Go to the Federal Communications Commission homepage at www.fcc.gov

FCC Form 399: Reimbursement Request

Approved by OMB 3060-1178
Go to the Federal Communications Commission homepage at www.fcc.gov

(REFERENCE COPY - Not for submission) FCC Form 399: Reimbursement Request

Facility ID:
53939
Service:
DTV
Call Sign:
WLKY
Channel:
14 (UHF)
File Number:
0000026732
FRN:
0002538445
Date Submitted:
07/02/2021

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

Hearst Properties Inc.

PO Box 1800

Raleigh, NC 27602

United States

+1 (919) 839-0300 shartzell@brookspierce.com Corporation

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant Address Phone Email

[Confidential]

 

 

 


Preparer Contact Information

Back to Top

Preparer Contact Name and Information

Applicant Address Phone Email

The Preparer is same as the reimbursement contact.

 

 

 

Broadcaster Information and Transition Plan

Back to Top
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 document

Transmitters

Back to Top
Section Question Response
Transmitter Related Expenses Do you have transmitter related expenses? Yes

Auxiliary Transmitter

Back to Top

Add Transmitter Information

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 Sigma CD3100P1
Year 2001
Type Inductive Output Tube
IOT Power Type Single
Power Capacity 25 kW

Auxiliary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Auxiliary (Backup)
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Manufacturer
Model ULXTE-30
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 19.2 kW
Justification for New Transmitter Existing IOT transmitter cannot be converted to ch 14. See GatesAir EOL and HTV IOT to Solid-State Justification. IOT replacement is more costly than proposed SS transmitter. See Comark Transmitter quote. Also see Transmitter Justification.

Auxiliary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) Yes
Power 150 kVA
Rigid Conduit and Wiring No
Size N/A
Length N/A
Other Electrical Service Yes
Description Electrical installation of aux transmitter
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

Auxiliary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Change Order Q-77786

Added two transmission line elbows

Transmitter de-install

removal and disposal of old transmitter

Change Order Q-79567

Added RF components needed to complete installation

Installation and Proof

transmitter installation and proof

Change Order Q-78969

Added needed installation hardware

Sales Tax

transmitter sales tax

Transmitter installation incidentals

Additional equipment, parts and supplies needed for transmitter installation

Additional RF components

Additional RF components required for transmitter operation and integration into current RF environment

Shipping

transmitter shipping

Electrical Accessories

manufacturer required surge protection

Change Order Q-62164

Added transmission line impedance transformer

Primary Transmitter

Back to Top

Existing Transmitter Information

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 CD3100P1
Year 2006
Type Inductive Output Tube
IOT Power Type Single
Power Capacity 25 kW

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Manufacturer
Model ULXTE-30
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 19.2 kW
Justification for New Transmitter Existing IOT transmitter cannot be converted to ch 14. See GatesAir EOL and HTV IOT to Solid-State Justification. IOT replacement is more costly than proposed SS transmitter. See Comark Transmitter quote. Also see Transmitter Justification.

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) Yes
Power 150 kVA
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? 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 90

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Change Order Q-76080

additional transmitter equipment and services

Land Mobile Interference Compensation

replace LM channel rendered unusable by WLKY's move to ch 14

Electrical Accessories

manufacturer required surge protection

Transmitter installation incidentals

items needed to complete transmitter installation

Additional Services

GatesAir services needed for to complete transmitter configuration and integration

Heat Exchanger Filters

filters to prevent heat exchanger airflow blockage

Remote Control

RC components needed to integrate new transmitters

Additional RF components

Additional RF components required for transmitter operation and integration into current RF environment

Shipping

transmitter shipping

Transmitter de-install

needed to make space for replacement transmitter

Ch 14 Land-Mobile Interference Mitigation

Cost associated with eliminating land-mobile interference caused by channel 14

Sales Tax

transmitter sales tax

Antennas

Back to Top
Section Question Response
Antenna Related Expenses Do you have antenna related expenses? Yes

Primary Antenna

Back to Top

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Primary (Main)
Description of Use N/A
Ownership Leased
Owner Raycom Media
Site N/A
Is the existing antenna shared with another station or stations? Yes
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 Horizontal
Type Broadband Panel
Number of Stations Supported 2
Number of Panels 51
Design power capacity in use 50.0 %
Lower Limit 545.00 MHz
Upper Limit 695.00 MHz
Other Antenna Type N/A
ERP: 1000.0 kW
Manufacturer
Model ABBP14H4-HTOC5-26/51
Year 2003

Facility ID's and Call Signs of all stations with whom the antenna is shared.

