| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
KGO TELEVISION, INC. Doing Business As: KGO TELEVISION, INC. |
JOHN W. ZUCKER, ESQ. 77 WEST 66TH STREET, 16TH FLR ATTN: JOHN W. ZUCKER, ESQ. NEW YORK, NY 10023 United States |
+1 (212) 456-7387 | john.w.zucker@abc.com | Corporation |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
The Preparer is same as the reimbursement contact. |
|
|
|
| Question | Response |
|---|---|
| Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. | No |
| Briefly describe transition plan | KGO is being moved from channel 7 to channel 12. The plan is to bring up the new aux antenna on channel 7 and operate via the aux during the swap of the main antenna. We will then transition to channel 12 on the new main antenna. See Plan attached. |
| Section | Question | Response |
|---|---|---|
| Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Transmitter Description | Type of change | Purchase New |
| Use | Auxiliary (Backup) | |
| Description of Use | Backup | |
| 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 | Platinum I | |
| Year | 2008 | |
| Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power Capacity | 16.6 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Auxiliary (Backup) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Manufacturer | ||
| Model | VAXTE-24R37. | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power capacity | 19.2 kW | |
| Justification for New Transmitter | The existing aux transmitter is a channel 7 specific solid state transmitter that can't be re-tuned |
| 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? | Yes |
| Type | Cooling Only | |
| Size | 50 tons | |
| Other Size | N/A | |
| Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | Yes |
| Size | 1500.0 square feet | |
| Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
| Is a channel 14 Mask Filer needed? | N/A | |
| Is additional field engineering time needed? | N/A | |
| Number of Days | N/A |
| Section | Question | Response |
|---|---|---|
| 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 | Platinum I | |
| Year | 2008 | |
| Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power Capacity | 16.6 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Manufacturer | ||
| Model | VAXTE-24R37. | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power capacity | 19.2 kW | |
| Justification for New Transmitter | Current Transmitter is a channel 7 specific solid state transmitter and cannot be re-tuned |
| 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? | Yes |
| Type | Cooling Only | |
| Size | 50 tons | |
| Other Size | N/A | |
| Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | Yes |
| Size | 1500.0 square feet | |
| Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
| Is a channel 14 Mask Filer needed? | N/A | |
| Is additional field engineering time needed? | N/A | |
| Number of Days | N/A |
| Name | Description |
|---|---|
Electrical |
General Electrical work |
Ductwork Scaffold |
HVAC Ductwork Removal |
Project Managment |
P&O, General Conditions, Onsite Supervision |
Seismic |
Earthquake Safety Code |
FireStop |
Fire safety Requirement |
Transmitter De-Install |
Remove (2) Platinum Transmitters model PTCD40P4 |
Abatement |
Asbestos Removal |
KGO Site Survey |
Gates Air Basic Site Survey |
Paint |
Paint |
Hygienist |
Worker Safety |
Demo |
HVAC Ductwork removal |
| Section | Question | Response |
|---|---|---|
| Antenna Related Expenses | Do you have antenna related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Antenna Description | Type of change | Purchase New |
| Antenna Use | Auxiliary (Backup) | |
| Description of Use | Backup antenna | |
| 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 | Class A |
| Mounting | Top Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Horizontal | |
| Type | Other | |
| 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 | Custom | |
| ERP: | 72.0 kW | |
| Manufacturer | ||
| Model | THV-5A7-C170 | |
| Year | 2008 |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Auxiliary (Backup) |
| Description of Use | Backup Antenna | |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Ownership | Owned | |
| Owner | N/A | |
| Is antenna shared? | No | |
| Is antenna directional? | Yes | |
| Will antenna be located on or in close proximity to an antenna farm? | Yes | |
| New Antenna Manufacturer and Types | Class | Class A |
| Mounting | Side Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Elliptical | |
| Type | Slotted Coaxial | |
| Number of Stations Supported | N/A | |
| Number of Panels/Bays | N/A | |
| Lower Limit | N/A | |
| Upper Limit | N/A | |
