Skip to main content Skip to footer and contact information
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:
48837
Service:
DCA
Call Sign:
KCOR-CD
Channel:
27 (UHF)
File Number:
0000028203
FRN:
0015540941
Date Submitted:
08/02/2021

Applicant Information

Back to Top ↑

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

UNIMAS PARTNERSHIP SAN ANTONIO

Doing Business As: UNIMAS PARTNERSHIP SAN ANTONIO

CHRISTOPHER G. WOOD

5999 CENTER DRIVE

SUITE 4083

LOS ANGELES, CA 90045

United States

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

Theodore Stoner

VP Distribution Technology Strategy

Univision Management Company

Theodore Stoner

9405 NW 41st Street

Miami, FL 33178

United States

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

Broadcaster Information and Transition Plan

Back to Top ↑
Question Response
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. No
Briefly describe transition plan Install new antenna and transmission line at new transmitter site, acquire new mask filter, relocate and reinstall existing transmitter. See attached Implementation Plan for details.

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 Retune Existing
Use Primary (Main)
Ownership Owned
Owner 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 GatesAir
Model UAXT-2AT
Year 2015
Type Solid State
Solid State Cooling Air Cooled
Solid State Power capacity 1.8 kW

Primary Transmitter

Back to Top ↑

Retuning Transmitter Costs

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

Primary Transmitter

Back to Top ↑

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) No
Power N/A
Rigid Conduit and Wiring No
Size N/A
Length N/A
Other Electrical Service 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? No
Size N/A
Channel 14 Costs Is an RF Consulting Engineer needed? N/A
Is a channel 14 Mask Filer needed? N/A
Is additional field engineering time needed? N/A
Number of Days N/A

Primary Transmitter

Back to Top ↑

Other Transmitter Cost Not Listed

Name Description

Primary Transmitter - Additional RF Parts

Primary Transmitter - Additional RF Parts

Antennas

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

Primary Antenna

Back to Top ↑

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing antenna shared with another station or stations? No
Is the existing antenna directional? Yes
Is antenna in operating condition? Yes
Is antenna located on or in close proximity to an antenna farm? No
Existing Antenna Manufacturer and Type Class Class A
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Slotted Coaxial
Number of Stations Supported N/A
Number of Panels N/A
Design power capacity in use N/A
Lower Limit N/A
Upper Limit N/A
Other Antenna Type N/A
ERP: 15.0 kW
Manufacturer
Model AL8W-34
Year 2015

Primary Antenna

Back to Top ↑

New Antenna Costs

Section Question Response
New Antenna Description Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? No
New Antenna Manufacturer and Types Class Class A
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: 15.0 kW
Manufacturer
Model TLP-12B/VP
Year 2018
Justification for New Antenna Existing antenna is narrowband, incapable of operation on new channel 27. Will also move new antenna to new transmission site site due to the fact that the pole on which the current antenna is located cannot support the new antenna and line.

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? No
Broadband or Single Channel? N/A
Feed Line Size N/A
Side Mount Brackets Do you require the separate purchase of side mount brackets for a high power antenna? No
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? No
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Primary Antenna

Back to Top ↑

Other Antenna Cost Not Listed

Information not provided.

Transmission Line

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

Primary Transmission Line

Back to Top ↑

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 Flexible Air
Diameter 1 5/8 inches
Other Diameter N/A
Segment Length N/A
Other Segment Length N/A
Number of parallel runs 1
Length 100 feet per run

Primary Transmission Line

Back to Top ↑

New Transmission Line

Section Question Response
New Transmission Line Costs Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? No
Type Flexible Air
Diameter 3 inches
Other Diameter N/A
Segment Length N/A
Other Segment Length N/A
Number of parallel runs 1
Length 600 feet per run
Justification for New Transmission Line Change in transmitter site due to the fact that the pole on which the current antenna is located cannot support the new antenna and line.

