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:
64987
Service:
DTV
Call Sign:
KSTS
Channel:
19 (UHF)
File Number:
0000028167
FRN:
0019509470
Date Submitted:
08/02/2022

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

NBC TELEMUNDO LICENSE LLC

Angela Ball

300 NEW JERSEY AVE, N.W.

WASHINGTON, DC 20001

United States

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

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant Address Phone Email

[Confidential]

 

 

 


Preparer Contact Information

Back to Top

Preparer Contact Name and Information

Applicant Address Phone Email

Angela Ball

Assistant Secretary

NBCUniversal, LLC

300 New Jersey Ave. NW

Suite 700

Washington, DC 20001

United States

+1 (202) 524-6413 Angela.Ball@nbcuni.com

Broadcaster Information and Transition Plan

Back to Top
Question Response
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. Yes
Briefly describe transition plan Install broadband interim antenna using existing transmitter to stay on air during transition and for repack channel if difficulty in completing new main antenna installation. Remove existing KSTS antenna. Install new transmitter & antenna for new channel

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 NV8610V
Year 2010
Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power Capacity 8 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 THU9-24
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 37 kW
Justification for New Transmitter We bought a THU9-24 as un upgrade that NBC will be paying for and will not be getting reimbursed for. See cover letter New Transmitter will be used so that the current transmitter can be used to keep KSTS on-air during the transition

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 Electrical connection to new equipment (proposal attached)
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

Rohde and Schwarz THU9-24 Transmitter Installation and Commissioning

Transmitter Installation and Commissioning

Spinner RF Components for KSTS Transmitter Installation

Miscellaneous materials required for installation of transmitter

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: 257.0 kW
Manufacturer
Model ATW26H5-ETC1L-48H
Year 1999

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 Top
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: 250.0 kW
Manufacturer
Model TFU-17ETT/VP-R C170
Year 2020
Justification for New Antenna Current antenna will not work on new channel (ch 19)

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 6 1/8 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

Antenna Installation

Labor for the installation of antenna, mount, and DACS

Interim Antenna

Back to Top

New Antenna Costs

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? Yes
New Antenna Manufacturer and Type Class Full Power
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Broadband Slot
Number of Stations Supported 2
Number of Panels/Bays 16
Lower Limit 470.00 MHz
Upper Limit 698.00 MHz
Design power capacity in use 100.0 %
Other Antenna Type N/A
ERP: 200.0 kW
Manufacturer
Model SBB-16C170
Year 2020
Justification for New Antenna Interim antenna required to remain on air during transition.

Interim Antenna

Back to Top

Other Antenna Costs

Section Question Response
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? B
Feed Line Size 4 1/16 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? Yes
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Interim Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

Transmission Line

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

Primary Transmission Line

Back to Top

Existing Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Purchase New
Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing transmission line shared with another station or stations? No
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer
Type Waveguide
Diameter N/A
Other Diameter N/A
Segment Length N/A
Other Segment Length N/A
Number of parallel runs 1
Length 478 feet per run

Primary Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? No
Type Rigid
Diameter 6 1/8 inches
Other Diameter N/A
Segment Length 19 3/4 inches
Other Segment Length N/A
Number of parallel runs 1
Length 478 feet per run
Justification for New Transmission Line New transmission line required as existing wave guide cannot be re-used

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

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 4 1/16 inches
Segment Length Broadband
Other Segment Length
Number of parallel runs 1
Length 478 feet per run
Justification for New Transmission Line New transmission line required to support 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

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? 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? Unknown
Is tower compliant with Rev G? Unknown
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1044718
Coordinates (NAD83) Latitude (NAD83) 37° 29' 57.0" N-
Longitude (NAD83) 121° 52' 20.0" W-
Overall Structure Height 442.91 feet
Support Structure Height 392.06 feet
Ground Elevation Above Mean Sea Level (AMSL) 2605.94 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner Univision Television Group, Inc.
Date Constructed 02/25/1998

FM, AM or TV radio broadcasters. Facility ID's, Call Signs and Services of other broadcast stations with whom the tower is shared

Facility ID Call Sign Service
33778 KDTV-DT 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: Serious Reinforcements needed

Primary Tower

Back to Top

Tower Rigging Costs

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

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Information not provided.

