| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
HAMPTON ROADS EDUCATIONAL TELECOMMUNICATIONS ASSOC., INC. Doing Business As: HAMPTON ROADS EDUCATIONAL TELECOMMUNICATIONS ASSOC., INC. |
Chris G. Gunnufsen 5200 HAMPTON BOULEVARD NORFOLK, VA 23508 United States |
+1 (757) 889-9394 | chris.gunnufsen@whro.org | Not-for-Profit |
| 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. | Yes |
| Briefly describe transition plan | The transition plan is being handled by the Owner of the Tower, American Tower Corporation. The tower is complicated due to the total number of broadcasters collocated on the tower. There will be a Wide Band interim antenna side mounted on the tower 987' |
| Section | Question | Response |
|---|---|---|
| Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Transmitter Description | Type of change | Purchase New |
| Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is this transmitter currently shared with another station? | No | |
| Is this transmitter currently in operating condition? | Yes | |
| Existing Transmitter Manufacturer and Type | Manufacturer | |
| Model | DCX Millenium | |
| Year | 2001 | |
| Type | Inductive Output Tube | |
| IOT Power Type | Two | |
| Power Capacity | 60 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Manufacturer | ||
| Model | DCX Parallax U32 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 50 kW | |
| Justification for New Transmitter | The Channels are to Far apart for Re-tuning. Channel 16 Pre and Channel 31 post Repacking. This has been verified with Hitachi Comark LLC. Manufacturer of the existing channel 16 antenna. The IOT Transmitters has been replaced by the Parallax SS |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | Yes | |
| Transformer (480V) | Yes | |
| Power | 500 kVA | |
| Rigid Conduit and Wiring | Yes | |
| Size | 4 inches | |
| Length | 300.0 feet | |
| Other Electrical Service | No | |
| Description | N/A | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
| Type | Cooling Only | |
| Size | 15 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 | 4500.0 square feet | |
| Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
| Is a channel 14 Mask Filer needed? | N/A | |
| Is additional field engineering time needed? | N/A | |
| Number of Days | N/A |
| Section | Question | Response |
|---|---|---|
| Antenna Related Expenses | Do you have antenna related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Antenna Description | Type of change | 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 | Bottom | |
| Polarization | Horizontal | |
| Type | Slotted Coaxial | |
| Number of Stations Supported | N/A | |
| Number of Panels | N/A | |
| Design power capacity in use | N/A | |
| Lower Limit | N/A | |
| Upper Limit | N/A | |
| Other Antenna Type | N/A | |
| ERP: | 1000.0 kW | |
| Manufacturer | ||
| Model | TFU-24GBH-R 08SP | |
| Year | 2000 |
| 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 | Bottom | |
| Polarization | Horizontal | |
| Type | Slotted Coaxial | |
| Number of Stations Supported | N/A | |
| Number of Panels/Bays | N/A | |
| Lower Limit | N/A | |
| Upper Limit | N/A | |
| Design power capacity in use | N/A | |
| Other Antenna Type | N/A | |
| ERP: | 1000.0 kW | |
| Manufacturer | ||
| Model | TFU-28GBH-R 08 SP | |
| Year | 2018 | |
| Justification for New Antenna | Broadcast channel Frequency change from channel 16 post channel 31. Custom Directional antenna on the Bottom Stack of a three arm candelabra. Per Dielectric Quote # 700301CMZ |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | No |
| Type | ||
| Number of channels supported | N/A | |
| Frequencies of channels supported | N/A | |
| Frequency | N/A | |
| Do you need a combiner output splitter/switcher for dual feed lines? | N/A | |
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
| Broadband or Single Channel? | Single Channel | |
| Feed Line Size | 6 1/8 inches inches | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | No |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| Name | Description |
|---|---|
Test Transition |
RTT675 Per Quote 700301CMZ |
15 to 20' section swivel |
RTLSCR675-20 per Quote 700301CMZ |
Elbows 6-75 |
R72624 Per Quote 700301CMZ |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Ownership | Leased | |
| Owner | American Tower Corp | |
| Is antenna shared? | Yes | |
| Is antenna directional? | Yes | |
| Will antenna be located on or in close proximity to an antenna farm? | Yes | |
| New Antenna Manufacturer and Type | Class | Full Power |