Primary 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? No
Is this tower currently shared with any other stations? No
One or more FM, AM or TV radio broadcaster(s) N/A
Others Types of Users N/A
Is tower documented for structural analysis? Yes
Is tower compliant with Rev G? Unknown
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1053689
Coordinates (NAD83) Latitude (NAD83) 29° 25' 06.0" N-
Longitude (NAD83) 098° 29' 32.0" W-
Overall Structure Height 604.00 feet
Support Structure Height 600.71 feet
Ground Elevation Above Mean Sea Level (AMSL) 629.91 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner Crown Castle Towers 06-2 LLC
Date Constructed 01/01/1998


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

Primary Tower

Back to Top ↑

Tower Rigging Costs

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

Primary Tower

Back to Top ↑

Other Tower Expenses Not Listed

Information not provided.

Primary Tower

Back to Top ↑

Add Tower

Section Question Response
Existing Tower Description Type of change Move Equipment
Tower Use Primary (Main)
Description of Use N/A
Ownership Leased
Is this tower consider Complex? Located on Building
Is this tower currently shared with any other stations? No
One or more FM, AM or TV radio broadcaster(s) N/A
Others Types of Users N/A
Is tower documented for structural analysis? Yes
Is tower compliant with Rev G? Unknown
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1054137
Coordinates (NAD83) Latitude (NAD83) 29° 25' 42.0" N-
Longitude (NAD83) 098° 29' 33.0" W-
Overall Structure Height 557.08 feet
Support Structure Height 557.08 feet
Ground Elevation Above Mean Sea Level (AMSL) 671.91 feet
Structure Type BANT - Building with an Antenna
Tower Owner CENTURY/NBC BANK PLAZA, LTD DBA = WESTON CENTRE
Date Constructed 01/01/1998


Primary Tower

Back to Top ↑

Tower Rigging Costs

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

Primary Tower

Back to Top ↑

Other Tower Expenses Not Listed

Information not provided.

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 595
Explanation Please see attached Widelity quote.
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 No
For Main Facility Yes
Prepare engineering section of Form FCC License to Cover Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare request for Special Temporary Authority No
Quantity N/A
Do you have Distributed Transmission System engineering services? N/A
Critical Facility N/A
Terrain-Shielded Facility N/A
Attorney and Other Outside Consulting Services Prepare and file Form FCC Construction Permit Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare and file Form FCC License to Cover Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare request for Special Temporary Authority Yes
Quantity 1
NEPA Section 106 environmental review No
Environmental Assessment No
ASR Modification No
FAA Consultation (including preparation of FAA Form 7460) No
Negotiation of Lease and other Matter for Shared Locations Yes
Prepare or Review FCC Form 399 for Reimbursement Yes
Address transition timing and coordination issues w/ other stations and wireless providers Yes
RF Field Engineering Services Comprehensive coverage verification via field study No
RF exposure measurements No
Additional Field Engineering Service No
Number of Days N/A
Justification N/A

Outside Professional Services Costs

Back to Top ↑

Other Professional Services Expenses Not Listed

Information not provided.

Other Expenses

Back to Top ↑
Section Question Response
AM Pattern Disturbance Is an Impact Study needed? No
Is Remediation needed? No
Facility Expenses Name N/A
Other Distributed Transmission System Expenses Not listed N/A
Name N/A
Is Notification of a Medical Facility required as a result of DTV broadcasting? Yes
Permit and Filing Costs Local Zoning No
Non-zoning permits Yes
BLM or NFS Coordination No
FCC Construction Permit Minor Change No
FCC License to Cover Application Yes
FCC Special Temporary Authority Application Yes
Other Miscellaneous Expenses Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? Yes
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? 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

Internal Labor

Internal Univision Labor directly associated with Repack

FCC Form 2100 Major Change Construction Permit

Major Modification Construction Permit

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 $120,005.93 $34,065.98 N/A $19,065.98 N/A
Total for all systems $1,219,091.38 $922,380.60 N/A $371,508.56 N/A
Primary Transmitter UAXT-2AT $120,005.93 $34,065.98 $19,065.98
3 kW mask filter $4,155.00 $8,415.05 See Estimated Cost Justification KCOR-CD-110-1st Primary Transmitter - New Mask Filter v1 $8,415.05 N/A
Primary Transmitter - Additional RF Parts $10,650.93 $10,650.93 Please see Myat, Inc. quote 90005225 Including Proof of Performance work done by Marsand, Inc. Invoice 7408 $10,650.93 N/A
UHF and VHF - minor banding issues $105,200.00 $15,000.00 N/A N/A N/A

