Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
FOX TELEVISION STATIONS, LLC |
Ann West Bobeck 400 N. CAPITOL STREET, NW SUITE 890 WASHINGTON, DC 20001 United States |
+1 (202) 824-6503 | ann.bobeck@fox.com | Limited Liability Company |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Dennis Wallace Managing Partner Meintel, Sgrignoli & Wallace, LLC |
Dennis Wallace 1282 Smallwood Drive Suite 372 Waldorf, MD 20603 United States |
+1 (202) 251-7589 | Dennis.Wallace@mswdtv.com |
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 | KTVU will continue to use the existing master UHF Main and Upper Aux antennas at Sutro Tower. New Combiners for both antennas are required. Main TX will be retuned. Aux transmitter replaced. Sutro tower modifications are required. |
Section | Question | Response |
---|---|---|
Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmitter Description | Type of change | Purchase New |
Use | Auxiliary (Backup) | |
Description of Use | Aux Transmitter | |
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 | DHD60P2 | |
Year | 2009 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 14 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Auxiliary (Backup) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | ULXTE-30 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 14 kW | |
Justification for New Transmitter | Existing Diamond Aux transmitter is obsolete and no longer supported by its manufacturer. Replacement required. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | Yes | |
Power | 300 kVA | |
Rigid Conduit and Wiring | Yes | |
Size | 3 inches | |
Length | 200.0 feet | |
Other Electrical Service | Yes | |
Description | Aux Transmitter Electrical Installation | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Cooling Only | |
Size | 30 tons | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | Yes |
Size | 1000.0 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 |
Name | Description |
---|---|
Transmitter Heat Exchanger Coolant Piping |
Labor, access, wall coring and ceiling tile replacement required to install cooling line |
Remote Control Wiring |
Wire up existing remote control to new transmitter |
Site Survey |
Transmitter site survey |
Transmitter Installation Planning and Installation Drawings |
Develop transmitter room layout. Prepare installation drawings |
Removal of Existing Equipment |
Removal of Existing Equipment |
Seismic Engineering and Modifications |
Seismic engineering analysis and modifications to comply with SF requirements |
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 | PWR60D2 | |
Year | 2009 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 60 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | ULXTE-72 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 47.2 kW | |
Justification for New Transmitter | Re-tuning of existing transmitter not possible due to vendor unable to secure parts and perform re-tuning. |
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 |
Name | Description |
---|---|
Removal of Existing Equipment |
Removal of existing primary transmitter |
RF System |
RF System switch, freight, tax |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Retune Existing |
Antenna Use | Primary (Main) | |
Description of Use | N/A | |
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 | Top Mount | |
Antenna position in stack | Top | |
Polarization | Elliptical | |
Type | Broadband Panel | |
Number of Stations Supported | 3 | |
Number of Panels | 60 | |
Design power capacity in use | 100.0 % | |
Lower Limit | 500.00 MHz | |
Upper Limit | 656.00 MHz | |
Other Antenna Type | N/A | |
ERP: | 775.0 kW | |
Manufacturer | Dielectric | |
Model | TUM-C5SP-14/60H-2-T-R | |
Year | 2009 |
Facility ID | Call Sign |
---|---|
25452 | KPIX-TV |
58912 | KPJK |
Section | Question | Response |
---|---|---|
Sweep Test of Existing Antenna | Do you need a sweep test of existing antenna? | Yes |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
Type | New | |
Number of channels supported | 3 | |
Frequencies of channels supported | RF channel | |
Frequency | N/A |
RF Channel Number |
---|
31 |
27 |
29 |
Name | Description |
---|---|
Sutro Tower Antenna and Combiner Monitor System |
KTVU allocated costs for Sutro Tower Antenna and Combiner. Power Monitoring System. See Spreadsheet. |
Sutro Tower Fees |
Sutro Tower Fees associated with Aux Antenna System. See Spreadsheet |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Retune Existing |
Antenna Use | Auxiliary (Backup) | |
Description of Use | Upper Aux Antenna Sutro | |
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 | Top Mount | |
Antenna position in stack | Top | |
Polarization | Horizontal | |
Type | Broadband Panel | |
Number of Stations Supported | 3 | |
Number of Panels | 40 | |
Design power capacity in use | 100.0 % | |
Lower Limit | 500.00 MHz | |