| Design power capacity in use | N/A | |
| Other Antenna Type | N/A | |
| ERP: | 70.0 kW | |
| Manufacturer | ||
| Model | TLS-V8/VP-R C160 | |
| Year | 2019 | |
| Justification for New Antenna | Needed to support new channel assignment. |
| 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? | 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 |
| Name | Description |
|---|---|
Removal of existing antenna |
Estimated cost to remove current aux antenna |
Custom Pipe Mount |
Fabrication |
Fill Holes |
(1) Floor and Wall |
Core Drill Holes |
(3) |
RF Testing Of Line |
Testing cost of the new line |
New Aux antenna installation |
Installation cost for new antenna |
Antenna Equipment Rental |
Temporary Antenna Rental |
| 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 this antenna currently shared with any other stations? | No | |
| Is this antenna directional? | No | |
| 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 | Class A |
| Mounting | Top Mount | |
| Antenna position in stack | Top | |
| Polarization | Circular | |
| Type | Other | |
| 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 | Tesla Coil Full CP | |
| ERP: | 23.8 kW | |
| Manufacturer | ||
| Model | TCL-6A7(S) | |
| Year | 2008 |
| 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? | No | |
| Will antenna be located on or in close proximity to an antenna farm? | Yes | |
| New Antenna Manufacturer and Types | Class | Class A |
| 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: | 23.8 kW | |
| Manufacturer | ||
| Model | THV-6A12/CP-R 4C160 | |
| Year | 2019 | |
| Justification for New Antenna | The current antenna is a channel 7 tuned antenna and will not work for the post transition channel (12). |
| 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? | Yes |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| Name | Description |
|---|---|
Core Drill Holes |
(2) |
Fill Holes |
In floor and walls |
Demo |
Old Antenna |
RF Test Complex |
RF Test |
Install |
New Antenna |
Switch Gear |
Switch Gear associated with channel 12 |
| Section | Question | Response |
|---|---|---|
| Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Transmission Line Description | Type of change | Purchase New |
| Use | Auxiliary (Backup) | |
| Description of Use | Backup antenna | |
| 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 | 8 3/16 inches | |
| Other Diameter | N/A | |
| Segment Length | 20 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 800 feet per run |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Auxiliary (Backup) |
| Description of Use | Backup Antenna feed | |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Type | Rigid | |
| Diameter | 3 1/8 inches | |
| Other Diameter | N/A | |
| Segment Length | 20 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 1000 feet per run | |
| Justification for New Transmission Line | The Aux antenna needs to move, and new transmission line is required for the new location. |
| Name | Description |
|---|---|
Demo Old Aux Line |
Remove old Aux Line |
Aux Line Install |
Aux Antenna line installation |
| Section | Question | Response |
|---|---|---|
| Existing Transmission Line Description | Type of change | Purchase New |
| Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is the existing transmission line shared with another station or stations? | No | |
| Is Transmission Line in operating condition? | Yes | |
| Existing Transmission Line Manufacturer and Type | Manufacturer | |
| Type | Rigid | |
| Diameter | 6 1/8 inches | |
| Other Diameter | N/A | |
| Segment Length | 20 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 1100 feet per run |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Primary (Main) |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Type | Rigid | |
| Diameter | 6 1/8 inches | |
| Other Diameter | N/A | |
| Segment Length | 20 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 1300 feet per run | |
| Justification for New Transmission Line | The current main line will not accommodate the output power levels of the post transition transmitter. |
| Name | Description |
|---|---|
Main Line Install |
Installation of new line for main antenna |
Demo Old Main Line |
Remove Old Main Line |
| Section | Question | Response |
|---|---|---|
| Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Tower Description | Type of change | Modify Existing |
| Tower Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Leased | |
| Is this tower consider Complex? | Candelabra | |
| Is this tower currently shared with any other stations? | Yes | |
| One or more FM, AM or TV radio broadcaster(s) | Yes | |
| Others Types of Users | No | |
