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:
19783
Service:
DTV
Call Sign:
KVEA
Channel:
25 (UHF)
File Number:
0000028173
FRN:
0019509470
Date Submitted:
10/07/2021

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

NBC TELEMUNDO LICENSE LLC

Margaret L. Tobey

300 NEW JERSEY AVE, N.W.

SUITE 700

WASHINGTON, DC 20001

United States

+1 (202) 524-6401 MARGARET.TOBEY@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

Margaret L Tobey

NBCUniversal, LLC

300 New Jersey Ave. NW

Suite 700

Washington, DC 20001

United States

+1 (202) 524-6401 Margaret.Tobey@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. Yes
Briefly describe transition plan Switch to new shared ATC interim antenna using existing IOT transmitter as interim transmitter. Remove old antenna and install new antenna and transmitter for new channel. Remove old transmitter after channel change.

Transmitters

Back to Top
Section Question Response
Transmitter Related Expenses Do you have transmitter related expenses? Yes

Primary Transmitter

Back to Top

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is this transmitter currently shared with another station? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer
Model DCXP-2
Year 2010
Type Inductive Output Tube
IOT Power Type Two
Power Capacity 52.9 kW

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Manufacturer
Model THU9-48
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 73.5 kW
Justification for New Transmitter A new transmitter is required so that we can use the existing transmitter during the transition to maintain coverage. We have selected a solid state transmitter as it will be less expensive then a comparable IOT. IOT Proposal attached for reference.

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 Yes
Description Transmitter Equipment grounding Main Building, Power to Dehydrator and conduit sleeves.
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

Transmitter Install

Transmitter installation

Rigid Line Kits

Transmitter to Mask Filter Rigid Line Kit Mask Filter to Switchframe Rigid Line Kit Switchframe to Test Load Rigid Line Kit

Transmitter related components

Transmitter related components

Tunable Mask filter AT

CA8ppxx325 8 Pole tunable Mask filter AT

DACs Monitoring system

DACs Monitoring system

Interim Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Interim
Description of Use N/A
Change Type Purchase
Manufacturer
Model THU9-10
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 15.5 kW
Justification for New Transmitter Transmitter to stay on air on pre-repack channel during removal of old Antenna from tower, relocate UPS, and other equipment from existing site for use at new site.

Interim 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
Inside RF System Is an additional interior RF system required to support this interim transmitter? Yes

Interim Transmitter

Back to Top

Other Transmitter Cost Not Listed

Information not provided.

Antennas

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

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 Top Mount
Antenna position in stack Not in Stack
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-20ETT/VP-R 4C160
Year 2010

Primary Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? No
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? Yes
New Antenna Manufacturer and Types Class Full Power
Mounting 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: 748.0 kW
Manufacturer
Model TFU-18ETT/VP-R 4C160
Year 2019
Justification for New Antenna Current antenna is channelized and will not work on new channel (Ch 25)

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna?
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 7 3/16 inches inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for a high power antenna?
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? No
Sweep Test Do you require the sweep testing of transmission line and antenna? No

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

RF System

Port patch Panel and TX balancing load interconnect kit

Mounting Adapter

Wedding Cake Mounting Adapter

KVEA Repack Testing and Troubleshooting

Repack testing and troubleshooting

Dehydrator 2400

Air dryers and Automatic transfer system- Model 2400

Mt. Wilson KVEA antenna Installation and Mt. KVEA demo

Mt. Wilson KVEA installation and Mt. Harvard demo.

Interim Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Interim
Description of Use N/A
Change Type Lease New
Ownership Leased
Owner American Tower
Is antenna shared? Yes
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? Yes
New Antenna Manufacturer and Type Class Full Power
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type 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: 350.0 kW
Manufacturer
Model RS-16C170
Year 2019
Justification for New Antenna New antenna required to maintain coverage during transition.

Interim Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? Yes
Type New
Number of channels supported 3
Frequencies of channels supported Upper and lower frequency
Frequency 470.0 MHz - 698.0 MHz
Do you need a combiner output splitter/switcher for dual feed lines? No
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? B
Feed Line Size 6 1/8 inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for an antenna? Yes
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? No
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Interim Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Combiner Installation

Installation of combiner for interim antenna

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 7 3/16 inches
Other Diameter N/A
Segment Length 19 3/4 inches
Other Segment Length N/A
Number of parallel runs 1
Length 250 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 7 3/16 inches
Other Diameter N/A
Segment Length 19 1/2 inches
Other Segment Length N/A
Number of parallel runs 1
Length 250 feet per run
Justification for New Transmission Line Current transmission line will not work on new channel (ch 25)

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Transmission line wall plates

Custom narrow width 6-1/8" wall anchor plates

Transmission Line Parts

Transmission line components

Interim Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Interim
Description of Use N/A
Change Type Purchase New
Type Rigid
Diameter 6 1/8 inches
Segment Length Broadband
Other Segment Length
Number of parallel runs 1
Length 320 feet per run
Justification for New Transmission Line New transmission line required to connect to new interim antenna