Outside Professional Services Costs

Back to Top
Section Question Response
Outside Project Management Services Do you require outside project management services? Yes
Number of Hours 1040
Explanation Project oversight of transmitter install, electrical connectivity, tower work, and antenna installation. Additional time will be spent tracking financial and legal process and coordinating with other broadcasters
Outside RF consulting Engineering Services Perform engineering study for new channel assignment and antenna development No
Prepare engineering section of Form FCC Construction Permit Application No
For Auxiliary Facility N/A
For Main Facility N/A
Prepare engineering section of Form FCC License to Cover Application No
For Auxiliary Facility N/A
For Main Facility N/A
Prepare request for Special Temporary Authority No
Quantity N/A
Do you have Distributed Transmission System engineering services? N/A
Critical Facility N/A
Terrain-Shielded Facility N/A
Attorney and Other Outside Consulting Services Prepare and file Form FCC Construction Permit Application Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare and file Form FCC License to Cover Application Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare request for Special Temporary Authority No
Quantity N/A
NEPA Section 106 environmental review No
Environmental Assessment No
ASR Modification No
FAA Consultation (including preparation of FAA Form 7460) No
Negotiation of Lease and other Matter for Shared Locations No
Prepare or Review FCC Form 399 for Reimbursement Yes
Address transition timing and coordination issues w/ other stations and wireless providers No
RF Field Engineering Services Comprehensive coverage verification via field study Yes
RF exposure measurements Yes
Additional Field Engineering Service Yes
Number of Days 20
Justification Ground Level RF Engineering

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

Internal Reimbursement

Internal reimbursement for hours spent of FCC repack project work

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 No
FCC Construction Permit Minor Change No
FCC License to Cover Application Yes
FCC Special Temporary Authority Application Yes
Other Miscellaneous Expenses Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? Yes
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? Yes
Does this relocation require Equipment Storage? Yes
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? Yes
Does this relocation require MVPD Notification of a Channel Change? Yes

Other Expenses

Back to Top

Other Expenses Not Listed

Information not provided.

Cost Information

Back to Top

Transmitters

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $1,853,000.00 $669,997.58 N/A $599,836.58 N/A
Total for all systems $4,858,975.00 $2,312,285.58 N/A $1,817,504.08 N/A
Primary Transmitter THU9-24 $1,853,000.00 $669,997.58 $599,836.58
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW $1,473,000.00 $289,997.58 N/A $289,997.58 N/A
Rohde and Schwarz THU9-24 Transmitter Installation and Commissioning $120,000.00 $120,000.00 Rohde and Schwarz THU9-24 Transmitter Installation and Commissioning $112,500.00 N/A
Other Electrical Service: Electrical connection to new equipment (proposal attached) $60,000.00 $60,000.00 Electrical proposal attached $0.00 N/A
Spinner RF Components for KSTS Transmitter Installation $200,000.00 $200,000.00 N/A $197,339.00 N/A

Components

Actual Information Description File Name
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW

Component Description:
Connection kit liquid cooling for external filter. REVISED
Amount:
$3,293.89

Component Description:
Marked "yes" for upgraded equipment. Invoice should now contain all correct info with cover letter, PO, and quote.
Amount:
$286,703.69
Rohde and Schwarz THU9-24 Transmitter Installation and Commissioning

Component Description:
Installation, Commissioning, setup and testing. Revised
Amount:
$97,200.00

Component Description:
THU9 CH49 Retune. REVISED
Amount:
$4,500.00

Component Description:
Installation, Commissioning, and R&S 8000 Retune & Commissioning Includes Combiner (mask filter) Retune and HX relocation. REVISED
Amount:
$10,800.00
Other Electrical Service: Electrical connection to new equipment (proposal attached)

