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:
81458
Service:
DTV
Call Sign:
KTAZ
Channel:
29 (UHF)
File Number:
0000028228
FRN:
0019509470
Date Submitted:
11/17/2022

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

NBC TELEMUNDO LICENSE LLC

Angela Ball

300 NEW JERSEY AVE, N.W.

SUITE 700

WASHINGTON, DC 20001

United States

+1 (202) 524-6413 ANGELA.BALL@NBCUNI.COM Limited Liability Company

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

Angela Ball

Assistant Secretary

NBCUniversal, LLC

300 New Jersey Ave. NW

Suite 700

Washington, DC 20001

United States

+1 (202) 524-6413 Angela.Ball@nbcuni.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. No
Briefly describe transition plan Use current main antenna as interim, install new antenna in reserved space above it for new channel. Retune transmitter and filter for new channel. Replace no longer supported backup transmitter to use to stay on air during retuning.

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 Rohde & Schwarz
Model THU9-24
Year 2014
Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 25 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 30 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 Retune

Retuning, Filter, proofing and reroute of RF for primary transmitter

Auxiliary Transmitter

Back to Top

Add Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Auxiliary (Backup)
Description of Use Used to maintain coverage during transiton
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 Ultimate
Year 2001
Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power Capacity 5 kW

Auxiliary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Auxiliary (Backup)
Change Type Purchase New
Is this a request for upgraded equipment? No
Manufacturer
Model THU9-12
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 19 kW
Justification for New Transmitter Existing transmitter is no longer supported by vendor. See attached notice.

Auxiliary 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) Yes
Power 150 kVA
Rigid Conduit and Wiring No
Size N/A
Length N/A
Other Electrical Service Yes
Description Installation costs outlined below include electrical work
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

Auxiliary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Auxilary Transmitter Installation Costs

Installation, RF, and electrical work associated with auxiliary transmitter install

Antennas

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

Primary Antenna

Back to Top

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing antenna shared with another station or stations? No
Is the existing antenna directional? Yes
Is antenna in operating condition? Yes
Is antenna located on or in close proximity to an antenna farm? Yes
Existing Antenna Manufacturer and Type Class Full Power
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Slotted Coaxial
Number of Stations Supported N/A
Number of Panels N/A
Design power capacity in use N/A
Lower Limit N/A
Upper Limit N/A
Other Antenna Type N/A
ERP: 550.0 kW
Manufacturer
Model TFU-16JSC C165 SP
Year 2005

Primary Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? Yes
New Antenna Manufacturer and Types Class Full Power
Mounting Top 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: 425.0 kW
Manufacturer
Model TFU-14ETT/VP-R 4C165
Year 2018
Justification for New Antenna Current antenna (ch 39) will not work on new channel (ch 29)

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 6 1/8 inches inches
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

Name Description

Antenna Mounting Equipment

Adapter and support pole required to mount antenna to tower.

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 Rigid
Diameter 6 1/8 inches
Other Diameter N/A
Segment Length 19 3/4 inches
Other Segment Length N/A
Number of parallel runs 1
Length 370 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 Rigid
Diameter 6 1/8 inches
Other Diameter N/A
Segment Length 19 1/2 inches
Other Segment Length N/A
Number of parallel runs 1
Length 400 feet per run
Justification for New Transmission Line Current line will not work on the channel (ch 29)

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Line Adapters

Line Adapters

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? Yes
One or more FM, AM or TV radio broadcaster(s) Yes
Others Types of Users No
Is tower documented for structural analysis? No
Is tower compliant with Rev G? No
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1204586
Coordinates (NAD83) Latitude (NAD83) 33° 20' 03.2" N-
Longitude (NAD83) 112° 03' 40.5" W-
Overall Structure Height 395.99 feet
Support Structure Height 301.83 feet
Ground Elevation Above Mean Sea Level (AMSL) 2627.92 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner America 51, L.P.
Date Constructed 12/20/1998

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
81458 KTAZ DTV
26655 KPPX-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 N/A
Helicopter Services Required Are helicopter services required? Yes

