186.00 $1,186.00 KBCW pro-rata share (50%) of Lower Aux Combiner, Remove Old. See Exhibit 60C STI Line Item 115. Estimate rounded up to next dollar to compensate for Sutro Tower estimate rounding error. $1,185.12 N/A

Components

Actual Information Description File Name
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, elliptically or circularly polarized

Component Description:
KBCW Interim Antenna. Please see STI Exhibit 60B, Line 41A.
Amount:
$7,320.00

Component Description:
KBCW Interim Antenna. Please see STI Exhibit 60B, Line 41A.
Amount:
$91,486.35

Component Description:
KBCW Interim Antenna. Please see STI Exhibit 60B, Line 41A.
Amount:
$35,056.56

Component Description:
KBCW Interim Antenna. Please see STI Exhibit 60B, Line 41A.
Amount:
$91,486.35
Sweep test of existing antenna Information not provided.
Sweep test of existing antenna

Component Description:
This invoice is for Sutro Tower work completed March 2020. This is line item 34 for RF Testing of the Primary Antenna.
Amount:
$2,025.53

Component Description:
This invoice is for Sutro Tower work completed February 2020. This is line item 34 for RF Testing of the Primary Antenna.
Amount:
$5,305.76

Component Description:
This invoice is for Sutro Tower work completed January 2020. This is line item 34 for RF Testing of the Primary Antenna.
Amount:
$3,000.00

Component Description:
This invoice is for Sutro Tower work completed December 2019. This is line item 34 for RF Testing of the Primary Antenna. Please see Statement in Exhibit 97A.
Amount:
$5,725.00

Component Description:
This invoice is for Sutro Tower work completed November 2019. This is line item 34 for RF Testing of the Primary Antenna.
Amount:
$833.81
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:
Comparable Primary Antenna. Please see Exhibits 33, 48, and 60B STI Line Items 31 and 33.
Amount:
$9,348.00

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

Component Description:
Comparable Primary Antenna. Please see Exhibits 33, 48, and 60B STI Line Items 31 and 33.
Amount:
$3,025.00

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

Component Description:
This invoice is for Sutro Tower work completed December 2019. This is line item 31 for Primary Antenna. See Exhibit 97A for statement.
Amount:
$5,910.00
Side mount brackets for high power antennas (if not included in antenna base cost) Information not provided.
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) Information not provided.
Combiner Remove and Fill Door STI-121C Information not provided.
Upgrade Combiner HVAC - STI-121A

Component Description:
Combiner HVAC. Please see Exhibit 60B Line Item 121A.
Amount:
$8,542.35

Component Description:
Combiner HVAC. Please see Exhibit 60B Line Item 121A.
Amount:
$17,084.70
Sweep test of existing antenna

Component Description:
This invoice is for Sutro Tower work completed March 2020. This is line item 121 for complex testing aux antenna.
Amount:
$1,524.35
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) Information not provided.
Fill Holes

Component Description:
Fill Holes After Removing Combiner Lines. Please see Exhibit 60B STI Line Item 120.
Amount:
$200.00
Scaffold STI-120A

Component Description:
This invoice is for Sutro Tower work completed November 2019. This is line item 120A for scaffolding.
Amount:
$500.00

Component Description:
This invoice is for Sutro Tower work completed February 2020. This is line item 120A for scaffolding.
Amount:
$500.00

Component Description:
Scaffolding. Please see STI Exhibit 60B item 120A.
Amount:
$833.25
Core Drill Holes Information not provided.
Combiner Direct Access Unit STI-121B Information not provided.
Replace Combiner Switches

Component Description:
This invoice is for Sutro Tower work completed January 2020. This is line item 118 for Remove and Replacement of Auxiliary Antenna switches.
Amount:
$1,570.12

Component Description:
This invoice is for Sutro Tower work completed November 2019. This is line item 118 for Remove and Replacement of Auxiliary Antenna switches.
Amount:
$1,042.26

Component Description:
This invoice is for Sutro Tower work completed December 2019. This is line item 118 for Remove and Replacement of Auxiliary Antenna switches.
Amount:
$267.46

Component Description:
Remove and Replace Aux Ant Coaxial Switches. See Exhibit 60B STI Line Item 118.
Amount:
$2,335.37
Install New Combiner Lines

Component Description:
Combiner, New Transmission Line Interconnects. See Exhibit 60B STI Line Item 117.
Amount:
$695.85

Component Description:
This invoice is for Sutro Tower work completed December 2019. This is line item 117 for connecting combiner lines.
Amount:
$802.38

Component Description:
This invoice is for Sutro Tower work completed March, 2020. This is line item 117 for connecting combiner lines.
Amount:
$586.50

Component Description:
Combiner, New Transmission Line Interconnects. See Exhibit 60C STI Line Item 117.
Amount:
$3,623.25

Component Description:
Combiner, New Transmission Line Interconnects. See Exhibit 60B STI Line Item 117.
Amount:
$2,614.88

Component Description:
Combiner, New Transmission Line Interconnects. See Exhibit 60B STI Line Item 117.
Amount:
$5,464.46

Component Description:
Combiner, New Transmission Line Interconnects. See Exhibit 60B STI Line Item 117.
Amount:
$9,174.30
New combiner, cost per channel (without antenna)

Component Description:
New Aux Combiner. Please See Exhibit 60B STI Line Item 109.
Amount:
$5,063.69

Component Description:
This invoice is for Sutro Tower work completed December 2019. This is line item 109 for new combiner.
Amount:
$42,403.38

Component Description:
New Aux Combiner. Please See Exhibit 60C STI Line Item 109.
Amount:
$7,859.60

Component Description:
New Aux Combiner. Please See Exhibit 60B STI Line Item 109.
Amount:
$8,453.69

Component Description:
New Aux Combiner. Please See Exhibit 60B STI Line Item 109.
Amount:
$6,446.32

Component Description:
New Aux Combiner. Please See Exhibit 60B STI Line Item 109.
Amount:
$1,927.41

Component Description:
New Aux Combiner. Please See Exhibit 60B STI Line Item 109.
Amount:
$268.63
Install New Combiner

Component Description:
Install New Aux Combiner. Please See Exhibit 60C STI Line Item 110.
Amount:
$2,721.25
Remove Old Combiner Lines

Component Description:
Remove Old Transmission Line Interconnects. See Exhibit 60B STI Line Item 116.
Amount:
$3,564.12

Component Description:
Remove Old Transmission Line Interconnects. See Exhibit 60B STI Line Item 116.
Amount:
$102.73

Component Description:
Remove Old Transmission Line Interconnects. See Exhibit 60C STI Line Item 116.
Amount:
$492.00

Component Description:
Remove Old Transmission Line Interconnects. See Exhibit 60C STI Line Item 116.
Amount:
$710.87
Remove Old Combiner

Component Description:
Install New Aux Combiner. Please See Exhibit 60C STI Line Item 115.
Amount:
$1,185.12

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 $1,210,568.57 $811,551.71 N/A $796,570.11 N/A
Total for all systems $8,060,673.84 $10,087,819.04 N/A $7,115,969.44 N/A
Interim Transmission Line $20,200.00 $14,863.00 $14,862.31
Rigid Transmission Line - copper, 6 1/8" $20,200.00 $14,863.00 Please see Exhibit 60B - STI Line Item 41B. $14,862.31 N/A
Primary Transmission Line $1,181,742.57 $788,062.71 $773,665.55
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
Rigid Transmission Line - copper, 8 3/16" broadband $594,510.00 $337,948.99 See Exhibit 60C 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. Adds $0.14 to compensate for Sutro Tower rounding error. $337,948.99 $337,948.99 equals the estimated cost
Fill Holes Floor Wall STI-40 $9,884.00 $9,884.00 Please see Exhibit 60 STI Line Item 40 N/A N/A
Core Drill 4 Holes STI-39 $24,424.00 $24,424.00 Please see Exhibit 60B - STI Line Item 39. $24,423.65 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
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) $169,596.24 N/A
Auxiliary Transmission Line $8,626.00 $8,626.00 $8,042.25
Combiner Lower - Trans Line Kit - 28 STI-111 $2,500.00 $2,500.00 Please see Exhibit 60B STI Line Item 111. $2,188.83 N/A
Combiner Lower - Trans Line Kit - 30 STI-112 $1,250.00 $1,250.00 Please see Exhibit 60B - STI Line Item 112. $978.21 N/A
Combiner Lower - Trans Line Kit - 34 STI-114 $4,876.00 $4,876.00 Please see Exhibit 60B STI Line Item 114. $4,875.21 N/A