Interim Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

Tower Equipment And Rigging Costs

Back to Top
Section Question Response
Tower Equipment or Rigging Costs Changes Do you have tower equipment or rigging costs changes? Yes

Auxiliary Tower

Back to Top

Add Tower

Section Question Response
Existing Tower Description Type of change Modify Existing
Tower Use Auxiliary (Backup)
Description of Use Used to maintain coverage when main antenna or transmitter is unavailable
Ownership Leased
Is this tower consider Complex? Terrain Constrained
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? No
ASR Number
Coordinates (NAD83) Latitude (NAD83) 34° 12' 46.0" N-
Longitude (NAD83) 118° 03' 44.9" W-
Overall Structure Height 5624.00 feet
Support Structure Height 199.00 feet
Ground Elevation Above Mean Sea Level (AMSL) 5425.00 feet
Structure Type LTOWER - Lattice Tower
Tower Owner American Tower
Date Constructed 06/19/2000

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
35078 KLOS FM
58978 KPXN-TV DTV
191101 KSFV-CD DTV

Auxiliary 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 undocumented/poorly documented tower
Tower Reinforcements Please select whether tower reinforcements are needed: Minor Reinforcements needed

Auxiliary Tower

Back to Top

Tower Rigging Costs

Section Question Response
Tower Rigging Costs Complex Tower Terrain constrained
Helicopter Services Required Are helicopter services required? No

Auxiliary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Tower Permit Drawing Package

Tower Drawling Package for permit filing (Cost per ATC customer)

Ground and Building Permit Drawing Package

Ground Drawling Package for permit filing (Cost per ATC customer)

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? Terrain Constrained
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 1213941
Coordinates (NAD83) Latitude (NAD83) 34° 12' 47.9" N-
Longitude (NAD83) 118° 03' 44.3" W-
Overall Structure Height 199.80 feet
Support Structure Height 199.80 feet
Ground Elevation Above Mean Sea Level (AMSL) 5428.08 feet
Structure Type LTOWER - Lattice Tower
Tower Owner SpectraSite Communications, LLC. through American Towers, LLC.
Date Constructed 07/01/2000

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
22161 KRCA DTV
26231 KWHY-TV DTV
35608 KSCI DTV
56384 KBEH DTV
60026 KHTV-CD DTV
63865 KILM 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 undocumented/poorly documented tower
Tower Reinforcements Please select whether tower reinforcements are needed: Major Reinforcements needed

Primary Tower

Back to Top

Tower Rigging Costs

Section Question Response
Tower Rigging Costs Complex Tower Terrain constrained
Helicopter Services Required Are helicopter services required? Yes

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Migratory Bird Assessment

Migratory Bird Assessment / Permitting (Cost per ATC customer)

Ground Permit Drawling Package

Ground & Building A&E Permit Drawing Package (Cost per ATC customer)

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 2080
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 No
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 Ground level RF engineering

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

Internal Reimbursement

Reimbursement for internal resources central to Repack Effort (Doug Lung and Pat Stahl(

Preparation Drawings

Preparation of drawings for KVEA transmitter

Other Expenses

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

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

Interim Antenna Rental

One time charge for rental during market repack period

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 $3,993,642.65 $2,685,389.82 N/A $2,475,594.67 N/A
Total for all systems $8,305,614.19 $7,233,711.05 N/A $6,242,269.14 N/A
Interim Transmitter THU9-10 $831,500.00 $505,933.08 $405,933.08
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW $684,000.00 $405,933.08 N/A $405,933.08 N/A
UHF inside RF system including switching $147,500.00 $100,000.00 N/A N/A N/A
Primary Transmitter THU9-48 $3,162,142.65 $2,179,456.74 $2,069,661.59
DACs Monitoring system $21,700.00 $21,700.00 N/A $21,700.00 N/A
Tunable Mask filter AT $156,442.65 $156,442.65 N/A $156,442.65 N/A
Transmitter related components $100,000.00 $100,000.00 N/A $36,901.51 N/A
Rigid Line Kits $60,000.00 $60,000.00 N/A $54,369.56 N/A
Other Electrical Service: Transmitter Equipment grounding Main Building, Power to Dehydrator and conduit sleeves. $25,000.00 $25,000.00 N/A $20,406.05 N/A
Transmitter Install $800,000.00 $800,000.00 N/A $763,527.73 N/A
UHF - Liquid Cooled Solid State Transmitter 68.5 - 75 kW $1,999,000.00 $1,016,314.09 N/A $1,016,314.09 N/A

Components

Actual Information Description File Name
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW

Component Description:
New Transmitter THU9-10 used as an Interim Transmitter.
Amount:
$367,033.08

Component Description:
KVEA Auxiliary R&S THU9-10 Transmitter Installation and Commissioning used as an Interim Transmitter. 90% of the work performed invoiced.
Amount:
$35,010.00

