| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
SAN FRANCISCO TELEVISION STATION KBCW INC Doing Business As: SAN FRANCISCO TELEVISION STATION KBCW INC |
Daniel G. Ryson 1725 DESALES ST NW SUITE 501 WASHINGTON, DC 20036 United States |
+1 (202) 457-4505 | dryson@cbs.com | Corporation |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
Daniel G Ryson Associate Director of Spectrum Management CBS |
Daniel G. Ryson 1725 DeSales Street NW Suite 501 Washington, DC 20036 United States |
+1 (202) 457-4074 | dryson@cbs.com |
| Question | Response |
|---|---|
| Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. | Yes |
| Briefly describe transition plan | Facility located at Sutro Tower has a main elliptically polarized ant and a broadband aux ant. Main antenna replacement requires replacment of structural steel. Post-transition transmitter will be pretuned to the post transition channel |
| 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 | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is this transmitter currently shared with another station? | No | |
| Is this transmitter currently in operating condition? | Yes | |
| Existing Transmitter Manufacturer and Type | Manufacturer | |
| Model | Sigma CD | |
| Year | 2002 | |
| Type | Inductive Output Tube | |
| IOT Power Type | Two | |
| Power Capacity | 60 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Manufacturer | ||
| Model | ULXTE-120 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 75.1 kW | |
| Justification for New Transmitter | GatesAir will not retune IOT transmitters (see Exhibit 1). The minimum capable ULXTE-80 transmitter has less headroom than present (see Exhibit 48), the ULXTE-90 estimated cost establishes reimbursement. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | Yes |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | Yes | |
| Power | 300 kVA | |
| Rigid Conduit and Wiring | No | |
| Size | N/A | |
| Length | N/A | |
| Other Electrical Service | No | |
| Description | N/A | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | No |
| Type | N/A | |
| Size | N/A | |
| Other Size | N/A | |
| Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | Yes |
| Size | 0.0 square feet | |
| Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
| Is a channel 14 Mask Filer needed? | N/A | |
| Is additional field engineering time needed? | N/A | |
| Number of Days | N/A |
| 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 | Auxiliary (Backup) | |
| Description of Use | Alternate/Backup | |
| Ownership | Leased | |
| Owner | Sutro Tower, Inc. | |
| Site | N/A | |
| Is the existing antenna shared with another station or stations? | Yes | |
| Is the existing antenna directional? | Yes | |
| Is antenna in operating condition? | Yes | |
| Is antenna located on or in close proximity to an antenna farm? | Yes | |
| Existing Antenna Manufacturer and Type | Class | Full Power |
| Mounting | Side Mount | |
| Antenna position in stack | Bottom | |
| Polarization | Horizontal | |
| Type | Broadband Panel | |
| Number of Stations Supported | 5 | |
| Number of Panels | 40 | |
| Design power capacity in use | 80.0 % | |
| Lower Limit | 470.00 MHz | |
| Upper Limit | 698.00 MHz | |
| Other Antenna Type | N/A | |
| ERP: | 500.0 kW | |
| Manufacturer | Dielectric | |
| Model | TUA-C4SP-12/40U-1-S | |
| Year | 2007 |
| Facility ID | Call Sign |
|---|---|
| 58912 | KPJK |
| 35500 | KQED |
| 43095 | KMTP-TV |
| 51429 | KFSF-DT |
| 71586 | KCNS |
| 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 | 5 | |
| Frequencies of channels supported | RF channel | |
| Frequency | N/A |
| RF Channel Number |
|---|
| 34 |
| 28 |
| 30 |
| 32 |
| Name | Description |
|---|---|
Core Drill Holes |
Drill Holes in Concrete for New Transmission Line Pass Through |
Replace Combiner Switches |
Remove and Replace Combiner 6-Inch Coaxial Switches. |
Upgrade Combiner HVAC - STI-121A |
Upgrade Combiner HVAC - STI-121A |
Remove Old Combiner Lines |
Remove Old Combiner Transmission Line Interconnects |
Remove Old Combiner |
Remove Old Combiner |
Install New Combiner Lines |
Install New Combiner Transmission Line Interconnects |
Scaffold STI-120A |
Scaffold STI-120A |
Install New Combiner |
Install New Aux Combiner |
Fill Holes |
Fill Holes in Concrete After Removing Old Combiner Lines. |
Combiner Remove and Fill Door STI-121C |
Combiner Remove and Fill Door STI-121C |
Combiner Direct Access Unit STI-121B |