Upper Limit | 656.00 MHz | |
Other Antenna Type | N/A | |
ERP: | 428.0 kW | |
Manufacturer | Dielectric | |
Model | TUA-C4SP-12/40U-1-S | |
Year | 2009 |
Facility ID | Call Sign |
---|---|
58912 | KPJK |
25452 | KPIX-TV |
Section | Question | Response |
---|---|---|
Sweep Test of Existing Antenna | Do you need a sweep test of existing antenna? | Yes |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
Type | New | |
Number of channels supported | 3 | |
Frequencies of channels supported | RF channel | |
Frequency | N/A |
RF Channel Number |
---|
31 |
27 |
29 |
Name | Description |
---|---|
Sutro Tower Fees |
Sutro Tower Fees associated with Main Antenna. See Spreadsheet. |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Interim |
Description of Use | N/A | |
Change Type | Rent Temporary | |
Ownership | Leased | |
Owner | Peter Eckmann Broadcast Consultants, Inc. | |
Is antenna shared? | No | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | Yes | |
New Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Broadband Panel | |
Number of Stations Supported | 1 | |
Number of Panels/Bays | 12 | |
Lower Limit | 572.00 MHz | |
Upper Limit | 578.00 MHz | |
Design power capacity in use | 100.0 % | |
Other Antenna Type | N/A | |
ERP: | 470.0 kW | |
Manufacturer | ||
Model | TUP-C3-4-1 | |
Year | 1999 | |
Justification for New Antenna | This is a temporary leased antenna to allow KTVU to transition to its post-repack channel while the permanent antenna is being configured to support permanent operation. See attached Sutro Tower quote. |
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? | No |
Section | Question | Response |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Utilize Existing |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing transmission line shared with another station or stations? | No | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | Dielectric |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 120 feet per run |
Name | Description |
---|---|
RF Optimization |
Optimize line from transmitter room to combiner input |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Utilize Existing |
Use | Auxiliary (Backup) | |
Description of Use | Aux Line to Combiner | |
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 | Dielectric |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 120 feet per run |
Name | Description |
---|---|
RF Optimization |
Optimize transmission line from transmitter to combiner input |
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 | 20' | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 100 feet per run | |
Justification for New Transmission Line | Interim facility to facilitate transitioning to repack channel until final facility is ready. See attached quotation from Sutro Tower. |
Name | Description |
---|---|
Transformers |
2 Broadband RF Transformers |
Section | Question | Response |
---|---|---|
Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
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 | Yes | |
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 |
Facility ID | Call Sign | Service |
---|---|---|
34470 | KGO-TV | DTV |
35500 | KQED | DTV |
51429 | KFSF-DT | DTV |
58912 | KPJK | DTV |
35703 | KTVU | DTV |
69619 | KBCW | DTV |
71586 | KCNS | DTV |
25452 | KPIX-TV | DTV |
65526 | KRON-TV | DTV |
Users |
---|
Multi User Site |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | No study needed |
Tower Reinforcements | Please select whether tower reinforcements are needed: | No reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Candelabra |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Sutro Tower Feasibility Studies |
Fees for Sutro tower to conduct feasibility studies on repack. KTVU Allocated Costs. See Spreadsheet. |
Sutro Tower Fees |
Tower Mapping and analysis fees. KTVU Allocated costs. See Spreadsheet. |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 850 | |
Explanation | Sutro Tower Project Management Fees. And KTVU Outside Project Manager for internal KTVU Facilities. See Spreadsheet. | |
Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
Prepare engineering section of Form FCC Construction Permit Application | Yes | |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare engineering section of Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 2 | |
Do you have Distributed Transmission System engineering services? | N/A | |
Critical Facility | N/A | |
Terrain-Shielded Facility | N/A | |
Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare and file Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 2 | |
NEPA Section 106 environmental review | No | |
Environmental Assessment | Yes | |
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 | Yes |
RF exposure measurements | Yes | |
Additional Field Engineering Service | Yes | |
Number of Days | 20 | |