Components

Actual Information Description File Name
3 kW mask filter

Component Description:
Mask Filter
Amount:
$1,000.00

Component Description:
1 5/8in EIA Inner Joining Kit
Amount:
$7,415.05
Primary Transmitter - Additional RF Parts

Component Description:
Proof of Performance
Amount:
$4,500.00

Component Description:
FINE MATCHER 1 5/8 UHF CH 27
Amount:
$736.49

Component Description:
TRANS. LINE ASSY. 1 5/8
Amount:
$5,414.44
UHF and VHF - minor banding issues 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 $33,030.00 $29,150.00 N/A $20,498.00 N/A
Total for all systems $1,219,091.38 $922,380.60 N/A $371,508.56 N/A
Primary Antenna TLP-12B/VP $33,030.00 $29,150.00 $20,498.00
UHF - Lower Power Side Mount, Class A One Station antenna -- basic $26,300.00 $22,750.00 Antenna equivalency analysis attached $14,098.00 N/A
Sweep test of existing antenna $6,730.00 $6,400.00 N/A $6,400.00 N/A

Components

Actual Information Description File Name
UHF - Lower Power Side Mount, Class A One Station antenna -- basic

Component Description:
35% payment prior to shipment (2nd payment) (H-POL only, like for like antenna quote)
Amount:
$4,934.30

Component Description:
UHF - LOWER POWER SIDE MOUNT
Amount:
$4,229.40

Component Description:
35% payment upon receipt of order (H-POL only, like for like antenna quote)
Amount:
$4,934.30
Sweep test of existing antenna

Component Description:
OTHER
Amount:
$1,920.00

Component Description:
Sweep Test New Primary Antenna
Amount:
$2,240.00

Component Description:
Sweep Test New Primary Antenna
Amount:
$2,240.00

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 $35,400.00 $18,480.00 N/A $6,108.11 N/A
Total for all systems $1,219,091.38 $922,380.60 N/A $371,508.56 N/A
Primary Transmission Line $35,400.00 $18,480.00 $6,108.11
Flexible Air Transmission Line - dielectric, 3" $35,400.00 $18,480.00 N/A $6,108.11 N/A

Components

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

Component Description:
HELIFLEX 3in Low Loss Air Dielectric Cable
Amount:
$6,108.11

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 $802,100.00 $563,585.42 N/A $103,285.46 N/A
Total for all systems $1,219,091.38 $922,380.60 N/A $371,508.56 N/A
Primary Tower BANT $421,000.00 $409,500.00 $4,032.31
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $421,000.00 $409,500.00 Change in transmitter site due to the fact that the pole on which the current antenna is located cannot support the new antenna and line. $4,032.31 N/A
Primary Tower TOWER $381,100.00 $154,085.42 $99,253.15
Tall Tower (greater than 500') $210,500.00 $96,885.42 please see Estimated Cost Justification KCOR-CD-410-Existing Primary Tower - Tall Tower - Tower Rigging and Equipment V1 $95,203.15 N/A
Minor tower reinforcement/modifications $158,000.00 $50,000.00 N/A $0.00 N/A
Structural engineering tower load study for well documented tower $12,600.00 $7,200.00 N/A $4,050.00 N/A

Components

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

Component Description:
LABOR
Amount:
$4,032.31
Tall Tower (greater than 500')

Component Description:
Change to original scope of work - Antenna Heading Measurements
Amount:
$2,918.37

Component Description:
Tax left off invoice 819133-1R
Amount:
$3,506.25

Component Description:
Full Contract Amount
Amount:
$1,196.03

Component Description:
1st Half of Contract
Amount:
$700.00

Component Description:
KCOR Project
Amount:
$44,382.50

Component Description:
Contract Amount Due - Full execution of agreement - 50%
Amount:
$42,500.00
Minor tower reinforcement/modifications Information not provided.
Structural engineering tower load study for well documented tower

Component Description:
Structural Analysis
Amount:
$2,500.00

Component Description:
Tower equipment & Rigging costs - Structural engineering tower load study for well documented tower
Amount:
$2,650.00