Combiner Direct Access Unit STI-121B |
| Section | Question | Response |
|---|---|---|
| Existing Antenna Description | Type of change | Purchase New |
| Antenna Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is the existing antenna shared with another station or stations? | No | |
| Is the existing antenna directional? | Yes | |
| Is antenna in operating condition? | Yes | |
| Is antenna located on or in close proximity to an antenna farm? | Yes | |
| Existing Antenna Manufacturer and Type | Class | Full Power |
| Mounting | Side Mount | |
| Antenna position in stack | Bottom | |
| Polarization | Elliptical | |
| Type | Slotted Coaxial | |
| Number of Stations Supported | N/A | |
| Number of Panels | N/A | |
| Design power capacity in use | N/A | |
| Lower Limit | N/A | |
| Upper Limit | N/A | |
| Other Antenna Type | N/A | |
| ERP: | 1000.0 kW | |
| Manufacturer | ||
| Model | TFU-19JSC/VP-R C150SP | |
| Year | 2009 |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Primary (Main) |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Ownership | Owned | |
| Owner | N/A | |
| Is antenna shared? | No | |
| Is antenna directional? | Yes | |
| Will antenna be located on or in close proximity to an antenna farm? | Yes | |
| New Antenna Manufacturer and Types | Class | Full Power |
| Mounting | Side Mount | |
| Antenna position in stack | Bottom | |
| Polarization | Elliptical | |
| Type | Slotted Coaxial | |
| Number of Stations Supported | N/A | |
| Number of Panels/Bays | N/A | |
| Lower Limit | N/A | |
| Upper Limit | N/A | |
| Design power capacity in use | N/A | |
| Other Antenna Type | N/A | |
| ERP: | 1000.0 kW | |
| Manufacturer | ||
| Model | TFU-24DSC/VP-R C140 DC | |
| Year | 2019 | |
| Justification for New Antenna | Current antenna is single-channel, and cannot be retuned to new frequency. |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | No |
| Type | ||
| Number of channels supported | N/A | |
| Frequencies of channels supported | N/A | |
| Frequency | N/A | |
| Do you need a combiner output splitter/switcher for dual feed lines? | N/A | |
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
| Broadband or Single Channel? | Single Channel | |
| Feed Line Size | 8 3/16 inches inches | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | Yes |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | Yes |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Ownership | Owned | |
| Owner | N/A | |
| Is antenna shared? | No | |
| Is antenna directional? | Yes | |
| Will antenna be located on or in close proximity to an antenna farm? | No | |
| New Antenna Manufacturer and Type | Class | Full Power |
| Mounting | Side Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Elliptical | |
| Type | Slotted Coaxial | |
| Number of Stations Supported | N/A | |
| Number of Panels/Bays | N/A | |
| Lower Limit | N/A | |
| Upper Limit | N/A | |
| Design power capacity in use | N/A | |
| Other Antenna Type | N/A | |
| ERP: | 1000.0 kW | |
| Manufacturer | ||
| Model | TFU-24WB/VP-R C160 | |
| Year | 2019 | |
| Justification for New Antenna | Because existing Auxiliary antenna is much lower and limited to 500 kW ERP, operation would result in extensive coverage loss. |
| Section | Question | Response |
|---|---|---|
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | No |
| Broadband or Single Channel? | N/A | |
| Feed Line Size | N/A | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | No |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| 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 | Auxiliary (Backup) | |
| Description of Use | When Main Isn't Available | |
| Ownership | Leased | |
| Owner | Sutro Tower, Inc. | |
| Site | N/A | |
| Is the existing transmission line shared with another station or stations? | Yes | |
| Is Transmission Line in operating condition? | Yes | |
| Existing Transmission Line Manufacturer and Type | Manufacturer | Dielectric |
| Type | Rigid | |
| Diameter | 8 3/16 inches | |
| Other Diameter | N/A | |
| Segment Length | 20 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 745 feet per run |
| Facility ID | Call Sign |
|---|---|
| 58912 | KPJK |
| 35500 | KQED |
| 43095 | KMTP-TV |
| 71586 | KCNS |
| Name | Description |
|---|---|
Assd. Transmission Line |
Various transmission lines and hardware to restore non-repacked stations after tower reinforcement. |
Combiner Lower - Trans Line Kit - 34 STI-114 |
