Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
Hearst Stations Inc. Doing Business As: Hearst Stations Inc. |
C/O BROOKS, PIERCE, ET. AL. P.O. BOX 1800 RALEIGH, NC 27602 United States |
+1 (919) 839-0300 | mprak@brookspierce.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 | See attached document |
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 | |
Year | 1999 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 44 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | ULXTE-60 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 38 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 electrical installation | |
HVAC Service | Does the replacement transmitter require HVAC Service? | No |
Type | N/A | |
Size | N/A | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | Yes |
Size | 2000.0 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 |
---|---|
Change Order 4 |
additional installation supplies |
Change Order 5 |
pipe for transmitter test load (plumbing kit) |
RF Accessories |
Additional RF components required for transmitter operation and integration into current RF environment. |
Transmitter de-install |
Remove old transmitter |
Change Order 2 |
RF impedance transformer |
Change Order 1 |
8-pole filters, RF components, copper cooling lines |
Remote Control |
transmitter remote control equipment |
Electrical Accessories |
Surge Protection and transformer |
Shipping |
Transmitter shipping |
Change Order 3 |
additional required RF components |
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 to main 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? | No | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels | N/A | |
Design power capacity in use | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Other Antenna Type | N/A | |
ERP: | 207.0 kW | |
Manufacturer | ||
Model | TLP-16-I-C | |
Year | 1999 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Auxiliary (Backup) |
Description of Use | Interim/Aux | |
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? | No | |
New Antenna Manufacturer and Types | 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 | 608.00 MHz | |
Design power capacity in use | 57.8 % | |
Other Antenna Type | N/A | |
ERP: | 628.0 kW | |
Manufacturer | ||
Model | TFU-16WB | |
Year | 2018 | |
Justification for New Antenna | Current auxiliary antenna is channel specific. The TFU-16WB is a broadband antenna that can be used for both pre and post transition channels facilitating a smooth and on-time transition to new channel. |
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? | Broadband | |
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? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Name | Description |
---|---|
Sales Tax |
antenna sales tax |
Shipping |
Antenna shipping |
Impedence Transformer |
50 ohm to 75 ohm transformer |
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? | No | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels | 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-30DSC-R CT150 | |
Year | 2004 |
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? | No | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels/Bays | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Design power capacity in use | N/A | |
Other Antenna Type | N/A | |
ERP: | 628.0 kW | |
Manufacturer | ||
Model | TFU-24JSC-R CT150 | |
Year | 2019 | |
Justification for New Antenna | Current antenna is channel specific (51) and cannot be used on post-transition channel (27). Must be replaced |
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? | 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 |
Name | Description |
---|---|
Shipping |
Antenna shipping |
Sales Tax |
antenna sales tax |
Feed Through Components |
Line sections & elbows |
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 | 1030 feet per run |
Name | Description |
---|---|
Line refurbish |
parts to refurbish line to work properly with new channel |
Line sweep |
transmission line sweep to check operation on repack channel |
Shipping |
shipping of transmission line cut pieces and additional components |
Additional Line Components |
additional transmission line components needed |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Purchase New |
Use | Auxiliary (Backup) | |
Description of Use | Backup | |
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 | 3 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 880 feet per run |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Auxiliary (Backup) |
Description of Use | Interim/Auxiliary | |
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 | Broadband | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 880 feet per run | |