Component Description:
Removed all electrical conduit and disconnect from the other transmitter.
Amount:
$20,000.00

Component Description:
KSTS work performed by the Five-O Electric, Vendor is not responding with our request for Resource, rate and work details. REVISED
Amount:
$31,302.04

Component Description:
Receipts are not manageable. Vendor never respond our any request
Amount:
$623.02
Spinner RF Components for KSTS Transmitter Installation

Component Description:
Spinner RF Components for KSTS Transmitter Installation
Amount:
$152,860.00

Component Description:
Coaxial direct access unit 6 1 and Measuring adaptor for DAU 6 1/
Amount:
$9,979.00

Component Description:
TRANSMITTER SYSTEM - REMOVE, PREPARE AND REPLACE
Amount:
$34,500.00

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 $851,090.00 $796,513.00 N/A $668,669.25 N/A
Total for all systems $4,858,975.00 $2,312,285.58 N/A $1,817,504.08 N/A
Interim Antenna SBB-16C170 $149,290.00 $170,765.00 $49,515.75
Side mount brackets for high power antennas (if not included in antenna base cost) $23,150.00 $15,800.00 N/A $6,210.00 N/A
Elbow complex, broadband, at antenna input, per 4 1/16. feedline (if needed) $10,950.00 $8,065.00 N/A $6,455.75 N/A
UHF - High Power, Side Mount, basic slot antenna, 16 bay,, 200 kW input, directional,, horizontally polarized $103,200.00 $103,200.00 Side mount antenna to stay on air during transition and for use on new channel if main antenna installation is delayed. $0.00 N/A
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) $5,260.00 $15,000.00 Estimated cost is less than predetermined cost estimate $8,150.00 N/A
Sweep test of existing antenna $6,730.00 $28,700.00 Antenna sweep test and System installation $28,700.00 N/A
Primary Antenna TFU-17ETT/VP-R C170 $701,800.00 $625,748.00 $619,153.50
Antenna Installation $400,000.00 $400,000.00 N/A $399,724.59 N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) $12,300.00 $10,298.00 N/A $9,268.20 N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized $289,500.00 $215,450.00 Cost includes antenna, adapters, design, and sweep test from attached antenna proposal $210,160.71 N/A

Components

Actual Information Description File Name
Side mount brackets for high power antennas (if not included in antenna base cost)

Component Description:
Antenna Anchor Bolt Inspection
Amount:
$6,210.00
Elbow complex, broadband, at antenna input, per 4 1/16. feedline (if needed)

Component Description:
Elbow 4-50 EIA 6.00-12.00 Cu Rei
Amount:
$2,975.00

Component Description:
CA Sales Tax - Invoice 620009
Amount:
$275.19

Component Description:
CA Sales Tax - Invoice 592010
Amount:
$230.56

Component Description:
Elbow
Amount:
$2,975.00
UHF - High Power, Side Mount, basic slot antenna, 16 bay,, 200 kW input, directional,, horizontally polarized Information not provided.
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost)

Component Description:
RF exposure measurements at Mount Allison antenna farm, including new KSTS, Channel 19 main and auxiliary antennas:
Amount:
$8,150.00

Component Description:
RF exposure measurements at Mount Allison antenna farm, including new KSTS, Channel 19 main and auxiliary antennas. Revised
Amount:
$8,150.00
Sweep test of existing antenna

Component Description:
Antenna System Installation Assistance and Testing
Amount:
$1,000.00

Component Description:
Service - sweep transmission line
Amount:
$2,200.00

Component Description:
Temporary Bypass to Aux Antenna System and Aux Antenna Removal. REVISED
Amount:
$16,500.00

Component Description:
Testing and measurement of channel 19 main antenna located at Mount Allison
Amount:
$54,200.00

Component Description:
Antenna System Installation Assistance and Testing. REVISED
Amount:
$9,000.00
Antenna Installation

Component Description:
progress payment for KSTS antenna install
Amount:
$148,000.00

Component Description:
progress payment for KSTS antenna installation
Amount:
$88,800.00