Components

Actual Information Description File Name
Rigid Transmission Line - copper, 6 1/8"

Component Description:
Please see Exhibit 60B - STI Line Item 41B.
Amount:
$301.75

Component Description:
Please see Exhibit 60B - STI Line Item 41B.
Amount:
$9,827.01

Component Description:
Please see Exhibit 60B - STI Line Item 41B.
Amount:
$4,733.55
Rigid Transmission Line - copper, 8 3/16"

Component Description:
See Exhibit 31 Page 13
Amount:
$239,376.15
Rigid Transmission Line - copper, 8 3/16" broadband

Component Description:
Primary Line. Please see Exhibit 60B STI Line Item 32.
Amount:
$16,907.40

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

Component Description:
Primary Line. Please see Exhibit 60B STI Line Item 32.
Amount:
$12,481.51

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

Component Description:
This invoice is for Sutro Tower work completed January, 2020. This is line item 32 for primary transmission line.
Amount:
$7,156.46

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

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 5/31/2018. This amount reflects final transmission line parts invoice cost.
Amount:
$7,729.70

Component Description:
This invoice is for Sutro Tower work completed November 2019. This is line item 32 for primary transmission line.
Amount:
$32,016.37

Component Description:
Primary Line. Please see Exhibit 60B STI Line Item 32.
Amount:
$19,951.17

Component Description:
Primary Line. Please see Exhibit 60B STI Line Item 32.
Amount:
$4,957.97

Component Description:
Primary Line. Please see Exhibit 60B STI Line Item 32.
Amount:
$210.65

Component Description:
Primary Line. Please see Exhibit 60B STI Line Item 32.
Amount:
$1,654.33

Component Description:
Primary Line. Please see Exhibit 60B STI Line Item 32.
Amount:
$3,854.84

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

Component Description:
This invoice is for Sutro Tower work completed February, 2020. This is line item 32 for primary transmission line.
Amount:
$11,163.14
Fill Holes Floor Wall STI-40 Information not provided.
Core Drill 4 Holes STI-39

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

Component Description:
Core Drill Four Holes. Please see Exhibit 60B STI Line Item 39.
Amount:
$3,782.00

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

Component Description:
Core Drill Four Holes. Please see Exhibit 60B STI Line Item 39.
Amount:
$3,548.05
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
RF Accessories

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

Component Description:
RF Accessories for Primary Transmitter. Please see Exhibit 78. Other costs listed separately.
Amount:
$56,532.08

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
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

Component Description:
Please see Exhibit 60B STI Line Item 111.
Amount:
$68.63
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

Component Description:
Aux Combiner Line Kit-30. Please see Exhibit 60 STI Line Item 112.
Amount:
$34.31
Combiner Lower - Trans Line Kit - 34 STI-114

Component Description:
Aux Combiner Line Kit - 34. Please see Exhibit 60B STI Line Item 114.
Amount:
$34.31

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

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 $2,860,667.59 $5,059,390.29 N/A $2,799,852.09 N/A
Total for all systems $8,060,673.84 $10,087,819.04 N/A $7,115,969.44 N/A
Primary Tower TOWER $2,860,667.59 $5,059,390.29 $2,799,852.09
Reinstall KFOG Main Ant STI-64 $117,269.00 $117,269.00 Reinstall KFOG (Now KNBR-FM) antenna. See Exhibit 60C STI Line Item 64. $117,268.99 N/A
Install KQED-FM Ant $66,464.88 $66,464.88 Remove KQED-FM Antenna From "B" Stack that Must Be Replaced. See Exhibit 60C STI Line Item 59.C $66,464.88 N/A
Remove KQED-FM Ant $40,388.17 $40,388.17 Remove KQED-FM Antenna From "B" Stack that Must Be Replaced. See Exhibit 60C STI Line Item 59.B $40,388.17 asdf
Serious tower reinforcement/modifications $1,052,000.00 $3,202,584.00 Please see Exhibit 60C STI Line Items 59 ($508,333.00), 59.A ($202,857.00), and 59.D ($2,491,394.00). $1,163,619.49 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.) $183,613.05 N/A
Remove ENG Mounts $28,333.00 $28,333.00 Required to accommodate KFOG (Now KNBR-FM) antenna relocation. See Exhibit 60B STI Line Item 64A. $27.33 N/A
KFOG Testing STI-65 $8,333.00 $8,333.00 KFOG (Now KNBR-FM) Testing. Please see Exhibit 60B STI Line Item 65. $336.10 N/A
Remove Waveguide Ladder $67,477.00 $67,477.00 Remove Old Waveguide Ladder from B and C Legs. See Exhibit 60B STI Line Item 60. $67,476.64 The subtotal is equal to the estimated cost but the form says it's greater.
Demolish Waveguide $149,311.00 $149,311.00 See Exhibit 60C STI Line 37. $56,104.25 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
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
Install KFOG Aux $112,000.00 $112,000.00 Install KFOG(FM) Aux Antenna to Permit Work on Stack "B" without Exceeding RF Exposure Limits. See Exhibit 60B STI Line Item 64. $27,866.50 N/A
Install Interim KBCW Ant and Line $101,169.24 $101,169.24 See Exhibit 60B and STI Lines 41D (10,484.00), 41E (3,782.00), and 41F (86,903.00). $0.24 added to correct rounding errors in quotation. $101,169.24 N/A
Install Primary KBCW Line $651,209.30 $651,209.30 See Exhibit 60C STI Line 38, rounded up to next dollar to compensate for estimate rounding errors. Adds $977.30 budgetary correction explained in the Statement within Exhibit 104. $651,208.44 N/A
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $421,000.00 $303,638.70 Removal and installation of KBCW primary antenna on "B" Stack, plus materials. Please see Exhibit 60C and STI Lines 35 ($121,165.00) plus Line 36 ($183,451.00). Deducts $977.30 budgetary correction explained in the Statement within Exhibit 104. $303,638.21 N/A

Components

Actual Information Description File Name
Reinstall KFOG Main Ant STI-64

Component Description:
Install KFOG-FM Main Antenna. Please see Exhibit 60B STI Line Item 64.
Amount:
$18,208.85

Component Description:
Install KFOG-FM Main Antenna. Please see Exhibit 60B STI Line Item 64.
Amount:
$12,475.79

Component Description:
Install KFOG-FM Main Antenna. Please see Exhibit 60B STI Line Item 64.
Amount:
$713.09

Component Description:
This invoice is for Sutro Tower work completed February 2020. This is line item 64 for KFOG-FM antenna installation.
Amount:
$55.81

Component Description:
Install KFOG-FM Main Antenna. Please see Exhibit 60B STI Line Item 64.
Amount:
$6,907.39

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

Component Description:
This invoice is for Sutro Tower work completed March 2020. This is line item 64 for KFOG-FM antenna installation.
Amount:
$1,596.57

Component Description:
Install KFOG-FM Main Antenna. Please see Exhibit 60C STI Line Item 64.
Amount:
$2,675.83

Component Description:
This invoice is for Sutro Tower work completed December 2019. This is line item 64 for KFOG-FM antenna installation.
Amount:
$37.20

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 60B STI Line Item 64.
Amount:
$13,661.28

Component Description:
Install KFOG-FM Main Antenna. Please see Exhibit 60C STI Line Item 64.
Amount:
$328.00