Combiner Lower - Trans Line Kit - 34 STI-114 |
Combiner Lower - Trans Line Kit - 28 STI-111 |
Combiner Lower - Trans Line Kit - 28 STI-111 |
Combiner Lower - Trans Line Kit - 30 STI-112 |
Combiner Lower - Trans Line Kit - 30 STI-112 |
| Section | Question | Response |
|---|---|---|
| Existing Transmission Line Description | Type of change | Purchase New |
| Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is the existing transmission line shared with another station or stations? | No | |
| Is Transmission Line in operating condition? | Yes | |
| Existing Transmission Line Manufacturer and Type | Manufacturer | |
| Type | Waveguide | |
| Diameter | N/A | |
| Other Diameter | N/A | |
| Segment Length | N/A | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 1085 feet per run |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Primary (Main) |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Type | Rigid | |
| Diameter | 8 3/16 inches | |
| Other Diameter | N/A | |
| Segment Length | Broadband | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 1490 feet per run | |
| Justification for New Transmission Line | Reduce structural stress on tower and Stack B to reduce structural reinforcement needs. (See Exhibits 48 and 49.) |
| Name | Description |
|---|---|
Fill Holes Floor Wall STI-40 |
Fill Holes in Floor and Wall STI-40 |
Core Drill 4 Holes STI-39 |
Core Drill 4 Holes STI-39 |
Prelim TX Line Parts List |
Preliminary List of Transmission Line Parts; Reconfiguration of Combiners. |
RF Accessories |
Coaxial Switch, Switch Controller, Test Load. (See Exhibit 3, Item D) |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Type | Rigid | |
| Diameter | 6 1/8 inches | |
| Segment Length | 19 ¾ ' | |
| Other Segment Length | ||
| Number of parallel runs | 1 | |
| Length | 100 feet per run | |
| Justification for New Transmission Line | Required to connect existing waveguide to interim antenna. |
| 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 | No | |
| Is tower documented for structural analysis? | Yes | |
| Is tower compliant with Rev G? | Yes | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1001289 | |
| Coordinates (NAD83) | Latitude (NAD83) | 37° 45' 19.0" N- |
| Longitude (NAD83) | 122° 27' 10.0" W- | |
| Overall Structure Height | 976.69 feet | |
| Support Structure Height | 779.85 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 833.98 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | SUTRO TOWER INC | |
| Date Constructed | 03/27/1998 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 54770 | KNBR-FM | FM |
| 35500 | KQED | DTV |
| 59964 | KISQ | FM |
| 71586 | KCNS | DTV |
| 65484 | KOSF | FM |
| 6380 | KOIT | FM |
| 25452 | KPIX-TV | DTV |
| 34470 | KGO-TV | DTV |
| 65526 | KRON-TV | DTV |
| 58912 | KPJK | DTV |
| 70032 | KSOL | FM |
| 51429 | KFSF-DT | DTV |
| 35703 | KTVU | DTV |
| 43095 | KMTP-TV | DTV |
| 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 |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | Candelabra |
| Helicopter Services Required | Are helicopter services required? | No |
| Name | Description |
|---|---|
Install Primary KBCW Line |
Install Transmission Line to New KBCW Primary Antenna. |
Reinstall KFOG Main Ant STI-64 |
Reinstall KFOG(Now KNBR-FM) Main Antenna STI-64 |
Special Welding Bolting Inspections STI-67 |
Special Inspections, Welding & Bolting. STI-67 |
Install KFOG Aux |
Install KFOG(Now KNBR-FM) Auxiliary Antenna at Level 5, South Leg. |
Remove Waveguide Ladder |
Remove Old Waveguide Ladder from B and C Legs. See Exhibit 23 |
Install KQED-FM Ant |
Reinstall KQED-FM Antenna After "B" Stack Replacement. |
Remove ENG Mounts |
Remove ENG Mounts to Make Room for KFOG Antenna Location |
Remove KQED-FM Ant |
Remove KQED-FM Antenna from "B" Stack that Must Be Replaced. |
Demolish Waveguide |
Demolish Existing Waveguide to KBCW Antenna. |
KFOG Testing STI-65 |
KFOG (Now KNBR-FM) Testing. STI 65. |
Tower Mapping |
Tower mapping for preparation of documentation necessary for tower load study. |
Install Interim KBCW Ant and Line |
Install KBCW Interim Antenna and Transmission Line. |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 250 | |
| Explanation | Company lacks sufficient internal resources. | |
| Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
| Prepare engineering section of Form FCC Construction Permit Application | Yes | |
| For Auxiliary Facility | Yes | |
| For Main Facility | Yes | |