Component Description:
10% of the estimate amount. New Transmitter uses as an Interim R&S THU9-10.
Amount:
$3,890.00
UHF inside RF system including switching Information not provided.
DACs Monitoring system

Component Description:
Install DAC monitoring systems. please see attached quote
Amount:
$21,700.00
Tunable Mask filter AT

Component Description:
please see line 1 with added sales tax 9.5%
Amount:
$156,442.65
Transmitter related components

Component Description:
TH9-T13 2502.0340.02- Connection Kit for external Filter. Line total $3,900 and tax $321.75, total $4,221.75 requested for reimbursement.
Amount:
$4,221.75

Component Description:
KVEA - R&S invoice for transmitter components
Amount:
$9,781.55

Component Description:
Transmitter Related components. please see attached quote
Amount:
$8,680.00

Component Description:
Transmitted related components installed. please find attached quote.
Amount:
$12,418.78

Component Description:
KVEA - R&S invoice for transmitter components
Amount:
$1,799.43

Component Description:
KVEA - R&S Invoice for TH9-T13 Mask filter cooling kit for external filter
Amount:
$4,221.75

Component Description:
Spinner 4 7/8" Parts for KVEA
Amount:
$49,695.25
Rigid Line Kits

Component Description:
KVEA- RFS Invoice for Rigid Line Kits
Amount:
$50,619.86

Component Description:
KVEA - RFS Invoice for Rigid Line Elbows
Amount:
$3,749.70
Other Electrical Service: Transmitter Equipment grounding Main Building, Power to Dehydrator and conduit sleeves.

Component Description:
Other electrical work expenses for the main transmitter
Amount:
$20,406.05
Transmitter Install

Component Description:
KVEA - Electron Dynamics invoice for second 60% of Installation work, major completion
Amount:
$74,115.00

Component Description:
KVEA - Electron Dynamics remaining invoice for 10% of Installation PO amount
Amount:
$12,352.50

Component Description:
KVEA main transmitter and Antenna Installation added for reimbursement not for Auxiliary.
Amount:
$38,000.00

Component Description:
THU9-4 EVO cost only requested for reimbursement. please see cover letter.
Amount:
$188,152.76

Component Description:
uploaded in wrong category.
Amount:
N/A

Component Description:
10% of the total amount for Transmitter Installation and Commissioning.
Amount:
N/A

Component Description:
Remove old filter and combiner cost at Mt. Harvard_KVEA
Amount:
$26,140.00

Component Description:
Transmitter cost for the Main TX and AUX TX2 cost
Amount:
$6,309.17

Component Description:
Crane, rigging, labor cost for the KVEA transmission per corresponding PO. please see attached cover letter.
Amount:
$50,103.00

Component Description:
Remove Old KVEA Transmitter cost
Amount:
$36,540.00

Component Description:
Mt. Wilson KVEA Re-pack. 5th payment. Application-4
Amount:
$52,432.39

Component Description:
Material and Labor cost for transmitter_KVEA
Amount:
$2,513.81

Component Description:
2nd Payment for invoice 924-KVEA, application #2 for work done to 7/31/2018.
Amount:
$13,469.06

Component Description:
Fabricate and install cable
Amount:
$36,463.00

Component Description:
New Transmitter Equipment Moving expenses for KVEA
Amount:
$10,052.50

Component Description:
KVEA AUX TX2, Computer hardware and Main TX transmitter cost
Amount:
$82,884.00

Component Description:
Install Circuit Breaker for Mt. Wilson, CA.
Amount:
$2,597.12

Component Description:
1st Payment for invoice 924-KVEA, application #1 for work done to 6/30/2018.
Amount:
$13,469.06

Component Description:
Reconnect (2) 600 UPS's from Mt. Harvard to Mt. Wilson
Amount:
$66,821.00

Component Description:
4th payment for the Application 3 for invoice 924-KVEA. Work completed to 9-30-2018
Amount:
$29,906.67

Component Description:
Job site- KVEA transmitter. Expenses occurred for only KVEA transmitter
Amount:
$1,494.07

Component Description:
KVEA - EJC International invoice for professional services and equipment layout relating to transmitter installation
Amount:
$22,380.30

Component Description:
KVEA - Electron Dynamics invoice for 30% of total PO amount
Amount:
$37,057.50

Component Description:
3rd payment for the invoice 924-KVEA. Application 2, AFP #924KVEA-2A. work completed to 7/31/2018
Amount:
$10,377.82
UHF - Liquid Cooled Solid State Transmitter 68.5 - 75 kW

Component Description:
Transmitter we are requesting is the THU9-48, which is the upgraded model we are ordering. See cover letter to see what we are asking to reimbursed for.
Amount:
$1,016,314.09

Component Description:
cost should be uploaded in different section and few items are not reimbursable
Amount:
N/A