Component Description:
This invoice is for Sutro Tower work completed November 2019. This is line item 64 for KFOG-FM antenna installation.
Amount:
$55.81

Component Description:
Install KFOG-FM Main Antenna. Please see Exhibit 60C STI Line Item 64.
Amount:
$3,986.54

Component Description:
Install KFOG-FM Main Antenna. Please see Exhibit 60B STI Line Item 64.
Amount:
$7,492.23

Component Description:
Install KFOG-FM Main Antenna. Please see Exhibit 60B STI Line Item 64.
Amount:
$14,132.41

Component Description:
This invoice is for Sutro Tower work completed November 2019. This is line item 64 for KFOG-FM antenna installation.
Amount:
$37.20

Component Description:
Install KFOG-FM Main Antenna. Please see Exhibit 60B STI Line Item 64.
Amount:
$21,198.61
Install KQED-FM Ant

Component Description:
This invoice is for Sutro Tower work completed February 2020. This is line item 59C for KQED-FM antenna installation.
Amount:
$51.59

Component Description:
This invoice is for Sutro Tower work completed January 2020. This is line item 59C for KQED-FM antenna installation.
Amount:
$34.39

Component Description:
Install KQED-FM Antenna. Please see Exhibit 60B STI Line Item 59C.
Amount:
$12,628.15

Component Description:
Install KQED-FM Antenna. Please see Exhibit 60B STI Line Item 59C.
Amount:
$19,595.46

Component Description:
This invoice is for Sutro Tower work completed December 2019. This is line item 59C for KQED-FM antenna installation.
Amount:
$34.39

Component Description:
Install KQED-FM Antenna. Please see Exhibit 60B STI Line Item 59C.
Amount:
$19,595.47

Component Description:
Install KQED-FM Antenna. Please see Exhibit 60B STI Line Item 59C.
Amount:
$659.16

Component Description:
Install KQED-FM Antenna. Please see Exhibit 60C STI Line Item 59C.
Amount:
$83.56

Component Description:
This invoice is for Sutro Tower work completed November 2019. This is line item 59C for KQED-FM antenna installation.
Amount:
$51.59

Component Description:
This invoice is for Sutro Tower work completed March 2020. This is line item 59C for KQED-FM antenna installation.
Amount:
$667.47

Component Description:
Install KQED-FM Antenna. Please see Exhibit 60B STI Line Item 59C.
Amount:
$13,063.65
Remove KQED-FM Ant

Component Description:
This invoice is for Sutro Tower work completed November 2019. This is line item 59B for KQED-FM antenna removal.
Amount:
$31.70

Component Description:
This invoice is for Sutro Tower work completed January 2020. This is line item 59B for KQED-FM antenna removal.
Amount:
$21.13

Component Description:
Remove KQED-FM Antenna. Please see Exhibit 60B STI Line Item 59B.
Amount:
$405.14

Component Description:
Remove KQED-FM Antenna. Please see Exhibit 60B STI Line Item 59B.
Amount:
$12,043.51

Component Description:
Remove KQED-FM Antenna. Please see Exhibit 60B STI Line Item 59B.
Amount:
$12,043.50

Component Description:
This invoice is for Sutro Tower work completed February 2020. This is line item 59B for KQED-FM antenna removal.
Amount:
$31.70

Component Description:
This invoice is for Sutro Tower work completed December 2019. This is line item 59B for KQED-FM antenna removal.
Amount:
$21.13

Component Description:
Remove KQED-FM Antenna. Please see Exhibit 60B STI Line Item 59B.
Amount:
$7,761.35

Component Description:
Remove KQED-FM Antenna. Please see Exhibit 60B STI Line Item 59B.
Amount:
$8,029.01
Serious tower reinforcement/modifications

Component Description:
This invoice is for Sutro Tower work completed December 2019. This is line item 59A for structural reinforcement.
Amount:
$93.25

Component Description:
This invoice is for Sutro Tower work completed November 2019. This is line item 59 for structural reinforcement.
Amount:
$52,697.29

Component Description:
Structural Reinforcing to Level 6. Please see Exhibit 60C STI Line Item 59.
Amount:
$903.83

Component Description:
Structural Reinforcing. See STI Line Item 59A.
Amount:
$20,247.33

Component Description:
Structural Reinforcing. See Exhibit 60B STI Line Item 59.
Amount:
$13,898.21

Component Description:
Structural Reinforcing to Level 6. Please see Exhibit 60B STI Line Item 59D.
Amount:
$97,054.28

Component Description:
Structural Reinforcing to Level 6. Please see Exhibit 60C STI Line Item 59D.
Amount:
$11,626.07

Component Description:
This invoice is for Sutro Tower work completed March 2020. This is line item 59A for structural reinforcement.
Amount:
$2,693.90

Component Description:
This invoice is for Sutro Tower work completed November 2019. This is line item 59D for structural reinforcement.
Amount:
$2,317.42

Component Description:
Structural Reinforcing. Please see Exhibits 82 and 60B STI Line Item 59A.
Amount:
($5,784.95)

Component Description:
Structural Reinforcing. Please see Exhibit 60B STI Line Item 59A.
Amount:
$35,421.06

Component Description:
Structural Reinforcing to Level 6. Please see Exhibit 60C STI Line Item 59.
Amount:
$218.66

Component Description:
Structural Reinforcing. Please see Exhibit 60B STI Line Item 59A.
Amount:
$53,131.59

Component Description:
Structural Reinforcing. See Exhibit 60B STI Line Item 59.
Amount:
$45,044.40

Component Description:
Structural Reinforcing to Level 6. Please see Exhibit 60C STI Line Item 59D.
Amount:
$185,714.28

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

Component Description:
This invoice is for Sutro Tower work completed February 2020. This is line item 59 for structural reinforcement.
Amount:
$258.63

Component Description:
Structural Reinforcing. Please see Exhibit 60B STI Line Item 59A.
Amount:
$5,237.02

Component Description:
Structural Reinforcing to Level 6. Please see Exhibit 60C STI Line Item 59D.
Amount:
$80,769.13

Component Description:
This invoice is for Sutro Tower work completed January 2020. This is line item 59D for structural reinforcement.
Amount:
$64.28

Component Description:
Structural Reinforcing. Please see Exhibit 60C STI Line Item 59A.
Amount:
$211.75

Component Description:
Structural Reinforcing. Please see Exhibit 60B STI Line Item 59A.
Amount:
$18,421.87

Component Description:
Structural Reinforcing to Level 6. Please see Exhibit 60B STI Line Item 59D.
Amount:
$21,666.49

Component Description:
This invoice is for Sutro Tower work completed December 2019. This is line item 59D for structural reinforcement.
Amount:
$171.42

Component Description:
This invoice is for Sutro Tower work completed January 2020. This is line item 59 for structural reinforcement.
Amount:
$172.42

Component Description:
Structural Reinforcing to Level 6. Please see Exhibit 60B STI Line Item 59D.
Amount:
$3,726.81

Component Description:
Structural Reinforcing. See Exhibit 60B STI Line Item 59.
Amount:
$63,307.85

Component Description:
Structural Reinforcing. See Exhibit 60B STI Line Item 59.
Amount:
$37,301.67

Component Description:
This invoice is for Sutro Tower work completed January 2020. This is line item 59A for structural reinforcement.
Amount:
$93.25

Component Description:
This invoice is for Sutro Tower work completed March 2020. This is line item 59D for structural reinforcement.
Amount:
$5,825.41

Component Description:
Structural Reinforcing. See Exhibit 60B STI Line Item 59.
Amount:
$8,648.44

Component Description:
Structural Reinforcing to Level 6. Please see Exhibit 60B STI Line Item 59D.
Amount:
$468.57

Component Description:
Structural Reinforcing to Level 6. Please see Exhibit 60C STI Line Item 59D.
Amount:
$37,272.17