Component Description:
Tower equipment & Rigging costs - Structural engineering tower load study for well documented tower
Amount:
$500.00

Component Description:
Re-Run/Structural Analysis
Amount:
$1,550.00

Cost Information

Back to Top ↑

Outside Professional Services

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate 		Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $126,880.00 $176,268.75 N/A $162,877.00 N/A
Total for all systems $1,219,091.38 $922,380.60 N/A $371,508.56 N/A
Outside Professional Services $126,880.00 $176,268.75 $162,877.00
Project management of the transition $94,010.00 $155,000.00 The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. $154,601.70 N/A
Attorney Fees - Negotiation of lease and other matters for shared locations $4,210.00 $4,000.00 N/A $715.05 N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $2,250.00 N/A N/A N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $2,500.00 N/A $935.25 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
Prepare and or review reimbursement form $2,630.00 $2,500.00 N/A N/A N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $3,680.00 $3,965.85 The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. $3,965.85 N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,155.00 $3,000.00 N/A $2,106.25 N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $1,187.50 The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. $187.50 N/A
Address transition timing and coordination issues w/ other stations and wireless $2,630.00 $365.40 Please see KCOR-CD Transition Timing and Coordination Budget Revision Justification Letter $365.40 N/A

Components

Actual Information Description File Name
Project management of the transition

Component Description:
Project management Services
Amount:
$247.00

Component Description:
Project Management
Amount:
$1,237.30

Component Description:
Project Management
Amount:
$450.00

Component Description:
Project management services
Amount:
$228.15

Component Description:
Project management Services
Amount:
$506.35

Component Description:
Project Management Services
Amount:
$418.90

Component Description:
Project management Services
Amount:
$595.00

Component Description:
Project management
Amount:
$351.65

Component Description:
Project management Services
Amount:
$212.50

Component Description:
Project Management
Amount:
$4,419.90

Component Description:
Project Management Services
Amount:
$280.00

Component Description:
Project Management Services
Amount:
$390.00

Component Description:
Project Management
Amount:
$4,419.05

Component Description:
Project management Services
Amount:
$615.00

Component Description:
Project management Services
Amount:
$302.90

Component Description:
Project Management Services
Amount:
$329.22

Component Description:
Project management Services
Amount:
$156.25

Component Description:
Project Management Services
Amount:
$169.00

Component Description:
Project Management Services
Amount:
$687.50

Component Description:
Project Management
Amount:
$141.00

Component Description:
Project management Services
Amount:
$377.50

Component Description:
Project Management
Amount:
$61.50

Component Description:
Project Management Services
Amount:
$418.75

Component Description:
Project Management Services
Amount:
$238.75

Component Description:
Project Management Services
Amount:
$234.00

Component Description:
Project Management Services
Amount:
$1,120.30

Component Description:
Project management
Amount:
$347.50

Component Description:
Project Management Services
Amount:
$1,126.90

Component Description:
Project Management
Amount:
$4,493.45

Component Description:
Project Management
Amount:
$370.52

Component Description:
Project Management Services
Amount:
$882.64

Component Description:
Project Management
Amount:
$4,734.35

Component Description:
Project Management
Amount:
$383.50

Component Description:
Information Technology Consulting Services
Amount:
$200.00

Component Description:
Project Management Services
Amount:
$558.14

Component Description:
Project Management
Amount:
$183.33

Component Description:
Project Management Services
Amount:
$115.50

Component Description:
Project Management Services
Amount:
$244.50

Component Description:
Project management services
Amount:
$358.15

Component Description:
Invoice revisions to meet FCC submittal requirements
Amount:
$22.50