Justification | RF Engineering Supervision of KTVU Transmitter and Combiner Installation projects. |
Name | Description |
---|---|
Legal Fees - Local SF |
KTVU Allocated share of local legal fees associated with City of SF. See Spreadsheet. |
Prepare and File FCC Progress Report |
Prepare and file FCC Quarterly Progress Reports See quote from vendor. |
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 | Yes | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | Yes | |
FCC License to Cover Application | Yes | |
FCC Special Temporary Authority Application | Yes | |
Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
Does this relocation require Equipment Storage? | Yes | |
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | Yes | |
Does this relocation require MVPD Notification of a Channel Change? | Yes |
Name | Description |
---|---|
Sales Tax |
Sutro Tower Estimated KTVU allocation of sales tax. See Spreadsheet. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $3,776,903.50 | $3,434,128.80 | N/A | $3,149,094.88 | N/A |
Total for all systems | $8,805,916.07 | $7,989,915.37 | N/A | $6,263,749.23 | N/A |
Primary Transmitter ULXTE-72 | $1,639,776.77 | $1,299,402.07 | $1,299,402.07 | ||
Removal of Existing Equipment | $29,022.00 | $29,022.00 | N/A | $29,022.00 | N/A |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $1,132,625.30 | N/A | $1,132,625.30 | N/A |
RF System | $137,754.77 | $137,754.77 | RF System switch, freight and tax. Supports both primary and aux transmitters. | $137,754.77 | N/A |
Auxiliary Transmitter ULXTE-30 | $2,137,126.73 | $2,134,726.73 | $1,849,692.81 | ||
Seismic Engineering and Modifications | $26,230.00 | $26,230.00 | Seismic Engineering Studies and Modifications to TX Room. See Spreadsheet. | N/A | N/A |
Transformer 3 phase/480v - 300 KVA | $36,800.00 | $35,000.00 | Catalog | N/A | N/A |
Transmitter Heat Exchanger Coolant Piping | $65,863.00 | $65,863.00 | N/A | $65,813.00 | N/A |
Site Survey | $7,884.00 | $7,884.00 | Site Survey required prior to transmitter install | $0.00 | N/A |
Remote Control Wiring | $3,500.00 | $3,500.00 | Wire up remote control to new aux transmitter | N/A | N/A |
Removal of Existing Equipment | $35,000.00 | $35,000.00 | Remove existing equipment - Aux | $22,140.00 | N/A |
Transmitter Installation Planning and Installation Drawings | $50,000.00 | $50,000.00 | Transmitter Room layout planning and development of installation drawings. Detail Seismic anchors and transmission line attachments. 3-D Scanning of existing room and equipment layout. CAD layout of new equipment in room. | $0.00 | N/A |
Other -- Building Addition Size: 1000.0 | $522,540.00 | $522,540.00 | Transmitter room modifications. Includes electrical, demo, abatement. See Wadleigh Quotes attached to all invoices. | $522,540.00 | N/A |
Other -- HVAC Service Type: C Size:30 (Other) | $499,656.80 | $499,656.80 | Turnkey purchase and install of two 15 ton HVAC units. Includes HVAC, install, testing, disposal of old refrigerant. Also all necessary roofing and iron work. | $499,656.80 | See Wadleigh Group Inc PO 0419-18 attached to all invoices. Cost includes all equipment, install, testing, disposal of old refrigerant, etc. |
Other Electrical Service: Aux Transmitter Electrical Installation | $110,000.00 | $110,000.00 | Electrical Installation of new Aux Transmitter at Sutro Tower. Estimate from Wadleigh | $12,447.00 | N/A |
3" Rigid Conduit and Wiring (Cost per foot) | $10,400.00 | $9,800.00 | Catalog | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 14 kW | $769,252.93 | $769,252.93 | GatesAir revised quote number Q-79711 | $727,096.01 | Revised quote Q79711 captures increased costs from original quote |
Actual Information Description | File Name |
---|---|
Removal of Existing Equipment | |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | |
RF System | |
Seismic Engineering and Modifications | Information not provided. |
Transformer 3 phase/480v - 300 KVA | Information not provided. |
Transmitter Heat Exchanger Coolant Piping | |
Site Survey | |
Remote Control Wiring | Information not provided. |
Removal of Existing Equipment | |
Transmitter Installation Planning and Installation Drawings | Information not provided. |
Other -- Building Addition Size: 1000.0 | |
Other -- HVAC Service Type: C Size:30 (Other) | |
Other Electrical Service: Aux Transmitter Electrical Installation | |
3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 14 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $955,405.00 | $845,425.00 | N/A | $0.00 | N/A |
Total for all systems | $8,805,916.07 | $7,989,915.37 | N/A | $6,263,749.23 | N/A |
Interim Antenna TUP-C3-4-1 | $305,000.00 | $36,500.00 | $0.00 | ||
Interim antenna rental and installation - Cost will depend on antenna size and height and/or complexity of tower. | $115,500.00 | $36,500.00 | See attached Sutro Tower quote | N/A | N/A |