| Is tower documented for structural analysis? | Yes | |
| Is tower compliant with Rev G? | Unknown | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1001289 | |
| Coordinates (NAD83) | Latitude (NAD83) | 37° 45' 19.0" N- |
| Longitude (NAD83) | 122° 27' 10.0" W- | |
| Overall Structure Height | 976.69 feet | |
| Support Structure Height | 779.85 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 833.98 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | SUTRO TOWER INC | |
| Date Constructed | 03/27/1998 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 25452 | KPIX-TV | DTV |
| 35500 | KQED | DTV |
| 43095 | KMTP-TV | DTV |
| 35703 | KTVU | DTV |
| 70032 | KSOL | FM |
| 71586 | KCNS | DTV |
| 65484 | KOSF | FM |
| 6380 | KOIT | FM |
| 59964 | KISQ | FM |
| 51429 | KFSF-DT | DTV |
| 58912 | KPJK | DTV |
| 65526 | KRON-TV | DTV |
| Section | Question | Response |
|---|---|---|
| Engineering Study | Please what type of engineering study is required, if any: | Study needed for tower with candelabra |
| Tower Reinforcements | Please select whether tower reinforcements are needed: | Major Reinforcements needed |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | Candelabra |
| Helicopter Services Required | Are helicopter services required? | No |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 500 | |
| Explanation | Project management for shared tower location | |
| Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
| Prepare engineering section of Form FCC Construction Permit Application | Yes | |
| For Auxiliary Facility | Yes | |
| For Main Facility | Yes | |
| Prepare engineering section of Form FCC License to Cover Application | Yes | |
| For Auxiliary Facility | Yes | |
| For Main Facility | Yes | |
| Prepare request for Special Temporary Authority | Yes | |
| Quantity | 1 | |
| Do you have Distributed Transmission System engineering services? | N/A | |
| Critical Facility | N/A | |
| Terrain-Shielded Facility | N/A | |
| Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
| For Auxiliary Facility | Yes | |
| For Main Facility | Yes | |
| Prepare and file Form FCC License to Cover Application | Yes | |
| For Auxiliary Facility | Yes | |
| For Main Facility | Yes | |
| Prepare request for Special Temporary Authority | Yes | |
| Quantity | 1 | |
| NEPA Section 106 environmental review | No | |
| Environmental Assessment | Yes | |
| ASR Modification | Yes | |
| FAA Consultation (including preparation of FAA Form 7460) | No | |
| Negotiation of Lease and other Matter for Shared Locations | Yes | |
| Prepare or Review FCC Form 399 for Reimbursement | Yes | |
| Address transition timing and coordination issues w/ other stations and wireless providers | Yes | |
| RF Field Engineering Services | Comprehensive coverage verification via field study | Yes |
| RF exposure measurements | Yes | |
| Additional Field Engineering Service | Yes | |
| Number of Days | 20 | |
| Justification | This is a shared location that requires coordination. |
| Name | Description |
|---|---|
RF Exposure Reports |
RF Exposure Reports |
Update Architechtural Plans |
Plans with new TL locations |
Sutro Legal Fees |
Legal Fees at Sutro |
Architectural Plans |
Sutro Architectural plans, building mapping |
Legal Fees Multi Station Project Ctrl |
Project cost |
Medical Facilites DTV Notices |
Medical Notices |
Neighborhood RF Survey |
Surrounding neighborhood RF Studies |
Permit Public Relations |
Public Relations |
Project Management |
Sutro Tower |
Alternate Site Study |
Engineering, antenna, designs, Architectural, budgeting, etc |
Building Permits |
Estimated cost for building permits |
Field Testing and Engineering |
Testing at Sutro |
| 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 | Yes | |
| FCC License to Cover Application | Yes | |
| FCC Special Temporary Authority Application | Yes | |
| Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
| Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
| Does this relocation require Equipment Storage? | Yes | |
| Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | Yes | |
| Does this relocation require MVPD Notification of a Channel Change? | Yes |
| Name | Description |
|---|---|
KFOG-FM Relocation |
Relocation |
KFOG-FM Testing |
Testing |
Preliminary TL Parts List |
Reconfiguration of combiners |
Sales Tax |
Local Sale Tax |
Special Inspection |
Welding & Bolts |
Post Assignmnet Antenna Studies |
Application data, vertical sketches for structural engineering |
VSWR Monitoring |
Tower worker antenna lockout, Replaces Symphony |
KFOG-FM Equipment |
Equipment |
Disposal |
Remove old HW, fill concrete hole, patch roof, etc |
Fork Lift Rental |
