Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
WVTM Hearst Television Inc. Doing Business As: WVTM Hearst Television Inc. |
150 Fayetteville Street Suite 1700 Raleigh, NC 27601 United States |
+1 (919) 838-0300 | shartzell@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 | Auxiliary (Backup) | |
Description of Use | backup to main transmitter | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is this transmitter currently shared with another station? | No | |
Is this transmitter currently in operating condition? | Yes | |
Existing Transmitter Manufacturer and Type | Manufacturer | |
Model | Platinum PTCD1OP1-i | |
Year | 2008 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 4 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Auxiliary (Backup) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | VAXTE-6R37 | |
Transmitter Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power capacity | 4.8 kW | |
Justification for New Transmitter | Per original transmitter manufacturer, existing transmitter cannot be converted to post transition channel. See attached GatesAir EOL and HTV transmitter statements. |
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 | Yes | |
Size | 3 inches | |
Length | 250.0 feet | |
Other Electrical Service | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | No |
Type | N/A | |
Size | N/A | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A |
Name | Description |
---|---|
Electrical Accessories |
manufacturer required surge protection |
Transmitter de-install |
remove current transmitter to make room for repack transmitter |
Additional RF components |
Additional RF components required for transmitter operation and integration into current RF environment per GatesAir quote. |
Sales Tax |
transmitter sales tax |
Shipping |
transmitter shipping |
Section | Question | Response |
---|---|---|
Existing Transmitter Description | Type of change | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is this transmitter currently shared with another station? | No | |
Is this transmitter currently in operating condition? | Yes | |
Existing Transmitter Manufacturer and Type | Manufacturer | |
Model | Platinum PTCD1OP1-i | |
Year | 2008 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 4 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | VAXTE-6R37 | |
Transmitter Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power capacity | 4.8 kW | |
Justification for New Transmitter | Per original transmitter manufacturer, existing transmitter cannot be converted to post transition channel. See attached GatesAir EOL and HTV transmitter statements. |
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 | Yes | |
Size | 2 inches | |
Length | 300.0 feet | |
Other Electrical Service | No | |
Description | N/A | |
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 | 200.0 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 |
---|---|
Shipping |
transmitter shipping |
Transmitter de-install |
remove current transmitter to make room for repack transmitter |
Electrical Accessories |
Manufacturer required surge protection |
Additional RF components |
Additional RF components required for transmitter operation and integration into current RF environment per GatesAir quote. |
Sales Tax |
transmitter sales tax |
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? | No | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels | N/A | |
Design power capacity in use | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Other Antenna Type | N/A | |
ERP: | 20.0 kW | |
Manufacturer | ||
Model | THV-9A13/VP-R-04 | |
Year | 2008 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | No | |
Is antenna directional? | No | |
Will antenna be located on or in close proximity to an antenna farm? | No | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels/Bays | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Design power capacity in use | N/A | |
Other Antenna Type | N/A | |
ERP: | 20.0 kW | |
Manufacturer | ||
Model | THV-9A7/VP-R 04 | |
Year | 2019 | |
Justification for New Antenna | Current antenna is channel specific and cannot be used on post-transition channel. Antenna must be replaced. |
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 | 3 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 |
---|---|
Sales Tax |
antenna sales tax |
Shipping |
antenna shipping |
Additional RF components |
line size and impedance matching, & custom line section required for 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? | No | |
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 | 8 | |
Lower Limit | 174.00 MHz | |
Upper Limit | 213.00 MHz | |
Design power capacity in use | 35.0 % | |
Other Antenna Type | N/A | |
ERP: | 20.0 kW | |
Manufacturer | ||
Model | TLS-V8BB | |
Year | 2019 | |
Justification for New Antenna | WVTM does not own an auxiliary antenna. Therefore, an interim antenna is required to facilitate move to post-transition channel. |
Section | Question | Response |
---|---|---|
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | No |
Broadband or Single Channel? | N/A | |
Feed Line Size | N/A | |
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 |