UHF – Broadband Panel, Side Mount Auxiliary/Interim, 470 horizontally polarized | $0.00 | $0.00 | N/A | N/A | N/A |
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized | $189,500.00 | $0.00 | N/A | N/A | N/A |
Primary Antenna TUM-C5SP-14/60H-2-T-R | $414,515.00 | $556,525.00 | $0.00 | ||
Sutro Tower Fees | $82,500.00 | $82,500.00 | Sutro Tower Project Fees. See Spreadsheet. | N/A | N/A |
Sutro Tower Antenna and Combiner Monitor System | $96,125.00 | $96,125.00 | Sutro Tower - KTVU allocated cost for antenna/combiner monitoring system. See Spreadsheet. | 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 | Catalog | N/A | N/A |
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | $13,700.00 | $13,000.00 | Catalog | N/A | N/A |
Combiner output splitting/switching for dual feed lines, if applicable | $126,000.00 | $120,000.00 | Catalog | N/A | N/A |
New combiner, cost per channel (without antenna) | $84,200.00 | $233,500.00 | Sutro Tower Estimate for KTVU Allocated costs for new Main Antenna combiner System | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | Catalog | N/A | N/A |
Auxiliary Antenna TUA-C4SP-12/40U-1-S | $235,890.00 | $252,400.00 | $0.00 | ||
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | $13,700.00 | $13,000.00 | Catalog | N/A | N/A |
Combiner output splitting/switching for dual feed lines, if applicable | $126,000.00 | $120,000.00 | Catalog | N/A | N/A |
New combiner, cost per channel (without antenna) | $84,200.00 | $108,000.00 | Sutro Tower - KTVU Allocated cost esimate for Aux Antenna Combiner System. | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | Catalog | N/A | N/A |
Sutro Tower Fees | $0.00 | $0.00 | N/A | 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 | Catalog | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $60,822.00 | $103,622.00 | N/A | $0.00 | N/A |
Total for all systems | $8,805,916.07 | $7,989,915.37 | N/A | $6,263,749.23 | N/A |
Interim Transmission Line | $24,822.00 | $67,622.00 | $0.00 | ||
Transformers | $4,622.00 | $4,622.00 | See attached Sutro Tower quote | N/A | N/A |
Rigid Transmission Line - copper, 6 1/8" | $20,200.00 | $63,000.00 | See attached Sutro Tower quote | N/A | N/A |
Primary Transmission Line | $18,000.00 | $18,000.00 | $0.00 | ||
RF Optimization | $18,000.00 | $18,000.00 | Optimization of line from transmitter to combiner | N/A | N/A |
Auxiliary Transmission Line | $18,000.00 | $18,000.00 | $0.00 | ||
RF Optimization | $18,000.00 | $18,000.00 | Optimization of transmission line from transmitter to aux combiner input. | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $2,989,939.07 | $2,568,939.07 | N/A | $2,973,322.28 | N/A |
Total for all systems | $8,805,916.07 | $7,989,915.37 | N/A | $6,263,749.23 | N/A |
Primary Tower TOWER | $2,989,939.07 | $2,568,939.07 | $2,973,322.28 | ||
Sutro Tower Feasibility Studies | $0.00 | $0.00 | Sutro Tower - KTVU Allocated costs for initial repack feasibility studies for Sutro Tower. See Spreadsheet. Included in the Sutro Tower Fees line. | N/A | N/A |
Sutro Tower Fees | $2,568,939.07 | $2,568,939.07 | Sutro Tower - KTVU Allocated costs for tower mapping. See Spreadsheet. Revised based on current cost estimates | $2,973,322.28 | 1.) subtotal overstated by Invoices 7959, 8009, 8058 and 8063. Revised inv's submitted totaling $166,640.65. Previous submission of invoices totaling $166,652.49 needs to be deleted. 2.) Revised new cost estimate $250,000 |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $0.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Sutro Tower Feasibility Studies | Information not provided. |
Sutro Tower Fees | |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $385,809.50 | $400,944.50 | N/A | $118,541.07 | N/A |
Total for all systems | $8,805,916.07 | $7,989,915.37 | N/A | $6,263,749.23 | N/A |
Outside Professional Services | $385,809.50 | $400,944.50 | $118,541.07 | ||
Prepare and File FCC Progress Report | $32,727.50 | $32,727.50 | Prepare and file FCC Progress Reports Quarterly. See quote attached. | N/A | N/A |
Legal Fees - Local SF | $22,667.00 | $22,667.00 | Sutro Tower - Estimated KTVU Allocated costs - local legal fees. See Spreadsheet. | N/A | N/A |
Additional Field Engineering Service, 20 Days | $31,800.00 | $31,800.00 | RF Engineer on site supervision of transmitter, transmission line, and combiner installations. See attached quote. | $0.00 | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | Catalog | $7,884.00 | N/A |
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | $10,520.00 | $10,000.00 | Catalog | N/A | N/A |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $4,000.00 | Catalog | N/A | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | Catalog | N/A | N/A |
