| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
Hearst Properties Inc. Doing Business As: Hearst Properties Inc. |
PO Box 1800 Raleigh, NC 27602 United States |
+1 (919) 839-0300 | shartzell@brookspierce.com | Corporation |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
Douglas Durkee Manager of Spectrum Repack Hearst Television |
505 Rutherford St Greenville, SC 29609 United States |
+1 (864) 304-8884 | ddurkee@hearst.com |
| Question | Response |
|---|---|
| Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. | Yes |
| Briefly describe transition plan | see attached transition plan |
| Question | Response |
|---|---|
| Sharee Station Facility ID | 11290 |
| Call Sign | WTSP |
| Type | Commercial |
| Licensee Name | PACIFIC AND SOUTHERN, LLC |
| Status | LICENSED |
| DTS | No |
| Community of License | ST. PETERSBURG, FL |
| Pre-auction RF Channel | 10 |
| Post-auction RF Channel | 10 |
| Neilsen DMA | Tampa-St. Pete (Sarasota) |
| Network Affiliation |
| Question | Response |
|---|---|
| Sharee Station Facility ID | 16788 |
| Call Sign | WFTT-TV |
| Type | Commercial |
| Licensee Name | ENTRAVISION HOLDINGS, LLC |
| Status | LICENSED |
| DTS | No |
| Community of License | VENICE, FL |
| Pre-auction RF Channel | 25 |
| Post-auction RF Channel | 25 |
| Neilsen DMA | Tampa-St. Pete (Sarasota) |
| Network Affiliation |
| Question | Response |
|---|---|
| Sharee Station Facility ID | 54948 |
| Call Sign | WSVT-LD |
| Type | |
| Licensee Name | WORD OF GOD FELLOWSHIP, INC. |
| Status | LICENSED |
| DTS | No |
| Community of License | TAMPA, FL |
| Pre-auction RF Channel | 18 |
| Post-auction RF Channel | |
| Neilsen DMA | |
| Network Affiliation |
| Question | Response |
|---|---|
| Sharee Station Facility ID | 6601 |
| Call Sign | WXPX-TV |
| Type | Commercial |
| Licensee Name | ION MEDIA LICENSE COMPANY, LLC |
| Status | LICENSED |
| DTS | No |
| Community of License | BRADENTON, FL |
| Pre-auction RF Channel | 42 |
| Post-auction RF Channel | 29 |
| Neilsen DMA | Tampa-St. Pete (Sarasota) |
| Network Affiliation |
| Question | Response |
|---|---|
| Sharee Station Facility ID | 11125 |
| Call Sign | WCLF |
| Type | Commercial |
| Licensee Name | CHRISTIAN TELEVISION CORPORATION, INC. |
| Status | LICENSED |
| DTS | No |
| Community of License | CLEARWATER, FL |
| Pre-auction RF Channel | 21 |
| Post-auction RF Channel | 21 |
| Neilsen DMA | Tampa-St. Pete (Sarasota) |
| Network Affiliation |
| Section | Question | Response |
|---|---|---|
| Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Transmitter Description | Type of change | Purchase New |
| Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is this transmitter currently shared with another station? | No | |
| Is this transmitter currently in operating condition? | Yes | |
| Existing Transmitter Manufacturer and Type | Manufacturer | |
| Model | Sigma CD3300P3 | |
| Year | 2001 | |
| Type | Inductive Output Tube | |
| IOT Power Type | Three | |
| Power Capacity | 62.8 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Manufacturer | ||
| Model | ULXTE-100 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 62.9 kW | |
| Justification for New Transmitter | Existing IOT transmitter cannot be converted to post-transition channel, see GatesAir EOL and HTV IOT to Solid-State Justification statements. An IOT replacement is more expensive than proposed SS transmitter. See attached Comark IOT Transmitter quote. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | No | |
| Power | N/A | |
| Rigid Conduit and Wiring | No | |
| Size | N/A | |
| Length | N/A | |
| Other Electrical Service | Yes | |
| Description | Transmitter installation electrical service | |
| 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? | 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 |
| Name | Description |
|---|---|
Sales Tax |
transmitter sales tax |
Cooling Deck |
Elevated deck for transmitter cooling heat exchangers. No ground space is available. |
Shipping |
Transmitter shipping |
RF Accessories |
Additional RF components required for transmitter operation |
Electrical Accessories |
Manufacturer required surge protection |
Transmitter de-install |
removal and disposal of old transmitter |
Change Orders |
changes needed for transmitter installation and operation |
Additional Installation |
Additional parts and equipment needed for transmitter installation |
| 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? | 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 | 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-30GBH 08 | |