Justification for New Transmission Line | The current auxiliary line must be replaced with a line capable of handling higher power since station will be operating for extended time on auxiliary antenna on both pre and post transition channels. This helps ensure a smooth and on-time transition. |
Name | Description |
---|---|
Sales Tax |
transmission line sales tax |
Shipping |
shipping for transmission line components |
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 | Owned | |
Is this tower consider Complex? | No | |
Is this tower currently shared with any other stations? | No | |
One or more FM, AM or TV radio broadcaster(s) | N/A | |
Others Types of Users | N/A | |
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 | 1025144 | |
Coordinates (NAD83) | Latitude (NAD83) | 40° 16' 49.0" N- |
Longitude (NAD83) | 079° 48' 10.0" W- | |
Overall Structure Height | 1062.98 feet | |
Support Structure Height | 892.38 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 982.93 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | Hearst Stations Inc. | |
Date Constructed | 08/07/1958 |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for documented tower |
Tower Reinforcements | Please select whether tower reinforcements are needed: | Minor Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Road Repair |
repair damage to road due to heavy equipment |
Tower Consulting |
tower consulting and tower project management |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 200 | |
Explanation | Additional RF experience needed | |
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 | 2 | |
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 | 2 | |
NEPA Section 106 environmental review | No | |
Environmental Assessment | No | |
ASR Modification | No | |
FAA Consultation (including preparation of FAA Form 7460) | No | |
Negotiation of Lease and other Matter for Shared Locations | No | |
Prepare or Review FCC Form 399 for Reimbursement | Yes | |
Address transition timing and coordination issues w/ other stations and wireless providers | Yes | |
RF Field Engineering Services | Comprehensive coverage verification via field study | Yes |
RF exposure measurements | Yes | |
Additional Field Engineering Service | No | |
Number of Days | N/A | |
Justification | N/A |
Name | Description |
---|---|
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 | Yes | |
FCC License to Cover Application | Yes | |
FCC Special Temporary Authority Application | No | |
Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | No |
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | No | |
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 |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,832,574.22 | $1,359,272.66 | N/A | $1,359,272.66 | N/A |
Total for all systems | $3,142,506.34 | $2,526,762.60 | N/A | $2,293,629.44 | N/A |
Primary Transmitter ULXTE-60 | $1,832,574.22 | $1,359,272.66 | $1,359,272.66 | ||
Shipping | $16,404.40 | $16,404.40 | Transmitter shipping | $16,404.40 | N/A |
Electrical Accessories | $10,415.29 | $10,415.29 | Manufacturer required electrical components | $10,415.29 | N/A |
Remote Control | $9,097.41 | $9,097.41 | Equipment needed to remotely control repack transmitter | $9,097.41 | N/A |
Change Order 1 | $14,888.21 | $14,888.21 | required transmitter components | $14,888.21 | N/A |
Change Order 2 | $1,126.25 | $1,126.25 | RF impedance transformer | $1,126.25 | N/A |
Transmitter de-install | $22,128.40 | $22,128.40 | removal of current transmitter to make space for replacement | $22,128.40 | N/A |
RF Accessories | $76,222.30 | $76,222.30 | Additional RF components required for transmitter operation and integration into current RF environment. | $76,222.30 | N/A |
Change Order 5 | $2,786.23 | $2,786.23 | plumbing kit for transmitter test load | $2,786.23 | N/A |
Change Order 4 | $470.64 | $470.64 | installation supplies | $470.64 | N/A |
Other Electrical Service: transmitter electrical installation | $194,186.77 | $194,186.77 | transmitter electrical installation per quotes and change orders | $194,186.77 | Sub-total and estimate are identical. $194,186.77 |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $999,698.44 | GatesAir quote sections A, B & E. This is the transmitter, mask filter, installation and proof per the FCC "transmitter" definition. | $999,698.44 | 999,698.44 |
Other -- Building Addition Size: 2000.0 | $3,860.00 | $3,860.00 | Modifications needed for installation of repack transmitter | $3,860.00 | N/A |
Change Order 3 | $3,388.32 | $3,388.32 | required RF components | $3,388.32 | N/A |
Other Electrical Service: transmitter installation electrical service | $4,600.00 | $4,600.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.***required transmitter installation electrical service per attached quotes | $4,600.00 | N/A |
Actual Information Description | File Name |
---|---|
Shipping | |
Electrical Accessories | |
Remote Control | |