| Mounting | Side Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Elliptical | |
| Type | Broadband Slot | |
| Number of Stations Supported | 5 | |
| Number of Panels/Bays | 24 | |
| Lower Limit | 482.00 MHz | |
| Upper Limit | 590.00 MHz | |
| Design power capacity in use | 75.0 % | |
| Other Antenna Type | N/A | |
| ERP: | 60.0 kW | |
| Manufacturer | ||
| Model | TFU-24-WB/VP C160 | |
| Year | 2018 | |
| Justification for New Antenna | Complex antenna structure with multiple stations trying to remain on the air during the transition to new channels. See American Tower Plan. |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
| Type | New | |
| Number of channels supported | 5 | |
| Frequencies of channels supported | RF channel | |
| Frequency | N/A | |
| Do you need a combiner output splitter/switcher for dual feed lines? | Yes | |
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
| Broadband or Single Channel? | B | |
| Feed Line Size | 8 3/16 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? | No |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| RF Channel Number |
|---|
| 16 |
| 20 |
| 31 |
| 32 |
| 33 |
| 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 | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is the existing transmission line shared with another station or stations? | No | |
| Is Transmission Line in operating condition? | Yes | |
| Existing Transmission Line Manufacturer and Type | Manufacturer | |
| Type | Rigid | |
| Diameter | 6 1/8 inches | |
| Other Diameter | N/A | |
| Segment Length | 19 1/2 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 1307 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 | 1307 feet per run | |
| Justification for New Transmission Line | The change in frequency from Channel 16 19.5' sections to channel 31 20' sections. 19.5' lines are not usable on channel 31 per Dielectric installation specifications. |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Type | Rigid | |
| Diameter | 8 3/16 inches | |
| Segment Length | Broadband | |
| Other Segment Length | ||
| Number of parallel runs | 1 | |
| Length | 1100 feet per run | |
| Justification for New Transmission Line | Single run Dielectric 8-3/16" Digitline with 950 ft vertical plus 150 ft. run equals 1100 ft. total; Includes nitrogen generator plus 200' of vertical run to get to the combiner network in ATC owned building located in the compound total WHRO 1300 |
| Name | Description |
|---|---|
Transmission line interim |
200 Ft of 6 1/8 " line to connect to the Wibeband Interim antenna located in the ATC building approx 200 ft away. |
Elbows |
3 Elbows are needed to connect a new sections of 6 1/8' line to the interim broadband antenna located in American Tower owned building. |
| Section | Question | Response |
|---|---|---|
| Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Tower Description | Type of change | Modify Existing |
| Tower Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Leased | |
| Is this tower consider Complex? | Candelabra | |
| Is this tower currently shared with any other stations? | Yes | |
| One or more FM, AM or TV radio broadcaster(s) | Yes | |
| Others Types of Users | No | |
| Is tower documented for structural analysis? | Yes | |
| Is tower compliant with Rev G? | Yes | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1057874 | |
| Coordinates (NAD83) | Latitude (NAD83) | 36° 48' 31.8" N- |
| Longitude (NAD83) | 076° 30' 11.3" W- | |
| Overall Structure Height | 1258.84 feet | |
| Support Structure Height | 1254.91 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 22.97 feet | |
| Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
| Tower Owner | American Towers, LLC | |
| Date Constructed | 02/03/2006 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 67077 | WPXV-TV | DTV |
| 47401 | WTKR | DTV |
| 40759 | WTVZ-TV | DTV |
| 25940 | WHRO-FM | FM |
| 25932 | WHRO-TV | DTV |
| 9762 | WGNT | DTV |
| 25933 | WHRV | FM |
| 82574 | WTPC-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: | Minor 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 | 175 | |
| Explanation | This is for the project management costs associated with American Tower Corporation. This is a very complicated site and will require Project management from all Broadcasters collocated on the tower. Est is based on Previous conversion to digital in 2001 | |
| 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 | No | |
| For Main Facility | Yes | |