Facility ID Call Sign
13989 WAVE

Primary Antenna

Back to Top

New Antenna Costs

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 Leased
Owner Raycom Media
Is antenna shared? Yes
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 Top Mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Broadband Panel
Number of Stations Supported 2
Number of Panels/Bays 14
Lower Limit 470.00 MHz
Upper Limit 608.00 MHz
Design power capacity in use 50.0 %
Other Antenna Type N/A
ERP: 452.0 kW
Manufacturer
Model TUD-C5-14/70-2-T
Year 2019
Justification for New Antenna Existing antenna does not support channel 14

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? Yes
Type New
Number of channels supported 2
Frequencies of channels supported RF channel
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? Yes
Elbow Complex Do you require the separate purchase of the Elbow Complex? 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 a high power antenna? No
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? No
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Enter a list of RF channel numbers.

RF Channel Number
36
14

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

Interim Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Interim
Description of Use N/A
Change Type Purchase New
Ownership Leased
Owner Raycom Media
Is antenna shared? Yes
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 2
Number of Panels/Bays 24
Lower Limit 470.00 MHz
Upper Limit 680.00 MHz
Design power capacity in use 100.0 %
Other Antenna Type N/A
ERP: 452.0 kW
Manufacturer
Model TFU-WB24
Year 2018
Justification for New Antenna required while main antenna is replaced

Interim Antenna

Back to Top

Other Antenna Costs

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? 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? 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

Interim Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

Transmission Line

Back to Top
Section Question Response
Transmission Line Related Expenses Do you have transmission line related expenses? Yes

Primary Transmission Line

Back to Top

Existing Transmission Line

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? Yes
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer Andrew
Type Rigid
Diameter 7 3/16 inches
Other Diameter N/A
Segment Length Broadband
Other Segment Length N/A
Number of parallel runs 2
Length 1000 feet per run

Facility ID's and Call Signs of all stations with whom the transmission line is shared.

Facility ID Call Sign
13989 WAVE

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

Interim Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Interim
Description of Use N/A
Change Type Lease New
Type Rigid
Diameter 6 1/8 inches
Segment Length Broadband
Other Segment Length
Number of parallel runs 1
Length 950 feet per run
Justification for New Transmission Line Interim during main antenna replacement

Interim Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

Tower Equipment And Rigging Costs

Back to Top
Section Question Response
Tower Equipment or Rigging Costs Changes Do you have tower equipment or rigging costs changes? No

Outside Professional Services Costs

Back to Top
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 No
For Main Facility Yes
Prepare engineering section of Form FCC License to Cover Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare request for Special Temporary Authority Yes
Quantity 1
Do you have Distributed Transmission System engineering services? N/A
Critical Facility N/A
Terrain-Shielded Facility N/A
Attorney and Other Outside Consulting Services Prepare and file Form FCC Construction Permit Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare and file Form FCC License to Cover Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare request for Special Temporary Authority Yes
Quantity 1
NEPA Section 106 environmental review 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 Yes
RF exposure measurements No
Additional Field Engineering Service No
Number of Days N/A
Justification N/A

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

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

Prepare engineering for Program Test Authority Application

Prepare engineering for Program Test Authority Application

Other Expenses

Back to Top
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 No
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? 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