Component Description:
Structural Reinforcing to Level 6. Please see Exhibit 60B STI Line Item 59D.
Amount:
$5,480.07

Component Description:
Structural Reinforcing. See Exhibit 60B STI Line Item 59.
Amount:
$65,491.11

Component Description:
This invoice is for Sutro Tower work completed November 2019. This is line item 59A for structural reinforcement.
Amount:
$139.88

Component Description:
This invoice is for Sutro Tower work completed March 2020. This is line item 59 for structural reinforcement.
Amount:
$23,072.29

Component Description:
Structural Reinforcing. See Exhibit 60B STI Line Item 59.
Amount:
$98,236.66

Component Description:
Structural Reinforcing to Level 6. Please see Exhibit 60B STI Line Item 59D.
Amount:
$42.85

Component Description:
Structural Reinforcing. Please see Exhibit 60B STI Line Item 59A.
Amount:
$34,240.25

Component Description:
Structural Reinforcing. See Exhibit 60B STI Line Item 59.
Amount:
$5,015.66

Component Description:
Structural Reinforcing to Level 6. Please see Exhibit 60B STI Line Item 59D.
Amount:
$60.00

Component Description:
Structural Reinforcing to Level 6. Please see Exhibit 60C STI Line Item 59.
Amount:
$3,251.63

Component Description:
This invoice is for Sutro Tower work completed February 2020. This is line item 59D for structural reinforcement.
Amount:
$3,029.22

Component Description:
This invoice is for Sutro Tower work completed December 2019. This is line item 59 for structural reinforcement.
Amount:
$172.42

Component Description:
Structural Reinforcing. Please see Exhibit 60C STI Line Item 59A.
Amount:
$14,532.97

Component Description:
This invoice is for Sutro Tower work completed February 2020. This is line item 59A for structural reinforcement.
Amount:
$139.88

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

Component Description:
Structural Reinforcing to Level 6. Please see Exhibit 60C STI Line Item 59D.
Amount:
$7,235.04

Component Description:
Structural Reinforcing. Please see Exhibit 60 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 6/30/2018. This amount reflects structural engineering cost.
Amount:
$7,596.37

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

Component Description:
Structural Engineering. Please see Exhibit 60C STI Line Item 58.
Amount:
$1,915.62

Component Description:
Structural Engineering. Please see Exhibit 60B STI Line Item 58.
Amount:
$8,907.82

Component Description:
Structural Engineering. Please see Exhibit 60C STI Line Item 58.
Amount:
$959.06

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

Component Description:
This invoice is for Sutro Tower work completed January 2020. This is line item 58 for sturctural engineering.
Amount:
$195.00

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

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 29B Page 9
Amount:
$15,037.22

Component Description:
Structural Engineering. Please see Exhibit 60C STI Line Item 58.
Amount:
$1,233.75

Component Description:
Structural Engineering. Please see Exhibits 81 and 60B STI Line Item 58.
Amount:
($40,949.31)

Component Description:
Structural Engineering. Please see Exhibit 60B STI Line Item 58.
Amount:
$15,424.55

Component Description:
This invoice is for Sutro Tower work completed December 2019. This is line item 58 for sturctural engineering.
Amount:
$616.87

Component Description:
Structural Engineering. Please see Exhibit 60B STI Line Item 58.
Amount:
$4,186.66

Component Description:
Structural Engineering. Please see Exhibit 60B STI Line Item 58.
Amount:
$2,114.05

Component Description:
Structural Engineering. Please see Exhibit 60B STI Line Item 58.
Amount:
$8,482.62

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

Component Description:
Structural Engineering. Please see Exhibit 60B STI Line Item 58.
Amount:
$4,182.82

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

Component Description:
Structural Engineering. Please see Exhibit 60B STI Line Item 58.
Amount:
$3,923.12

Component Description:
Structural Engineering. Please see Exhibit 60B STI Line Item 58.
Amount:
$5,876.05

Component Description:
This invoice is for Sutro Tower work completed March 2020. This is line item 58 for sturctural engineering.
Amount:
$146.25

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

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

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

Component Description:
Structural Engineering. Please see Exhibit 60B STI Line Item 58.
Amount:
$2,453.13

Component Description:
Structural Engineering. Please see Exhibit 60B STI Line Item 58.
Amount:
$4,196.27

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

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:
$5,223.33

Component Description:
Structural Engineering. Please see Exhibit 60B STI Line Item 58.
Amount:
$138.12
Remove ENG Mounts

Component Description:
Required to accommodate KFOG (Now KNBR-FM) antenna relocation. See Exhibit 60B STI Line Item 64A.
Amount:
$27.33
KFOG Testing STI-65

Component Description:
KFOG (Now KNBR-FM) Testing. Please see Exhibit 60B STI Line Item 65.
Amount:
$336.10
Remove Waveguide Ladder

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 29B Page 9
Amount:
$13,534.16

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

Component Description:
See Exhibit 30B Page 30
Amount:
$26,308.33
Demolish Waveguide

Component Description:
Demolish old waveguide. Please see Exhibit 60C STI Line Item 37.
Amount:
$4,609.00

Component Description:
This invoice is for Sutro Tower work completed February 2020. This is line item 37 for demolishing old waveguide.
Amount:
$21,879.00

Component Description:
This invoice is for Sutro Tower work completed December 2019. This is line item 37 for demolishing old waveguide.
Amount:
$27,648.25

Component Description:
This invoice is for Sutro Tower work completed March 2020. This is line item 37 for demolishing old waveguide.
Amount:
$1,968.00
Tower Mapping

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

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:
See Exhibit 27 Page 8
Amount:
$118.82

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

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

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:
See Exhibit 28 Page 8.
Amount:
$268.66

Component Description:
See Exhibit 24, Line 5
Amount:
$113.67
Special Welding Bolting Inspections STI-67 Information not provided.
Install KFOG Aux

Component Description:
Install KFOG-FM aux antenna. Please see Exhibit 60B STI Line Item 63.
Amount:
$7,698.90

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 60B STI Line Item 63.
Amount:
$9,072.00

Component Description:
Install KFOG-FM aux antenna. Please see Exhibit 60 STI Line Item 63.
Amount:
$8,854.99

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

Component Description:
Third Floor Interim Line Installation. Please see Exhibit 60B STI Line Item 41D.
Amount:
$5,263.52

Component Description:
Install Interim Antenna, Reconnect Line. Please see Exhibit 60B STI Line Item 41F.
Amount:
$86,903.25

Component Description:
Interim Line Wall Penetrations. Please see Exhibit 60B STI Line Item 41E.
Amount:
$3,782.00

Component Description:
This invoice is for Sutro Tower work completed December 2019. This is line item 41D for 3rd floor interim line installation.
Amount:
$4,710.75

Component Description:
Third Floor Interim Line Installation. Please see Exhibit 60B STI Line Item 41D.
Amount:
$509.72
Install Primary KBCW Line

Component Description:
This invoice is for Sutro Tower work completed February 2020. This is line item 38 for installation of KBCW primary transmission line.
Amount:
$21,583.75

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:
This invoice is for Sutro Tower work completed December 2019. This is line item 38 for installation of KBCW primary transmission line.
Amount:
$12,902.50

Component Description:
Install primary transmission line. Please see Exhibit 60C STI Line Item 38.
Amount:
$16,749.75

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:
$188.10

Component Description:
This invoice is for Sutro Tower work completed January 2020. This is line item 38 for installation of KBCW primary transmission line.
Amount:
$10,658.43

Component Description:
Install primary transmission line. Please see Exhibit 60B STI Line Item 38.
Amount:
$17,172.00

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:
Invoice is for Sutro Tower work through 4/30/2018. This amount reflects primary transmission line installation cost.
Amount:
$38,870.08

Component Description:
Install primary transmission line. Please see Exhibit 60B STI Line Item 38.
Amount:
$1,968.00

Component Description:
This invoice is for Sutro Tower work completed November 2019. This is line item 38 for installation of KBCW primary transmission line.
Amount:
$1,667.62