Fork Lift |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,857,461.62 | $1,974,828.08 | N/A | $1,967,286.37 | N/A |
| Total for all systems | $7,595,090.85 | $12,561,806.31 | N/A | $8,767,648.35 | N/A |
| Primary Transmitter VAXTE-24R37. | $1,158,961.62 | $1,217,856.97 | $1,210,295.26 | ||
| Demo | $24,180.33 | $24,180.33 | Reallocation to include Profit and Overhead, General Conditions, and Supervision for Wadleigh Group - See Cover letter for Invoice #20140894 | $24,180.33 | N/A |
| Hygienist | $2,272.32 | $2,272.32 | Reallocation to include Profit and Overhead, General Conditions, and Supervision for Wadleigh Group - See Cover letter for Invoice #20140894 | $2,272.32 | N/A |
| Paint | $4,162.61 | $4,162.61 | Reallocation to include Profit and Overhead, General Conditions, and Supervision for Wadleigh Group - See Cover letter for Invoice #20140894 | $4,162.61 | N/A |
| KGO Site Survey | $7,502.00 | $7,502.00 | See: KGO Site Survey_Gates | N/A | N/A |
| Abatement | $10,765.12 | $10,765.12 | Reallocation to include Profit and Overhead, General Conditions, and Supervision for Wadleigh Group - See Cover letter for Invoice #20140894 | $10,765.12 | N/A |
| Transmitter De-Install | $28,404.00 | $28,404.00 | Reallocation to include Profit and Overhead, General Conditions, and Supervision for Wadleigh Group - See Cover letter for Invoice #20140894 | $28,404.00 | N/A |
| FireStop | $0.00 | $0.00 | N/A | N/A | N/A |
| Project Managment | $56,459.32 | $56,459.32 | Reallocation of Profit and Overhead, General Conditions, and Supervision for Wadleigh Group - See Cover letter for Invoice #20140894 | $56,419.61 | N/A |
| Ductwork Scaffold | $75,244.72 | $75,244.72 | Reallocation to include Profit and Overhead, General Conditions, and Supervision for Wadleigh Group - See Cover letter for Invoice #20140894 | $75,244.72 | N/A |
| Seismic | $0.00 | $0.00 | N/A | N/A | N/A |
| High VHF - Air Cooled Solid State Transmitter 16.6 . 20.7 kW | $526,000.00 | $534,181.32 | See KGO VAXTE-24 Final Main PDF Actual Cost with Change orders Q-80093 ,Q-81019 | $534,181.32 | N/A |
| 50 Ton system | $172,500.00 | $223,214.03 | Reallocation to include Profit and Overhead, General Conditions, and Supervision for Wadleigh Group - See Cover letter for Invoice #20140894 | $223,234.03 | Reduced HVAC load from 50T to 25T due to efficiencies. |
| Other -- Building Addition Size: 1500.0 | $0.00 | $0.00 | N/A | N/A | N/A |
| Electrical | $251,471.20 | $251,471.20 | Reallocation to include Profit and Overhead, General Conditions, and Supervision for Wadleigh Group - See Cover letter for Invoice #20140894 | $251,431.20 | N/A |
| Auxiliary Transmitter VAXTE-24R37. | $698,500.00 | $756,971.11 | $756,991.11 | ||
| 50 Ton system | $172,500.00 | $223,214.02 | Reallocation to include Profit and Overhead, General Conditions, and Supervision for Wadleigh Group - See Cover letter for Invoice #20140894 | $223,234.02 | Reduced HVAC load from 50T to 25T due to efficiencies. |
| High VHF - Air Cooled Solid State Transmitter 16.6 . 20.7 kW | $526,000.00 | $533,757.09 | See KGO VAXTE-24 Final ALT PDF Actual Cost with Change orders Q-80092,Q-80914 | $533,757.09 | See KGO-TV Cover Letter for Invoice JW30004385 6-1 with quotes Q-74425 and , Q-74426 in response to RFAS File Number: 0000026889 - Invoice Repayment Request: KGO-TV, Facility ID: 34470 |
| Other -- Building Addition Size: 1500.0 | $0.00 | $0.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Demo | |
| Hygienist | |
| Paint | |
| KGO Site Survey | Information not provided. |
| Abatement | |
| Transmitter De-Install | |
| FireStop | Information not provided. |
| Project Managment | |
| Ductwork Scaffold | |
| Seismic | Information not provided. |
| High VHF - Air Cooled Solid State Transmitter 16.6 . 20.7 kW | |
| 50 Ton system | |
| Other -- Building Addition Size: 1500.0 | Information not provided. |
| Electrical | |
| 50 Ton system | |
| High VHF - Air Cooled Solid State Transmitter 16.6 . 20.7 kW | |
| Other -- Building Addition Size: 1500.0 | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,544,118.23 | $1,646,694.23 | N/A | $1,455,448.49 | N/A |
| Total for all systems | $7,595,090.85 | $12,561,806.31 | N/A | $8,767,648.35 | N/A |
| Primary Antenna THV-6A12/CP-R 4C160 | $1,031,215.55 | $1,027,365.55 | $940,462.67 | ||
| Install | $365,255.31 | $365,255.31 | Overall FCC Criteria Cost Analysis PDF. Sutro Tower Repacking Estimate pkg PDF Revised Per ERI Quote 2/28/2019 Ch12 Off-Air reception antenna and installation | $365,226.31 | N/A |
| Fill Holes | $12,335.00 | $12,335.00 | Overall FCC Criteria Cost Analysis PDF. Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