Component Description:
Submitted in wrong category
Amount:
N/A

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 $1,673,367.79 $1,709,338.48 N/A $1,636,825.32 N/A
Total for all systems $8,305,614.19 $7,233,711.05 N/A $6,242,269.14 N/A
Interim Antenna RS-16C170 $367,530.00 $250,914.69 $198,587.02
Combiner Installation $50,250.00 $50,250.00 KVEA share of interim combiner cost $42,064.43 N/A
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized $189,500.00 $105,514.69 N/A $105,514.69 N/A
Sweep test of existing antenna $6,730.00 $5,000.00 N/A N/A N/A
New combiner, cost per channel (without antenna) $84,200.00 $32,000.00 KVEA share of interim combiner cost $0.00 N/A
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) $13,700.00 $35,000.00 Elbow complex, broadband, at antenna input, per 6 1/8. feedline $29,677.90 N/A
Side mount brackets for high power antennas (if not included in antenna base cost) $23,150.00 $23,150.00 KVEA share of interim bracket cost $21,330.00 N/A
Primary Antenna TFU-18ETT/VP-R 4C160 $1,305,837.79 $1,458,423.79 $1,438,238.30
Mounting Adapter $141,958.00 $141,958.00 See attached main antenna quote & change order $141,445.00 N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized $289,500.00 $385,986.00 See attached quote "KVEA Main Antenna Quote" $367,046.54 N/A
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) $13,900.00 $70,000.00 Elbow complex, single channel, at antenna input, per 7 3/16. feedline $69,306.97 N/A
KVEA Repack Testing and Troubleshooting $50,584.00 $50,584.00 KVEA Repack testing and Troubleshooting $50,584.00 N/A
Dehydrator 2400 $10,000.00 $10,000.00 Dehydrator 2400 for Air dryers and automatic transfer system. $9,960.00 N/A
Mt. Wilson KVEA antenna Installation and Mt. KVEA demo $655,500.00 $655,500.00 N/A $655,500.00 N/A
RF System $144,395.79 $144,395.79 N/A $144,395.79 N/A

Components

Actual Information Description File Name
Combiner Installation

Component Description:
50% of the line item 7 & 10 with sales tax added on. please see attached package
Amount:
$42,064.43

Component Description:
Additional labor to assist with the install of the KVEA combiner system and heat exchangers.
Amount:
$19,460.00

Component Description:
RFS Aux, install new tuning, transmitter to RF related cost included in the cover letter for reimbursement.
Amount:
$30,790.00
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized

Component Description:
RS-16C170 Antenna for KVEA-TV 16 bay, side mounted horizontally polarized
Amount:
$105,514.69
Sweep test of existing antenna Information not provided.
New combiner, cost per channel (without antenna) Information not provided.
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed)

Component Description:
KVEA - RFS Invoice for Elbows
Amount:
$9,600.53

Component Description:
State, county, Secondary Count-total tax included with the item price
Amount:
$18,770.47

Component Description:
Equal Leg Elbow- add EHT Coating
Amount:
$1,306.90
Side mount brackets for high power antennas (if not included in antenna base cost)

Component Description:
Design & Detail for KVEA Aux Antenna Mount, Mt. Wilson, CA.
Amount:
$7,980.00

Component Description:
Additional wireless infrastructure services for RF suits at MT. Harvard
Amount:
$13,350.00
Mounting Adapter

Component Description:
Adapter, field flange cost requesting for reimbursement
Amount:
$1,320.00

Component Description:
Wedding cake mounting adapter. please see invoice line 2 and PO line 3.
Amount:
$18,330.00

Component Description:
Change order amount for wedding cake mounting adapters
Amount:
$105,298.00

Component Description:
See line 4 of invoice
Amount:
$8,248.50

Component Description:
See line 4 of invoice
Amount:
$8,248.50
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized

Component Description:
See lines 1 and 2 of invoice
Amount:
$173,693.70

Component Description:
See lines 1 and 2 of invoice
Amount:
$173,693.70

Component Description:
Please see PO line 1 for the item for invoice.
Amount:
$17,573.14

Component Description:
UHF- High Power top Mount expenses.
Amount:
$2,086.00
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed)

Component Description:
Elbow 7-75 expenses for Antenna_KVEA
Amount:
$22,882.50

Component Description:
Elbow complex 7-75 digit with changed quote
Amount:
$2,373.00

Component Description:
7 3/16" slip hanger, flange mounted expenses requesting for reimbursement
Amount:
$4,000.22

Component Description:
Sales tax added over Fine Matcher item
Amount:
$16,523.55

Component Description:
See line 3 of invoice
Amount:
$5,572.35

Component Description:
Elbow complex antenna Input cost requested for reimbursement. Please see cover letter.
Amount:
$12,383.00

Component Description:
See line 3 of invoice
Amount:
$5,572.35
KVEA Repack Testing and Troubleshooting

Component Description:
KVEA repack testing and troubleshooting
Amount:
$50,584.00
Dehydrator 2400

Component Description:
Dehydrator 2400 for Air Dryers
Amount:
$9,960.00
Mt. Wilson KVEA antenna Installation and Mt. KVEA demo

Component Description:
KVEA Mt- Wilson antenna installation _Deposit
Amount:
$50,000.00