| Prepare engineering section of Form FCC License to Cover Application | Yes | |
| For Auxiliary Facility | No | |
| 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 | No | |
| For Main Facility | Yes | |
| Prepare and file Form FCC License to Cover Application | Yes | |
| For Auxiliary Facility | No | |
| For Main Facility | Yes | |
| Prepare request for Special Temporary Authority | Yes | |
| Quantity | 1 | |
| NEPA Section 106 environmental review | Yes | |
| Environmental Assessment | Yes | |
| ASR Modification | Yes | |
| FAA Consultation (including preparation of FAA Form 7460) | Yes | |
| 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 | No | |
| Number of Days | N/A | |
| Justification | N/A |
| Name | Description |
|---|---|
RF System Test |
Testing of the combiner to ensure all one (1) frequencies are tuned for optimal patterns. |
Migratory Bird Assessment |
Tower located in a migratory Bird Path |
Site Coordination Meeting |
Site coordination meetings with all broadcasters, contractors and vendors involved with the site deliveries and construction. This cost is for travel and logistics expenses accrued. |
| Section | Question | Response |
|---|---|---|
| AM Pattern Disturbance | Is an Impact Study needed? | No |
| Is Remediation needed? | No | |
| Facility Expenses | Name | N/A |
| Other Distributed Transmission System Expenses Not listed | N/A | |
| Name | N/A | |
| Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
| Permit and Filing Costs | Local Zoning | Yes |
| Non-zoning permits | Yes | |
| BLM or NFS Coordination | Yes | |
| FCC Construction Permit Minor Change | No | |
| FCC License to Cover Application | Yes | |
| FCC Special Temporary Authority Application | Yes | |
| Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
| Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
| Does this relocation require Equipment Storage? | Yes | |
| Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | Yes | |
| Does this relocation require MVPD Notification of a Channel Change? | Yes |
| Name | Description |
|---|---|
Public Hearing |
Cost associated with Public hearings that might be required due to the repacking process and proximity of houses located around the tower |
Site Security |
Site Security Company during construction for theft prevention and vandalism |
Special Insurance Rider |
Special insurance rider will need to be purchased by WHRO for the Homes located within 1000' ft of the tower. WHRO owns all of the property surrounding the tower America Tower Leases only a small portion of the ground space, Anchor point Base and Buildin |
ATC One Time Tower Rental |
ATC have 3 repack customers, one non repacked customer and one new customer on the Norfolk TT. The interim Main side mount antenna will allow the broadcasters to minimize their OTA disruption, maintain their coverage contour, complete in safe manner |
Grading Road |
The Gravel Road Will be destroyed during the repacking andwill require several Gradings during the process due to the complexity of the site and total number of broadcasters impacted |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,697,700.00 | $1,663,847.00 | N/A | $0.00 | N/A |
| Total for all systems | $3,989,462.00 | $3,320,023.00 | N/A | $0.00 | N/A |
| Primary Transmitter DCX Parallax U32 | $1,697,700.00 | $1,663,847.00 | $0.00 | ||
| Other -- Building Addition Size: 4500.0 | $52,000.00 | $52,000.00 | Walls have to be removed to install the new transmitter. This includes removing a mezzanine to mount and install the magic Tee and Mask filter. | N/A | N/A |
| Transformer 3 phase/480v - 500 KVA | $48,400.00 | $46,000.00 | N/A | N/A | N/A |
| Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | N/A | N/A |
| 15 Ton system | $55,800.00 | $53,000.00 | The new transmitter, CIF and Magic Tee will need to be located in a room that does not have AC at this time. A new AC will be needed to keep the CIF, magic tee, Combiner and temperature from Overheating and drifting in power. | N/A | N/A |
| 4" Rigid Conduit and Wiring (Cost per foot) | $30,300.00 | $28,800.00 | After Digital conversion in 2009 all conduits and switch gear was removed that connected to the analog transmitter. | N/A | N/A |
| UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $1,447,747.00 | The options are needed to make the performance equal to the existing Transmitter and Filters. The additional filters are needed due to adjacent channel back feeding down the antenna and into the trasnmitter | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $595,248.00 | $717,040.00 | N/A | $0.00 | N/A |