Name | Description |
---|---|
Shipping |
antenna shipping |
Sales Tax |
antenna sales tax |
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 | 7 3/16 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1180 feet per run |
Name | Description |
---|---|
Transmission Line Rollers |
transmission line supporting hardware for ice bridge horizontal run |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Rigid | |
Diameter | 4 1/16 inches | |
Segment Length | 20' | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 1010 feet per run | |
Justification for New Transmission Line | transmission line required to support interim antenna |
Name | Description |
---|---|
Additional TL components |
additional transmission line components to complete interim antenna transmission line |
Sales Tax |
sales tax |
Shipping |
shipping for transmission line |
Transmission Line Rollers |
transmission line support hardware needed due to ice bridge design |
Line Sweep |
sweep of additional transmission line |
Section | Question | Response |
---|---|---|
Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
Section | Question | Response |
---|---|---|
Existing Tower Description | Type of change | Modify Existing |
Tower Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | 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? | No | |
Is tower compliant with Rev G? | Unknown | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1036003 | |
Coordinates (NAD83) | Latitude (NAD83) | 33° 29' 26.0" N- |
Longitude (NAD83) | 086° 47' 48.0" W- | |
Overall Structure Height | 1075.12 feet | |
Support Structure Height | 965.21 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 973.74 feet | |
Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
Tower Owner | WVTM Hearst Television Inc. | |
Date Constructed | 04/24/1982 |
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: | Major Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | Yes |
Name | Description |
---|---|
Tower Consulting |
Consulting for tower analysis and modification |
Contractor's License |
Contractor's License for tower modifications |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | No |
Number of Hours | N/A | |
Explanation | N/A | |
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 | No | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | No | |
Quantity | N/A | |
Do you have Distributed Transmission System engineering services? | N/A | |
Critical Facility | N/A | |
Terrain-Shielded Facility | N/A | |
Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare and file Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | No | |
Quantity | N/A | |
NEPA Section 106 environmental review | No | |
Environmental Assessment | No | |
ASR Modification | Yes | |
FAA Consultation (including preparation of FAA Form 7460) | Yes | |
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 | No |
RF exposure measurements | No | |
Additional Field Engineering Service | No | |
Number of Days | N/A | |
Justification | N/A |
Name | Description |
---|---|
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 |
Transmitter Site Survey |
Transmitter planning survey & transmitter building drawings |
Consulting-Project Management |
Project consulting and project management |
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 | Yes | |
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 |
Employee shuttle |
vehicle to transport employees to and from studio during tower work |
in-house labor |
in-house labor directly related to station's repack |
Rental Expense |
Rental Expense |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $404,572.96 | $400,707.82 | N/A | $386,300.67 | N/A |
Total for all systems | $2,418,290.20 | $2,757,111.22 | N/A | $2,658,607.47 | N/A |
Primary Transmitter VAXTE-6R37 | $239,007.68 | $235,892.54 | $235,892.54 | ||
Transmitter de-install | $7,447.84 | $7,447.84 | per updated GatesAir quote and Reeve Electric invoice | $7,447.84 | N/A |
Sales Tax | $16,300.01 | $16,300.01 | transmitter sales tax per GatesAir invoices | $16,300.01 | N/A |
Additional RF components | $30,812.32 | $30,812.32 | updated Additional RF components required for transmitter operation and integration into current RF environment per GatesAir quote. | $30,812.32 | N/A |
Electrical Accessories | $1,942.49 | $1,942.49 | manufacturer required surge protection | $1,942.49 | N/A |
Shipping | $4,247.97 | $4,247.97 | transmitter shipping | $4,247.97 | N/A |
Other -- Building Addition Size: 200.0 | $38,599.00 | $38,599.00 | modifications to accommodate new transmitter and transmission line | $38,599.00 | N/A |
2" Rigid Conduit and Wiring (Cost per foot) | $7,800.00 | $4,684.86 | N/A | $4,684.86 | N/A |
High VHF - Air Cooled Solid State Transmitter 4.8 kW | $131,858.05 | $131,858.05 | updated GatesAir quote sections A, B & E. This is the transmitter, mask filter, installation and proof per the FCC "transmitter" definition. | $131,858.05 | N/A |
Auxiliary Transmitter VAXTE-6R37 | $165,565.28 | $164,815.28 | $150,408.13 | ||
Shipping | $4,247.97 | $4,247.97 | shipping per GatesAir invoice | $4,247.97 | N/A |