| Prepare engineering section of Form FCC License to Cover Application | Yes | |
| For Auxiliary Facility | Yes | |
| For Main Facility | Yes | |
| Prepare request for Special Temporary Authority | No | |
| Quantity | N/A | |
| Do you have Distributed Transmission System engineering services? | N/A | |
| Critical Facility | N/A | |
| Terrain-Shielded Facility | N/A | |
| Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | No |
| For Auxiliary Facility | N/A | |
| For Main Facility | N/A | |
| Prepare and file Form FCC License to Cover Application | No | |
| For Auxiliary Facility | N/A | |
| For Main Facility | N/A | |
| Prepare request for Special Temporary Authority | No | |
| Quantity | N/A | |
| NEPA Section 106 environmental review | No | |
| Environmental Assessment | No | |
| ASR Modification | No | |
| FAA Consultation (including preparation of FAA Form 7460) | No | |
| Negotiation of Lease and other Matter for Shared Locations | No | |
| Prepare or Review FCC Form 399 for Reimbursement | No | |
| Address transition timing and coordination issues w/ other stations and wireless providers | Yes | |
| RF Field Engineering Services | Comprehensive coverage verification via field study | Yes |
| RF exposure measurements | Yes | |
| Additional Field Engineering Service | No | |
| Number of Days | N/A | |
| Justification | N/A |
| Section | Question | Response |
|---|---|---|
| AM Pattern Disturbance | Is an Impact Study needed? | No |
| Is Remediation needed? | No | |
| Facility Expenses | Name | N/A |
| Other Distributed Transmission System Expenses Not listed | N/A | |
| Name | N/A | |
| Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
| Permit and Filing Costs | Local Zoning | Yes |
| Non-zoning permits | No | |
| BLM or NFS Coordination | No | |
| FCC Construction Permit Minor Change | No | |
| FCC License to Cover Application | No | |
| FCC Special Temporary Authority Application | No | |
| Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
| Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
| Does this relocation require Equipment Storage? | Yes | |
| Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | No | |
| Does this relocation require MVPD Notification of a Channel Change? | Yes |
| Name | Description |
|---|---|
Alternate Site Studies |
Pre, Post and Alternate Site Studies |
Architectural Plans |
Architectural plans, building mapping, update plans. |
Fork Lift Rental |
Utilized to deliver equipment from storage, remove equipment from transmitter room. |
KFOG Interim Antenna |
Includes Antenna and Antenna Engineering. |
Primary Transmitter Shipping |
Primary Transmitter Shipping |
Public Relations |
Required as part of zoning effort. |
Sales Tax - Sutro Tower |
9.5% Sales Tax on Sutro Tower Invoices Only. |
Site Survey |
Determine actual site conditions and determine the materials and components required for system installation integration of the site with the transmitter equipment. See Exhibit 12. |
Update Architectural Plans STI55 |
Update Architectural Plans with new TL locations. STI Line 55 |
VSWR Monitoring |
VSWR Monitoring and antenna lockout system. |
Sales Tax - Transmitter |
California State Sales Tax on Transmitter Hardware. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,893,534.99 | $2,022,006.25 | N/A | $1,719,200.32 | N/A |
| Total for all systems | $7,698,128.64 | $7,982,416.90 | N/A | $3,856,386.56 | N/A |
| Primary Transmitter ULXTE-120 | $1,893,534.99 | $2,022,006.25 | $1,719,200.32 | ||
| Other -- Building Addition Size: 0.0 | $137,805.93 | $137,805.93 | Abatement, Flooring, Demo, Paint, Fire Stop, Seismic. General Contractor Minus Electrical. Includes $28,000 Supervision. (Please See Exhibit 4.) | N/A | N/A |
| Transformer 3 phase/480v - 300 KVA | $36,800.00 | $14,671.26 | Please see Exhibit 51, Item D. | $14,671.26 | N/A |
| UHF - Liquid Cooled Solid State Transmitter 75.1 kW | $1,704,529.06 | $1,704,529.06 | Please see Exhibits 48, 51, and 78 - Items A, B, and E. This is the cost for a "comparable" ULXTE-90 transmitter, Change Orders, Installation, and Proof. Costs for RF Accessories, Electrical, Shipping, and Tax are listed separately. | $1,704,529.06 | N/A |
| Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $165,000.00 | See Exhibit 4. | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Other -- Building Addition Size: 0.0 | Information not provided. |
| Transformer 3 phase/480v - 300 KVA | |