Component Description:
This invoice is for Sutro Tower work completed March 2020. This is line item 38 for installation of KBCW primary transmission line.
Amount:
$11,530.43

Component Description:
Install primary transmission line. Please see Exhibit 60B STI Line Item 38.
Amount:
$122,859.28

Component Description:
Install primary transmission line. Please see Exhibit 60B STI Line Item 38.
Amount:
$623.76

Component Description:
Install primary transmission line. Please see Exhibit 60B STI Line Item 38.
Amount:
$10,423.01

Component Description:
Install primary transmission line. Please see Exhibit 60B STI Line Item 38.
Amount:
$3,621.16

Component Description:
Install primary transmission line. Please see Exhibit 60B STI Line Item 38.
Amount:
$413.56

Component Description:
Install primary transmission line. Please see Exhibit 60B STI Line Item 38.
Amount:
$57,754.21

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

Component Description:
Install primary transmission line. Please see Exhibit 60B STI Line Item 38.
Amount:
$58,699.53

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

Component Description:
Install primary transmission line. Please see Exhibit 60 STI Line Item 38.
Amount:
$35,525.00
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)

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

Component Description:
This invoice is for Sutro Tower work completed March, 2020. This is line item 36 for installation of KBCW primary antenna.
Amount:
$330.01

Component Description:
This invoice is for Sutro Tower work completed February 2020. This is line item 36 for installation of KBCW primary antenna.
Amount:
$142.96

Component Description:
Install KBCW Antenna. Please see Exhibit 60C STI Line Item 36.
Amount:
$41.31

Component Description:
This invoice is for Sutro Tower work completed January 2020. This is line item 35 for demo of KBCW primary antenna.
Amount:
$63.41

Component Description:
This invoice is for Sutro Tower work completed February 2020. This is line item 35 for demo of KBCW primary antenna.
Amount:
$95.12

Component Description:
This invoice is for Sutro Tower work completed December 2019. This is line item 35 for demo of KBCW primary antenna.
Amount:
$63.41

Component Description:
Install KBCW Antenna. Please see Exhibit 60B STI Line Item 36.
Amount:
($16,111.92)

Component Description:
Demo KBCW primary antenna. Please see Exhibit 60B STI Line Item 35.
Amount:
$12,991.89

Component Description:
Demo KBCW primary antenna. Please see Exhibit 60B STI Line Item 35.
Amount:
$1,215.42

Component Description:
Install KBCW Antenna. Please see Exhibit 60B STI Line Item 36.
Amount:
$40,685.83

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

Component Description:
This invoice is for Sutro Tower work completed December 2019. This is line item 36 for installation of KBCW primary antenna.
Amount:
$95.31

Component Description:
Demo KBCW primary antenna. Please see Exhibit 60B STI Line Item 35.
Amount:
$24,087.03

Component Description:
Install KBCW Antenna. Please see Exhibit 60B STI Line Item 36.
Amount:
$21,590.17

Component Description:
Install KBCW Antenna. Please see Exhibit 60B STI Line Item 36.
Amount:
$34,994.36

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

Component Description:
This invoice is for Sutro Tower work completed November 2019. This is line item 36 for installation of KBCW primary antenna.
Amount:
$142.96

Component Description:
This invoice is for Sutro Tower work completed November 2019. This is line item 35 for demo of KBCW primary antenna.
Amount:
$95.12

Component Description:
Demo KBCW primary antenna. Please see Exhibit 60B STI Line Item 35.
Amount:
$36,130.54

Component Description:
Install KBCW Antenna. Please see Exhibit 60B STI Line Item 36.
Amount:
$61,028.74

Component Description:
Install KBCW Antenna. Please see Exhibit 60B STI Line Item 36.
Amount:
$23,284.05

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

Component Description:
This invoice is for Sutro Tower work completed January, 2020. This is line item 36 for installation of KBCW primary antenna.
Amount:
$95.31

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 $204,960.00 $346,435.00 N/A $148,575.76 N/A
Total for all systems $8,060,673.84 $10,087,819.04 N/A $7,115,969.44 N/A
Outside Professional Services $204,960.00 $346,435.00 $148,575.76
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 60B and STI Line 137. $471.42 N/A
Address transition timing and coordination issues w/ other stations and wireless $2,630.00 $2,500.00 N/A N/A N/A
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) $6,687.47 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
TX Room Arch Engineering $41,800.00 $41,800.00 Please See Exhibit 109 for Proposal. Expenses listed separately under Other Expenses. $31,750.00 N/A
Project management of the transition $39,500.00 $211,429.00 See estimate in Exhibit 60C, STI Line 129. $107,891.87 N/A

Components

Actual Information Description File Name
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

Component Description:
Please See Exhibit 60B and STI Line 137.
Amount:
$471.42
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Perform engineering study for new channel assignment and antenna development

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

Component Description:
Engineering Study - New Antenna Development. Please see Exhibit 60B STI Line Item 3.
Amount:
$20.83

Component Description:
Engineering Study - New Antenna Development. Please see Exhibit 60B STI Line Item 3.
Amount:
$229.16

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

Component Description:
Engineering Study for New Channel Assignment.
Amount:
$1,312.50

Component Description:
Engineering Study - New Antenna Development. Please see Exhibit 60B STI Line Item 3.
Amount:
$62.50

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

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

Component Description:
TX Room Arch Engineering. Please see Exhibit 109 for proposal. Expenses listed separately under Other Expenses.
Amount:
$3,600.00

Component Description:
TX Room Arch Engineering. Please see Exhibit 109 for proposal. Expenses listed separately under Other Expenses.
Amount:
$450.00

Component Description:
TX Room Arch Engineering. Please see Exhibit 109 for proposal.
Amount:
$4,350.52

Component Description:
TX Room Arch Engineering. Please see Exhibit 109 for proposal. Expenses listed separately under Other Expenses.
Amount:
$2,700.00

Component Description:
TX Room Arch Engineering. Please see Exhibit 109 for proposal. Expenses listed separately under Other Expenses.
Amount:
$4,579.74

Component Description:
TX Room Arch Engineering. Please see Exhibit 109 for proposal.
Amount:
$3,347.75

Component Description:
TX Room Arch Engineering. Please see Exhibit 109 for proposal. Expenses listed separately under Other Expenses.
Amount:
$8,056.03

Component Description:
TX Room Arch Engineering. Please see Exhibit 109 for proposal. Expenses listed separately under Other Expenses.
Amount:
$1,828.84

Component Description:
TX Room Arch Engineering. Please see Exhibit 109 for proposal.
Amount:
$2,837.12
Project management of the transition

Component Description:
Project Management Sutro. Please see Exhibit 60B STI Line Item 129.
Amount:
$3,344.92

Component Description:
Project Management Sutro. Please see Exhibit 60B STI Line Item 129.
Amount:
$1,180.35

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

Component Description:
Project Management Sutro. Please see Exhibit 60C STI Line Item 129.
Amount:
$5,868.42

Component Description:
Project Management Sutro. Please see Exhibit 60B STI Line Item 129.
Amount:
$1,033.56

Component Description:
Project Management Sutro. Please see Exhibits 86 and 60B STI Line Item 129.
Amount:
($3,020.07)

Component Description:
Project Management Sutro. Please see Exhibit 60B STI Line Item 129.
Amount:
$6,321.74

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

Component Description:
Project Management Sutro. Please see Exhibit 60B STI Line Item 129.
Amount:
$4,280.68

Component Description:
Project Management Sutro. Please see Exhibit 60C STI Line Item 129.
Amount:
$7,344.78

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

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 1/31/2018. This amount reflects Sutro Tower project management cost.
Amount:
$293.75

Component Description:
Project Management Sutro. Please see Exhibit 60C STI Line Item 129.
Amount:
$5,043.53

Component Description:
Project Management Sutro. Please see Exhibit 60B STI Line Item 129.
Amount:
$8,053.96