Sales Tax | $14,786.00 | $14,786.00 | transmitter sales tax per attached GatesAir quote | $12,628.85 | N/A |
Additional RF components | $6,594.44 | $6,594.44 | updated Additional RF components required for transmitter operation and integration into current RF environment per GatesAir quote. | $6,594.44 | N/A |
3" Rigid Conduit and Wiring (Cost per foot) | $13,000.00 | $12,250.00 | N/A | N/A | N/A |
High VHF - Air Cooled Solid State Transmitter 4.8 kW | $117,751.54 | $117,751.54 | updated GatesAir quote sections A, B & E. This is the transmitter, mask filter, installation and proof per the FCC "transmitter" definition. | $117,751.54 | N/A |
Transmitter de-install | $7,242.84 | $7,242.84 | transmitter de-install per updated GatesAir quote | $7,242.84 | N/A |
Electrical Accessories | $1,942.49 | $1,942.49 | manufacturer required surge protection | $1,942.49 | N/A |
Actual Information Description | File Name |
---|---|
Transmitter de-install | |
Sales Tax | |
Additional RF components | |
Electrical Accessories | |
Shipping | |
Other -- Building Addition Size: 200.0 | |
2" Rigid Conduit and Wiring (Cost per foot) | |
High VHF - Air Cooled Solid State Transmitter 4.8 kW | |
Shipping | |
Sales Tax | |
Additional RF components | |
3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
High VHF - Air Cooled Solid State Transmitter 4.8 kW | |
Transmitter de-install | |
Electrical Accessories |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $468,869.18 | $444,483.18 | N/A | $397,646.18 | N/A |
Total for all systems | $2,418,290.20 | $2,757,111.22 | N/A | $2,658,607.47 | N/A |
Interim Antenna TLS-V8BB | $113,148.30 | $89,668.30 | $77,857.30 | ||
Sales Tax | $6,798.00 | $6,798.00 | estimated antenna sales tax based on Alabama state and local sales tax rate of 10% | 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 |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
High VHF - High Power Side Mount One Station horizontally polarized | $76,470.30 | $76,470.30 | total due to Dielectric's convoluted invoicing system | $71,457.30 | N/A |
Shipping | $0.00 | $0.00 | antenna shipping per attached Dielectric quote | $0.00 | N/A |
Primary Antenna THV-9A7/VP-R 04 | $355,720.88 | $354,814.88 | $319,788.88 | ||
Additional RF components | $5,892.00 | $5,892.00 | additional RF components required for antenna installation | $0.00 | N/A |
Shipping | $9,060.88 | $9,060.88 | main antenna shipping per invoice | $9,060.88 | N/A |
Sales Tax | $29,134.00 | $29,134.00 | estimated antenna sales tax based on Alabama state and local sales tax rate of 10% | N/A | N/A |
Elbow complex, single channel, at antenna input, per 3 1/8. feedline (if needed) | $7,600.00 | $7,024.00 | N/A | $7,024.00 | N/A |
High VHF - High Power Top Mount One Station elliptically or circularly polarized | $297,304.00 | $297,304.00 | antenna price for comparable replacement antenna per attached Dielectric quote | $297,304.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
Actual Information Description | File Name |
---|---|
Sales Tax | Information not provided. |
Side mount brackets for high power antennas (if not included in antenna base cost) | Information not provided. |
Sweep test of existing antenna | |
High VHF - High Power Side Mount One Station horizontally polarized | |
Shipping | Information not provided. |
Additional RF components | Information not provided. |
Shipping | |
Sales Tax | Information not provided. |
Elbow complex, single channel, at antenna input, per 3 1/8. feedline (if needed) | |
High VHF - High Power Top Mount One Station elliptically or circularly polarized | |
Sweep test of existing antenna |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $203,132.95 | $168,708.95 | N/A | $156,155.81 | N/A |
Total for all systems | $2,418,290.20 | $2,757,111.22 | N/A | $2,658,607.47 | N/A |
Interim Transmission Line | $199,382.95 | $164,958.95 | $152,405.81 | ||
Line Sweep | $3,330.00 | $3,330.00 | per Gary A. Minker-Radio Works R.F. Consulting invoice and quote | $3,330.00 | N/A |
Transmission Line Rollers | $12,173.73 | $12,173.73 | per Dielectric invoices | $12,173.73 | N/A |
Shipping | $8,212.42 | $8,212.42 | per Dielectric invoices | $8,212.42 | N/A |
Sales Tax | $10,900.00 | $10,900.00 | estimated transmission line sales tax based on Alabama state and local sales tax rate of 10% | $1,820.16 | N/A |
Additional TL components | $21,346.80 | $21,346.80 | additional transmission line components to complete the interim antenna transmission line run | $21,346.80 | 1 |
Rigid Transmission Line - copper, 4 1/16" | $143,420.00 | $108,996.00 | N/A | $105,522.70 | N/A |
Primary Transmission Line | $3,750.00 | $3,750.00 | $3,750.00 | ||
Transmission Line Rollers | $3,750.00 | $3,750.00 | per Dielectric invoice | $3,750.00 | N/A |
Actual Information Description | File Name |
---|---|
Line Sweep | |
Transmission Line Rollers | |
Shipping | |
Sales Tax | |
Additional TL components | |
Rigid Transmission Line - copper, 4 1/16" | |
Transmission Line Rollers |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,181,481.50 | $1,593,045.86 | N/A | $1,589,571.26 | N/A |
Total for all systems | $2,418,290.20 | $2,757,111.22 | N/A | $2,658,607.47 | N/A |