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

Contract Labor

labor directly related to the station channel change

Land Mobile Notification

notify land mobile users of the coming channel 14 signal

in-house labor

in-house labor directly related to station's repack

Cost Information

Back to Top

Transmitters

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $2,287,320.13 $1,857,231.32 N/A $1,689,607.72 N/A
Total for all systems $3,517,325.86 $2,028,088.77 N/A $1,857,020.61 N/A
Primary Transmitter ULXTE-30 $1,124,504.59 $940,011.73 $772,388.13
Ch 14 Land-Mobile Interference Mitigation $140,000.00 $140,000.00 See "Floyds Knobs Repeater Units - Reprogram Estimate Worksheet.pdf" and channel 14 filters invoices $24,846.40 N/A
Transmitter de-install $33,579.03 $33,579.03 current transmitter removal required to make space for replacement and removal of old RF system post-transition $33,579.03 N/A
Additional RF components $764.50 $764.50 GPS antennas - exciter accuracy to reduce potential of land-mobile interference $764.50 N/A
Remote Control $2,064.00 $2,064.00 per invoice $2,064.00 N/A
Additional Services $12,894.00 $12,894.00 Services required to complete transmitter configuration and integration. $12,894.00 N/A
Transmitter installation incidentals $4,062.16 $4,062.16 items needed to complete transmitter installation $4,062.16 N/A
Electrical Accessories $1,942.49 $1,942.49 manufacturer required surge protection $1,942.49 N/A
Channel 14 -- Additional field engineering time, 90 days $78,239.34 $78,239.34 per invoices $78,239.34 N/A
RF Consulting Engineer $5,260.00 $9,817.50 Channel 14 interference investigation and remediation. Many land-mobile users and great difficulty in remediating to eliminate interference. $9,817.50 N/A
Other Electrical Service: transmitter electrical installation $8,351.16 $8,351.16 N/A $8,351.16 N/A
Transformer 3 phase/480v - 150 KVA $25,550.00 $5,222.93 N/A $5,222.93 N/A
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW $684,000.00 $515,276.71 per GatesAir invoices This is the transmitter, mask filter, installation and proof $515,276.71 N/A
Heat Exchanger Filters $6,110.00 $6,110.00 transmitter heat exchanger filters to prevent transmitter overheating $6,110.00 N/A
Shipping $7,700.00 $7,700.00 transmitter shipping per attached GatesAir quote $7,700.00 N/A
Sales Tax $33,645.15 $33,645.15 transmitter and related sales tax per invoices $33,645.15 N/A
Land Mobile Interference Compensation $52,470.00 $52,470.00 Per attached invoice. Cost to replace Land Mobile channel lost due to move to channel 14. See "Davis Electronics Channel Replacement.pdf" for full explanation. $0.00 N/A
Change Order Q-76080 $27,872.76 $27,872.76 per change order $27,872.76 N/A
Auxiliary Transmitter ULXTE-30 $1,162,815.54 $917,219.59 $917,219.59
Change Order Q-62164 $5,231.64 $5,231.64 transmission line impedance transformer $5,231.64 N/A
Electrical Accessories $1,510.82 $1,510.82 manufacturer required surge protection $1,510.82 N/A
Shipping $13,222.51 $13,222.51 transmitter shipping per attached GatesAir quote $13,222.51 N/A
Additional RF components $99,869.34 $99,869.34 Additional RF components required for transmitter operation and integration into current RF environment per GatesAir quote. $99,869.34 N/A
Transmitter installation incidentals $6,252.89 $6,252.89 Additional equipment, parts and supplies needed for transmitter installation $6,252.89 N/A
Sales Tax $45,868.81 $45,868.81 transmitter sales tax $45,868.81 N/A
Installation and Proof $41,960.00 $41,960.00 see quote $41,960.00 N/A
Transmitter de-install $1,000.54 $1,000.54 removal and disposal of old transmitter to make space for repack transmitter $1,000.54 N/A
Change Order Q-77786 $3,272.72 $3,272.72 two transmission line elbows $3,272.72 N/A
Channel 14 Mask Filter $189,500.00 $154,371.62 N/A $154,371.62 N/A
Other Electrical Service: Electrical installation of aux transmitter $32,013.84 $32,013.84 aux transmitter electrical installation $32,013.84 N/A
Transformer 3 phase/480v - 150 KVA $25,550.00 $2,798.21 N/A $2,798.21 N/A
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW $684,000.00 $501,544.22 per GatesAir invoices Transmitter, mask filter, installation and proof $501,544.22 1
Change Order Q-78969 $681.72 $681.72 Additional installation hardware $681.72 N/A
Change Order Q-79567 $7,620.71 $7,620.71 additional RF components; see invoice/change order $7,620.71 N/A
RF Consulting Engineer $5,260.00 $0.00 N/A N/A N/A

Components

Actual Information Description File Name
Ch 14 Land-Mobile Interference Mitigation

Component Description:
WLKY land-mobile interference filter 2
Amount:
$10,100.00

Component Description:
WLKY land-mobile interference filter 1
Amount:
$10,100.00

Component Description:
WLKY land-mobile interference filter 2 tax
Amount:
$606.00

Component Description:
WLKY land-mobile interference filter 1 tax
Amount:
$606.00

Component Description:
WLKY land-mobile filter shipping and handling sales tax
Amount:
$194.40

Component Description:
WLKY land-mobile filters shipping
Amount:
$3,240.00
Transmitter de-install