Component Description:
Payment for additional antenna installation costs
Amount:
$13,960.00

Component Description:
ANTENNA BUILT TO C-70213-7, BY DRILLING ADDITIONAL HOLES AT TOP/SIDES OF FABRICATED POLE TO ALLOW FOR HELICOPTER LIFT/PICK
Amount:
$2,500.00

Component Description:
progress payment for antenna installation
Amount:
$59,200.00

Component Description:
Progress payment on KSTS antenna installation
Amount:
$29,000.00

Component Description:
Permit fees for Antenna System Installation
Amount:
$4,584.59

Component Description:
Progress payments for KSTS Antenna Install
Amount:
$29,000.00

Component Description:
Permit fees for antenna installation
Amount:
$4,584.59

Component Description:
Mt Allison broadband antenna system installation. REVISED
Amount:
$24,680.00
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)

Component Description:
please see line item 3 for the elbow complex. REVISED
Amount:
$4,634.10

Component Description:
please see line item 3 from the attached package. REVISED
Amount:
$4,634.10

Component Description:
This is the cover letter, invoice, and quote for the elbow for KSTS.
Amount:
$4,634.10
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized

Component Description:
please see line item 1 & 2 from the attached invoice for antenna
Amount:
$81,692.10

Component Description:
CA Sales Tax -Invoice 648009
Amount:
$1,478.25

Component Description:
CA Sales Tax - Invoice 649013
Amount:
$15,842.07

Component Description:
This is the cover letter, invoice, and quote for the antenna for KSTS. REVISED
Amount:
$86,601.60

Component Description:
Please 45% of the lie items 1 and 2 from the attached package.
Amount:
$86,601.60

Component Description:
ANTENNA - UHF TOP MOUNT
Amount:
$26,024.94

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 $174,470.00 $202,310.00 N/A $166,630.02 N/A
Total for all systems $4,858,975.00 $2,312,285.58 N/A $1,817,504.08 N/A
Interim Transmission Line $77,914.00 $77,310.00 $58,091.04
Rigid Transmission Line - copper, 4 1/16" broadband $77,914.00 $77,310.00 Price for SpectraLine as quoted by RFS $58,091.04 N/A
Primary Transmission Line $96,556.00 $125,000.00 $108,538.98
Rigid Transmission Line - copper, 6 1/8" $96,556.00 $125,000.00 see attached antenna proposal $108,538.98 N/A

Components

Actual Information Description File Name
Rigid Transmission Line - copper, 4 1/16" broadband

Component Description:
CA Sales Tax - Invoice 620006
Amount:
$266.54

Component Description:
Rigid transmission line
Amount:
$6,328.00

Component Description:
RIGID TRANSMISSION LINE - COPPER
Amount:
$2,881.50

Component Description:
Rigid transmission line
Amount:
$48,615.00
Rigid Transmission Line - copper, 6 1/8"

Component Description:
please find cover letter for the line item 4,8, and 9 together for T/L expenses. REVISED
Amount:
$42,843.78

Component Description:
CA Sales Tax _invoice 776006
Amount:
$802.90

Component Description:
adaptor 4 1/2" EIA male to 43
Amount:
$980.00

Component Description:
Rigid transmission line REVISED
Amount:
$8,680.00

Component Description:
Cable kits consisting of fiber tool box, hybrid connector kids and 20 M cables
Amount:
$3,025.00

Component Description:
CA Sales Tax- Invoice 804002
Amount:
$279.81

Component Description:
requested for the line item 4,8, and 9 from the attached package for the Rigid T/L expenses
Amount:
$42,843.78

Component Description:
This is the cover letter, invoice, and quote for the rigid transmission line for WBTS. It covers multiple lines on the invoice that is attached see cover letter for explanation.
Amount:
$42,843.78