| Year | 2002 |
| 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? | No | |
| 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-30GBH O8 | |
| Year | 2020 | |
| Justification for New Antenna | Current antenna is channel specific and cannot be used on post-transition channel |
| 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? | Yes |
| Name | Description |
|---|---|
Additional Elbows |
FOR USE WITH ELBOW COMPLEX IN CANDELABRA ARM |
Sales Tax |
required Florida sales tax |
Custom cut line sections |
CUT LENGTHS TO 10 FT, TBD, FOR USE WITH ELBOW COMPLEX IN CANDELABRA ARM |
Shipping |
Estimated shipping cost |
Lifting lug |
lifting lug assembly needed for antenna installation |
| 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 | 1 | |
| Number of Panels/Bays | 16 | |
| Lower Limit | 470.00 MHz | |
| Upper Limit | 860.00 MHz | |
| Design power capacity in use | 90.0 % | |
| Other Antenna Type | N/A | |
| ERP: | 850.0 kW | |
| Manufacturer | ||
| Model | TFU-16WB | |
| Year | 2018 | |
| Justification for New Antenna | interim antenna required while main antenna is replaced. |
| Section | Question | Response |
|---|---|---|
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
| Broadband or Single Channel? | B | |
| Feed Line Size | 6 1/8 inches | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | No |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| Section | Question | Response |
|---|---|---|
| Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Transmission Line Description | Type of change | Utilize Existing |
| Use | 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 | Dielectric |
| 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 | 1770 feet per run |
| Name | Description |
|---|---|
Refurbish line |
replace transmission line bullets and seals |
Sales Tax |
required Florida sales tax |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Type | Rigid | |
| Diameter | 6 1/8 inches | |
| Segment Length | Broadband | |
| Other Segment Length | ||
| Number of parallel runs | 1 | |
| Length | 1440 feet per run | |
| Justification for New Transmission Line | required for interim antenna |
| Name | Description |
|---|---|
Change Order |
Change Order |
Shipping |
Shipping for main order and custom cut pieces |
Sales Tax |
required Florida sales tax |
| 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? | No | |
| Is tower compliant with Rev G? | Unknown | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1057473 | |
| Coordinates (NAD83) | Latitude (NAD83) | 27° 49' 10.8" N- |
| Longitude (NAD83) | 082° 15' 38.0" W- | |
| Overall Structure Height | 1592.83 feet | |
| Support Structure Height | 1443.88 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 75.13 feet | |
| Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
| Tower Owner | American Towers, LLC. | |
| Date Constructed | 09/07/2011 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 60559 | WVEA-TV | DTV |
| 23078 | WMTX | FM |
| 6601 | WXPX-TV | DTV |
| 11125 | WCLF | DTV |
| 11290 | WTSP | DTV |
| Section | Question | Response |
|---|---|---|
| Engineering Study | Please what type of engineering study is required, if any: | Study needed for undocumented/poorly documented tower |
| Tower Reinforcements | Please select whether tower reinforcements are needed: | Minor Reinforcements needed |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | Candelabra |
| Helicopter Services Required | Are helicopter services required? | No |
| Name | Description |
|---|---|
Project Management |
Construction project management; Tower modification reinforcements and facilities |
Grounds and Building |
The generation of a construction drawing package for one (1) broadcasters/customers. |
Tower Permit |
Tower permit drawing package |
Tower Load Study |
Structural engineering tower load study for a documented tower with candelabra |
Sales Tax |
Required Florida sales tax |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 95 | |
| Explanation | Additional RF experience needed in planning and execution and ATC tower project management | |
| 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 | 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 | No | |
| ASR Modification | No | |
| 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 | No |
| RF exposure measurements | Yes | |
| Additional Field Engineering Service | No | |
| Number of Days | N/A | |
| Justification | N/A |
| Name | Description |
|---|---|
Antenna consulting |