Primary Tower GTOWER | $1,181,481.50 | $1,593,045.86 | $1,589,571.26 | ||
Contractor's License | $57,037.50 | $57,037.50 | per Coast to Coast invoice 2476 | $57,037.50 | N/A |
Tower Helicopter Lift | $463,644.00 | $463,644.00 | See quote from Coast to Coast in attachments. This is the portion of the quote for the installation of the main antenna using a helicopter service. | $463,644.00 | N/A |
Tower Consulting | $3,000.00 | $3,000.00 | estimated consulting fees | $1,500.00 | N/A |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $49,084.36 | additional tower studies, surveys and geotech to confirm level of tower modifications needed | $49,084.36 | N/A |
Tall Tower (greater than 500') | $210,500.00 | $228,480.00 | Per invoices | $228,480.00 | N/A |
Major tower reinforcement/modifications | $421,000.00 | $791,800.00 | tower modification costs for material, installation, incidentals and inspection | $789,825.40 | N/A |
Actual Information Description | File Name |
---|---|
Contractor's License | |
Tower Helicopter Lift | |
Tower Consulting | |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | |
Tall Tower (greater than 500') | |
Major tower reinforcement/modifications |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $88,345.29 | $81,995.29 | N/A | $62,176.43 | N/A |
Total for all systems | $2,418,290.20 | $2,757,111.22 | N/A | $2,658,607.47 | N/A |
Outside Professional Services | $88,345.29 | $81,995.29 | $62,176.43 | ||
Consulting-Project Management | $14,345.29 | $14,345.29 | project consulting and management | $14,337.53 | N/A |
Transmitter Site Survey | $20,600.00 | $20,600.00 | Transmitter planning survey & transmitter building drawings per attached quote | $20,600.00 | 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 | $19,584.91 | N/A |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | $2,105.00 | $2,000.00 | N/A | N/A | N/A |
ASR modification (prepare FCC Form 854) | $2,105.00 | $2,000.00 | 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 | $105.00 | N/A |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $2,105.00 | $0.00 | 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 | $1,819.02 | 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, Construction Permit Application | $2,105.00 | $550.00 | N/A | $0.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $1,425.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $2,625.00 | 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 | $1,429.97 | N/A |
Actual Information Description | File Name |
---|---|
Consulting-Project Management | |
Transmitter Site Survey | |
Non-Catalog legal expenses | |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | Information not provided. |
ASR modification (prepare FCC Form 854) | Information not provided. |
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 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 | |
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 |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $71,888.32 | $68,170.12 | N/A | $66,757.12 | N/A |
Total for all systems | $2,418,290.20 | $2,757,111.22 | N/A | $2,658,607.47 | N/A |
Other Expenses | $71,888.32 | $68,170.12 | $66,757.12 | ||
Rental Expense | $1,874.60 | $1,874.60 | per invoice | $1,874.60 | N/A |
in-house labor | $5,709.60 | $5,709.60 | in-house labor directly related to station's repack | $5,709.60 | N/A |
Employee shuttle | $820.64 | $820.64 | vehicle to shuttle employees between studio and off-site parking required during tower work | $802.64 | N/A |
Contract Labor | $4,209.48 | $4,209.48 | accounting labor directly related to the Spectrum Repack project | $4,209.48 | N/A |
MVPD Notification of Channel Change | $5,976.00 | $5,976.00 | Per invoices | $5,976.00 | 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 | $19,035.00 | $19,035.00 | antenna storage per Dielectric invoices | $19,035.00 | N/A |
Local Zoning | $21,073.00 | $21,073.00 | per AFF Consulting invoice | $21,073.00 | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $0.00 | N/A | N/A | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $8,076.80 | per invoices | $8,076.80 | N/A |
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Rental Expense | |
in-house labor | |
Employee shuttle | |
Contract Labor | |
MVPD Notification of Channel Change | |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Storage | |
Local Zoning | |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
DTV Medical Facility Notification | |
FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $2,418,290.20 | $2,757,111.22 | $2,658,607.47 |
Question | Response |
---|---|
The facility has ceased operating on its pre-auction channel. | Yes |
Construction of final facilities or all necessary modifications are complete. | No |
All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. | No |
Section | Question | Response |
---|---|---|
Submission of Estimated Expenses Statements | WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT. |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | John Drain Hearst Television SVP Chief Financial Officer 10/09/2020 |
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 10/09/2020 |