Component Description:
CONNECTOR ADAPTER
Amount:
$175.00

Component Description:
Inter series adapter 3 1/8" cl
Amount:
$7,723.35

Component Description:
Inter-series adaptor 4 1/2"IEC
Amount:
$1,185.36

Component Description:
CA Sales Tax _invoice 776006
Amount:
$802.90

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 $1,499,300.00 $175,000.00 N/A $20,860.00 N/A
Total for all systems $4,858,975.00 $2,312,285.58 N/A $1,817,504.08 N/A
Primary Tower TOWER $1,499,300.00 $175,000.00 $20,860.00
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $421,000.00 $100,000.00 N/A $0.00 N/A
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study $26,300.00 $25,000.00 KSTS share of tower mapping $20,860.00 N/A
Serious tower reinforcement/modifications $1,052,000.00 $50,000.00 KSTS share of tower reinforcements $0.00 N/A

Components

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

Component Description:
Coordination for aerial lift site visit, and antenna delivery with West Coast Cranes
Amount:
$1,200.00
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study

Component Description:
Site Tower Analysis Rev "G" prepared for listed project
Amount:
$4,130.00

Component Description:
Site Tower Appurtenance Mapping (Equipment Mapping)
Amount:
$12,000.00

Component Description:
Tower mapping and structural analysis
Amount:
$450.00

Component Description:
Tower mapping and SA work.
Amount:
$150.00

Component Description:
Tower mapping and SA works
Amount:
$150.00

Component Description:
Site Tower Analysis Rev "G" prepared for listed project
Amount:
$4,130.00
Serious tower reinforcement/modifications 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 $304,035.00 $297,950.00 N/A $252,989.80 N/A
Total for all systems $4,858,975.00 $2,312,285.58 N/A $1,817,504.08 N/A
Outside Professional Services $304,035.00 $297,950.00 $252,989.80
Additional Field Engineering Service, 20 Days $10,000.00 $10,000.00 N/A $0.00 N/A
RF Exposure Measurements $21,050.00 $10,000.00 N/A $0.00 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 $5,000.00 KSTS permit/BL fees  Pulling permit/BL, coordinate inspections, and obtain final permit sign off $0.00 N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $1,500.00 N/A $529.20 N/A
Prepare and or review reimbursement form $2,630.00 $5,000.00 tba $4,082.16 N/A
Internal Reimbursement $10,000.00 $10,000.00 N/A $0.00 N/A
Comprehensive coverage verification via field study, if needed $84,200.00 $54,200.00 N/A $54,200.00 N/A
Project management of the transition $164,320.00 $200,000.00 Exceed predetermined cost $194,178.44 N/A

Components

Actual Information Description File Name
Additional Field Engineering Service, 20 Days Information not provided.
RF Exposure Measurements

Component Description:
RF exposure measurement at Mt. Allison antenna
Amount:
$8,150.00
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 Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application

Component Description:
Preparation of minor change application
Amount:
$226.80

Component Description:
See line 1 of invoice, less 10% vendor discount.
Amount:
$302.40
Prepare and or review reimbursement form

Component Description:
Legal charges for stations KSTS
Amount:
$285.60

Component Description:
Legal charges for stations KSTS
Amount:
$1,055.70

Component Description:
Legal charges for stations KSTS
Amount:
$43.65

Component Description:
Legal charges for stations KSTS
Amount:
$405.00

Component Description:
Legal charges for stations KSTS
Amount:
$180.00

Component Description:
Review of Form 399
Amount:
$43.65

Component Description:
Review of Form 399
Amount:
$43.65

Component Description:
Legal charges for stations KSTS
Amount:
$91.80

Component Description:
Legal charges for stations KSTS Revised
Amount:
$397.80

Component Description:
See lines 2-4 of invoice, less 10% vendor discount.
Amount:
$310.86

Component Description:
Legal charges for stations KSTS
Amount:
$540.00

Component Description:
Legal charges for stations KSTS
Amount:
$45.00

Component Description:
AUX Antenna CP related cost not reimbursable
Amount:
N/A

Component Description:
Legal charges for stations KSTS
Amount:
$45.00

Component Description:
Legal charges for stations KSTS
Amount:
$43.65

Component Description:
Legal charges for stations KSTS
Amount:
$550.80
Internal Reimbursement