Component Description:
please see line items for 1 thru 3 for Labor and Materials. line 4- Microwave installation not reimbursable.
Amount:
$605,500.00
RF System

Component Description:
please see line item 2 and 6 with added sales tax
Amount:
$144,395.79

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 $205,705.20 $368,965.20 N/A $298,827.45 N/A
Total for all systems $8,305,614.19 $7,233,711.05 N/A $6,242,269.14 N/A
Interim Transmission Line $74,240.00 $150,000.00 $140,214.19
Rigid Transmission Line - copper, 6 1/8" broadband $74,240.00 $150,000.00 KVEA share of cost for new interim antenna $140,214.19 N/A
Primary Transmission Line $131,465.20 $218,965.20 $158,613.26
Transmission Line Parts $55,000.00 $55,000.00 N/A $1,507.00 N/A
Rigid Transmission Line - copper, 7 3/16" $72,500.00 $160,000.00 See lines 4 & 5 of main antenna quote $157,106.26 N/A
Transmission line wall plates $3,965.20 $3,965.20 N/A $0.00 N/A

Components

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

Component Description:
Transmission Line 6-50 EIA length expenses requesting for reimbursement
Amount:
$1,351.00

Component Description:
Reducer 6-50 EIA
Amount:
$1,463.00

Component Description:
KVEA MT. WILSON Spectraline 601Series Rigid transmission line
Amount:
$137,400.19
Transmission Line Parts

Component Description:
7-3/16" cover plate to seal line
Amount:
$1,507.00

Component Description:
KVEA - R&S Invoice for transmission line parts
Amount:
$49,695.25
Rigid Transmission Line - copper, 7 3/16"

Component Description:
7 inch transmission line cost requesting for reimbursement
Amount:
$8,940.00

Component Description:
Please see quote line 4
Amount:
$2,086.00

Component Description:
T/L 7-75 EIA Length 15' to 20'- length needed 67 7/8"
Amount:
$2,086.00

Component Description:
Rigid transmission line reimbursable items. please see quotes
Amount:
$24,556.00

Component Description:
Rigid Transmission line 7-75 length
Amount:
$2,086.00

Component Description:
T/L 7-75 EIA Length needed 52 3/8" please see PO line 5
Amount:
$2,086.00

Component Description:
See lines 5-25 of invoice
Amount:
$57,934.13

Component Description:
Please see changed PO item 2 on page 3. EIA line cut -16.36"
Amount:
$1,785.00

Component Description:
See lines 5-25 of invoice
Amount:
$57,934.13

Component Description:
Please see changed order line item 1- line cut to 49.5"
Amount:
$1,785.00
Transmission line wall plates

Component Description:
KVEA - RFS Invoice for Transmission Line Anchor plates
Amount:
$3,965.20

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 $1,611,715.00 $1,664,909.00 N/A $1,321,295.00 N/A
Total for all systems $8,305,614.19 $7,233,711.05 N/A $6,242,269.14 N/A
Primary Tower LTOWER $997,015.00 $1,417,098.00 $1,139,500.00
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $421,000.00 $75,000.00 N/A N/A N/A
Major tower reinforcement/modifications $421,000.00 $1,200,000.00 KVEA Share of Tower reinforcment $1,139,500.00 N/A
Ground Permit Drawling Package $4,700.00 $4,700.00 N/A N/A N/A
Tower Helicopter Lift $123,432.00 $123,432.00 Due to constraints in road to the site and the area around the tower we require a helicopter lift to remove our old antenna and install a new antenna. Proposal attached. N/A N/A
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study $26,300.00 $13,383.00 KVEA Share of Tower Mapping ($6867) and structural engineering ($6517) costs N/A N/A
Migratory Bird Assessment $583.00 $583.00 KVEA share of Migratory Bird Assessment on primary tower N/A N/A
Auxiliary Tower LTOWER $614,700.00 $247,811.00 $181,795.00
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study $26,300.00 $13,411.00 KVEA Share of Tower mapping ($8173) and structural analysis ($5238)costs N/A N/A
Minor tower reinforcement/modifications $158,000.00 $25,000.00 KVEA Share of Tower costs N/A N/A
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $421,000.00 $200,000.00 N/A $181,795.00 N/A
Ground and Building Permit Drawing Package $4,700.00 $4,700.00 N/A N/A N/A
Tower Permit Drawing Package $4,700.00 $4,700.00 N/A N/A N/A

Components

Actual Information Description File Name
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) Information not provided.
Major tower reinforcement/modifications

Component Description:
Microwave installation is not reimbursable. please find attached quote.
Amount:
$897,500.00

Component Description:
please find attached cover letter and PO for the amount requested for reimbursement.
Amount:
$66,922.00

Component Description:
please see line item 4 and 5 form the attached invoice. Tower Prep. and rigging and other cost
Amount:
$242,000.00

Component Description:
LABOR- Tower crew downtime due to weather (wind/rain) - 8 days
Amount:
$24,000.00
Ground Permit Drawling Package Information not provided.
Tower Helicopter Lift Information not provided.
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study Information not provided.
Migratory Bird Assessment Information not provided.
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study Information not provided.
Minor tower reinforcement/modifications Information not provided.
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)

Component Description:
please see line item 1&2 for the payment request. Structural upgrade(line 3) is not reimbursable.
Amount:
$181,795.00
Ground and Building Permit Drawing Package Information not provided.
Tower Permit Drawing Package Information not provided.