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

KTAZ Support Pole Install- Relocated Existing Antenna from side tower to the new Stacked pole

Move existing antenna, exchange stacked pole

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 1040
Explanation Project oversight of transmitter install, electrical connectivity, tower work, and antenna installation. Additional time will be spent tracking financial and legal process and coordinating with other broadcasters.
Outside RF consulting Engineering Services Perform engineering study for new channel assignment and antenna development No
Prepare engineering section of Form FCC Construction Permit Application No
For Auxiliary Facility N/A
For Main Facility N/A
Prepare engineering section of 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
Do you have Distributed Transmission System engineering services? N/A
Critical Facility N/A
Terrain-Shielded Facility N/A
Attorney and Other Outside Consulting Services Prepare and file Form FCC Construction Permit Application Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare and file Form FCC License to Cover Application Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare request for Special Temporary Authority No
Quantity N/A
NEPA Section 106 environmental review No
Environmental Assessment No
ASR Modification No
FAA Consultation (including preparation of FAA Form 7460) No
Negotiation of Lease and other Matter for Shared Locations 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 40
Justification Transmitter and RF design at ground level

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? Yes
Is Remediation needed? No
Facility Expenses Name N/A
Other Distributed Transmission System Expenses Not listed N/A
Name N/A
Is Notification of a Medical Facility required as a result of DTV broadcasting? Yes
Permit and Filing Costs Local Zoning No
Non-zoning permits No
BLM or NFS Coordination No
FCC Construction Permit Minor Change No
FCC License to Cover Application 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

ITI- KTAZ Sweeps Remobilization

De-mobilize from and re-mobilize to the KTAZ tower.

Removal of interim RF system

Removal of interim RF system upon cutover

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 $1,099,179.45 $572,169.80 N/A $451,736.35 N/A
Total for all systems $3,427,223.02 $3,071,427.45 N/A $2,609,531.81 N/A
Primary Transmitter THU9-24 $219,389.29 $154,189.29 $37,755.84
Primary Transmitter Retune $81,589.29 $81,589.29 N/A $0.00 N/A
30 kW mask filter $32,600.00 $32,600.00 costs included in retune $0.00 N/A
UHF and VHF - minor banding issues $105,200.00 $40,000.00 N/A $37,755.84 N/A
Auxiliary Transmitter THU9-12 $879,790.16 $417,980.51 $413,980.51
Auxilary Transmitter Installation Costs $166,240.16 $166,240.16 N/A $166,240.16 N/A
Other Electrical Service: Installation costs outlined below include electrical work $4,000.00 $4,000.00 N/A $0.00 N/A
Transformer 3 phase/480v - 150 KVA $25,550.00 $4,887.00 N/A $4,887.00 N/A
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW $684,000.00 $242,853.35 See attached quote from Rohde and Schwarz. Needed to remain on air during and after transmitter retune before final transition date. Replaces existing backup transmitter. 7.29% tax added $242,853.35 N/A

Components

Actual Information Description File Name
Primary Transmitter Retune Information not provided.
30 kW mask filter Information not provided.
UHF and VHF - minor banding issues

Component Description:
TMU9-3 Installation, receive and transport transmitter cost requested except Aux filter Re-tuning. please attached Cover letter.
Amount:
$37,755.84
Auxilary Transmitter Installation Costs

Component Description:
See 2nd item of invoice
Amount:
$83,120.08

Component Description:
This is just for the installation of the cabinet. See line 2 of invoice. Also, updated invoice with cover letter and vendor name. As well as added project manager name to invoice.
Amount:
$83,120.08
Other Electrical Service: Installation costs outlined below include electrical work Information not provided.
Transformer 3 phase/480v - 150 KVA

Component Description:
Transformers for 1 cabinet DTV transmitter, 75KVA K13 480/400Y-230, plus AZ sales tax
Amount:
$4,887.00
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW

Component Description:
See line 1 of invoice and a proportional amount of the tax on line 3. See attached explanation of variance for remaining invoice amount.
Amount:
$242,853.35