Component Description:
NBC internal reimbursement invoice for hours spent on KSTS repack project by resource Pat Stahl including expenses
Amount:
$4,568.82
Comprehensive coverage verification via field study, if needed

Component Description:
Comprehensive field test
Amount:
$54,200.00
Project management of the transition

Component Description:
9/1/2019 - 9/26/2019 Anthony Flores WZTD-LD Permitting - Antenna Change-out Building Submittal/Approval/Clearance
Amount:
$3,000.00

Component Description:
Project Management Service - 8/1/2019 - 8/23/2019 Anthony Flores WZTD-LD Permitting - Electrical Permit submittal/Approval
Amount:
$666.91

Component Description:
AFF Consulting - July 2019 invoice for Project Management work at KSTS
Amount:
$150.00

Component Description:
Invoice of $1200 for 8 hours of Project Management work carried out by Point B
Amount:
$1,200.00

Component Description:
November 2018 Project Management
Amount:
$3,940.00

Component Description:
AFF Consulting - October 2019 invoice for Project Management work at KSTS
Amount:
$1,800.00

Component Description:
KSTS -SJ/SF-Repack Finance Resource- Project Management Services- 64987
Amount:
$3,634.00

Component Description:
Point B - October 2019 invoice for Project Management work at KSTS
Amount:
$5,846.00

Component Description:
August 2018 Project Management
Amount:
$6,266.72

Component Description:
Project Management
Amount:
$1,740.00

Component Description:
October 2018 Project Management
Amount:
$150.00

Component Description:
Project management: Permitting research and conference calls.
Amount:
$95.00

Component Description:
AFF Consulting - November 2019 invoice for Project Management work at KSTS
Amount:
$1,800.00

Component Description:
AFF Consulting - December 2019 invoice for Project Management work at KSTS
Amount:
$900.00

Component Description:
Re-analysis and modification drawings. REVISED
Amount:
$750.00

Component Description:
Engagement Leader-Project Management Services- 64987
Amount:
$3,476.00

Component Description:
KSTS -SJ/SF-Repack Finance Resource- Project Management Services- 64987
Amount:
$3,318.00

Component Description:
KSTS -SJ/SF-Repack Finance Resource-Project Management Services- 64987
Amount:
$9,164.00

Component Description:
July 2018 Project Management
Amount:
$4,518.26

Component Description:
AFF Consulting - August 2019 invoice for Project Management work at KSTS
Amount:
$2,250.00

Component Description:
Engagement Leader-Project Management Services- 64987
Amount:
$2,686.00

Component Description:
KSTS -SJ/SF-Engagement Leader-Project Management Services- 64987
Amount:
$158.00

Component Description:
AFF Consulting - May 2019 invoice for Project Management work at KSTS
Amount:
$750.00

Component Description:
KSTS - Point B invoice June 2020
Amount:
$5,925.00

Component Description:
KSTS - Point B invoice August 2020
Amount:
$2,923.00

Component Description:
KSTS -SJ/SF-Engagement Leader-Project Management Services- 64987 REVISED
Amount:
$711.00

Component Description:
KSTS - Point B invoice July 2020
Amount:
$711.00

Component Description:
Transmission line replacement of existing collocation broadcast facility
Amount:
$6,990.14

Component Description:
June 2018 Project Management
Amount:
$300.00

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

Component Description:
Repack Finance Resource- Project Management Services- 64987
Amount:
$1,264.00

Component Description:
AFF Consulting - June 2019 invoice for Project Management work at KSTS
Amount:
$600.00

Component Description:
September 2018 Project Management
Amount:
$1,650.00

Component Description:
Engagement Leader-Project Management Services- 64987 REVISED
Amount:
$4,503.00

Component Description:
Project Management Services
Amount:
$975.00

Component Description:
Repack Finance Resource- Project Management Services- 64987
Amount:
$1,264.00