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 $522,125.00 $512,365.00 N/A $348,856.60 N/A
Total for all systems $8,305,614.19 $7,233,711.05 N/A $6,242,269.14 N/A
Outside Professional Services $522,125.00 $512,365.00 $348,856.60
RF Exposure Measurements $21,050.00 $20,000.00 N/A N/A N/A
Address transition timing and coordination issues w/ other stations and wireless $2,630.00 $2,500.00 N/A $965.70 N/A
Prepare and or review reimbursement form $2,630.00 $2,500.00 N/A $991.71 N/A
Project management of the transition $328,640.00 $312,000.00 N/A $186,552.85 N/A
Preparation Drawings $11,140.00 $11,140.00 Preparation of drawings for the new KVEA transmitter in building. $11,140.00 N/A
Internal Reimbursement $20,000.00 $20,000.00 N/A $17,770.41 N/A
Additional Field Engineering Service, 40 Days $40,000.00 $40,000.00 N/A $36,448.53 N/A
Comprehensive coverage verification via field study, if needed $84,200.00 $92,975.00 Field Measurements of KVEA signals at Los Angeles cost. Please see Invoice and Quote attached. $92,975.00 N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $2,250.00 N/A $0.00 N/A
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application $4,210.00 $4,000.00 N/A $1,710.00 N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $5,000.00 N/A $302.40 N/A

Components

Actual Information Description File Name
RF Exposure Measurements Information not provided.
Address transition timing and coordination issues w/ other stations and wireless

Component Description:
Post-Auction Repacking - KVEA; NBCU1802; Wilkinson Barker Knauer, LLP
Amount:
$180.00

Component Description:
Post-Auction Repacking - KVEA; NBCU1802; Wilkinson Barker Knauer, LLP
Amount:
$785.70
Prepare and or review reimbursement form

Component Description:
Post-Auction Repacking - KVEA; NBCU1802; Wilkinson Barker Knauer, LLP
Amount:
$35.70

Component Description:
Post-Auction Repacking - KVEA; NBCU1802; Wilkinson Barker Knauer, LLP
Amount:
$35.70

Component Description:
Post-Auction Repacking - KVEA; NBCU1802; Wilkinson Barker Knauer, LLP
Amount:
$35.70

Component Description:
Post-Auction Repacking - KVEA; NBCU1802; Wilkinson Barker Knauer, LLP
Amount:
$45.90

Component Description:
Post-Auction Repacking - KVEA; NBCU1802; Wilkinson Barker Knauer, LLP
Amount:
$45.00

Component Description:
Post-Auction Repacking - KVEA; NBCU1802; Wilkinson Barker Knauer, LLP
Amount:
$43.65

Component Description:
Post-Auction Repacking - KVEA; NBCU1802; Wilkinson Barker Knauer, LLP
Amount:
$43.65

Component Description:
Post-Auction Repacking - KVEA; NBCU1802; Wilkinson Barker Knauer, LLP
Amount:
$43.65

Component Description:
Review additional information required for 399.
Amount:
$75.60

Component Description:
Review of Form 399
Amount:
$43.65

Component Description:
Review of Form 399
Amount:
$43.65

Component Description:
See lines 3-5 of invoice, less 10% vendor discount.
Amount:
$499.86
Project management of the transition

Component Description:
KVEA-LA-Repack Finance Resource-Project Management Services- 19783
Amount:
$3,476.00

Component Description:
Project management
Amount:
$6,900.00

Component Description:
KVEA-LA-Repack Finance Resource-Project Management Services- 19783
Amount:
$2,686.00

Component Description:
KVEA-LA-Repack Finance Resource-Project Management Services- 19783
Amount:
$948.00

Component Description:
Repack Finance Resource-Project Management Services
Amount:
$474.00

Component Description:
October 2018 Project Management
Amount:
$600.00

Component Description:
September 2018 Project Management
Amount:
$1,745.38

Component Description:
KVEA-LA-Repack Finance Resource-Project Management Services- 19783
Amount:
$1,422.00

Component Description:
Repack Finance Resource- Project Management service
Amount:
$1,027.00

Component Description:
Worked divided between KVEA and KNBC. please see cover letter
Amount:
$749.55

Component Description:
KVEA-LA-Engagement Leader-Project Management Services- 19783 KVEA-LA-Repack Finance Resource-Project Management Services- 19783
Amount:
$1,817.00