Component Description:
Project Management Sutro. Please see Exhibit 60B STI Line Item 129.
Amount:
$1,162.50

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

Component Description:
Project Management Sutro. Please see Exhibit 60B STI Line Item 129.
Amount:
$1,183.92

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 29B Page 9
Amount:
$889.58

Component Description:
Project Management Sutro. Please see Exhibit 60B STI Line Item 129.
Amount:
$4,248.72

Component Description:
Project Management Sutro. Please see Exhibit 60B STI Line Item 129.
Amount:
$7,881.91

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

Component Description:
Project Management Sutro. Please see Exhibit 60C STI Line Item 129.
Amount:
$8,968.54

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

Component Description:
Project Management Sutro. Please see Exhibit 60C STI Line Item 129.
Amount:
$4,799.88

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:
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

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

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

Component Description:
Project Management Sutro. Please see Exhibit 60C STI Line Item 129.
Amount:
$4,189.44

Component Description:
Project Management Sutro. Please see Exhibit 60C STI Line Item 129.
Amount:
$4,984.55

Component Description:
Project Management Sutro. Please see Exhibit 60C STI Line Item 129.
Amount:
$4,376.44

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

Component Description:
Project Management Sutro. Please see Exhibit 60B STI Line Item 129.
Amount:
$6,651.00

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 $1,181,296.48 $1,173,996.48 N/A $1,028,111.51 N/A
Total for all systems $8,060,673.84 $10,087,819.04 N/A $7,115,969.44 N/A
Other Expenses $1,181,296.48 $1,173,996.48 $1,028,111.51
DTV Medical Facility Notification $11,550.00 $4,250.00 Please See Exhibit 123. $4,250.00 N/A
Coaxial Cable $2,239.86 $2,239.86 Coaxial cable and connectors. Required for transmitter room wiring. Please see quotes in Exhibits 129 and 131. Includes actual freight shown in Exhibit 130. $2,239.86 N/A
VSWR Monitoring $263,206.00 $263,206.00 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 60C and STI Line 131. $236,859.32 N/A
Local Zoning $204,750.00 $204,750.00 Includes Legal Fees. Please See Exhibit 60C and STI Lines 56 and 139. $200,006.06 N/A
TX Room Abatement $77,500.00 $77,500.00 Please see Exhibit 107 for Proposal. $77,500.00 N/A
Equipment Delivery and Handling Charges $35,417.00 $35,417.00 Please See Exhibit 60C and STI Line 127. $23,401.73 N/A
TX Room Arch Eng Expenses $8,000.00 $8,000.00 Please see proposal in Exhibit 109. Engineering fees listed separately under Outside Professional Services. $1,012.02 N/A
As Built Drawings - STI 54A $16,400.00 $16,400.00 Please see STI quotation Exhibit 60B, line 54A. $9,707.76 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. $12,916.48 N/A
Equipment Storage $20,833.00 $20,833.00 Please see Exhibit 15. N/A N/A
MVPD Notification of Channel Change $2,250.00 $2,250.00 Please see quote provided as Exhibits 125 and 127. $2,250.00 N/A
Alternate Site Studies $109,012.00 $109,012.00 Preliminary repack study, Alternate site studies, and Prelim TL Parts List. (Please See Exhibit 60B and STI Lines# 1, 2, and 4) $106,427.76 N/A
Architectural Plans $58,583.00 $58,583.00 Pro rata Share of Architectural Plans, Building Mapping, Update Plans. Please See Exhibit 60B and STI Line 54 $58,417.68 N/A
Fork Lift Rental $48,428.00 $48,428.00 Required to move equipment from storage to transmitter and combiner room, throughout site. Please See Exhibit 60C and STI Line 125. $21,869.31 N/A
Glycol Containment - STI 6D $911.00 $911.00 Please see Exhibit 102 for estimate. STI Cost Category 6D. $911.00 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
Primary Transmitter Shipping $30,504.61 $30,504.61 GatesAir Actual shipping for comparable transmitter. Please see Exhibit 78. $30,504.61 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. $9,702.90 N/A
Sales Tax - Sutro Tower $78,460.00 $78,460.00 9.5% San Francisco Sales Tax - on Sutro Tower, Inc. materials only. Please See Exhibit 60C and STI Line 141. $76,212.01 N/A
Sales Tax - Transmitter $144,776.01 $144,776.01 California State Sales Tax. Please see Exhibit 78. $144,776.01 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
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

Components

Actual Information Description File Name
DTV Medical Facility Notification

Component Description:
Health Care Notification. Please see exhibit 123 for quote.
Amount:
$4,250.00
Coaxial Cable

Component Description:
Coaxial cable and freight. Required for transmitter room wiring. Please see quote in Exhibit 129. Includes freight.
Amount:
$1,858.28

Component Description:
Coaxial cable connectors and freight. Required for transmitter room wiring. Please see quote in Exhibit 131. Includes freight.
Amount:
$381.58
VSWR Monitoring

Component Description:
VSWR Monitoring. Please see Exhibit 60B STI Line Item 131.
Amount:
$8,184.93

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

Component Description:
Reallocation of costs due to an additional station sharing these expenses. Please see Exhibit 103 for a detailed explanation.
Amount:
($39,949.08)

Component Description:
VSWR Monitoring. Please see Exhibit 60B STI Line Item 131.
Amount:
$10,092.46

Component Description:
VSWR Monitoring. Please see Exhibit 60C STI Line Item 131.
Amount:
$55,395.09

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

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

Component Description:
VSWR Monitoring. Please see Exhibit 60C STI Line Item 131.
Amount:
$12,508.06

Component Description:
VSWR Monitoring. Please see Exhibit 60B STI Line Item 131.
Amount:
$34,714.49

Component Description:
VSWR Monitoring. Please see Exhibit 60B STI Line Item 131.
Amount:
$4,852.14

Component Description:
VSWR Monitoring. Please see Exhibit 60B STI Line Item 131.
Amount:
$1,762.03

Component Description:
VSWR Monitoring. Please see Exhibit 60C STI Line Item 131.
Amount:
$15,562.30

Component Description:
VSWR Monitoring. Please see Exhibit 60B STI Line Item 131.
Amount:
$9,726.80

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

Component Description:
VSWR Monitoring. Please see Exhibit 60B STI Line Item 131.
Amount:
$4,241.86

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 60C STI Line Item 131.
Amount:
$9,057.92

Component Description:
VSWR Monitoring. Please see Exhibit 60B STI Line Item 131.
Amount:
$2,937.55

Component Description:
VSWR Monitoring. Please see Exhibit 60C STI Line Item 131.
Amount:
$2,699.98

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 60B STI Line Item 131.
Amount:
$20,420.87

Component Description:
VSWR Monitoring. Please see Exhibit 60B STI Line Item 131.
Amount:
$4,005.14

Component Description:
VSWR Monitoring. Please see Exhibit 60C STI Line Item 131.
Amount:
$8,763.09

Component Description:
VSWR Monitoring. Please see Exhibit 60B STI Line Item 131.
Amount:
$11,567.52

Component Description:
VSWR Monitoring. Please see Exhibit 60C STI Line Item 131.
Amount:
$9,563.50

Component Description:
VSWR Monitoring. Please see Exhibit 60C STI Line Item 131.
Amount:
$19,035.80

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

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

Component Description:
Legal Fees. Please see Exhibit 60B STI Line Item 139.
Amount:
$435.33

Component Description:
Legal Fees. Please see Exhibit 60B STI Line Item 139.
Amount:
$1,260.24

Component Description:
Building Permits. Please see Exhibit 60C STI Line Item 56.
Amount:
$6,894.36

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

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

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

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

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 5/31/2018. This amount reflects building permit costs.
Amount:
$704.66

Component Description:
Legal Fees. Please see Exhibit 60B STI Line Item 139.
Amount:
$44.78

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 60B STI Line Item 56.
Amount:
$11,378.44