Component Description:
Project Management Services
Amount:
$348.95

Component Description:
Project Management Services - Coordination with WIS Tower and Erickson for aerial lift solution
Amount:
$1,500.00

Component Description:
September 2018 Project Management
Amount:
$300.00

Component Description:
Invoice of $1386 for 9 hours of project management work carried out by Point B.
Amount:
$1,386.00

Component Description:
Project Management Services
Amount:
$1,365.00

Component Description:
Invoice of $9548 for 62 hours of project management work carried out by Point B
Amount:
$9,548.00

Component Description:
Project Management Services -1/1/2020-1/31/2020 Anthony Flores KSTS - Coordination with WIS Tower and Erickson for aerial lift solution
Amount:
$1,500.00

Component Description:
October 2018 Project Management
Amount:
$3,612.40

Component Description:
Point B - January 2020 invoice for Project Management work at KSTS
Amount:
$17,775.00

Component Description:
Project Management Services - site visit from 2/1/2020-2/29/2020 Anthony Flores KSTS
Amount:
$1,200.00

Component Description:
Coordination for aerial lift & site visit, and antenna delivery with West Coast Cranes
Amount:
$3,000.00

Component Description:
Engagement Leader-Project Management Services- 64987 REVISED
Amount:
$17,008.00

Component Description:
Project Management Services
Amount:
$975.00

Component Description:
Project Management service 02/02/2020 - 02/29/2020. Revised
Amount:
$17,008.00

Component Description:
Project management cost split 50/50 between KNTV and KSTS
Amount:
$162.45

Component Description:
Project Management
Amount:
$150.00

Component Description:
Point B - December 2019 invoice for Project Management work at KSTS
Amount:
$9,617.52

Component Description:
Project management services for the station KSTS
Amount:
$1,386.00

Component Description:
Repack Finance Resource- Project Management Services- 64987
Amount:
$1,264.00

Component Description:
KSTS - Point B invoice February 2020
Amount:
$17,008.00

Component Description:
Engagement Leader-Project Management Services- 64987
Amount:
$158.00

Component Description:
9/1/2019-9/30/2019 Anthony Flores KSTS - Coordination with WIS Tower Contractor for Aux antenna installation
Amount:
$1,200.00

Component Description:
KSTS - Point B invoice May 2020
Amount:
$9,761.00

Component Description:
Project Mangement Services
Amount:
$450.00

Component Description:
Project management services for KSTS
Amount:
$1,200.00

Component Description:
June 2018 Project Management
Amount:
$2,225.00

Component Description:
Point B - August 2019 invoice for Project Management work at KSTS
Amount:
$9,548.00

Component Description:
Project Management Invoice
Amount:
$750.00

Component Description:
Coordination for Tower Mapping
Amount:
$600.00

Component Description:
KSTS - Point B invoice April 2020
Amount:
$18,576.00

Component Description:
7/1/2018-7/31/2018 KSTS - Anthony Flores coordination for site visit and planning meeting scheduled for August.
Amount:
$450.00

Component Description:
Point B - September 2019 invoice for Project Management work at KSTS
Amount:
$5,056.00

Component Description:
Invoice of $1200 for 8 hours of Project Management work carried out by Point B
Amount:
$1,200.00

Component Description:
Project management services - Structural Analysis coordination; Recurring project planning and status update meetings
Amount:
$1,386.00

Component Description:
KSTS - Point B invoice March 2020
Amount:
$17,396.00

Component Description:
Permitting Research and conference call with Univision (Tower Owner)
Amount:
$261.25

Component Description:
August 2018 Project Management
Amount:
$2,250.00

Component Description:
Project management services for KSTS Revised
Amount:
$7,979.00

Component Description:
Project management cost split 50/50 between KNTV and KSTS
Amount:
$346.75

Component Description:
Point B - November 2019 invoice for Project Management work at KSTS
Amount:
$8,047.00

Component Description:
Repack Finance Resource- project Management services. REVISED
Amount:
$6,952.00

Component Description:
Repack Finance Resource- Project Management Services- 64987
Amount:
$632.00