Change Order 1 | |
Change Order 2 | |
Transmitter de-install | |
RF Accessories | |
Change Order 5 | |
Change Order 4 | |
Other Electrical Service: transmitter electrical installation | |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | |
Other -- Building Addition Size: 2000.0 | |
Change Order 3 | |
Other Electrical Service: transmitter installation electrical service |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $383,500.00 | $349,233.00 | N/A | $329,452.32 | N/A |
Total for all systems | $3,142,506.34 | $2,526,762.60 | N/A | $2,293,629.44 | N/A |
Primary Antenna TFU-24JSC-R CT150 | $216,782.00 | $207,725.00 | $194,044.00 | ||
Feed Through Components | $11,693.00 | $11,693.00 | additional RF components required for antenna installation per attached Dielectric quote | $0.00 | N/A |
Sales Tax | $13,464.00 | $13,464.00 | estimated antenna sales tax based on Pennsylvania state and local sales tax rate of 7% | N/A | N/A |
Shipping | $4,620.00 | $4,620.00 | shipping per Dielectric quote | $4,620.00 | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $16,425.00 | N/A | $0.00 | N/A |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $10,298.00 | N/A | $0.00 | 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, 628 kW input, directional,, horizontally polarized | $144,825.00 | $144,825.00 | antenna cost per attached Dielectric quote | $183,024.00 | Progress payments and accessories not itemized. |
Auxiliary Antenna TFU-16WB | $166,718.00 | $141,508.00 | $135,408.32 | ||
Impedence Transformer | $3,685.00 | $3,685.00 | transformer to match antenna to transmission line | $0.00 | Rounding Error for the difference in cost. |
Shipping | $4,175.00 | $4,175.00 | shipping per attached Dielectric quote | $3,029.48 | N/A |
Sales Tax | $9,228.00 | $9,228.00 | estimated antenna sales tax based on Pennsylvania state and local sales tax rate of 7% | N/A | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $0.00 | N/A | $0.00 | N/A |
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | $13,700.00 | $11,970.00 | N/A | $0.00 | 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,, 628 kW input, directional,, horizontally polarized | $106,050.00 | $106,050.00 | antenna price per attached Dielectric quote | $125,978.84 | Progress payments - accessories not itemized |
Actual Information Description | File Name |
---|---|
Feed Through Components | Information not provided. |
Sales Tax | Information not provided. |
Shipping | |
Side mount brackets for high 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) | Information not provided. |
Sweep test of existing antenna | |
UHF - High Power, Side Mount, basic slot antenna, 628 kW input, directional,, horizontally polarized | |
Impedence Transformer | Information not provided. |
Shipping | |
Sales Tax | Information not provided. |
Side mount brackets for high power antennas (if not included in antenna base cost) | Information not provided. |
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | Information not provided. |
Sweep test of existing antenna | |
UHF - High Power, Side Mount, basic slot antenna, 16 bay,, 628 kW input, directional,, horizontally polarized |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $247,304.00 | $208,111.39 | N/A | $180,451.91 | N/A |
Total for all systems | $3,142,506.34 | $2,526,762.60 | N/A | $2,293,629.44 | N/A |
Primary Transmission Line | $30,500.00 | $30,500.00 | $15,226.11 | ||
Additional Line Components | $13,000.00 | $13,000.00 | Additional transmission line parts needed for project | $11,971.33 | N/A |
Shipping | $2,000.00 | $2,000.00 | shipping for transmission line cut sections and other transmission line components | $388.65 | N/A |
Line sweep | $6,400.00 | $6,400.00 | standard line sweep cost | $2,866.13 | N/A |
Line refurbish | $9,100.00 | $9,100.00 | required transmission line parts | $0.00 | N/A |
Auxiliary Transmission Line | $216,804.00 | $177,611.39 | $165,225.80 | ||
Shipping | $2,000.00 | $2,000.00 | shipping for transmission line cut sections and other transmission line components | $258.41 | N/A |
Sales Tax | $10,644.00 | $10,644.00 | estimated sales tax based on Pennsylvania state and local sales tax rate of 7% | $0.00 | N/A |
Rigid Transmission Line - copper, 6 1/8" broadband | $204,160.00 | $164,967.39 | price per Dielectric quotes and invoices | $164,967.39 | N/A |
Actual Information Description | File Name |
---|---|
Additional Line Components | |
Shipping | |
Line sweep | |
Line refurbish | |
Shipping | |
Sales Tax | Information not provided. |
Rigid Transmission Line - copper, 6 1/8" broadband |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $395,280.00 | $321,845.68 | N/A | $318,483.68 | N/A |
Total for all systems | $3,142,506.34 | $2,526,762.60 | N/A | $2,293,629.44 | N/A |
Primary Tower TOWER | $395,280.00 | $321,845.68 | $318,483.68 | ||