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

Component Description:
Building Permits. Please see Exhibit 60C STI Line Item 56.
Amount:
$5,614.77

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

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

Component Description:
Building Permits. Please see Exhibit 60B STI Line Item 56.
Amount:
$19,207.92

Component Description:
Invoice is for Sutro Tower work through 2/28/2018. This amount reflects building permit cost.
Amount:
$67.68

Component Description:
Building Permits. Please see Exhibit 60B STI Line Item 56.
Amount:
$26,769.63

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

Component Description:
Legal Fees. Please see Exhibit 60C STI Line Item 139.
Amount:
$148.20

Component Description:
Building Permits. Please see Exhibit 60B STI Line Item 56.
Amount:
$9,761.92

Component Description:
Legal Fees. Please see Exhibit 60B STI Line Item 139.
Amount:
$1,073.22

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:
Legal Fees. Please see Exhibits 60B STI Line Item 139 and 87.
Amount:
($2,547.67)

Component Description:
Building Permits. Please see Exhibit 60B STI Line Item 56.
Amount:
$1,685.06

Component Description:
Building Permits. Please see Exhibit 60C STI Line Item 56.
Amount:
$2,091.22

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

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

Component Description:
Building Permits. Please see Exhibit 60C STI Line Item 56.
Amount:
$3,829.31

Component Description:
Building Permits. Please see Exhibit 60B STI Line Item 56.
Amount:
$12,260.62

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

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

Component Description:
Building Permits. Please see Exhibit 60C STI Line Item 56.
Amount:
$3,654.06

Component Description:
Legal Fees. Please see Exhibit 60B STI Line Item 139.
Amount:
$143.31

Component Description:
Legal Fees. Please see Exhibit 60B STI Line Item 139.
Amount:
$280.04

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

Component Description:
Building Permits. Please see Exhibit 60C STI Line Item 56.
Amount:
$5,844.12

Component Description:
Legal Fees. Please see Exhibit 60B STI Line Item 139.
Amount:
$214.97

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

Component Description:
Legal Fees. Please see Exhibit 60B STI Line Item 139.
Amount:
$217.68

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

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

Component Description:
Building Permits. Please see Exhibit 60B STI Line Item 56.
Amount:
$8,688.85

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

Component Description:
Building Permits. Please see Exhibits 60B STI Line Item 56 and 79A.
Amount:
($6,048.17)

Component Description:
Building Permits. Please see Exhibit 60B STI Line Item 56.
Amount:
$3,973.57

Component Description:
Building Permits. Please see Exhibit 60C STI Line Item 56.
Amount:
$2,622.33

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:
See Exhibit 28 Page 8
Amount:
$537.93

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

Component Description:
Building Permits. Please see Exhibit 60B STI Line Item 56.
Amount:
$9,527.24

Component Description:
Building Permits. Please see Exhibit 60B STI Line Item 56.
Amount:
$3,420.67

Component Description:
Building Permits. Please see Exhibit 60B STI Line Item 56.
Amount:
$5,171.32

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

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

Component Description:
Building Permits. Please see Exhibit 60C STI Line Item 56.
Amount:
$3,971.00

Component Description:
Legal Fees. Please see Exhibit 60C STI Line Item 139.
Amount:
$367.24
TX Room Abatement

Component Description:
Abatement service per quotation in Exhibit 107.
Amount:
$77,500.00
Equipment Delivery and Handling Charges

Component Description:
Shipping Delivery Handling. Please see Exhibit 60C STI Line Item 127.
Amount:
$3,413.50

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

Component Description:
Shipping Delivery Handling. Please see Exhibit 60 STI Line Item 127.
Amount:
$1,022.48

Component Description:
Shipping Delivery Handling. Please see Exhibit 60 STI Line Item 127
Amount:
$293.23

Component Description:
Shipping Delivery Handling. Please see Exhibit 60C STI Line Item 127.
Amount:
$2,891.23

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 Exhibits 85 and 60B STI Line Item 127.
Amount:
($262.41)

Component Description:
Shipping Delivery Handling. Please see Exhibit 60C STI Line Item 127.
Amount:
$4,366.14

Component Description:
Shipping Delivery Handling. Please see Exhibit 60C STI Line Item 127.
Amount:
$189.21

Component Description:
Shipping Delivery Handling. Please see Exhibit 60 STI Line Item 127.
Amount:
$1,876.31

Component Description:
Shipping Delivery Handling. Please see Exhibit 60 STI Line Item 127.
Amount:
$7.93

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:
$1,125.91

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

Component Description:
Shipping Delivery Handling. Please see Exhibit 60C STI Line Item 127.
Amount:
$88.51

Component Description:
Shipping Delivery Handling. Please see Exhibit 60 STI Line Item 127.
Amount:
$378.04

Component Description:
Shipping Delivery Handling. Please see Exhibit 60C STI Line Item 127.
Amount:
$2,993.34

Component Description:
Shipping Delivery Handling. Please see Exhibit 60 STI Line Item 127.
Amount:
$270.19

Component Description:
Shipping Delivery Handling. Please see Exhibit 60 STI Line Item 127.
Amount:
$1,801.45

Component Description:
Shipping Delivery Handling. Please see Exhibit 60C STI Line Item 127.
Amount:
$1,223.61

Component Description:
Shipping Delivery Handling. Please see Exhibit 60C STI Line Item 127.
Amount:
$264.22
TX Room Arch Eng Expenses

Component Description:
Invoice is for transmitter room Architectural, Electrical, and Mechanical Engineering. This cost is expenses.
Amount:
$368.20

Component Description:
Invoice is for transmitter room Architectural, Electrical, and Mechanical Engineering. This cost is expenses.
Amount:
$179.07

Component Description:
Invoice is for transmitter room Architectural, Electrical, and Mechanical Engineering. This cost is expenses.
Amount:
$761.35

Component Description:
Invoice is for transmitter room Architectural, Electrical, and Mechanical Engineering. This cost is expenses.
Amount:
$0.10

Component Description:
Invoice is for transmitter room Architectural, Electrical, and Mechanical Engineering. This cost is expenses.
Amount:
$15.40

Component Description:
Invoice is for transmitter room Architectural, Electrical, and Mechanical Engineering. This cost is expenses.
Amount:
$35.00

Component Description:
Invoice is for transmitter room Architectural, Electrical, and Mechanical Engineering. This cost is expenses.
Amount:
$17.50

Component Description:
Invoice is for transmitter room Architectural, Electrical, and Mechanical Engineering. This cost is expenses.
Amount:
$3.60
As Built Drawings - STI 54A

Component Description:
As Built Drawings. Please see Exhibit 60C STI Line Item 54A.
Amount:
$1,442.40

Component Description:
As Built Drawings. Please see Exhibit 60C STI Line Item 54A.
Amount:
$1,522.23

Component Description:
As Built Drawings. Please see Exhibit 60C STI Line Item 54A.
Amount:
$1,705.88

Component Description:
As Built Drawings. Please see Exhibit 60C STI Line Item 54A.
Amount:
$4,959.43

Component Description:
As Built Drawings. Please see Exhibit 60C STI Line Item 54A.
Amount:
$77.82
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:
$453.97

Component Description:
Disposal, Removal, Patches, etc. Please see Exhibit 60C STI Line Item 123.
Amount:
$485.94

Component Description:
Disposal, Removal, Patches, etc. Please see Exhibit 60C STI Line Item 123.
Amount:
$852.14

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

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 60C STI Line Item 123.
Amount:
$1,028.57

Component Description:
Disposal, Removal, Patches, etc. Please see Exhibit 60B STI Line Item 123.
Amount:
$200.78

Component Description:
Disposal, Removal, Patches, etc. Please see Exhibit 60C STI Line Item 123.
Amount:
$1,335.51

Component Description:
Disposal, Removal, Patches, etc. Please see Exhibit 60C STI Line Item 123.
Amount:
$2,171.28

Component Description:
Disposal, Removal, Patches, etc. Please see Exhibits 60B STI Line Item 123 and 83.
Amount:
($990.52)