Component Description:
Project management
Amount:
$5,239.40

Component Description:
Project Management Services
Amount:
$348.95

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

Component Description:
KVEA-LA-Engagement Leader-Project Management Services- 19783 KVEA-LA-Engagement Leader-Project Management Services- 19783 KVEA-LA-Repack Finance Res
Amount:
$5,056.00

Component Description:
KVEA - AFF Consulting invoice for project management work in July 2018
Amount:
$750.00

Component Description:
KVEA-LA-Repack Finance Resource-Project Management Services- 19783
Amount:
$8,848.00

Component Description:
KVEA-Project Management Services- 19783
Amount:
$1,185.00

Component Description:
KVEA-LA-Repack Finance Resource-Project Management Services- 19783
Amount:
$3,476.00

Component Description:
KVEA-LA-Repack Finance Resource-Project Management Services- 19783
Amount:
$1,975.00

Component Description:
KVEA-LA-Repack Finance Resource-Project Management Services- 19783
Amount:
$2,923.00

Component Description:
KVEA-LA-Repack Finance Resource-Project Management Services- 19783
Amount:
$1,738.00

Component Description:
Repack Finance Resource-Project Management Services in September- KVEA
Amount:
$3,476.00

Component Description:
Professional services for Finance resource from PointB- Revised
Amount:
$1,422.00

Component Description:
Project Management Services
Amount:
$2,470.00

Component Description:
Project Management
Amount:
$900.00

Component Description:
Cutover services for KVEA repack and rescan
Amount:
$7,076.31

Component Description:
Project Management Services
Amount:
$600.00

Component Description:
Project Management Invoice
Amount:
$5,225.00

Component Description:
September 2018 Project Management
Amount:
$9,075.00

Component Description:
June 2018 Project Management
Amount:
$4,605.00

Component Description:
Repack Finance Resource-Project Management Services
Amount:
$474.00

Component Description:
Revised invoice attached with Patrick Blakely rate changed reason.
Amount:
$29,923.00

Component Description:
Project management and travel expenses
Amount:
$7,080.60

Component Description:
June 2018 Project Management - KVEA portion (line 2)
Amount:
$150.00

Component Description:
July 2018 Project Management
Amount:
$5,040.00

Component Description:
Repack Finance resource and Project management services
Amount:
$3,383.00

Component Description:
Project management
Amount:
$6,900.00

Component Description:
Project Management Services
Amount:
$1,275.00

Component Description:
Project Management
Amount:
$150.00

Component Description:
Repack Finance Resource-Project Management Services
Amount:
$948.00

Component Description:
Project Management
Amount:
$29,923.00

Component Description:
Project management and consultancy cost for transition
Amount:
$2,350.00

Component Description:
Project Management Services. See last page for explanation of variance.
Amount:
$3,689.84

Component Description:
June 2018 Project Management
Amount:
$750.00

Component Description:
AFF Consulting January 2019 - Status Call
Amount:
$150.00

Component Description:
Management and Marketing Event coordination
Amount:
$1,265.00

Component Description:
November 2018 Project Management
Amount:
$3,750.00

Component Description:
Repack Finance Resource- Project Management Services
Amount:
$1,422.00

Component Description:
October 2018 Project Management
Amount:
$7,031.63

Component Description:
Point B Project Management January 2019
Amount:
$3,000.00

Component Description:
Project Management Services
Amount:
$975.00

Component Description:
Jan 2018 Project Management
Amount:
$9,750.00

Component Description:
KVEA - AFF Consulting invoice for project management work in November 2018
Amount:
$300.00

Component Description:
Project Management Services
Amount:
$3,965.00

Component Description:
Point B project management services for the month of February 2019. See line item.
Amount:
$3,150.00

Component Description:
Project Management Services
Amount:
$1,072.50

Component Description:
August 2018 Project Management
Amount:
$8,245.00

Component Description:
August 2018 Project Management
Amount:
$300.00

Component Description:
KVEA - AFF Consulting invoice for project management work Feb 2019
Amount:
$150.00
Preparation Drawings

Component Description:
Preparation of drawings for the new KVEA transmitter in the main building
Amount:
$11,140.00
Internal Reimbursement

Component Description:
NBC- Invoice for Doug Lung time worked on Repack
Amount:
$1,120.00

Component Description:
NBC- Invoice for Doug Lung time worked on Repack
Amount:
$4,000.00

Component Description:
NBC- Revised Invoice for Doug Lung time worked on Repack with W2
Amount:
$3,850.41

Component Description:
NBC- Invoice for Doug Lung time worked on Repack
Amount:
$1,600.00

Component Description:
Doug Long invoice revised with W2
Amount:
$3,040.00

Component Description:
NBC- Invoice for Doug Lung worked on Repack
Amount:
$2,880.00

Component Description:
NBC Invoice for Doug Lung time worked on Repack with W2
Amount:
$1,280.00
Additional Field Engineering Service, 40 Days

Component Description:
Lidar Scan and Equipment Professional Services from EJC INT.
Amount:
$13,948.53