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 $458,046.08 $338,021.08 N/A $306,255.60 N/A
Total for all systems $3,427,223.02 $3,071,427.45 N/A $2,609,531.81 N/A
Primary Antenna TFU-14ETT/VP-R 4C165 $458,046.08 $338,021.08 $306,255.60
Antenna Mounting Equipment $149,516.08 $149,516.08 See lines 1 and 2 in attachment "KTAZ Antenna Additional Proposal", as well as the attachment "KTAZ Mounting Brackets" $149,516.08 N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized $289,500.00 $173,707.50 N/A $142,971.76 N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) $12,300.00 $10,297.50 N/A $9,267.76 N/A
Sweep test of existing antenna $6,730.00 $4,500.00 actual cost exceed predetermined estimation $4,500.00 N/A

Components

Actual Information Description File Name
Antenna Mounting Equipment

Component Description:
Antenna mounting brackets
Amount:
$8,607.15

Component Description:
ANT WEDDING CAKE MOUNTING ADAPTER 5FT LONG. REVISED
Amount:
$87,652.78

Component Description:
Antenna Wedding Cake Mounting Adapter and Pole
Amount:
$87,652.78

Component Description:
See lines 1 and 2 of invoice.
Amount:
$44,649.00

Component Description:
Custom mounting brackets to relocate antenna
Amount:
$8,607.15
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized

Component Description:
See line 1 of invoice. See attached explanation of variance for line 2.
Amount:
$71,485.88

Component Description:
See line 1 of invoice. See attached explanation of variance for line 2.
Amount:
$71,485.88
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)

Component Description:
See line 3 of invoice.
Amount:
$4,633.88

Component Description:
See line 3 of invoice.
Amount:
$4,633.88
Sweep test of existing antenna

Component Description:
This is just for the antenna line sweep. See line 3 of invoice. Also, updated invoice with cover letter and vendor name. As well as added project manager name to invoice.
Amount:
$2,250.00

Component Description:
See 3rd item of invoice.
Amount:
$2,250.00

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 $151,448.70 $143,281.40 N/A $126,405.80 N/A
Total for all systems $3,427,223.02 $3,071,427.45 N/A $2,609,531.81 N/A
Primary Transmission Line $151,448.70 $143,281.40 $126,405.80
Line Adapters $70,648.70 $70,648.70 See lines 3-12 in attachment "KTAZ Antenna Additional Proposal" $58,561.82 N/A
Rigid Transmission Line - copper, 6 1/8" $80,800.00 $72,632.70 N/A $67,843.98 N/A

Components

Actual Information Description File Name
Line Adapters

Component Description:
Adapter installation with the Dielectric support pole included tax
Amount:
$26,769.90

Component Description:
Installation of the adaptor for the tower pole with tax and expedited delivery cost included
Amount:
$31,744.90

Component Description:
See lines 3-12 of invoice.
Amount:
$31,791.92
Rigid Transmission Line - copper, 6 1/8"

Component Description:
See line 4 of invoice.
Amount:
$32,684.72

Component Description:
Please see line 1, Rigid Transmission Line expenses less sales tax (789.30).
Amount:
$1,912.70

Component Description:
Please see Line item 1. ($789.30) adjusted for reimbursement.
Amount:
$1,912.70

Component Description:
See line 4 of invoice.
Amount:
$32,684.72

Component Description:
Please see line item 1, deducted proportional tax from it REVISED
Amount:
$2,474.54