Component Description:
WLKY old RF system removal after Phase 6 completion
Amount:
$12,900.00

Component Description:
WLKY main transmitter de-install
Amount:
$20,679.03
Additional RF components

Component Description:
WLKY exciter GPS antennas
Amount:
$764.50
Remote Control

Component Description:
WLKY remote control equipment rev
Amount:
$2,064.00
Additional Services

Component Description:
WLKY additional transmitter services 1
Amount:
$12,894.00
Transmitter installation incidentals

Component Description:
WLKY main transmitter installation lift rentals
Amount:
$3,873.27

Component Description:
WLKY water for cooling system flush
Amount:
$65.30

Component Description:
WLKY rental equipment fuel
Amount:
$123.59
Electrical Accessories

Component Description:
WLKY main transmitter surge suppressor
Amount:
$1,942.49
Channel 14 -- Additional field engineering time, 90 days

Component Description:
WKLY land-mobile interference mitigation 9
Amount:
$2,645.00

Component Description:
WKLY land-mobile interference mitigation 7 rev
Amount:
$11,198.57

Component Description:
WKLY land-mobile interference mitigation 6
Amount:
$5,697.50

Component Description:
WKLY land-mobile interference mitigation 3
Amount:
$8,413.75

Component Description:
WKLY land-mobile interference mitigation 4
Amount:
$25,730.84

Component Description:
WKLY land-mobile interference mitigation 2
Amount:
$9,155.68

Component Description:
WKLY land-mobile interference mitigation 5
Amount:
$6,360.00

Component Description:
WLKY land-mobile interference mitigation 1
Amount:
$6,360.00

Component Description:
WKLY land-mobile interference mitigation 8
Amount:
$2,678.00
RF Consulting Engineer

Component Description:
WLKY Preliminary Land-Mobile Analysis
Amount:
$3,105.00

Component Description:
WLKY RF Consulting channel 14 land-mobile remediation investigation and planning - invoice
Amount:
$4,807.50

Component Description:
WLKY RF Consulting channel 14 land-mobile remediation investigation and planning
Amount:
$1,905.00
Other Electrical Service: transmitter electrical installation

Component Description:
WLKY main transmitter electrical installation
Amount:
$8,351.16
Transformer 3 phase/480v - 150 KVA

Component Description:
WLKY main transmitter transformer
Amount:
$5,222.93
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW

Component Description:
Main transmitter 1st deposit
Amount:
$78,095.00

Component Description:
Main transmitter 2nd deposit
Amount:
$150,684.93

Component Description:
WLKY main transmitter final proof
Amount:
$4,800.00

Component Description:
WKLY main transmitter installation
Amount:
$29,158.00

Component Description:
WLKY main transmitter 1/3 prior to shipment
Amount:
$188,731.31

Component Description:
WLKY main transmitter delivery
Amount:
$63,807.47
Heat Exchanger Filters

Component Description:
WLKY heat exchanger filters
Amount:
$6,110.00
Shipping

Component Description:
WLKY main transmitter shipping
Amount:
$7,700.00
Sales Tax

Component Description:
WLKY main transmitter additional sales tax
Amount:
$507.87

Component Description:
WLKY heat exchanger filters sales tax
Amount:
$214.15

Component Description:
WKLY main transmitter sales tax
Amount:
$32,923.13
Land Mobile Interference Compensation

Component Description:
WLKY LM channel replacement
Amount:
$52,470.00
Change Order Q-76080

Component Description:
WLKY GA change order Q-76080 services only
Amount:
$6,482.80

Component Description:
WLKY GA change order Q-76080 hardware only
Amount:
$21,389.96
Change Order Q-62164

Component Description:
WLKY aux transmitter T/L impedance transformer
Amount:
$5,231.64
Electrical Accessories

Component Description:
WKLY aux transmitter surge suppressor
Amount:
$1,510.82
Shipping

Component Description:
WKLY aux transmitter shipping
Amount:
$13,222.51
Additional RF components

Component Description:
WLKY aux transmitter RF Accessories
Amount:
$99,869.34
Transmitter installation incidentals

Component Description:
WLKY transmitter installation supplies - acetylene
Amount:
$53.93

Component Description:
WLKY aux transmitter installation supplies
Amount:
$412.50

Component Description:
WLKY 4 week equipment rental
Amount:
$3,858.45

Component Description:
WLKY 1 week equipment rental
Amount:
$1,928.01
Sales Tax

Component Description:
WKLY aux transmitter sales tax
Amount:
$45,868.81
Installation and Proof