| Core Drill Holes | $20,642.00 | $20,642.00 | KGO Cost Justification Per Sutro Est Dated Feb 26 2020, May 12 2020.pdf | $20,641.65 | N/A |
| Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $8,780.00 | N/A | $0.00 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | Overall FCC Criteria Cost Analysis PDF. Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
| Switch Gear | $40,000.00 | $40,000.00 | New switch gear associated with moving to channel 12 | N/A | N/A |
| Demo | $164,811.23 | $164,811.23 | Overall FCC Criteria Cost Analysis PDF. Sutro Tower Repacking Estimate pkg PDF Revised per ERI Quote 2/28/2019 | $164,642.05 | N/A |
| RF Test Complex | $9,908.01 | $9,908.01 | KGO Cost Justification Per Sutro Est Dated Feb 26 2020, May 12 2020.pdf | $9,908.01 | N/A |
| High VHF - Lower Power, Top Mount, Class A, basic slot antenna, 24 kW input, elliptically or circularly polarized | $399,234.00 | $399,234.00 | Current Channel 7 specific antenna cannot be retuned to channel 12 Overall FCC Criteria Cost Analysis PDF. Sutro Tower Repacking Estimate pkg PDF | $380,044.65 | N/A |
| High VHF - Lower Power Top Mount Class A basic slot antenna elliptically or circularly polarized | $0.00 | $0.00 | N/A | N/A | N/A |
| Auxiliary Antenna TLS-V8/VP-R C160 | $512,902.68 | $619,328.68 | $514,985.82 | ||
| Antenna Equipment Rental | $120,000.00 | $120,000.00 | KGO incurred $120,000 costs to rent an auxiliary antenna on a temporary basis while it completed its transition from channel 7 to channel 12 (“Aux Rental Costs”). See attached Nexstar agreement with Invoices. | $120,000.00 | N/A |
| New Aux antenna installation | $207,287.00 | $207,287.00 | Sutro Tower Repacking Estimate pkg PDF Revised per ERI Quote 2/28/2019 Per Sutro updated Estimate of 4/21/2023 | $175,586.84 | N/A |
| RF Testing Of Line | $3,060.00 | $3,060.00 | N/A | N/A | N/A |
| Core Drill Holes | $7,463.00 | $7,463.00 | Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
| Fill Holes | $1,236.00 | $1,236.00 | Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
| Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $0.00 | N/A | N/A | N/A |
| Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $4,046.00 | per Dielectric Quote # 170304 ESM-N (3-27-2018) | $3,641.40 | N/A |
| Sweep test of existing antenna | $6,730.00 | $3,060.00 | N/A | N/A | N/A |
| High VHF - Lower Power, Side Mount, Class A, basic slot antenna, 70 kW input, directional,, elliptically or circularly polarized | $0.00 | $0.00 | N/A | N/A | N/A |
| Custom Pipe Mount | $43,160.00 | $43,160.00 | Sutro Tower Repacking Estimate pkg PDF Revised per ERI Quote 2/28/2019 | $43,072.66 | N/A |
| Removal of existing antenna | $78,506.68 | $78,506.68 | Overall FCC Criteria Cost Analysis PDF. Sutro Tower Repacking Estimate pkg PDF Revised per ERI Quote 2/28/2019 | $78,411.80 | See Invoice #8714 (June 2019) page 32 and 33 for Explanation of cost changes Dated March 7th, 2019 from Eric Dausman, VP and COO of Sutro Tower Inc |
| High-VHF, Low Power, Class A basic slot antenna . side mount, elliptically or circularly polarized | $27,900.00 | $151,510.00 | Per Sutro Estimate | $94,273.12 | N/A |
| Actual Information Description | File Name |
|---|---|
| Install | |
| Fill Holes | Information not provided. |
| Core Drill Holes | |
| Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | Information not provided. |
| Sweep test of existing antenna | Information not provided. |
| Switch Gear | Information not provided. |
| Demo | |
| RF Test Complex | |
| High VHF - Lower Power, Top Mount, Class A, basic slot antenna, 24 kW input, elliptically or circularly polarized | |
| High VHF - Lower Power Top Mount Class A basic slot antenna elliptically or circularly polarized | Information not provided. |
| Antenna Equipment Rental | |
| New Aux antenna installation | |
| RF Testing Of Line | Information not provided. |
| Core Drill Holes | Information not provided. |
| Fill Holes | Information not provided. |
| Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
| Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | |
| Sweep test of existing antenna | Information not provided. |
| High VHF - Lower Power, Side Mount, Class A, basic slot antenna, 70 kW input, directional,, elliptically or circularly polarized | Information not provided. |
| Custom Pipe Mount | |
| Removal of existing antenna | |
| High-VHF, Low Power, Class A basic slot antenna . side mount, elliptically or circularly polarized |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $729,523.00 | $720,172.00 | N/A | $507,129.51 | N/A |
| Total for all systems | $7,595,090.85 | $12,561,806.31 | N/A | $8,767,648.35 | N/A |
| Primary Transmission Line | $505,974.00 | $481,174.00 | $480,979.66 | ||