| UHF - Liquid Cooled Solid State Transmitter 75.1 kW | |
| Service entrance 3 phase/800 amp/208 volt | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $714,092.00 | $663,542.00 | N/A | $224,577.00 | N/A |
| Total for all systems | $7,698,128.64 | $7,982,416.90 | N/A | $3,856,386.56 | N/A |
| Interim Antenna TFU-24WB/VP-R C160 | $232,079.00 | $231,899.00 | $0.00 | ||
| UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, elliptically or circularly polarized | $225,349.00 | $225,349.00 | KBCW Interim Antenna. Please see Sutro Tower Quotation Exhibit 60B, Line 41A. | N/A | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,550.00 | N/A | N/A | N/A |
| Primary Antenna TFU-24DSC/VP-R C140 DC | $279,520.00 | $260,100.00 | $224,577.00 | ||
| Sweep test of existing antenna | $6,730.00 | $12,240.00 | Please See Exhibit 60, STI Line 34. | N/A | N/A |
| UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, elliptically or circularly polarized | $229,130.00 | $229,130.00 | This cost is for a "comparable" antenna including side-mount brackets. This cost supersedes Sutro Tower pricing. See Exhibits 48 & 49. $197,100 Ant + $16,425 Brackets + $15,605 shipping. Doesn't include elbow complex, listed separately. | $224,577.00 | N/A |
| Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) | $15,250.00 | $13,730.00 | Elbow complex for the "comparable" antenna system (please see Exhibit 6, Line 2). This cost supersedes Sutro pricing. Please see Exhibit 48. | N/A | N/A |
| Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $0.00 | Side mount brackets are itemized in the "comparable" antenna base cost quote but not in the "upgrade" antenna base cost quote. For uniformity, we'll add these figures and show them only under the antenna. | N/A | N/A |
| Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
| Auxiliary Antenna TUA-C4SP-12/40U-1-S | $202,493.00 | $171,543.00 | $0.00 | ||
| Fill Holes | $3,219.00 | $3,219.00 | Fill Concrete Holes in Floor Wall After Removing Old Combiner Transmission Lines. Please see Exhibit 60 STI Line Item 120. | N/A | N/A |
| Scaffold STI-120A | $2,500.00 | $2,500.00 | Please see Exhibit 60 STI Line Item 120A | N/A | N/A |
| Remove Old Combiner Lines | $3,060.00 | $3,060.00 | KBCW pro-rata share (50%) of Lower Aux Combiner, Remove Old Transmission Line Interconnects. See Exhibit 60 STI Line Item 116. | N/A | N/A |
| Core Drill Holes | $9,884.00 | $9,884.00 | Pro Rata Share to Drill Holes in Concrete for New Combiner Lines. Please see Exhibit 60 STI Line Item 119. | N/A | N/A |
| Sweep test of existing antenna | $6,730.00 | $12,240.00 | KBCW pro-rata share (50%) of Lower Aux Combiner, RF Testing, Complex. Please see Exhibit 60 STI Line Item 121. | N/A | N/A |
| Combiner Remove and Fill Door STI-121C | $7,093.00 | $7,093.00 | Please see Exhibit 60 Line Item 121C. | N/A | N/A |
| Upgrade Combiner HVAC - STI-121A | $28,475.00 | $28,475.00 | Combiner HVAC. Please see Exhibit 60 Line Item 121A. | N/A | N/A |
| Replace Combiner Switches | $6,120.00 | $6,120.00 | KBCW pro-rata share (50%) of Lower Aux Combiner, Remove and Replace Coaxial Switches. See Exhibit 60 STI Line Item 118. | N/A | N/A |
| Remove Old Combiner | $6,120.00 | $6,120.00 | KBCW pro-rata share (50%) of Lower Aux Combiner, Remove Old. See Exhibit 60 STI Line Item 111. | N/A | N/A |
| Combiner Direct Access Unit STI-121B | $15,352.00 | $15,352.00 | Combiner Direct Access Unit. Please see Exhibit 60 Line Item 121B. | N/A | N/A |
| Install New Combiner | $12,240.00 | $12,240.00 | KBCW pro-rata share (50%) of Lower Aux Combiner, Install New. See Exhibit 60 STI Line 110. | N/A | N/A |
| Install New Combiner Lines | $12,240.00 | $12,240.00 | KBCW pro-rata share (50%) of Lower Aux Combiner, New Transmission Line Interconnects. See Exhibit 60 STI Line Item 117. | N/A | N/A |
| New combiner, cost per channel (without antenna) | $84,200.00 | $48,000.00 | Please see Exhibit 60 STI Line 109. | N/A | N/A |
| Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, elliptically or circularly polarized | Information not provided. |
| Sweep test of existing antenna | Information not provided. |
| Sweep test of existing antenna | Information not provided. |
| UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, elliptically or circularly polarized | |
| Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) | Information not provided. |
| Side mount brackets for high power antennas (if not included in antenna base cost) | Information not provided. |
| Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
| Fill Holes | Information not provided. |
| Scaffold STI-120A | Information not provided. |
| Remove Old Combiner Lines | Information not provided. |
| Core Drill Holes | Information not provided. |
| Sweep test of existing antenna | Information not provided. |
| Combiner Remove and Fill Door STI-121C | Information not provided. |
| Upgrade Combiner HVAC - STI-121A | Information not provided. |
| Replace Combiner Switches | Information not provided. |
| Remove Old Combiner | Information not provided. |
| Combiner Direct Access Unit STI-121B | Information not provided. |
| Install New Combiner | Information not provided. |
| Install New Combiner Lines | Information not provided. |
| New combiner, cost per channel (without antenna) | Information not provided. |
| Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,289,884.57 | $936,349.57 | N/A | $663,886.66 | N/A |
| Total for all systems | $7,698,128.64 | $7,982,416.90 | N/A | $3,856,386.56 | N/A |
| Interim Transmission Line | $20,200.00 | $13,377.00 | $0.00 | ||
| Rigid Transmission Line - copper, 6 1/8" | $20,200.00 | $13,377.00 | Please see Exhibit 60 - STI Line Item 41B. | N/A | N/A |
| Primary Transmission Line | $1,177,218.57 | $830,506.57 | $655,981.66 | ||
| Prelim TX Line Parts List | $6,833.33 | $6,833.33 | See Exhibit 44. Total cost shared among six stations. | $2,320.52 | N/A |
| Rigid Transmission Line - copper, 8 3/16" broadband | $594,510.00 | $384,916.85 | See Exhibit 60 STI Line Item 32. Cost shown here excludes $39,603 for upgraded broadband transmission line and $239,376.15 already reimbursed in other (locked) line category. | $227,595.15 | N/A |
| RF Accessories | $169,596.24 | $169,596.24 | Waveguide switches, switch controller, test load, and various cut lengths of line and waveguide. (See Exhibit 48, Item C) | $169,596.24 | N/A |
| Fill Holes Floor Wall STI-40 | $9,884.00 | $9,884.00 | Please see Exhibit 60 STI Line Item 40 | N/A | N/A |
| Core Drill 4 Holes STI-39 | $19,900.00 | $19,900.00 | Please see Exhibit 60 - STI Line Item 39. | $17,093.60 | N/A |
| Rigid Transmission Line - copper, 8 3/16" | $376,495.00 | $239,376.15 | ***System Notice: Estimate adjusted and locked because line has been superseded.***Irregular tower shape requires many elbows and hangers. See Exhibit 6, line 3. | $239,376.15 | N/A |
| Auxiliary Transmission Line | $92,466.00 | $92,466.00 | $7,905.00 | ||
| Combiner Lower - Trans Line Kit - 30 STI-112 | $11,419.00 | $11,419.00 | Please see Exhibit 60 - STI Line Item 112. | $943.90 | N/A |
| Assd. Transmission Line | $46,233.00 | $46,233.00 | Repack to lower frequencies generally requires larger antennas with higher windloading. Structural reinforcement displaces lines of non-repacked stations. This cost reflects those costs. See Exhibit 7, page 47, | N/A | N/A |
| Combiner Lower - Trans Line Kit - 34 STI-114 | $26,724.00 | $26,724.00 | Please see Exhibit 60 STI Line Item 114. | $4,840.90 | N/A |
| Combiner Lower - Trans Line Kit - 28 STI-111 | $8,090.00 | $8,090.00 | Please see Exhibit 60 STI Line Item 111. | $2,120.20 | N/A |
| Actual Information Description | File Name |
|---|---|
| Rigid Transmission Line - copper, 6 1/8" | Information not provided. |
| Prelim TX Line Parts List | |
| Rigid Transmission Line - copper, 8 3/16" broadband | |
| RF Accessories | |
| Fill Holes Floor Wall STI-40 | Information not provided. |
| Core Drill 4 Holes STI-39 | |
| Rigid Transmission Line - copper, 8 3/16" | |
| Combiner Lower - Trans Line Kit - 30 STI-112 | |
| Assd. Transmission Line | Information not provided. |
| Combiner Lower - Trans Line Kit - 34 STI-114 | |
| Combiner Lower - Trans Line Kit - 28 STI-111 |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $2,604,701.46 | $3,128,464.46 | N/A | $753,696.75 | N/A |
| Total for all systems | $7,698,128.64 | $7,982,416.90 | N/A | $3,856,386.56 | N/A |
| Primary Tower TOWER | $2,604,701.46 | $3,128,464.46 | $753,696.75 | ||
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $324,974.00 | Removal and installation of KBCW primary antenna on "B" Stack, plus materials. Please see Exhibit 60 and STI Lines 35 ($120,848.00) plus Line 36 (204,126.00). | $62,577.18 | N/A |
| Install KFOG Aux | $17,710.00 | $17,710.00 | Install KFOG(FM) Aux Antenna to Permit Work on Stack "B" without Exceeding RF Exposure Limits. See Exhibit 60 STI Line Item 66. | $2,240.61 | N/A |