Component Description:
WLKY aux transmitter installation and proof
Amount:
$41,960.00
Transmitter de-install

Component Description:
WLKY old aux transmitter glycol disposal
Amount:
$1,000.54
Change Order Q-77786

Component Description:
WLKY aux transmitter two T/L elbows
Amount:
$3,272.72
Channel 14 Mask Filter

Component Description:
WLKY channel 14 mask filter
Amount:
$154,371.62
Other Electrical Service: Electrical installation of aux transmitter

Component Description:
WLKY aux transmitter electrical installation
Amount:
$32,013.84
Transformer 3 phase/480v - 150 KVA

Component Description:
WLKY aux transmitter 480v transformer
Amount:
$2,798.21
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW

Component Description:
Aux transmitter 2nd deposit
Amount:
$150,684.93

Component Description:
WLKY aux transmitter final proof
Amount:
$4,800.00

Component Description:
WLKY aux transmitter 1/3 prior to ship
Amount:
$265,751.40

Component Description:
Aux transmitter 1st deposit
Amount:
$69,596.80

Component Description:
WKLY aux transmitter
Amount:
$10,711.09
Change Order Q-78969

Component Description:
WLKY aux transmitter additional installation parts
Amount:
$681.72
Change Order Q-79567

Component Description:
WLKY aux transmitter change order Q-79567
Amount:
$7,620.71
RF Consulting Engineer Information not provided.

Cost Information

Back to Top

Antennas

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $770,660.00 $0.00 N/A $0.00 N/A
Total for all systems $3,517,325.86 $2,028,088.77 N/A $1,857,020.61 N/A
Interim Antenna TFU-WB24 $6,730.00 $0.00 $0.00
Sweep test of existing antenna $6,730.00 $0.00 WAVE/Raycom Media submitting for reimbursement N/A N/A
UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 452 kW input, directional,, horizontally polarized $0.00 $0.00 WAVE (Raycom Media) Quote and "TFU-24WB interim antenna justification" attached. Raycom submitting for full reimbursement. N/A N/A
Primary Antenna TUD-C5-14/70-2-T $763,930.00 $0.00 $0.00
UHF - High Power Top Mount (200-1000 kW), Two Station broadband panel antenna, horizontally polarized $547,000.00 $0.00 WAVE/Raycom Media submitting for full reimbursement N/A N/A
Combiner output splitting/switching for dual feed lines, if applicable $126,000.00 $0.00 WAVE/Raycom Media submitting for full reimbursement N/A N/A
New combiner, cost per channel (without antenna) $84,200.00 $0.00 WAVE/Raycom Media submitting for full reimbursement N/A N/A
Sweep test of existing antenna $6,730.00 $0.00 WAVE/Raycom Media submitting for full reimbursement N/A N/A

Components

Information not provided.

Cost Information

Back to Top

Transmission Line

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $220,400.00 $0.00 N/A $0.00 N/A
Total for all systems $3,517,325.86 $2,028,088.77 N/A $1,857,020.61 N/A
Interim Transmission Line $220,400.00 $0.00 $0.00
Rigid Transmission Line - copper, 6 1/8" broadband $220,400.00 $0.00 WAVE/Raycom Media submitting for full reimbursement N/A N/A
Primary Transmission Line $0.00 $0.00 $0.00

Components

Information not provided.

Cost Information

Back to Top

Tower Equipment and Rigging Costs

Information not provided.

Cost Information

Back to Top

Outside Professional Services

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $179,033.52 $118,540.24 N/A $115,095.68 N/A
Total for all systems $3,517,325.86 $2,028,088.77 N/A $1,857,020.61 N/A
Outside Professional Services $179,033.52 $118,540.24 $115,095.68
Non-Catalog legal expenses $37,363.52 $37,363.52 Non-Catalog expenses for legal advice and services, including financial/reimbursement review, transition reporting, transition procedures, and other transition-related issues $37,363.52 -
Prepare engineering for Program Test Authority Application $1,950.00 $1,950.00 per invoice $1,950.00 N/A
Transmitter Site Survey $20,600.00 $20,600.00 Transmitter planning survey & transmitter building drawings quote attached $20,600.00 N/A
Comprehensive coverage verification via field study, if needed $84,200.00 $37,016.53 per quotes and invoices $33,571.97 N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $3,680.00 $4,151.60 per invoices $4,151.60 N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $0.00 N/A N/A N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $3,818.63 N/A $3,818.63 N/A
Prepare request for Special Temporary Authorization $2,050.00 $450.00 N/A $450.00 N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,580.00 $625.00 N/A $625.00 N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,155.00 $1,800.00 N/A $1,800.00 N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $8,675.00 see invoices $8,675.00 Increased cost due to channel 14 assignment
Address transition timing and coordination issues w/ other stations and wireless $2,630.00 $0.00 N/A N/A N/A
Prepare and or review reimbursement form $2,630.00 $2,089.96 N/A $2,089.96 N/A
Attorney Fees - Negotiation of lease and other matters for shared locations $4,210.00 $0.00 N/A N/A N/A