Component Description:
Project Management Services
Amount:
$118.50

Component Description:
Project Management
Amount:
$3,385.90

Component Description:
Project Management Services
Amount:
$129.00

Component Description:
Project management Services
Amount:
$337.35

Component Description:
Project Management Services
Amount:
$281.45

Component Description:
Project management Services
Amount:
$375.00

Component Description:
Project Management
Amount:
$2,621.25

Component Description:
Project management Services
Amount:
$238.55

Component Description:
Project Management Services
Amount:
$85.50

Component Description:
Project management Services
Amount:
$335.00

Component Description:
Project Management Services
Amount:
$341.02

Component Description:
Project management Services
Amount:
$351.25

Component Description:
Project management Services
Amount:
$278.75

Component Description:
Project management Services
Amount:
$286.00

Component Description:
Project management Services
Amount:
$131.25

Component Description:
Project Management
Amount:
$434.24

Component Description:
Project management Services
Amount:
$292.50

Component Description:
Project management Services
Amount:
$174.85

Component Description:
Project management Services
Amount:
$300.95

Component Description:
Project Management
Amount:
$3,145.55

Component Description:
Project Management Services
Amount:
$76.50

Component Description:
Project Management
Amount:
$3,804.55

Component Description:
Project management Services
Amount:
$428.34

Component Description:
Project Management
Amount:
$76.50

Component Description:
Project management Services
Amount:
$130.00

Component Description:
Project Management
Amount:
$2,929.50

Component Description:
Project Management Services
Amount:
$295.00

Component Description:
Project Management Services
Amount:
$344.56

Component Description:
Project Management
Amount:
$3,140.35

Component Description:
Project Management
Amount:
$333.00

Component Description:
Project Management
Amount:
$3,056.25

Component Description:
Project management
Amount:
$3,964.65

Component Description:
Project Management Services
Amount:
$58.50

Component Description:
Project Management
Amount:
$5,448.70

Component Description:
Project Management Services
Amount:
$429.00

Component Description:
Project Management
Amount:
$2,731.55

Component Description:
Project Management
Amount:
$4,060.90

Component Description:
Project Management
Amount:
$63.00

Component Description:
Project management services
Amount:
$73.50

Component Description:
Project management
Amount:
$4,291.80

Component Description:
Project Management Services
Amount:
$93.00

Component Description:
Project Management Services
Amount:
$373.10

Component Description:
Project management Services
Amount:
$116.35

Component Description:
Project Management Services
Amount:
$3,853.30

Component Description:
Project management
Amount:
$170.30

Component Description:
Project management Services
Amount:
$227.50

Component Description:
Project Management Services
Amount:
$216.45

Component Description:
Project Management
Amount:
$2,690.60

Component Description:
Project management services
Amount:
$738.00

Component Description:
Project management Services
Amount:
$116.35

Component Description:
Project management Services
Amount:
$174.85

Component Description:
Project Management Services
Amount:
$105.00

Component Description:
Project Management Services
Amount:
$114.00

Component Description:
Project management services
Amount:
$172.50

Component Description:
Project management services
Amount:
$72.00

Component Description:
Project Management Services
Amount:
$348.10

Component Description:
Project Management
Amount:
$2,905.40

Component Description:
Project Management
Amount:
$1,094.20

Component Description:
Project Management Services
Amount:
$266.25

Component Description:
Project Management Services
Amount:
$590.00

Component Description:
Project Management
Amount:
$4,711.75

Component Description:
Project management Services
Amount:
$218.40

Component Description:
Project management services
Amount:
$218.40

Component Description:
Project Management Services
Amount:
$237.50

Component Description:
Project Management
Amount:
$392.50

Component Description:
Project Management Services
Amount:
$139.50

Component Description:
Project management services
Amount:
$267.80

Component Description:
Project management Services
Amount:
$393.75

Component Description:
Project management Services
Amount:
$353.75

Component Description:
K. Lahm - Project management consultations - 9/25,10/25,11/20,12/3/2018
Amount:
$187.50

Component Description:
Project Management Services
Amount:
$194.35

Component Description:
Project management Services
Amount:
$243.75

Component Description:
Project Management
Amount:
$3,395.60

Component Description:
Project Management Services
Amount:
$316.50

Component Description:
Project Management Services
Amount:
$66.00

Component Description:
Project Management Services
Amount:
$454.30

Component Description:
Project Management
Amount:
$3,140.15

Component Description:
Project Management
Amount:
$258.00

Component Description:
Project Management Services
Amount:
$648.00

Component Description:
Project Management Services
Amount:
$181.50

Component Description:
Project management services
Amount:
$1,075.50

Component Description:
Project management Services
Amount:
$144.30

Component Description:
Project management Services
Amount:
$238.55

Component Description:
Project management Services
Amount:
$556.25

Component Description:
Project management
Amount:
$367.50

Component Description:
Project Management
Amount:
$3,344.60

Component Description:
Project management services
Amount:
$220.00

Component Description:
Project management services
Amount:
$317.50

Component Description:
Project Management Services
Amount:
$274.30

Component Description:
Project management Services
Amount:
$263.75

Component Description:
Project management Services
Amount:
$426.25

Component Description:
K. Lahm - Antenna support review & KEYE testing coordination
Amount:
$112.50