| Install Primary KBCW Line | $448,347.00 | $448,347.00 | See Exhibit 60 STI Line 38. | $302,581.45 | N/A |
| Special Welding Bolting Inspections STI-67 | $5,000.00 | $5,000.00 | Special Inspections - Welding & Bolting. Please see Exhibit 60 STI Line Item 67. | N/A | N/A |
| KFOG Testing STI-65 | $8,333.00 | $8,333.00 | KFOG (Now KNBR-FM) Testing. Please see Exhibit 60 STI Line Item 65. | N/A | N/A |
| Remove KQED-FM Ant | $40,282.53 | $40,282.53 | Remove KQED-FM Antenna From "B" Stack that Must Be Replaced. See Exhibit 60 STI Line Item 59.B | N/A | N/A |
| Tower Mapping | $20,713.00 | $20,713.00 | Pro-rata cost required to provide accurate input data to structural analysis. See Exhibit 60, STI Line 5. | $20,670.80 | N/A |
| Remove ENG Mounts | $28,333.00 | $28,333.00 | Required to accommodate KFOG (Now KNBR-FM) antenna relocation. See Exhibit 60 STI Line Item 64A. | N/A | N/A |
| Reinstall KFOG Main Ant STI-64 | $70,904.00 | $70,904.00 | Reinstall KFOG (Now KNBR-FM) antenna. See Exhibit 60 STI Line Item 64. | $13,706.38 | N/A |
| Remove Waveguide Ladder | $67,473.00 | $67,473.00 | Remove Old Waveguide Ladder from B and C Legs. See Exhibit 60 STI Line Item 60. | $67,476.64 | The subtotal is equal to the estimated cost but the form says it's greater. |
| Install KQED-FM Ant | $68,041.93 | $68,041.93 | Remove KQED-FM Antenna From "B" Stack that Must Be Replaced. See Exhibit 60 STI Line Item 59.C | N/A | N/A |
| Demolish Waveguide | $149,311.00 | $149,311.00 | See Exhibit 60 STI Line 37. | N/A | N/A |
| Install Interim KBCW Ant and Line | $187,253.00 | $187,253.00 | See Exhibit 60 and STI Lines 41D (37,350.00), 41E (5,903.00), and 41F (144,000.00). | $0.00 | N/A |
| Serious tower reinforcement/modifications | $1,052,000.00 | $1,506,289.00 | Please see Exhibit 60 STI Line Items 59 (328,577.00), 59.A (177,712.00), and 59.D (1,000,000.00). | $124,833.09 | N/A |
| Structural engineering tower load study for a documented tower with candelabra | $20,000.00 | $185,500.00 | Sutro Tower is not a typical structure. (See Exhibit 60 STI Line Item 58.) | $159,610.60 | N/A |
| Actual Information Description | File Name |
|---|---|
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
| Install KFOG Aux | |
| Install Primary KBCW Line | |
| Special Welding Bolting Inspections STI-67 | Information not provided. |
| KFOG Testing STI-65 | Information not provided. |
| Remove KQED-FM Ant | Information not provided. |
| Tower Mapping | |
| Remove ENG Mounts | Information not provided. |
| Reinstall KFOG Main Ant STI-64 | |
| Remove Waveguide Ladder | |
| Install KQED-FM Ant | Information not provided. |
| Demolish Waveguide | Information not provided. |
| Install Interim KBCW Ant and Line | Information not provided. |
| Serious tower reinforcement/modifications | |
| Structural engineering tower load study for a documented tower with candelabra |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $163,160.00 | $201,420.00 | N/A | $28,143.08 | N/A |
| Total for all systems | $7,698,128.64 | $7,982,416.90 | N/A | $3,856,386.56 | N/A |
| Outside Professional Services | $163,160.00 | $201,420.00 | $28,143.08 | ||
| Comprehensive coverage verification via field study, if needed | $84,200.00 | $64,286.00 | Please see Exhibit 60 STL Line 129. | N/A | N/A |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | $1,580.00 | $1,500.00 | N/A | N/A | N/A |
| RF Exposure Measurements | $21,050.00 | $2,857.00 | Please See Exhibit 60 and STI Line 137. | N/A | 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 |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | $2,105.00 | $2,000.00 | N/A | $1,775.00 | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | N/A | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $15,563.00 | Please See Exhibit 60 and STI Line 3 plus Exhibit 26 Line 1 ($1,312.50) | $6,374.98 | N/A |
| Project management of the transition | $39,500.00 | $108,214.00 | Company lacks sufficient internal resources. 250 hours at $150 per hour plus time estimated in Exhibit 60, STI Line 129. | $19,993.10 | N/A |
| Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Comprehensive coverage verification via field study, if needed | Information not provided. |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | Information not provided. |
| RF Exposure Measurements | 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 | |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