Coordinate antenna information and data with owner of stacked antenna |
Site Coordination |
Site Coordination Meeting |
Transmitter Site Survey |
Transmitter planning survey & transmitter building drawings |
Non-Catalog legal expenses |
Non-Catalog expenses for legal advice and services, including financial/reimbursement review, transition reporting, transition procedures, and other transition-related issues |
| Section | Question | Response |
|---|---|---|
| AM Pattern Disturbance | Is an Impact Study needed? | No |
| Is Remediation needed? | No | |
| Facility Expenses | Name | N/A |
| Other Distributed Transmission System Expenses Not listed | N/A | |
| Name | N/A | |
| Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
| Permit and Filing Costs | Local Zoning | Yes |
| Non-zoning permits | No | |
| BLM or NFS Coordination | No | |
| FCC Construction Permit Minor Change | No | |
| FCC License to Cover Application | 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 |
|---|---|
Contract Labor |
labor directly related to the station channel change |
One-time tower rental |
ATC one-time tower rental during market repack period per attached ATC documentation |
in-house labor |
in-house labor directly related to station's repack |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $2,156,750.87 | $2,100,950.87 | N/A | $2,100,950.87 | N/A |
| Total for all systems | $3,942,809.94 | $4,114,123.66 | N/A | $4,114,123.66 | N/A |
| Primary Transmitter ULXTE-100 | $2,156,750.87 | $2,100,950.87 | $2,100,950.87 | ||
| Additional Installation | $3,243.57 | $3,243.57 | additional installation parts and equipment | $3,243.57 | N/A |
| Change Orders | $10,216.30 | $10,216.30 | per GatesAir invoice | $10,216.30 | N/A |
| Transmitter de-install | $33,000.00 | $33,000.00 | per Skyline Communications quote and invoice | $33,000.00 | N/A |
| Electrical Accessories | $0.00 | $0.00 | third party surge protection - quote attached. | N/A | N/A |
| RF Accessories | $121,915.60 | $121,915.60 | Additional RF components required for transmitter operation and integration into current RF environment per revised GatesAir quote. | $121,915.60 | N/A |
| Shipping | $22,985.01 | $22,985.01 | transmitter shipping per attached GatesAir invoice | $22,985.01 | N/A |
| Cooling Deck | $34,819.11 | $34,819.11 | no ground space available for heat exchangers - see attached price quote: MOR TV Deck Development and Installation Proposal - Rev 1.pdf and Tampa Metal Fabricators invoices with quote | $34,819.11 | N/A |
| Sales Tax | $101,303.91 | $101,303.91 | transmitter sales tax per attached GatesAir invoices | $101,303.91 | N/A |
| 15 Ton system | $55,800.00 | $0.00 | N/A | N/A | N/A |
| Other Electrical Service: Transmitter installation electrical service | $116,706.37 | $116,706.37 | main transmitter installation electrical services per invoices | $116,706.37 | N/A |
| UHF - Liquid Cooled Solid State Transmitter 62.9 kW | $1,656,761.00 | $1,656,761.00 | revised GatesAir quote. This is the transmitter, mask filter, installation and proof per the FCC "transmitter" definition. | $1,656,761.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Additional Installation | |
| Change Orders | |
| Transmitter de-install | |
| Electrical Accessories | Information not provided. |
| RF Accessories | |
| Shipping | |
| Cooling Deck | |
| Sales Tax | |
| 15 Ton system | Information not provided. |
| Other Electrical Service: Transmitter installation electrical service | |
| UHF - Liquid Cooled Solid State Transmitter 62.9 kW |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $463,862.73 | $704,038.81 | N/A | $704,038.81 | N/A |
| Total for all systems | $3,942,809.94 | $4,114,123.66 | N/A | $4,114,123.66 | N/A |
| Interim Antenna TFU-16WB | $131,624.31 | $125,357.31 | $125,357.31 | ||
| Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | $13,700.00 | $7,763.00 | per Dielectric quote | $7,763.00 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
| UHF - High Power, Side Mount, basic slot antenna, 16 bay,, 850 kW input, directional,, horizontally polarized | $101,925.00 | $101,925.00 | antenna price per Dielectric quote: 800080CMZ-2 WMOR HEARST AUX .pdf | $101,925.00 | N/A |
| Sales Tax | $9,269.31 | $9,269.31 | required Florida sales tax | $9,269.31 | N/A |
| Primary Antenna TFU-30GBH O8 | $332,238.42 | $578,681.50 | $578,681.50 | ||
| Lifting lug | $6,900.00 | $6,900.00 | per change order and invoice | $6,900.00 | N/A |
| Shipping | $3,644.27 | $3,644.27 | per invoices | $3,644.27 | N/A |