Components

Actual Information Description File Name
Non-Catalog legal expenses

Component Description:
WLKY non-catalog legal 5
Amount:
$5,816.80

Component Description:
WLKY non-catalog legal 4
Amount:
$6,506.00

Component Description:
WLKY non-catalog legal 7
Amount:
$2,913.50

Component Description:
WLKY non-catalog legal 6
Amount:
$797.00

Component Description:
WLKY non-catalog legal 8
Amount:
$157.50

Component Description:
WLKY non-catalog legal 1
Amount:
$8,590.70

Component Description:
WLKY non-catalog legal 2
Amount:
$3,690.02

Component Description:
WLKY non-catalog legal 3
Amount:
$8,892.00
Prepare engineering for Program Test Authority Application

Component Description:
WLKY RF consulting for Program Test Authority
Amount:
$1,950.00
Transmitter Site Survey

Component Description:
WLKY Field Service, GatesAir, 6/1/2017, $20,600
Amount:
$20,600.00
Comprehensive coverage verification via field study, if needed

Component Description:
WLKY signal verification 2-1
Amount:
$8,815.44

Component Description:
WLKY signal verification
Amount:
$17,916.53

Component Description:
WLKY signal verification 2-2
Amount:
$6,840.00
Attorney Fees - Prepare and File request for Special Temporary Authorization

Component Description:
WLKY Prepare and File request for STA 3
Amount:
$2,521.20

Component Description:
WLKY Prepare and File request for STA 1
Amount:
$132.00

Component Description:
WLKY Prepare and File request for STA 2
Amount:
$1,498.40
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application

Component Description:
WLKY Prepare and File FCC Form 2100, Construction Permit Application 2
Amount:
$1,054.53

Component Description:
WLKY Prepare and File FCC Form 2100, Construction Permit Application
Amount:
$2,764.10
Prepare request for Special Temporary Authorization

Component Description:
WLKY engineering for STA
Amount:
$450.00
Prepare engineering section of FCC Form 2100 (main), License to Cover Application

Component Description:
WLKY engineering license to cover 2
Amount:
$375.00

Component Description:
WLKY RF consulting for license to cover
Amount:
$250.00
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
WLKY RF consulting - prepare engineering for CP invoice
Amount:
$1,800.00
Perform engineering study for new channel assignment and antenna development

Component Description:
WLKY RF consulting-channel 14 issues
Amount:
$1,837.50

Component Description:
WLKY interim antenna ch26
Amount:
$625.00

Component Description:
WLKY RF Consulting engineering study for new channel assignment invoice 3
Amount:
$3,800.00

Component Description:
WLKY RF Consulting engineering study for new channel assignment invoice 2
Amount:
$687.50

Component Description:
WLKY interim antenna ch14
Amount:
$100.00

Component Description:
WLKY RF Consulting engineering study for new channel assignment invoice 1
Amount:
$1,625.00
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Prepare and or review reimbursement form

Component Description:
WLKY Prepare and/or review reimbursement Form 399 4
Amount:
$141.00

Component Description:
WLKY Prepare and/or review reimbursement Form 399 3
Amount:
$94.00

Component Description:
WLKY Prepare and/or review reimbursement Form 399 6
Amount:
$262.50

Component Description:
WLKY Prepare and/or review reimbursement Form 399 5
Amount:
$105.00

Component Description:
WLKY Prepare and/or review reimbursement Form 399 7
Amount:
$105.00

Component Description:
WKLY Prepare and/or review reimbursement Form 399
Amount:
$1,082.40

Component Description:
WLKY Prepare and/or review reimbursement Form 399 2
Amount:
$300.06
Attorney Fees - Negotiation of lease and other matters for shared locations Information not provided.