| Demo Old Main Line | $100.00 | $100.00 | Estimated May 2022 Overall FCC Criteria Cost Analysis PDF. Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
| Main Line Install | $243,274.00 | $243,274.00 | Estimated May 2022 Overall FCC Criteria Cost Analysis PDF. Sutro Tower Repacking Estimate pkg PDF | $243,273.40 | N/A |
| Rigid Transmission Line - copper, 6 1/8" | $262,600.00 | $237,800.00 | Estimated May 2022 The current main line will not accommodate the output power levels of the post transition transmitter. See Sutro Tower Repacking Estimate Pkg PDF | $237,706.26 | N/A |
| Auxiliary Transmission Line | $223,549.00 | $238,998.00 | $26,149.85 | ||
| Aux Line Install | $119,449.00 | $119,449.00 | Overall FCC Criteria Cost Analysis PDF. Sutro Tower Repacking Estimate pkg PDF Note: Not new installation. Reconnection of old KGO Main Line as Aux Line. | $6,376.00 | N/A |
| Demo Old Aux Line | $100.00 | $100.00 | Estimated May 2022 Overall FCC Criteria Cost Analysis PDF. Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
| Rigid Transmission Line - copper, 3 1/8" | $104,000.00 | $119,449.00 | Overall FCC Criteria Cost Analysis PDF. Sutro Tower Repacking Estimate pkg PDF | $19,773.85 | N/A |
| Actual Information Description | File Name |
|---|---|
| Demo Old Main Line | Information not provided. |
| Main Line Install | |
| Rigid Transmission Line - copper, 6 1/8" | |
| Aux Line Install | |
| Demo Old Aux Line | Information not provided. |
| Rigid Transmission Line - copper, 3 1/8" |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $882,707.00 | $5,618,986.00 | N/A | $3,195,264.00 | N/A |
| Total for all systems | $7,595,090.85 | $12,561,806.31 | N/A | $8,767,648.35 | N/A |
| Primary Tower TOWER | $882,707.00 | $5,618,986.00 | $3,195,264.00 | ||
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $1,080,700.00 | Estimated May 2022 KGO Cost Justification Per Sutro Est Dated Feb 26 2020, May 12 2020.pdf Sutro line Item 58 and 59A, B and C | $1,080,336.13 | N/A |
| Tower Mapping | $20,707.00 | $20,707.00 | Estimated May 2022 Overall FCC Criteria Cost Analysis PDF. Sutro Tower Repacking Estimate pkg PDF. | $20,684.98 | N/A |
| Structural engineering tower load study for a documented tower with candelabra | $20,000.00 | $24,570.00 | Estimated May 2022 Overall FCC Criteria Cost Analysis PDF. 1/7 cost Sutro Tower Repacking Estimate pkg PDF | $24,570.11 | Travel Expense Overage $88.11 See file Invoice #7956 with supporting Docs |
| Major tower reinforcement/modifications | $421,000.00 | $4,493,009.00 | Estimated May 2022 KGO Cost Justification Per Sutro Est Dated Feb 26 2020, May 12 2020.pdf Sutro Line Item # 59D and 60 Per Sutro updated Estimate of 4/21/2023 | $2,069,672.78 | N/A |
| Actual Information Description | File Name |
|---|---|
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
| Tower Mapping | |
| Structural engineering tower load study for a documented tower with candelabra | |
| Major tower reinforcement/modifications |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,444,598.00 | $1,468,380.00 | N/A | $818,204.90 | N/A |
| Total for all systems | $7,595,090.85 | $12,561,806.31 | N/A | $8,767,648.35 | N/A |
| Outside Professional Services | $1,444,598.00 | $1,468,380.00 | $818,204.90 | ||
| Legal Fees Multi Station Project Ctrl | $114,741.00 | $114,741.00 | Overall FCC Criteria Cost Analysis PDF. 1/7 cost Sutro Estimate 5/22/2022 Per Sutro updated Estimate of 4/21/2023 | $69,047.33 | See Invoice for details |
| Field Testing and Engineering | $2,404.00 | $2,404.00 | Overall FCC Criteria Cost Analysis PDF. 1/7 cost Sutro Tower Repacking Estimate pkg PDF | $2,403.14 | N/A |
| Building Permits | $429,565.00 | $429,565.00 | Estimated May 2022 Overall FCC Criteria Cost Analysis PDF. 1/7cost Sutro Tower Repacking Estimate pkg PDF Per Sutro updated Estimate of 4/21/2023 | $273,047.12 | N/A |
| Alternate Site Study | $77,608.00 | $77,608.00 | Estimated May 2022 Overall FCC Criteria Cost Analysis PDF. 1/7 cost Sutro Tower Repacking Estimate pkg PDF | $71,450.53 | Checking |
| Project Management | $211,429.00 | $211,429.00 | Estimated May 2022 Overall FCC Criteria Cost Analysis PDF. 1/7cost Sutro Tower Repacking Estimate pkg PDF | $166,447.79 | N/A |
| Permit Public Relations | $101,223.00 | $101,223.00 | Estimated May 2022 Overall FCC Criteria Cost Analysis PDF. 1/7 cost Sutro Tower Repacking Estimate pkg PDF Per Sutro updated Estimate of 4/21/2023 | $27,660.92 | N/A |
| Neighborhood RF Survey | $6,333.00 | $6,333.00 | Overall FCC Criteria Cost Analysis PDF 1/6 cost | $5,407.13 | N/A |
| Medical Facilites DTV Notices | $7,668.00 | $7,668.00 | DTVNotification Quote ABC Stations 1/3 cost | N/A | N/A |