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 $1,221,200.00 $1,484,406.38 N/A $1,344,780.96 N/A
Total for all systems $3,427,223.02 $3,071,427.45 N/A $2,609,531.81 N/A
Primary Tower TOWER $1,221,200.00 $1,484,406.38 $1,344,780.96
Serious tower reinforcement/modifications $1,052,000.00 $1,010,566.38 After structural study, more tower modifications necessary. Attached "KTAZ ITI Additional Charges", all tower mod & other charges not included in 1st Marsand proposal. PO to be revised, & Marsand to credit what was paid on "estimated charges" originally $903,938.19 N/A
Short Tower (less than 500') $84,200.00 $367,980.00 Tower crew to install antenna and line (cost includes helicopter lift) $367,980.00 N/A
Tower Helicopter Lift $0.00 $0.00 included in rigging costs $0.00 N/A
KTAZ Support Pole Install- Relocated Existing Antenna from side tower to the new Stacked pole $65,000.00 $65,000.00 N/A $32,182.77 N/A
Structural engineering tower load study for a documented tower with candelabra $20,000.00 $40,860.00 Includes structural study and tower mods design study. $40,680.00 N/A

Components

Actual Information Description File Name
Serious tower reinforcement/modifications

Component Description:
Please see cover letter and calc. for proportional amount, line items 1,3,5,7,9,11 and 13. Serious tower reinforcement and modification. All item from 1-13 proportional amount except tax line expenses are requested here for reimbursement. REVISED
Amount:
$106,628.19

Component Description:
please see details attached over letter and calculation sheet. proportional amount requested for the payment.
Amount:
$103,031.36

Component Description:
See "estimated tower modifications" on invoice
Amount:
$175,000.00

Component Description:
Serious tower reinforcement and modification. All item from 1-15 proportional amount except tax line expenses are requested for the reimbursement here REVISED. Please see cover letter and calc. worksheet for proportional amount.
Amount:
$106,628.19

Component Description:
tax amount deducted from the total invoice amount.
Amount:
$473,010.00

Component Description:
Revised invoice. Please see item 1 for Tower alteration costs are only requested this section for reimbursement. tax is not included
Amount:
$367,878.00

Component Description:
Please see line item 1-5 expenses for the tower. All tax deducted for the reimbursement request.
Amount:
$447,310.00

Component Description:
This is just for the estimated tower modifications. See line 6 of invoice. Also, updated invoice with cover letter and vendor name. As well as added project manager name to invoice.
Amount:
$175,000.00

Component Description:
KTAZ- South mountain alteration cost requested for reimbursement after credit adjustment and taxes deductions. Please see item 1 on the invoice.
Amount:
$5,520.84
Short Tower (less than 500')

Component Description:
This is just for the tower crew antenna line install. See line 5 of invoice. Also, updated invoice with cover letter and vendor name. As well as added project manager name to invoice.
Amount:
$183,990.00

Component Description:
See "Tower crew antenna/line install" on invoice
Amount:
$183,990.00
Tower Helicopter Lift Information not provided.
KTAZ Support Pole Install- Relocated Existing Antenna from side tower to the new Stacked pole

Component Description:
Promotional amount requested under this section. See spreadsheet calculation. REVISED
Amount:
$3,004.09

Component Description:
Only line item 5 is requested in this package attached
Amount:
$3,004.09

Component Description:
Existing KTAZ antenna relocation cost- Remining Balance
Amount:
$8,410.61

Component Description:
Support Pole Installation and Relocated existing antenna from side to the new stacked support pole cost excluded tax. Please see item 3 and 4 on the invoice
Amount:
$18,932.24

Component Description:
Pole installation and antenna removal cost and requested for the remining balance.
Amount:
$23,772.16

Component Description:
Installation and relocation of existing antenna from side tower to new tower to a new stacked pole are requested here. REVISED
Amount:
$3,004.09
Structural engineering tower load study for a documented tower with candelabra

Component Description:
please see line item 3 only for the proportional payment request from the attached invoice with Cover letter.
Amount:
$2,668.22

Component Description:
Structural engineering tower load study for a document tower with candelabra. Proportional amount requested. REVISED
Amount:
$2,668.22

Component Description:
Mount Analysis
Amount:
$1,330.00

Component Description:
Broadcast Tower Modification Design
Amount:
$9,864.00

Component Description:
Broadcast Tower Modification Design
Amount:
$4,500.00

Component Description:
Permit for structural modification, analysis, and documentation studies
Amount:
$6,260.00

Component Description:
Structural Analysis of an Existing Tower
Amount:
$4,250.00