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

Component Description:
Disposal, Removal, Patches, etc. Please see Exhibit 60B STI Line Item 123.
Amount:
$445.16
Equipment Storage Information not provided.
MVPD Notification of Channel Change

Component Description:
MVPD Notification. Please see quote in Exhibit 125.
Amount:
$1,250.00

Component Description:
RF Notification - Second Effort. Please see quote in Exhibit 127.
Amount:
$1,000.00
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
Architectural Plans

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

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

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

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

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:
Architectural Plans. Please see Exhibit 60B STI Line Item 54.
Amount:
$340.56

Component Description:
Architectural Plans. Please see Exhibit 60B STI Line Item 54.
Amount:
$249.21

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

Component Description:
Architectural Plans. Please see Exhibit 60B STI Line Item 54.
Amount:
$7,103.48

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

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 3/31/2018. This amount reflects architectural planning costs.
Amount:
$6,107.75

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

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

Component Description:
Architectural Plans. Please see Exhibit 60B STI Line Item 54.
Amount:
$1,332.28

Component Description:
Architectural Plans. Please see Exhibit 60B STI Line Item 54.
Amount:
$5,780.19
Fork Lift Rental

Component Description:
Fork Lift Rental. Please see Exhibit 60C STI Line Item 125.
Amount:
$780.52

Component Description:
Fork Lift Rental. Please see Exhibits 65A and 60B STI Line Item 125.
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 60C STI Line Item 125.
Amount:
$780.52

Component Description:
Fork Lift Rental. Please see Exhibit 60B STI Line Item 125.
Amount:
$757.78

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

Component Description:
Fork Lift Rental. Please see Exhibit 60B STI Line Item 125.
Amount:
$757.78

Component Description:
Fork Lift Rental. Please see Exhibit 60B STI Line Item 125.
Amount:
$757.78

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

Component Description:
Fork Lift Rental. Please see Exhibit 60B STI Line Item 125.
Amount:
$757.78

Component Description:
Fork Lift Rental. Please see Exhibit 60C STI Line Item 125.
Amount:
$757.78

Component Description:
Fork Lift Rental. Please see Exhibit 60B STI Line Item 125.
Amount:
$757.78

Component Description:
Fork Lift Rental. Please see Exhibit 60B STI Line Item 125.
Amount:
$757.78

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

Component Description:
Fork Lift Rental. Please see Exhibit 60C STI Line Item 125.
Amount:
$780.52

Component Description:
Fork Lift Rental. Please see Exhibit 60B STI Line Item 125.
Amount:
$757.78

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

Component Description:
Fork Lift Rental. Please see Exhibit 60C STI Line Item 125.
Amount:
$780.52

Component Description:
Invoice is for Sutro Tower work through 4/30/2018. 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 60C STI Line Item 125.
Amount:
$757.78

Component Description:
Fork Lift Rental. Please see Exhibit 60B STI Line Item 125.
Amount:
$757.78

Component Description:
Fork Lift Rental. Please see Exhibits 84 and 60B STI Line Item 125.
Amount:
($1,348.80)

Component Description:
Fork Lift Rental. Please see Exhibit 60B STI Line Item 125.
Amount:
$757.78

Component Description:
Fork Lift Rental. Please see Exhibit 60B STI Line Item 125.
Amount:
$757.78

Component Description:
Fork Lift Rental. Please see Exhibit 60C STI Line Item 125.
Amount:
$780.52

Component Description:
Invoice is for Sutro Tower work through 2/28/2018. 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 60C STI Line Item 125.
Amount:
$780.52

Component Description:
Invoice is for Sutro Tower work through 6/30/2018. This amount reflects fork lift rental cost.
Amount:
$858.33
Glycol Containment - STI 6D

Component Description:
Glycol containment pan. Please see Exhibit 60C STI Line Item 6D.
Amount:
$911.00
KFOG Interim Antenna Information not provided.
Primary Transmitter Shipping

Component Description:
Transmitter Shipping. Please see Exhibit 78.
Amount:
$30,504.61
Public Relations

Component Description:
Permit Public Relations. Please see Exhibit 60C STI Line Item 57.
Amount:
$632.14

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

Component Description:
Permit Public Relations. Please see Exhibit 60C STI Line Item 57.
Amount:
$267.85

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

Component Description:
Permit Public Relations. Please See Exhibit 60B STI Line Item 57.
Amount:
$696.42

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

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

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

Component Description:
Permit Public Relations. Please See Exhibit 60B STI Line Item 57.
Amount:
$557.14

Component Description:
Permit Public Relations. Please See Exhibits 60B STI Line Item 57 and 80.
Amount:
$137.50

Component Description:
Permit Public Relations. Please See Exhibit 60B STI Line Item 57.
Amount:
$364.28

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

Component Description:
Permit Public Relations. Please see Exhibit 60C STI Line Item 57.
Amount:
$64.28

Component Description:
Permit Public Relations. Please See Exhibit 60B STI Line Item 57.
Amount:
$1,392.85

Component Description:
Permit Public Relations. Please see Exhibit 60C STI Line Item 57.
Amount:
$192.85

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

Component Description:
Permit Public Relations. Please See Exhibit 60B STI Line Item 57.
Amount:
$107.14

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

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 60B STI Line Item 57.
Amount:
$942.85

Component Description:
Permit Public Relations. Please See Exhibits 60B STI Line Item 57 and 80.
Amount:
($700.57)

Component Description:
Permit Public Relations. Please see Exhibit 60C STI Line Item 57.
Amount:
$150.00

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

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

Component Description:
See Exhibit 27 - Page 8
Amount:
$62.50

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

Component Description:
Permit Public Relations. Please See Exhibit 60B STI Line Item 57.
Amount:
$396.42

Component Description:
Permit Public Relations. Please See Exhibit 60B STI Line Item 57.
Amount:
$139.28

Component Description:
Permit Public Relations. Please see Exhibit 60C STI Line Item 57.
Amount:
$771.42

Component Description:
Credit Memo. See Exhibit 96.
Amount:
($2,214.71)

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

Component Description:
Permit Public Relations. Please See Exhibit 60B STI Line Item 57.
Amount:
$310.71

Component Description:
Permit Public Relations. Please see Exhibit 60C STI Line Item 57.
Amount:
$225.00

Component Description:
Permit Public Relations. Please See Exhibit 60B STI Line Item 57.
Amount:
$439.28

Component Description:
Permit Public Relations. Please see Exhibit 60C STI Line Item 57.
Amount:
$64.28

Component Description:
See Exhibit 28 Page 8
Amount:
$212.50
Sales Tax - Sutro Tower

Component Description:
Sales Tax. Please see Exhibit 60B STI Line Item 141.
Amount:
$5,685.63

Component Description:
Sales Tax. Please see Exhibit 60 STI Line Item 141.
Amount:
$5,025.77

Component Description:
Sales Tax. Please see Exhibit 60B STI Line Item 141.
Amount:
$10,211.61

Component Description:
Sales Tax. Please see Exhibit 60B STI Line Item 141.
Amount:
$1,334.27

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

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:
$1.09

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

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

Component Description:
Sales Tax. Please see Exhibit 60B STI Line Item 141.
Amount:
($7,776.34)

Component Description:
Sales Tax. Please see Exhibit 60B STI Line Item 141.
Amount:
$10,319.59
Sales Tax - Transmitter

Component Description:
California State Sales Tax. Please see Exhibit 78.
Amount:
$144,776.01
Site Survey

Component Description:
Site Survey. Please see Exhibits 47 and 48.
Amount:
$9,147.00
Update Architectural Plans STI55 Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $8,060,673.84 $10,087,819.04 $7,115,969.44

Reimbursement Status

Back to Top
Question Response
The facility has ceased operating on its pre-auction channel. Yes
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


11/09/2020

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.

Andrew J Siegel

Assistant Secretary


11/09/2020

Attachments

Back to Top