Component Description:
Project management Services
Amount:
$208.00

Component Description:
Project Management Services
Amount:
$416.25

Component Description:
K. Lahm - Execution plan update - 8/2/2018
Amount:
$37.50

Component Description:
Project management services
Amount:
$353.75

Component Description:
Project mgt
Amount:
$5,325.05

Component Description:
Project management Services
Amount:
$306.25

Component Description:
Project Management
Amount:
$511.50

Component Description:
Project management services
Amount:
$111.00

Component Description:
Project Management Services
Amount:
$286.00

Component Description:
Project Management Services, including: supervision
Amount:
$265.50

Component Description:
Project Management
Amount:
$2,735.20

Component Description:
Project Management Services
Amount:
$42.50

Component Description:
Project Management Services
Amount:
$79.50

Component Description:
Project Management Services
Amount:
$57.00

Component Description:
Project Management Services
Amount:
$232.46

Component Description:
Project Management
Amount:
$2,315.70

Component Description:
Project management Services
Amount:
$593.45

Component Description:
Project Management
Amount:
$1,829.40

Component Description:
Project Management Services
Amount:
$32.50

Component Description:
Project Management Services
Amount:
$1,011.26

Component Description:
Project management services
Amount:
$75.00

Component Description:
Project management Services
Amount:
$403.75

Component Description:
Project management
Amount:
$5,996.20

Component Description:
Project management Services
Amount:
$592.50

Component Description:
Project Management
Amount:
$2,712.00

Component Description:
Project Management
Amount:
$1,483.60

Component Description:
Project management services
Amount:
$325.68

Component Description:
Project Management Services
Amount:
$102.00

Component Description:
Project management services
Amount:
$202.50

Component Description:
Project Management Services
Amount:
$778.80

Component Description:
Project management services
Amount:
$354.00

Component Description:
Project Management Services
Amount:
$42.00

Component Description:
Project Management Services
Amount:
$617.14

Component Description:
Project management Services
Amount:
$286.00

Component Description:
Project Management
Amount:
$4,557.95

Component Description:
Project management Services
Amount:
$337.35

Component Description:
Project Management Services
Amount:
$312.70
Attorney Fees - Negotiation of lease and other matters for shared locations

Component Description:
Legal Services
Amount:
$261.00

Component Description:
Legal Services
Amount:
$142.20

Component Description:
Legal Services
Amount:
$106.65

Component Description:
Legal Services
Amount:
$205.20
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application

Component Description:
Legal Services
Amount:
$935.25
Prepare engineering section of FCC Form 2100 (main), License to Cover Application Information not provided.
Prepare and or review reimbursement form Information not provided.
Attorney Fees - Prepare and File request for Special Temporary Authorization

Component Description:
KCOR-CD-550-Attorney-STA
Amount:
$3,346.20

Component Description:
Legal Services
Amount:
$255.15

Component Description:
Legal Services
Amount:
$364.50
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
Erik Swanson
Amount:
$1,743.75

Component Description:
KCOR Anthony Flores September 1-30 2019 Expedited Permitting Submittal Support
Amount:
$300.00

Component Description:
CP modification to change antenna, aperture availability analysis
Amount:
$62.50
Perform engineering study for new channel assignment and antenna development

Component Description:
Invoice moved to correct budget category.
Amount:
N/A

Component Description:
RF Eng - Construction Permit Application (Main)
Amount:
$187.50
Address transition timing and coordination issues w/ other stations and wireless