Component Description:
KTAZ- Steel verification, Inspection, documentation verification excluded tax. Please see item 2 on the invoice
Amount:
$7,426.55

Component Description:
Broadcast Tower Modification Design. Note that the line mentioning "Add KPPX" only refers to the fact that the vendor added consideration of the KPPX antenna to their designs. These costs are all related to KTAZ
Amount:
$4,660.00

Component Description:
8900 - Field Observation8900 - Field Observation. please find revised package
Amount:
$7,500.00

Component Description:
800- field Observation
Amount:
$7,500.00

Component Description:
Broadcast Tower Modification Design
Amount:
$6,576.00

Component Description:
Structural engineering tower load study costs are under this section. REVISED
Amount:
$2,668.22

Component Description:
Investigative inspection, documentation, steel verification and analysis. Please see invoice item 2 excluded tax
Amount:
$11,956.00

Component Description:
Structural Analysis of existing tower (Add MW Dish)
Amount:
$2,000.00

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 $310,875.00 $354,875.00 N/A $287,056.57 N/A
Total for all systems $3,427,223.02 $3,071,427.45 N/A $2,609,531.81 N/A
Outside Professional Services $310,875.00 $354,875.00 $287,056.57
Additional Field Engineering Service, 40 Days $20,000.00 $20,000.00 Transmitter and RF design at ground level $10,000.00 N/A
RF Exposure Measurements $21,050.00 $20,000.00 N/A N/A N/A
Comprehensive coverage verification via field study, if needed $84,200.00 $73,875.00 N/A $73,875.00 N/A
Attorney Fees - Negotiation of lease and other matters for shared locations $4,210.00 $4,000.00 N/A $0.00 N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $3,000.00 Exceeded $2,635.60 N/A
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application $4,210.00 $4,000.00 N/A N/A N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $5,000.00 N/A $283.50 N/A
Address transition timing and coordination issues w/ other stations and wireless $2,630.00 $2,500.00 N/A $436.50 N/A
Prepare and or review reimbursement form $2,630.00 $2,500.00 N/A $832.86 N/A
Project management of the transition $164,320.00 $220,000.00 Project Management services for KTAZ tower, Antenna, and other professional services $198,993.11 N/A

Components

Actual Information Description File Name
Additional Field Engineering Service, 40 Days

Component Description:
Engineering site visit, inspection, measurements, drawing and planning for repack transmitter and RF installation, budgeting and planning.
Amount:
$10,000.00
RF Exposure Measurements Information not provided.
Comprehensive coverage verification via field study, if needed

Component Description:
Field Measurements of KTAZ signals at Phoenix, AZ.
Amount:
$73,875.00

Component Description:
Field Measurements of KTAZ signals at Phoenix, Arizona.
Amount:
$73,875.00
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

Component Description:
Post-Auction Repacking - KTAZ; NBCU1811; Wilkinson Barker Knauer, LLP
Amount:
$180.00

Component Description:
Post-Auction Repacking - KTAZ; NBCU1811; Wilkinson Barker Knauer, LLP
Amount:
$2,019.10

Component Description:
Post-Auction Repacking - KTAZ; NBCU1811; Wilkinson Barker Knauer, LLP
Amount:
$436.50
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

Component Description:
See lines 2, 3, and half of line 1, less 10% vendor discount.
Amount:
$245.70

Component Description:
See line 1 of invoice, less 10% vendor discount.
Amount:
$37.80
Address transition timing and coordination issues w/ other stations and wireless

Component Description:
Post-Auction Repacking - KTAZ; NBCU1811; Wilkinson Barker Knauer, LLP
Amount:
$436.50
Prepare and or review reimbursement form

Component Description:
See line 1 of invoice.
Amount:
$43.65

Component Description:
Post-Auction Repacking - KTAZ; NBCU1811; Wilkinson Barker Knauer, LLP
Amount:
$45.00

Component Description:
See half of line 1, less 10% vendor discount.
Amount:
$94.50