| Custom cut line sections | $11,463.76 | $11,463.76 | per Dielectric invoices | $11,463.76 | N/A |
| Sales Tax | $44,200.39 | $44,200.39 | required Florida sales tax | $44,200.39 | N/A |
| UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized | $247,000.00 | $493,949.00 | price per Dielectric quote | $493,949.00 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
| Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $12,124.08 | per Dielectric invoice and order confirmation | $12,124.08 | N/A |
| Additional Elbows | $0.00 | $0.00 | per Dielectric quote | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | |
| Sweep test of existing antenna | |
| UHF - High Power, Side Mount, basic slot antenna, 16 bay,, 850 kW input, directional,, horizontally polarized | |
| Sales Tax | |
| Lifting lug | |
| Shipping | |
| Custom cut line sections | |
| Sales Tax | |
| UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized | |
| Sweep test of existing antenna | |
| Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | |
| Additional Elbows | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $388,890.27 | $333,961.87 | N/A | $333,961.87 | N/A |
| Total for all systems | $3,942,809.94 | $4,114,123.66 | N/A | $4,114,123.66 | N/A |
| Interim Transmission Line | $388,890.27 | $333,961.87 | $333,961.87 | ||
| Sales Tax | $25,062.61 | $25,062.61 | required Florida sales tax | $25,062.61 | N/A |
| Rigid Transmission Line - copper, 6 1/8" broadband | $334,080.00 | $279,151.60 | see Dielectric invoices | $279,151.60 | N/A |
| Change Order | $910.00 | $910.00 | Change order | $910.00 | N/A |
| Shipping | $28,837.66 | $28,837.66 | see Dielectric Order Confirmation 1697177 | $28,837.66 | N/A |
| Primary Transmission Line | $0.00 | $0.00 | $0.00 | ||
| Refurbish line | $0.00 | $0.00 | per Dielectric quote | N/A | N/A |
| Sales Tax | $0.00 | $0.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Sales Tax | |
| Rigid Transmission Line - copper, 6 1/8" broadband | |
| Change Order | |
| Shipping | |
| Refurbish line | Information not provided. |
| Sales Tax | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $695,344.29 | $789,429.75 | N/A | $789,429.75 | N/A |
| Total for all systems | $3,942,809.94 | $4,114,123.66 | N/A | $4,114,123.66 | N/A |
| Primary Tower GTOWER | $695,344.29 | $789,429.75 | $789,429.75 | ||
| Sales Tax | $56,864.29 | $56,864.29 | Florida Sales Tax | $56,864.29 | N/A |
| Minor tower reinforcement/modifications | $158,000.00 | $0.00 | per ATC documentation | N/A | N/A |
| Project Management | $9,480.00 | $9,480.00 | Per ATC invoice | $9,480.00 | N/A |
| Tower Permit | $4,700.00 | $4,700.00 | per ATC documentation | $4,700.00 | N/A |
| Grounds and Building | $0.00 | $0.00 | per ATC documentation | N/A | N/A |
| Tower Load Study | $19,000.00 | $19,000.00 | per attached ATC document | $19,000.00 | N/A |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $26,486.40 | per attached ATC document plus tax | $26,486.40 | N/A |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $672,899.06 | Per all invoices & quotes | $672,899.06 | N/A |
| Actual Information Description | File Name |
|---|---|
| Sales Tax | |
| Minor tower reinforcement/modifications | Information not provided. |
| Project Management | |
| Tower Permit | |
| Grounds and Building | Information not provided. |
| Tower Load Study | |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $122,389.42 | $75,356.60 | N/A | $75,356.60 | N/A |
| Total for all systems | $3,942,809.94 | $4,114,123.66 | N/A | $4,114,123.66 | N/A |
| Outside Professional Services | $122,389.42 | $75,356.60 | $75,356.60 | ||
| Non-Catalog legal expenses | $22,099.42 | $22,099.42 | Non-Catalog expenses for legal advice and services, including financial/reimbursement review, transition reporting, transition procedures, and other transition-related issues | $22,099.42 | - |
| Transmitter Site Survey | $20,600.00 | $20,600.00 | transmitter site survey per attached quote Transmitter planning survey & transmitter building drawings | $20,600.00 | N/A |
| Site Coordination | $2,670.00 | $2,670.00 | per ATC documentation plus tax | $2,670.00 | N/A |
| Antenna consulting | $250.00 | $250.00 | Project consulting | $250.00 | N/A |
| RF Exposure Measurements | $21,050.00 | $550.00 | N/A | $550.00 | N/A |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $2,713.80 | N/A | $2,713.80 | N/A |
| Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $13,495.05 | see associated invoices | $13,495.05 | N/A |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $131.25 | N/A | $131.25 | N/A |
| Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $0.00 | N/A | N/A | N/A |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $2,377.82 | N/A | $2,377.82 | N/A |
| Prepare and or review reimbursement form | $2,630.00 | $1,836.76 | N/A | $1,836.76 | N/A |
| Project management of the transition | $15,010.00 | $0.00 | N/A | N/A | N/A |
| Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,670.00 | see ATC documentation plus tax | $2,670.00 | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $4,162.50 | N/A | $4,162.50 | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $900.00 | N/A | $900.00 | N/A |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $250.00 | N/A | $250.00 | N/A |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | $1,580.00 | $0.00 | N/A | N/A | N/A |
| Prepare request for Special Temporary Authorization | $2,050.00 | $650.00 | N/A | $650.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Non-Catalog legal expenses | |
| Transmitter Site Survey | |
| Site Coordination | |
| Antenna consulting | |
| RF Exposure Measurements | |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | |
| Attorney Fees - Negotiation of lease and other matters for shared locations | |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | |
| 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 and or review reimbursement form | |
| Project management of the transition | Information not provided. |
| Address transition timing and coordination issues w/ other stations and wireless | |
| Perform engineering study for new channel assignment and antenna development | |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | Information not provided. |
| Prepare request for Special Temporary Authorization |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $115,572.36 | $110,385.76 | N/A | $110,385.76 | N/A |
| Total for all systems | $3,942,809.94 | $4,114,123.66 | N/A | $4,114,123.66 | N/A |
| Other Expenses | $115,572.36 | $110,385.76 | $110,385.76 | ||
| in-house labor | $18,866.26 | $18,866.26 | per invoices | $18,866.26 | - |
| One-time tower rental | $62,323.20 | $62,323.20 | ATC one-time tower rental during market repack period per attached ATC documentation. $57,600 plus tax | $62,323.20 | N/A |
| Contract Labor | $4,209.46 | $4,209.46 | accounting labor directly related to the Spectrum Repack project | $4,209.46 | N/A |
| MVPD Notification of Channel Change | $4,312.80 | $4,312.80 | per invoice | $4,312.80 | N/A |
| Develop and air announcement of upcoming channel change | $0.00 | $0.00 | Attorney review to ensure FCC compliance | N/A | N/A |
| Equipment Storage | $8,035.66 | $8,035.66 | local storage cost for transmitter and accessories plus main antenna storage | $8,035.66 | N/A |
| Equipment Delivery and Handling Charges | $3,180.84 | $3,180.84 | estimated local storage charge for transmitter equipment | $3,180.84 | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $1,814.14 | $1,814.14 | disposal costs | $1,814.14 | N/A |
| Local Zoning | $750.00 | $750.00 | per ATC documentation | $750.00 | N/A |
| DTV Medical Facility Notification | $11,550.00 | $5,958.40 | N/A | $5,958.40 | N/A |
| FCC Filing Fees - Form 2100 license to cover application | $335.00 | $335.00 | N/A | $335.00 | N/A |
| FCC Filing Fees - Special Temporary Authorization request | $195.00 | $600.00 | per receipts | $600.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| in-house labor | |
| One-time tower rental | |
| Contract Labor | |
| MVPD Notification of Channel Change | |
| Develop and air announcement of upcoming channel change | Information not provided. |
| Equipment Storage | |
| Equipment Delivery and Handling Charges | |
| Disposal Costs (for equipment and other waste, net of any salvage value) | |
| Local Zoning | |
| DTV Medical Facility Notification | |
| FCC Filing Fees - Form 2100 license to cover application | |
| FCC Filing Fees - Special Temporary Authorization request |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $3,942,809.94 | $4,114,123.66 | $4,114,123.66 |
| 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 |
| 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 Drain Hearst Television SVP Chief Financial Officer 01/25/2022 |
| 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. | Douglas Durkee Hearst Television Manager of Spectrum Repack 01/25/2022 |
| 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. |
|
| I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Douglas Durkee Hearst Television Manager of Spectrum Repack 01/25/2022 |