| Architectural Plans | $79,247.00 | $79,247.00 | Estimated May 2022 KGO Cost Justification Per Sutro Est Dated Feb 26 2020, May 12 2020.pdf See Line Item 54 | $66,566.19 | N/A |
| Sutro Legal Fees | $8,333.00 | $8,333.00 | 06-29-17 Overall FCC Criteria Cost Analysis PDF. 1/6 cost Sutro Tower Repacking Estimate pkg PDF | $6,157.39 | N/A |
| Update Architechtural Plans | $142,857.00 | $142,857.00 | Line Item 138 Historical Conditions of Approval Per Sutro updated Estimate of 4/21/2023 | N/A | N/A |
| RF Exposure Reports | $3,500.00 | $3,500.00 | Local RF exposure reports at Sutro | N/A | N/A |
| Additional Field Engineering Service, 20 Days | $20,000.00 | $20,000.00 | 06-29-17 Overall FCC Criteria Cost Analysis PDF | N/A | N/A |
| RF Exposure Measurements | $21,050.00 | $3,333.00 | 06-29-17 Overall FCC Criteria Cost Analysis PDF 1/6 cost | N/A | N/A |
| Comprehensive coverage verification via field study, if needed | $84,200.00 | $7,743.00 | Estimated May 2022 | $7,742.85 | N/A |
| ASR modification (prepare FCC Form 854) | $2,105.00 | $0.00 | N/A | N/A | N/A |
| Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | $10,520.00 | $0.00 | N/A | N/A | N/A |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | N/A | N/A |
| Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $0.00 | N/A | N/A | N/A |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | N/A | N/A |
| Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $4,000.00 | N/A | N/A | N/A |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | $3,381.62 | N/A |
| Prepare request for Special Temporary Authorization | $2,050.00 | $1,500.00 | Quote | N/A | N/A |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | $1,580.00 | $1,500.00 | N/A | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | 06-29-17 Overall FCC Criteria Cost Analysis PDF | N/A | N/A |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | $2,105.00 | $11,000.00 | Estimate based upon invoices received from CTJC | $7,440.00 | See explanation in response to Fund Administrator email dated Dec. 16, 2019 |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $2,887.50 | N/A |
| Project management of the transition | $79,000.00 | $99,286.00 | KGO Cost Justification Per Sutro Est Dated Feb 26 2020, May 12 2020.pdf | N/A | N/A |
| Prepare and or review reimbursement form | $2,630.00 | $110,000.00 | See:KGO Legal Services Estimate to complete the repacking See: KGO Legal Services Invoice for repacking covering period through June 3 See: KGO Legal Services Invoice for repacking covering period through June 2020 | $101,582.89 | N/A |
| Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | 06-29-17 Overall FCC Criteria Cost Analysis PDF | N/A | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,360.00 | N/A | $6,982.50 | N/A |
| Actual Information Description | File Name |
|---|---|
| Legal Fees Multi Station Project Ctrl | |
| Field Testing and Engineering | |
| Building Permits | |
| Alternate Site Study | |
| Project Management | |
| Permit Public Relations | |
| Neighborhood RF Survey | |
| Medical Facilites DTV Notices | Information not provided. |
| Architectural Plans | |
| Sutro Legal Fees | |
| Update Architechtural Plans | Information not provided. |
| RF Exposure Reports | Information not provided. |
| Additional Field Engineering Service, 20 Days | Information not provided. |
| RF Exposure Measurements | Information not provided. |
| Comprehensive coverage verification via field study, if needed | |
| ASR modification (prepare FCC Form 854) | Information not provided. |
| Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | Information not provided. |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
| Attorney Fees - Negotiation of lease and other matters for shared locations | Information not provided. |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
| 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 | |
| Prepare request for Special Temporary Authorization | Information not provided. |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | Information not provided. |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
| Project management of the transition | Information not provided. |
| Prepare and or review reimbursement form | |
| Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
| Perform engineering study for new channel assignment and antenna development |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,136,683.00 | $1,132,746.00 | N/A | $824,315.08 | N/A |
| Total for all systems | $7,595,090.85 | $12,561,806.31 | N/A | $8,767,648.35 | N/A |
| Other Expenses | $1,136,683.00 | $1,132,746.00 | $824,315.08 | ||