Component Description:
Post-Auction Repacking - KTAZ; NBCU1811; Wilkinson Barker Knauer, LLP
Amount:
$45.00

Component Description:
Review of Form 399
Amount:
$43.65

Component Description:
Post-Auction Repacking - KTAZ; NBCU1811; Wilkinson Barker Knauer, LLP
Amount:
$43.65

Component Description:
Post-Auction Repacking - KTAZ; NBCU1811; Wilkinson Barker Knauer, LLP
Amount:
$87.30

Component Description:
Additional information for Form 399.
Amount:
$113.40

Component Description:
Review of Form 399
Amount:
$43.65

Component Description:
See lines 2-4 of invoice, less 10% vendor discount.
Amount:
$273.06

Component Description:
Review of Form 399
Amount:
$87.30
Project management of the transition

Component Description:
Please see line item 16 from the attached cover letter. Proportional amount requested for the reimbursement. please calc. worksheet attached with this package.
Amount:
$2,075.48

Component Description:
Professional services from PointB for KTAZ
Amount:
$8,024.94

Component Description:
Project management service for KTAZ in Phoenix, AZ. Revised invoice attached
Amount:
$11,741.13

Component Description:
Please see cover letter for PM cost explanation
Amount:
$600.00

Component Description:
April 2018 project management and travel expenses, see attached receipts
Amount:
$8,859.86

Component Description:
Project Management services received from PointB for KTAZ
Amount:
$8,055.00

Component Description:
Project Management Services
Amount:
$2,145.00

Component Description:
Site Survey $2,700 and Management services 1,299.60 split into between KTAZ and KPPX. rest of the item are requesting in full
Amount:
$9,741.33

Component Description:
Project Management Services
Amount:
$3,510.00

Component Description:
Please see cover letter for variance. 50% of the work performed for Non-Repack Station KPPX.
Amount:
$600.00

Component Description:
Project Management over tower work portion. 2nd payment
Amount:
$25,700.00

Component Description:
KTAZ 50% shared of project management costs plus other costs associated with project management services rendered by Anthony Flores are requested here for reimbursement. REVISED
Amount:
$9,741.33

Component Description:
Project Management Services- KTAZ
Amount:
$5,740.00

Component Description:
KTAZ- Phoenix- Program Leader- Project Management Services- 81458 KTAZ- Phoenix- Repack Finance Resource- Project Management Services- 81458
Amount:
$1,810.00

Component Description:
Project Management cost with Engineer name and rate on it
Amount:
$9,300.00

Component Description:
Updated and corrected the Invoice Date and Invoice due date for October 2018 Project Management
Amount:
$6,000.00

Component Description:
See "Project Management" portion of invoice, itemized with completed work
Amount:
$21,246.30

Component Description:
KTAZ- Phoenix- Engagement Leader- Project Management Services- 81458. REVISED
Amount:
$7,990.94

Component Description:
Professional Service for KTAZ
Amount:
$5,740.00

Component Description:
Professional services from PointB.
Amount:
$3,300.00

Component Description:
KTAZ-Phoenix-Engagement Leader- Project Management Services-81458
Amount:
$3,300.00

Component Description:
Invoice has included service period
Amount:
$3,300.00

Component Description:
Project Management Services
Amount:
$6,630.00

Component Description:
cost split 50/50 with the station KPPX
Amount:
$300.00

Component Description:
Project Management Services
Amount:
$348.95

Component Description:
Coordination with Ion/ KPPX and Paul J. Ford on tower modification plan and KTAZ transition plan
Amount:
$699.20

Component Description:
Coordination with Ion/ KPPX and Paul J. Ford on tower modification plan and KTAZ transition plan
Amount:
$974.70

Component Description:
Project Management
Amount:
$8,024.94

Component Description:
Tower elevation verification. Project status meeting participation, Coordination with Point B, KPPX antenna stack verification structural engineering review with Paul J Ford, Conference calls with w PJF and Project team.
Amount:
$617.50

Component Description:
Project Management Services
Amount:
$4,290.00

Component Description:
KTAZ- Phoenix- Engagement Leader- Project Management Services- 81458
Amount:
$1,501.00