| Total for all systems | $3,989,462.00 | $3,320,023.00 | N/A | $0.00 | N/A |
| Interim Antenna TFU-24-WB/VP C160 | $319,030.00 | $175,833.00 | $0.00 | ||
| UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 60 - 65 kW input, directional,, elliptically or circularly polarized | $60,000.00 | $60,000.00 | the original number of 235,000 has been reduced to 60,000 due to the number of Broadcasters using the Broadband antenna. See American Tower Project Costs Est. Microsoft Excel Document: WHRO IM Norfolk Tall Tower 10152 Repack Cost Estimates | N/A | N/A |
| Sweep test of existing antenna | $6,730.00 | $4,500.00 | Shared expense with Other Broadcasters Being repacked See American Tower Document: WHRO IM Norfolk Tall Tower 10152 Repack Cost Estimates | N/A | N/A |
| Combiner output splitting/switching for dual feed lines, if applicable | $126,000.00 | $50,000.00 | Shared Costs See American Tower document: WHRO IM Norfolk Tall Tower 10152 Repack Cost Estimates plus 10,000.00 as shared installation Costs line item 3-C-2 | N/A | N/A |
| Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $8,500.00 | Shared cost with Other Broadcasters being repacked See WHRO IM Norfolk Tall Tower 10152 Repack Cost Estimates | N/A | N/A |
| New combiner, cost per channel (without antenna) | $84,200.00 | $48,333.00 | Shared Costs with other Broadcasters being repacked see American Tower Project Costs Estimate. Microsoft Excel Document WHRO IM Norfolk Tall Tower 10152 Repack Cost Estimates | N/A | N/A |
| Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | $18,950.00 | $4,500.00 | Shared expense with Other Broadcasters being repacked See American Tower Document: WHRO IM Norfolk Tall Tower 10152 Repack Cost Estimates | N/A | N/A |
| Primary Antenna TFU-28GBH-R 08 SP | $276,218.00 | $541,207.00 | $0.00 | ||
| 15 to 20' section swivel | $3,928.00 | $3,928.00 | per quote line item 3 Quote # 700301CMZ | N/A | N/A |
| Elbows 6-75 | $3,840.00 | $3,840.00 | per Quote # 700301CMZ line item 4 | N/A | N/A |
| Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $10,984.00 | Per Dielectric Quote 700301CMZ WHRO | N/A | N/A |
| UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized | $247,000.00 | $513,635.00 | Per Dielectric Quote 700301CMZ. The antenna is on the Bottom Stack of a candelabra tower with 5 other broadcasters. Current channel 40 is located on the top of our antenna. the antenna is also custom mounted on top of a FM Cogwheel antenna structure. | N/A | N/A |
| Test Transition | $2,420.00 | $2,420.00 | per Quote # 700301CMZ line item 5 | N/A | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $744,274.00 | $385,071.00 | N/A | $0.00 | N/A |
| Total for all systems | $3,989,462.00 | $3,320,023.00 | N/A | $0.00 | N/A |
| Interim Transmission Line | $480,260.00 | $134,127.00 | $0.00 | ||
| Transmission line interim | $35,600.00 | $35,600.00 | 200 Ft of 6 1/8" line to connect to the interim antenna per American Tower Document WHRO IM Norfolk Tall Tower 10152 Repack Cost Estimates | N/A | N/A |
| Elbows | $5,760.00 | $5,760.00 | Elbows to connect the vertical run to the interim antenna 3 Total @ 1930.00 each per Dielectric Quote | N/A | N/A |
| Rigid Transmission Line - copper, 8 3/16" broadband | $438,900.00 | $92,767.00 | The remaining costs are covered by other broadcasters collocated on the same tower that will be repacked Per American Tower Document WHRO IM Norfolk Tall Tower 10152 Repack Cost Estimates | N/A | N/A |
| Primary Transmission Line | $264,014.00 | $250,944.00 | $0.00 | ||
| Rigid Transmission Line - copper, 6 1/8" | $264,014.00 | $250,944.00 | N/A | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $599,000.00 | $255,000.00 | N/A | $0.00 | N/A |
| Total for all systems | $3,989,462.00 | $3,320,023.00 | N/A | $0.00 | N/A |
| Primary Tower GTOWER | $599,000.00 | $255,000.00 | $0.00 | ||
| Minor tower reinforcement/modifications | $158,000.00 | $50,000.00 | Shared cost with Other Broadcasters that are being repacked per ATC document WHRO IM Norfolk Tall Tower 10152 Repack Cost Estimates | N/A | N/A |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $200,000.00 | Shared cost of the broadcasters that are going to be repacked per American Tower Document WHRO IM Norfolk Tall Tower 10152 Repack Cost Estimates | N/A | N/A |