Component Description:
Project Management
Amount:
$1,500.00

Component Description:
Consulting- Project management services
Amount:
$1,200.00

Cost Information

Back to Top

Other Expenses

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $177,080.00 $170,515.00 N/A $108,518.43 N/A
Total for all systems $4,858,975.00 $2,312,285.58 N/A $1,817,504.08 N/A
Other Expenses $177,080.00 $170,515.00 $108,518.43
Equipment Delivery and Handling Charges $70,000.00 $70,000.00 N/A $64,537.95 N/A
MVPD Notification of Channel Change $12,000.00 $12,000.00 N/A $0.00 N/A
Develop and air announcement of upcoming channel change $20,000.00 $20,000.00 N/A $0.00 N/A
Equipment Storage $40,000.00 $40,000.00 N/A $39,361.88 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $20,000.00 $20,000.00 N/A N/A N/A
Non-zoning permits $1,500.00 $1,500.00 N/A $368.60 N/A
Local Zoning $1,500.00 $1,500.00 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 $5,000.00 N/A $4,250.00 N/A

Components

Actual Information Description File Name
Equipment Delivery and Handling Charges

Component Description:
Please find cover letter- only shipping cost is requested for the payment in the section.
Amount:
$22,378.95

Component Description:
Equipment & Delivery charges for stations KSTS. REVISED
Amount:
$6,800.00

Component Description:
Equipment & Delivery charges for stations KSTS. Station ID use instead Vendor EIN, REVISED
Amount:
$200.20

Component Description:
Equipment & Delivery charges for stations KSTS. Station EIN used REVISED
Amount:
$6,800.00

Component Description:
Equipment & Delivery charges for stations KSTS. Station EIN used REVISED
Amount:
$6,800.00

Component Description:
Freight and shipping - PAF Van Delivery. REVISED
Amount:
$4,860.00

Component Description:
CA Sales Tax- Invoice 801002
Amount:
$776.54

Component Description:
N/A
Amount:
N/A

Component Description:
Freight and shipping costs - L8,9,25 FedEx Express First Overnight
Amount:
$9,122.26

Component Description:
Equipment & Delivery charges for stations KSTS
Amount:
$6,800.00

Component Description:
Freight and shipping charges - FedEx Express First Overnight. REVISED
Amount:
$9,122.26

Component Description:
Delivery antenna with West Coast cranes
Amount:
$3,000.00
MVPD Notification of Channel Change Information not provided.
Develop and air announcement of upcoming channel change

Component Description:
AIR DRYER
Amount:
$8,402.00

Component Description:
AIR DRYER
Amount:
$8,402.00
Equipment Storage

Component Description:
PAF van storage for three months costs. REVISED
Amount:
$2,020.00

Component Description:
Only storage expenses are requested for the reimbursement. please see line item 2 and 4. REVISED
Amount:
$8,395.00

Component Description:
8 Months Storage of Transmitter and Third Party Equipment
Amount:
$28,946.88
Disposal Costs (for equipment and other waste, net of any salvage value) Information not provided.
Non-zoning permits

Component Description:
Permitting Research
Amount:
$118.75

Component Description:
Permitting research
Amount:
$249.85
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:
Medical notification mailing
Amount:
$4,250.00

Component Description:
Medical Notification Mailing Complete per FCC Repack
Amount:
$4,250.00

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $4,858,975.00 $2,312,285.58 $1,817,504.08

Reimbursement Status

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

Certification

Back to Top
Section Question Response
Submission of Estimated Expenses Statements

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

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

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

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

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

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

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

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

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

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

Angela Ball

Assistant Secretary


08/02/2022

Certification

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

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

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

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

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

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

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

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

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

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

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

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

Angela Ball

Assistant Secretary


08/02/2022

Certification

Back to Top
Section Question Response
Submission of Final Allocation or Accounting Information Statements

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

  1. The Authorized Person signing below certifies and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.

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

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

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

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

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

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

Angela Ball

Assistant Secretary


08/02/2022

Attachments

Back to Top