Component Description:
Jan 2018 Project Management
Amount:
$14,025.00

Component Description:
KTAZ- Phoenix- Repack Finance Resource- Project Management Services- 81458
Amount:
$5,767.00

Component Description:
Permitting follow-up with City of Phoenix. Tower elevation verification. Project status meeting participation.
Amount:
$760.00

Component Description:
Professional Service for KTAZ- period ending 06-30-2018
Amount:
$2,850.00

Component Description:
This is just for the Project Management Services. See line 4 of invoice. Also, updated invoice with cover letter and vendor name. As well as added project manager name to invoice.
Amount:
$21,246.30

Component Description:
KTAZ- Phoenix- Repack Finance Resource - Project Management Services- 81458
Amount:
$3,476.00

Component Description:
Professional services from PointB for KTAZ.
Amount:
$8,274.20

Component Description:
Project Management Services for station call sign "KTAZ"
Amount:
$2,850.00

Component Description:
Professional Service for KTAZ- Period ending 12/31/2017
Amount:
$6,630.00

Component Description:
Only project management work expenses are requested for the reimbursement. please see line item 6.
Amount:
$25,700.00

Component Description:
Project management
Amount:
$10,050.00

Component Description:
Professional Services from Patrick including Travel-Airfare.
Amount:
$8,274.20

Component Description:
Professional Service for KTAZ
Amount:
$8,055.00

Component Description:
Project management services performed on site during daylight hours are requested here for reimbursement. REVISED
Amount:
$25,700.00

Component Description:
KTAZ- Phoenix- Repack Finance Resource - Project Management Services- 81458
Amount:
$1,106.00

Component Description:
Professional Service for KTAZ- period Ending 3/31/2018
Amount:
$6,150.00

Component Description:
Project management
Amount:
$6,150.00

Component Description:
Coordination with Ion/ KPPX and Paul J. Ford on tower modification plan and KTAZ transition plan
Amount:
$1,299.60

Component Description:
Professional services from Point B for KTAZ, less WI-FI expense
Amount:
$7,956.94

Component Description:
Permitting follow-up with City of Phoenix.
Amount:
$308.75

Component Description:
Project Management Services
Amount:
$2,145.00

Component Description:
Professional Service for KTAZ
Amount:
$3,510.00

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 $186,473.79 $178,673.79 N/A $93,296.53 N/A
Total for all systems $3,427,223.02 $3,071,427.45 N/A $2,609,531.81 N/A
Other Expenses $186,473.79 $178,673.79 $93,296.53
Removal of interim RF system $50,956.99 $50,956.99 N/A $0.00 N/A
ITI- KTAZ Sweeps Remobilization $16,894.40 $16,894.40 KTAX Sweeps Remobilization. De-mobilize from and re-mobilize to the KTAZ tower and World cup Remobilization. $0.00 N/A
MVPD Notification of Channel Change $2,000.00 $2,000.00 N/A N/A N/A
Equipment Storage $20,000.00 $20,000.00 N/A $13,913.11 N/A
Equipment Delivery and Handling Charges $30,000.00 $30,000.00 ***System Notice: Estimate adjusted and locked because line has been superseded.***antenna shipment and delivery $28,451.02 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $47,182.40 $47,182.40 ***System Notice: Estimate adjusted and locked because line has been superseded.***Disposal of Thales Auxiliary Transmitter and associated equipment $47,182.40 N/A
DTV Medical Facility Notification $11,550.00 $3,750.00 ***System Notice: Estimate adjusted and locked because line has been superseded.*** $3,750.00 N/A
AM Pattern Disturbance -- Impact study $7,890.00 $7,890.00 N/A N/A N/A

Components

Actual Information Description File Name
Removal of interim RF system Information not provided.
ITI- KTAZ Sweeps Remobilization

Component Description:
Sweep mobilization and World Cup remobilization costs are requested for reimbursement without Tax. Please see line item 5-6 on the invoice
Amount:
$4,969.26