Component Description:
Final Payment. Lidar Scan and Equipment layout professional Services. Revised Quote attached.
Amount:
$15,000.00

Component Description:
KVEA development and Design site visit by Todd R Loney. please see revised invoice.
Amount:
$7,500.00
Comprehensive coverage verification via field study, if needed

Component Description:
Field Measurements of KVEA signals from this vendor at Los Angeles
Amount:
$92,975.00
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application Information not provided.
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application

Component Description:
Post-Auction Repacking - KVEA; NBCU1802; Wilkinson Barker Knauer, LLP
Amount:
$540.00

Component Description:
Post-Auction Repacking - KVEA; NBCU1802; Wilkinson Barker Knauer, LLP
Amount:
$990.00

Component Description:
Post-Auction Repacking - KVEA; NBCU1802; Wilkinson Barker Knauer, LLP
Amount:
$180.00
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application

Component Description:
See lines 1 & 2 of invoice, less 10% vendor discount.
Amount:
$189.00

Component Description:
Preparation of CP and minor change application
Amount:
$113.40

Cost Information

Back to Top

Other Expenses

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $299,058.55 $292,743.55 N/A $160,870.10 N/A
Total for all systems $8,305,614.19 $7,233,711.05 N/A $6,242,269.14 N/A
Other Expenses $299,058.55 $292,743.55 $160,870.10
Interim Antenna Rental $57,600.00 $57,600.00 Interim antenna lease costs (see proposal from ATC) N/A N/A
MVPD Notification of Channel Change $12,000.00 $12,000.00 N/A N/A N/A
Develop and air announcement of upcoming channel change $25,000.00 $25,000.00 N/A N/A N/A
Equipment Storage $5,000.00 $5,000.00 N/A $1,600.00 N/A
Equipment Delivery and Handling Charges $147,170.10 $147,170.10 N/A $147,170.10 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $25,208.45 $25,208.45 N/A $6,850.00 N/A
BLM or NFS Coordination $10,000.00 $10,000.00 N/A N/A N/A
Non-zoning permits $2,500.00 $2,500.00 N/A N/A N/A
Local Zoning $2,500.00 $2,500.00 N/A N/A N/A
FCC Filing Fees - Special Temporary Authorization request $195.00 $190.00 N/A N/A N/A
FCC Filing Fees - Form 2100 license to cover application $335.00 $325.00 N/A N/A N/A
DTV Medical Facility Notification $11,550.00 $5,250.00 N/A $5,250.00 N/A

Components

Actual Information Description File Name
Interim Antenna Rental Information not provided.
MVPD Notification of Channel Change Information not provided.
Develop and air announcement of upcoming channel change Information not provided.
Equipment Storage

Component Description:
Storage charges for all receives shipments for KVEA MT. Wilson components.
Amount:
$1,600.00
Equipment Delivery and Handling Charges

Component Description:
Total line haul-Fuel surcharge percent-Gap insurance-California compliance surch-inbound
Amount:
$929.43

Component Description:
Aerials and Accessories
Amount:
$4,181.93

Component Description:
Total Line haul-Fuel Surcharge
Amount:
$1,351.20

Component Description:
Shipping and handling charge
Amount:
$12,094.70

Component Description:
Total Line Haul
Amount:
$9,842.06

Component Description:
Freight, shipping, and handling cost
Amount:
$1,451.40

Component Description:
Shipping and Handling cost
Amount:
$3,119.47

Component Description:
Preconstruction transfer cost
Amount:
$1,249.93

Component Description:
Shipping and storage cost
Amount:
$30,941.70

Component Description:
Aerials and Accessories
Amount:
$22,811.22

Component Description:
Cable drum
Amount:
$59,197.06
Disposal Costs (for equipment and other waste, net of any salvage value)

Component Description:
Asbestos abatement monitoring during vinyl floor tile removal
Amount:
$2,350.00

Component Description:
Floor tile removal
Amount:
$4,500.00

Component Description:
Labor, Materials, Transportation, and disposable cost
Amount:
$18,358.45
BLM or NFS Coordination Information not provided.
Non-zoning permits Information not provided.
Local Zoning Information not provided.
FCC Filing Fees - Special Temporary Authorization request Information not provided.
FCC Filing Fees - Form 2100 license to cover application Information not provided.
DTV Medical Facility Notification

Component Description:
KVEA Medical Notification Mailing Complete per FCC
Amount:
$5,250.00

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $8,305,614.19 $7,233,711.05 $6,242,269.14

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. No

Certification

Back to Top
Section Question Response
Submission of Estimated Expenses Statements

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

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

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

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

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

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

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

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

  8. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.

Margaret L. Tobey

Assistant Secretary


10/07/2021

Certification

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

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

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

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

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

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

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

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

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

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

  9. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a prerequisite for obtaining the payments herein requested.

I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.

Margaret L. Tobey

Assistant Secretary


10/07/2021

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.

Margaret L. Tobey

Assistant Secretary


10/07/2021

Attachments

Back to Top