Component Description:
Legal Services
Amount:
$365.40

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 $99,625.45 $99,330.45 N/A $59,674.01 N/A
Total for all systems $1,219,091.38 $922,380.60 N/A $371,508.56 N/A
Other Expenses $99,625.45 $99,330.45 $59,674.01
FCC Filing Fees - Form 2100 license to cover application $335.00 $335.00 N/A $335.00 N/A
FCC Form 2100 Major Change Construction Permit $4,785.00 $4,785.00 N/A $4,785.00 N/A
MVPD Notification of Channel Change $2,330.00 $2,330.00 Please see KCOR-CD MVPD Notification Budget Revision Justification Letter FCC required additional public notification: see attached cover letter KNIC-CD LOCAL PUBLIC NOTICE 20171004.pdf $2,326.06 N/A
Equipment Storage $5,420.00 $5,420.00 Please see Dielectric Order Confirmation 1556002 $5,420.00 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $25,250.00 $25,250.00 N/A N/A N/A
Non-zoning permits $6,575.00 $6,575.00 Please see attached AFF Consulting Proposal 160244, Proposal 106251, and Univision PO 65352 $6,575.00 N/A
FCC Filing Fees - Special Temporary Authorization request $195.00 $200.00 FCC Filing Fees for Special Temporary Authorization was more than the Predetermined Cost Estimate $200.00 N/A
Equipment Delivery and Handling Charges $9,000.00 $9,000.00 N/A $3,847.50 N/A
DTV Medical Facility Notification $11,550.00 $11,250.00 N/A $2,000.00 N/A
Internal Labor $34,185.45 $34,185.45 N/A $34,185.45 N/A

Components

Actual Information Description File Name
FCC Filing Fees - Form 2100 license to cover application

Component Description:
License to Cover
Amount:
$335.00
FCC Form 2100 Major Change Construction Permit

Component Description:
Major Mod CP
Amount:
$4,785.00
MVPD Notification of Channel Change

Component Description:
San Antonio Express News Hearst Media Solution -Local Public Notice for an alternate channel
Amount:
$2,186.56

Component Description:
Legal Services
Amount:
$139.50
Equipment Storage

Component Description:
KCOR-CD-610-Equipment Storage
Amount:
$5,420.00
Disposal Costs (for equipment and other waste, net of any salvage value) Information not provided.
Non-zoning permits

Component Description:
Scope of Services - KNIC KCOR-CD; Engineer of Record Special Inspection
Amount:
$6,575.00
FCC Filing Fees - Special Temporary Authorization request

Component Description:
Legal STA
Amount:
$200.00
Equipment Delivery and Handling Charges

Component Description:
Other
Amount:
$3,847.50
DTV Medical Facility Notification

Component Description:
Medical Notification
Amount:
$2,000.00
Internal Labor

Component Description:
Internal Labor 2016
Amount:
$43.58

Component Description:
Internal Labor 2021
Amount:
$8,205.30

Component Description:
Internal Labor 2020
Amount:
$12,552.36

Component Description:
Internal Labor 2019
Amount:
$9,649.87

Component Description:
Internal Labor 2018
Amount:
$3,175.66

Component Description:
Internal Labor 2017
Amount:
$558.68

Cost Information

Back to Top ↑

Grand Total

Predetermined
Cost Estimate 		Estimated Cost Actual Cost
Total for all systems $1,219,091.38 $922,380.60 $371,508.56

Reimbursement Status

Back to Top ↑
Question Response
The facility has ceased operating on its pre-auction channel. No
Construction of final facilities or all necessary modifications are complete. No
All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. No

Certification

Back to Top ↑
Section Question Response
Submission of Estimated Expenses Statements

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

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

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

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

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

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

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

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

  8. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.

Jose Franchi , Franchi .

VP Finance


08/02/2021

Certification

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

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

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

  2. The above-named entity certifies that the statements in this form and attached documentation are true, complete, and correct.

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

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

  5. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (full power and Class A stations) and/or otherwise modify a television station’s facility as a result of the spectrum repack (LPTV/TV Translator stations); or to minimize service disruption resulting from a repacked television station (FM stations); or to continue to carry the signal of a broadcaster that changes channels (MVPD) .

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

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

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

  9. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a prerequisite for obtaining the payments herein requested.
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.

Jose Franchi , Franchi .

VP Finance


08/02/2021

Attachments

Back to Top ↑