| Structural engineering tower load study for a documented tower with candelabra | $20,000.00 | $5,000.00 | Part of the total tower rebuild with 4 other broadcasters American Tower Document WHRO IM Norfolk Tall Tower 10152 Repack Cost Estimates | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $195,610.00 | $142,000.00 | N/A | $0.00 | N/A |
| Total for all systems | $3,989,462.00 | $3,320,023.00 | N/A | $0.00 | N/A |
| Outside Professional Services | $195,610.00 | $142,000.00 | $0.00 | ||
| Site Coordination Meeting | $1,250.00 | $1,250.00 | Complex tower rebuild multiple Broadcaster involvement ATC Doc WHRO IM Norfolk Tall Tower 10152 Repack Cost Estimates | N/A | N/A |
| Migratory Bird Assessment | $500.00 | $500.00 | estimated costs for being in a bird migration mitigation ATC DocWHRO IM Norfolk Tall Tower 10152 Repack Cost Estimates | N/A | N/A |
| RF System Test | $5,000.00 | $5,000.00 | Perform systems checks on Combiner network due to the volume of broadcaster using the antenna ATC Doc WHRO IM Norfolk Tall Tower 10152 Repack Cost Estimates | N/A | N/A |
| RF Exposure Measurements | $21,050.00 | $6,500.00 | Shared Expense | N/A | N/A |
| Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | N/A | N/A | N/A |
| FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | $2,105.00 | $700.00 | To reimburse American Tower if needed | N/A | N/A |
| ASR modification (prepare FCC Form 854) | $2,105.00 | $800.00 | Shared cost of the Broadcasters being repacked | N/A | N/A |
| Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | $10,520.00 | $3,500.00 | Per ATC Doc WHRO IM Norfolk Tall Tower 10152 Repack Cost Estimates | N/A | N/A |
| NEPA Section 106 environmental review, if needed | $6,310.00 | $2,000.00 | Per ATC Doc WHRO IM Norfolk Tall Tower 10152 Repack Cost Estimates | 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 | $4,000.00 | 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 - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
| Prepare request for Special Temporary Authorization | $2,050.00 | $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 | N/A | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | N/A | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | N/A | N/A |
| Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
| Project management of the transition | $27,650.00 | $9,000.00 | Shared Expense via American Tower Doc WHRO IM Norfolk Tall Tower 10152 Repack Cost Estimates | N/A | N/A |
| Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $157,630.00 | $157,065.00 | N/A | $0.00 | N/A |
| Total for all systems | $3,989,462.00 | $3,320,023.00 | N/A | $0.00 | N/A |
| Other Expenses | $157,630.00 | $157,065.00 | $0.00 | ||
| Grading Road | $4,500.00 | $4,500.00 | Regrading drive access to the site for at least 1 year | N/A | N/A |
| ATC One Time Tower Rental | $57,600.00 | $57,600.00 | Rental Fee associated with repacking for the Interim antenna | N/A | N/A |
| Special Insurance Rider | $2,500.00 | $2,500.00 | Special insurance Rider to cover the costs of the homes that are within 2000 ft of the tower. ATC owes the tower WHRO Owns all the Land. ATC Lease the Base, Anchors and Building land from WHRO | N/A | N/A |
| Site Security | $16,200.00 | $16,200.00 | Very complicated site installation. lots o expensive materials lying around very easy to steal. The compound is gated but access under ditch area is possible | N/A | N/A |
| Develop and air announcement of upcoming channel change | $15,000.00 | $15,000.00 | N/A | N/A | N/A |
| DTV Medical Facility Notification | $11,550.00 | $11,000.00 | 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 - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
| Local Zoning | $1,750.00 | $1,750.00 | N/A | N/A | N/A |
| Non-zoning permits | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
| BLM or NFS Coordination | $2,000.00 | $2,000.00 | N/A | N/A | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $3,500.00 | $3,500.00 | N/A | N/A | N/A |
| Equipment Delivery and Handling Charges | $12,500.00 | $12,500.00 | N/A | N/A | N/A |
| Equipment Storage | $24,000.00 | $24,000.00 | N/A | N/A | N/A |
| MVPD Notification of Channel Change | $500.00 | $500.00 | N/A | N/A | N/A |
| Public Hearing | $500.00 | $500.00 | Costs associated with Public hearing materials sent to surrounding homes, newspapers ETC. | N/A | N/A |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $3,989,462.00 | $3,320,023.00 | $0.00 |
| Question | Response |
|---|---|
| The facility has ceased operating on its pre-auction channel. | No |
| 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. | Chris Gunnar Gunnufsen Vice President of Technology 07/27/2017 |