Minor tower reinforcement/modifications | $158,000.00 | $0.00 | N/A | $0.00 | N/A |
Road Repair | $6,680.00 | $6,680.00 | see associated invoice | $6,680.00 | N/A |
Tall Tower (greater than 500') | $210,500.00 | $293,915.68 | Antenna replacements. See attached quote "WTAE Coast to Coast Tower Agreement Complete 18-04-18.pdf" and Change Order invoice | $293,915.68 | N/A |
Tower Consulting | $7,500.00 | $7,500.00 | tower consulting and tower project management - quote attached | $4,138.00 | N/A |
Structural engineering tower load study for well documented tower | $12,600.00 | $13,750.00 | See quotes | $13,750.00 | N/A |
Actual Information Description | File Name |
---|---|
Minor tower reinforcement/modifications | Information not provided. |
Road Repair | |
Tall Tower (greater than 500') | |
Tower Consulting | |
Structural engineering tower load study for well documented tower |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $223,227.00 | $231,278.75 | N/A | $94,158.61 | N/A |
Total for all systems | $3,142,506.34 | $2,526,762.60 | N/A | $2,293,629.44 | N/A |
Outside Professional Services | $223,227.00 | $231,278.75 | $94,158.61 | ||
Project management of the transition | $31,600.00 | $52,986.75 | see Kube Broadcast Consulting invoices | $52,985.70 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $2,025.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $4,262.50 | 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 |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | $1,382.46 | N/A |
Non-Catalog legal expenses | $20,000.00 | $20,000.00 | Non-Catalog expenses for legal advice and services, including financial/reimbursement review, transition reporting, transition procedures, and other transition-related issues | $6,568.72 | N/A |
Transmitter Site Survey | $22,042.00 | $22,042.00 | Transmitter planning survey & transmitter building drawings quote attached | $22,042.00 | N/A |
RF Exposure Measurements | $21,050.00 | $20,000.00 | N/A | N/A | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $7,360.00 | $3,500.00 | N/A | $658.00 | 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 | $1,984.23 | N/A |
Prepare request for Special Temporary Authorization | $4,100.00 | $1,500.00 | N/A | $1,062.50 | 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 | $100.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | $250.00 | N/A |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | $2,105.00 | $2,000.00 | N/A | $837.50 | N/A |
Actual Information Description | File Name |
---|---|
Project management of the transition | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
Perform engineering study for new channel assignment and antenna development | |
Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
Prepare and or review reimbursement form | |
Non-Catalog legal expenses | |
Transmitter Site Survey | |
RF Exposure Measurements | Information not provided. |
Comprehensive coverage verification via field study, if needed | Information not provided. |
Attorney Fees - Prepare and File request for Special Temporary Authorization | |
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 | |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover 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, Construction Permit Application |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $60,621.12 | $57,021.12 | N/A | $11,810.26 | N/A |
Total for all systems | $3,142,506.34 | $2,526,762.60 | N/A | $2,293,629.44 | N/A |
Other Expenses | $60,621.12 | $57,021.12 | $11,810.26 | ||
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 | $3,207.20 | $3,207.20 | Cost per DTV Notification quote | $3,207.20 | N/A |
Develop and air announcement of upcoming channel change | $2,500.00 | $2,500.00 | Attorney review to ensure FCC compliance | N/A | N/A |
Equipment Storage | $30,500.00 | $30,500.00 | Estimate for 1 year of antenna storage. See attached Dielectric document. | N/A | N/A |
Local Zoning | $3,000.00 | $3,000.00 | need quote | 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 | $8,000.00 | N/A | $4,393.60 | N/A |
in house labor | $4,209.46 | $4,209.46 | ***System Notice: Estimate adjusted and locked because line has been superseded.***per invoice | $0.00 | N/A |
Actual Information Description | File Name |
---|---|
Contract labor | |
MVPD Notification of Channel Change | |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Storage | Information not provided. |
Local Zoning | 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 | |
in house labor |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $3,142,506.34 | $2,526,762.60 | $2,293,629.44 |
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. | John Drain Hearst Television SVP Chief Financial Officer 06/05/2019 |
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 06/05/2019 |