Prepare request for Special Temporary Authorization | $4,100.00 | $3,000.00 | Catalog | N/A | N/A |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | $1,580.00 | $1,500.00 | Catalog | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | Catalog | 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 | Catalog | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | Catalog | N/A | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | Catalog | N/A | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $7,500.00 | SFO Market / Daisy Chain Coordination for Testing and Transition Dates. | N/A | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | Catalog | N/A | N/A |
Project management of the transition | $134,300.00 | $127,500.00 | Outside Project Management of transition of main and aux facilities. | $110,657.07 | N/A |
RF Exposure Measurements | $21,050.00 | $20,000.00 | Catalog | N/A | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $7,360.00 | $7,000.00 | Catalog | N/A | N/A |
Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $30,000.00 | Legal Fees for Modification of lease with Sutro Tower for new channels, new combiner. | N/A | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | Catalog | N/A | N/A |
Actual Information Description | File Name |
---|---|
Prepare and File FCC Progress Report | Information not provided. |
Legal Fees - Local SF | Information not provided. |
Additional Field Engineering Service, 20 Days | |
Comprehensive coverage verification via field study, if needed | |
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | Information not provided. |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | Information not provided. |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Prepare request for Special Temporary Authorization | Information not provided. |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Perform engineering study for new channel assignment and antenna development | Information not provided. |
Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
Prepare and or review reimbursement form | Information not provided. |
Project management of the transition | |
RF Exposure Measurements | Information not provided. |
Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
Attorney Fees - Negotiation of lease and other matters for shared locations | Information not provided. |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $637,037.00 | $636,856.00 | N/A | $22,791.00 | N/A |
Total for all systems | $8,805,916.07 | $7,989,915.37 | N/A | $6,263,749.23 | N/A |
Other Expenses | $637,037.00 | $636,856.00 | $22,791.00 | ||
Sales Tax | $284,178.00 | $284,178.00 | Sutro Tower and KTVU Estimate of KTVU Allocated Sales Tax and KTVU sales tax paid on its equipment purchases. See two attached Spreadsheets. Must add both together. | N/A | N/A |
MVPD Notification of Channel Change | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
Develop and air announcement of upcoming channel change | $1,500.00 | $1,500.00 | N/A | N/A | N/A |
Equipment Storage | $15,000.00 | $15,000.00 | Off Site Storage of KTVU equipment until ready on site. | N/A | N/A |
Equipment Delivery and Handling Charges | $78,469.00 | $78,469.00 | Sutro Tower Estimate of KTVU allocated costs for equipment delivery, storage, and handling of combiner. See Spreadsheet. | N/A | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $11,367.00 | $11,367.00 | Sutro Tower Estimate of KTVU Allocated costs for equipment removal / Disposal Combiner | $11,367.00 | N/A |
Non-zoning permits | $183,333.00 | $183,333.00 | Sutro Tower Estimate of KTVU Allocated costs for building Permits. See Spreadsheet. | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,424.00 | N/A | $11,424.00 | N/A |
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | N/A | N/A | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | N/A | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
Local Zoning | $45,000.00 | $45,000.00 | Sutro Tower - Estimate of KTVU allocated costs for Zoning approvals. | N/A | N/A |
Actual Information Description | File Name |
---|---|
Sales Tax | Information not provided. |
MVPD Notification of Channel Change | Information not provided. |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Storage | Information not provided. |
Equipment Delivery and Handling Charges | Information not provided. |
Disposal Costs (for equipment and other waste, net of any salvage value) | |
Non-zoning permits | Information not provided. |
DTV Medical Facility Notification | |
FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
Local Zoning | Information not provided. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $8,805,916.07 | $7,989,915.37 | $6,263,749.23 |
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 |
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. |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Angelo Servedio SVP Controller 10/28/2021 |
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). |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Angelo Servedio SVP Controller 10/28/2021 |