Cost Information

Back to Top

Other Expenses

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $59,912.21 $52,317.21 N/A $52,317.21 N/A
Total for all systems $3,517,325.86 $2,028,088.77 N/A $1,857,020.61 N/A
Other Expenses $59,912.21 $52,317.21 $52,317.21
Land Mobile Notification $9,400.00 $9,400.00 needed to fulfill FCC requirement to notify land mobile users of the potential interference from channel 14. Quote attached. $9,400.00 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 $2,710.40 $2,710.40 per DTV Notifications invoice $2,710.40 N/A
Develop and air announcement of upcoming channel change $0.00 $0.00 N/A N/A N/A
Equipment Storage $7,302.75 $7,302.75 Additional storage at transmitter site $7,302.75 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $836.36 $836.36 disposal costs $836.36 N/A
FCC Filing Fees - Special Temporary Authorization request $195.00 $400.00 two STAs and price increase $400.00 N/A
FCC Filing Fees - Form 2100 license to cover application $335.00 $335.00 N/A $335.00 N/A
in-house labor $23,373.24 $23,373.24 in-house labor directly related to station's repack $23,373.24 N/A
DTV Medical Facility Notification $11,550.00 $3,750.00 N/A $3,750.00 N/A

Components

Actual Information Description File Name
Land Mobile Notification

Component Description:
WLKY land-mobile notification invoice 2
Amount:
$4,700.00

Component Description:
WLKY land-mobile notification 50% deposit
Amount:
$4,700.00
Contract Labor

Component Description:
WLKY accounting labor
Amount:
$4,209.46
MVPD Notification of Channel Change

Component Description:
WLKY MVPD notification
Amount:
$2,710.40
Develop and air announcement of upcoming channel change Information not provided.
Equipment Storage

Component Description:
WLKY storage container
Amount:
$7,302.75
Disposal Costs (for equipment and other waste, net of any salvage value)

Component Description:
WLKY glycol disposal
Amount:
$836.36
FCC Filing Fees - Special Temporary Authorization request

Component Description:
WLKY STA 1 fee
Amount:
$200.00

Component Description:
WKLY STA 2 fee
Amount:
$200.00
FCC Filing Fees - Form 2100 license to cover application

Component Description:
WLKY main license to cover fee
Amount:
$335.00
in-house labor

Component Description:
WLKY in-house accounting labor 1
Amount:
$5,709.60

Component Description:
WLKY in-house labor 6
Amount:
$717.93

Component Description:
WLKY in-house labor 5
Amount:
$1,577.52

Component Description:
WLKY in-house labor 2
Amount:
$2,340.79

Component Description:
WLKY in-house labor 3
Amount:
$4,952.15

Component Description:
WLKY in-house labor 4
Amount:
$8,075.25
DTV Medical Facility Notification

Component Description:
WLKY medical notification invoice
Amount:
$3,750.00

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $3,517,325.86 $2,028,088.77 $1,857,020.61

Reimbursement Status

Back to Top
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. No

Certification

Back to Top
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.

  1. The Authorized Person signing below certifies that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.

  2. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.

  3. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.

  4. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD).

  5. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.

  6. The above-named entity certifies that it will maintain and provide to the Commission detailed records, including receipts, of all costs eligible for reimbursement actually incurred.

  7. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.

  8. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

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


07/02/2021

Certification

Back to Top
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).

  1. The Authorized Person signing below certifies and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.

  2. The above-named entity certifies that the statements in this form and attached documentation are true, complete, and correct.

  3. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.

  4. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.

  5. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (full power and Class A stations) and/or otherwise modify a television station’s facility as a result of the spectrum repack (LPTV/TV Translator stations); or to minimize service disruption resulting from a repacked television station (FM stations); or to continue to carry the signal of a broadcaster that changes channels (MVPD) .

  6. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.

  7. The above-named entity certifies that the cost information/documents submitted reflect costs actually incurred.

  8. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.

  9. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a prerequisite for obtaining the payments herein requested.

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


07/02/2021

Certification

Back to Top
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.

  1. The Authorized Person signing below certifies and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.

  2. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.

  3. The above-named entity certifies that all costs identified as "actual costs" herein accurately represent the costs actually paid by the above-named entity, including any discounts, refunds, or rebates.

  4. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.

  5. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.

  6. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

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


07/02/2021

Attachments

Back to Top