| Perform engineering study for new channel assignment and antenna development | |
| Project management of the transition | |
| Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,032,755.62 | $1,030,634.62 | N/A | $466,882.75 | N/A |
| Total for all systems | $7,698,128.64 | $7,982,416.90 | N/A | $3,856,386.56 | N/A |
| Other Expenses | $1,032,755.62 | $1,030,634.62 | $466,882.75 | ||
| Sales Tax - Transmitter | $144,776.01 | $144,776.01 | California State Sales Tax. Please see Exhibit 78. | $144,776.01 | N/A |
| VSWR Monitoring | $183,559.00 | $183,559.00 | VSWR Monitoring of antennas, transmission line, and combiner. Helps assure equipment won't be damaged by excessive transmitter power during fault conditions. Please See Exhibit 60 and STI Line 131. | $31,716.87 | N/A |
| Update Architectural Plans STI55 | $4,004.00 | $4,004.00 | Update Architectural Plans with new TL locations. Please See Exhibit 60 and STI Line 55. | N/A | N/A |
| Site Survey | $9,147.00 | $9,147.00 | Determine actual site conditions and determine the materials and components required for system installation/integration of the customers site with the transmitter equipment. See Exhibit 46. | $9,147.00 | N/A |
| Sales Tax - Sutro Tower | $167,933.00 | $167,933.00 | 9.5% San Francisco Sales Tax - on Sutro Tower, Inc. materials only. Please See Exhibit 60 and STI Line 141. | $51,410.39 | N/A |
| Public Relations | $16,379.00 | $16,379.00 | Public relations required for zoning hearings, neighbors, and government officials. Please See Exhibit 60 and STI Line 57. | $4,766.49 | N/A |
| Primary Transmitter Shipping | $30,504.61 | $30,504.61 | GatesAir Actual shipping for comparable transmitter. Please see Exhibit 78. | N/A | N/A |
| KFOG Interim Antenna | $17,710.00 | $17,710.00 | KFOG(FM) Interim Antenna, pro rata share. Does not include shipping or installation. | N/A | N/A |
| Fork Lift Rental | $21,974.00 | $21,974.00 | Required to move equipment from storage to transmitter and combiner room, throughout site. Please See Exhibit 60 and STI Line 125. | $8,583.30 | N/A |
| Architectural Plans | $51,369.00 | $51,369.00 | Pro rata Share of Architectural Plans, Building Mapping, Update Plans. Please See Exhibit 60 and STI Line 54 | $43,611.96 | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $21,236.00 | $21,236.00 | Please See Exhibit 60 and STI Line 123. | $6,933.65 | N/A |
| Equipment Delivery and Handling Charges | $45,286.00 | $45,286.00 | Please See Exhibit 60 and STI Line 127. | $1,458.84 | N/A |
| Equipment Storage | $20,833.00 | $20,833.00 | Please see Exhibit 15. | N/A | N/A |
| MVPD Notification of Channel Change | $1,000.00 | $1,000.00 | N/A | N/A | N/A |
| Alternate Site Studies | $108,923.00 | $108,923.00 | Preliminary repack study, Alternate site studies, and Prelim TL Parts List. (Please See Exhibit 60 and STI Lines# 1, 2, and 4) | $106,427.76 | N/A |
| Local Zoning | $176,572.00 | $176,572.00 | Includes Legal Fees. Please See Exhibit 60 and STI Lines 56 and 139. | $58,050.48 | N/A |
| DTV Medical Facility Notification | $11,550.00 | $9,429.00 | Please See Exhibit 60 and STI Line 135 | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Sales Tax - Transmitter | |
| VSWR Monitoring | |
| Update Architectural Plans STI55 | Information not provided. |
| Site Survey | |
| Sales Tax - Sutro Tower | |
| Public Relations | |
| Primary Transmitter Shipping | Information not provided. |
| KFOG Interim Antenna | Information not provided. |
| Fork Lift Rental | |
| Architectural Plans | |
| Disposal Costs (for equipment and other waste, net of any salvage value) | |
| Equipment Delivery and Handling Charges | |
| Equipment Storage | Information not provided. |
| MVPD Notification of Channel Change | Information not provided. |
| Alternate Site Studies | |
| Local Zoning | |
| DTV Medical Facility Notification | Information not provided. |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $7,698,128.64 | $7,982,416.90 | $3,856,386.56 |
| Question | Response |
|---|---|
| The facility has ceased operating on its pre-auction channel. | Yes |
| Construction of final facilities or all necessary modifications are complete. | No |
| All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. | No |
| 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. | Andrew J Siegel Assistant Secretary 05/18/2020 |
| 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. | Andrew J Siegel Assistant Secretary 05/18/2020 |