| KFOG-FM Equipment | $28,816.00 | $28,816.00 | Estimated May 2022 KGO Cost Justification Per Sutro Est Dated Feb 26 2020, May 12 2020.pdf See Line Item 63 | $28,815.66 | N/A |
| VSWR Monitoring | $300,000.00 | $300,000.00 | Estimated May 2022 KGO Cost Justification Per Sutro Est Dated Feb 26 2020, May 12 2020.pdf See Line Item 131 | $298,770.13 | N/A |
| Post Assignmnet Antenna Studies | $5,100.00 | $5,100.00 | Estimated May 2022 Overall FCC Criteria Cost Analysis PDF. 1/7 cost Sutro Tower Repacking Estimate pkg PDF | $5,099.14 | N/A |
| Special Inspection | $5,000.00 | $5,000.00 | Overall FCC Criteria Cost Analysis PDF. 1/3 cost Sutro Tower Repacking Estimate pkg PDF | N/A | N/A |
| Sales Tax | $240,541.00 | $240,541.00 | Local Sales Tax and Two Transmitters Overall FCC Criteria Cost Analysis PDF. 1/6 cost. Two transmitters are KGO only Sutro Tower Repacking Estimate pkg PDF | $116,285.87 | N/A |
| Preliminary TL Parts List | $6,713.00 | $6,713.00 | Estimated May 2022 Overall FCC Criteria Cost Analysis PDF. 1/7 cost Sutro Tower Repacking Estimate pkg PDF | $6,712.84 | Peter Eckmann Consultants Invoice 1625 |
| KFOG-FM Testing | $337.00 | $337.00 | Estimated May 2022 Overall FCC Criteria Cost Analysis PDF. 1/3 cost Sutro Tower Repacking Estimate pkg PDF | $336.10 | N/A |
| KFOG-FM Relocation | $119,614.00 | $119,614.00 | Estimated May 2022 KGO Cost Justification Per Sutro Est Dated Feb 26 2020, May 12 2020.pdf See Line Item 64 | $119,613.82 | N/A |
| MVPD Notification of Channel Change | $8,136.00 | $8,136.00 | Actual Costs Incurred | $8,136.00 | N/A |
| Develop and air announcement of upcoming channel change | $14,400.00 | $14,400.00 | Viewer announcement and support for channel change | $14,400.00 | N/A |
| Equipment Storage | $10,000.00 | $10,000.00 | Transmitter storage for 30 months at 300/month | $0.00 | N/A |
| Equipment Delivery and Handling Charges | $70,833.00 | $70,833.00 | Overall FCC Criteria Cost Analysis PDF. 1/6 cost Sutro Tower Repacking Estimate pkg PDF | $60,811.18 | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $78,849.00 | $78,849.00 | Estimated May 2022 Overall FCC Criteria Cost Analysis PDF. 1/7 cost Sutro Tower Repacking Estimate pkg PDF | $41,660.47 | N/A |
| BLM or NFS Coordination | $0.00 | $0.00 | N/A | N/A | N/A |
| Non-zoning permits | $0.00 | $0.00 | N/A | N/A | N/A |
| Local Zoning | $0.00 | $0.00 | 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 |
| FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | N/A | N/A | N/A |
| DTV Medical Facility Notification | $11,550.00 | $7,668.00 | See DTVNotification Quote ABC Stations | $7,668.00 | N/A |
| Fork Lift Rental | $226,821.00 | $226,821.00 | Including, Welder and Hoist Rental Overall FCC Criteria Cost Analysis PDF. 1/7cost Sutro Tower Estimate May 2022 Per Sutro updated Estimate of 4/21/2023 | $116,005.87 | N/A |
| Disposal | $8,333.00 | $8,333.00 | Overall FCC Criteria Cost Analysis PDF. 1/3 cost Sutro Tower Repacking Estimate pkg PDF | $0.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| KFOG-FM Equipment | |
| VSWR Monitoring | |
| Post Assignmnet Antenna Studies | |
| Special Inspection | Information not provided. |
| Sales Tax | |
| Preliminary TL Parts List | |
| KFOG-FM Testing | |
| KFOG-FM Relocation | |
| MVPD Notification of Channel Change | |
| Develop and air announcement of upcoming channel change | |
| Equipment Storage | Information not provided. |
| Equipment Delivery and Handling Charges | |
| Disposal Costs (for equipment and other waste, net of any salvage value) | |
| 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. |
| FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
| DTV Medical Facility Notification | |
| Fork Lift Rental | |
| Disposal | Information not provided. |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $7,595,090.85 | $12,561,806.31 | $8,767,648.35 |
| Question | Response |
|---|---|
| The facility has ceased operating on its pre-auction channel. | Yes |
| Construction of final facilities or all necessary modifications are complete. | No |
| All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. | No |
| Section | Question | Response |
|---|---|---|
| Submission of Estimated Expenses Statements | WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT. |
|
| I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | John W Zucker Assistant Secretary 04/28/2023 |
| Section | Question | Response |
|---|---|---|
| Submission of Actual Cost Documentation Statements | WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733). |
|
| I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | John W Zucker Assistant Secretary 04/28/2023 |