Component Description:
requested only for KTAZ remobilization cost included tax. please see item 3 and 4 from the invoice. 2nd Payment without tax
Amount:
$8,000.00
MVPD Notification of Channel Change Information not provided.
Equipment Storage

Component Description:
FLATBED TRAILER STORAGE CHARGES are due here for reimbursement. REVISED
Amount:
$10,980.00

Component Description:
Line 3, Five MONTHS STORAGE IN WAREHOUSE, ENTRY and EXIT costs, less taxes are requested here REVISED
Amount:
$2,033.11

Component Description:
Requesting Line 3, five months storage expenses
Amount:
$2,220.00

Component Description:
Only storage cost is requesting for the payment.
Amount:
$10,980.00

Component Description:
Storage of Antenna
Amount:
$900.00

Component Description:
FLATBED TRAILER FOR STORAGE. REVISED
Amount:
$900.00

Component Description:
Storage expenses are requested in this package. REVISED
Amount:
$10,980.00
Equipment Delivery and Handling Charges

Component Description:
Freight Shipping, Handling and Storage Cost_ Revised
Amount:
$20,652.00

Component Description:
Total Line Haul
Amount:
$9,250.85

Component Description:
Shipping charge requested in shipping and Equipment delivery section. REVISED
Amount:
$9,672.50

Component Description:
Only shipping expenses are requested, line item 2 & 4 (deducted proportional tax)
Amount:
$4,079.04

Component Description:
Freight, Shipping, and handling cost
Amount:
$9,672.50

Component Description:
Only shipping expenses are requested in this package. please see line item 2 & 4.
Amount:
$4,453.99

Component Description:
only shipping charges are requested for the payment.
Amount:
$9,672.50

Component Description:
Total Line Haul. REVISED
Amount:
$4,625.42

Component Description:
50% cost shared with KHRR
Amount:
$4,625.42

Component Description:
Line Haul, Fuel Surcharge Percent, Notify Consignee and Gap Insurance
Amount:
$803.13

Component Description:
Requesting Line 2 and 4, Freight, shipping, and handling expenses less adjusted proportional sales tax to be process under this section. REVISED
Amount:
$4,079.04

Component Description:
Shipping and handling expenses are requested here for reimbursement. REVISED
Amount:
$9,672.50

Component Description:
Shipping expenses shared 50/50 between KHRR and KTAZ.
Amount:
$401.56

Component Description:
Total Line Haul, Fuel Surcharge Percentage, Gap Insurance, Limited Access Deliver, Lift Gate Destination and Notify Consignee
Amount:
$733.66

Component Description:
Please see line 2,3, and 4 for freight and storage cost
Amount:
$6,673.99
Disposal Costs (for equipment and other waste, net of any salvage value)

Component Description:
Please see line item for Antenna and line final Removal cost/disposal cos, line item 7. tax is not included
Amount:
$36,943.93

Component Description:
KTAZ Antenna and final line removal cost without tax.
Amount:
$59,476.00

Component Description:
See 1st item of invoice
Amount:
$23,591.20

Component Description:
This is just for the disposal of the aux transmitter. See line 1 of invoice. Also, updated invoice with cover letter and vendor name. As well as added project manager name to invoice.
Amount:
$23,591.20
DTV Medical Facility Notification

Component Description:
Medical Notification Mailing
Amount:
$3,750.00
AM Pattern Disturbance -- Impact study Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $3,427,223.02 $3,071,427.45 $2,609,531.81

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. Yes
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. Yes

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.

Angela Ball

Assistant Secretary


11/17/2022

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.

Angela Ball

Assistant Secretary


11/17/2022

Certification

Back to Top
Section Question Response
Submission of Final Allocation or Accounting Information 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 and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.

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

  3. The above-named entity certifies that all costs identified as "actual costs" herein accurately represent the costs actually paid by the above-named entity, including any discounts, refunds, or rebates.

  4. 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.

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

  6. 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.

Angela Ball

Assistant Secretary


11/17/2022

Attachments

Back to Top