| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
Scripps Broadcasting Holdings LLC |
Dave Giles 312 Walnut Street 28th Floor Cincinnati, OH 45202 United States |
+1 (513) 977-3000 | DAVE.GILES@SCRIPPS.COM | Corporation |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
Ray Thurber E.W. Scripps Media |
312 Walnut St. Suite 2800 Cincinnati, OH 45202 United States |
+1 (513) 898-4050 | ray.thurber@scripps.com |
| Question | Response |
|---|---|
| Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. | Yes |
| Briefly describe transition plan | WGNT current leased tower will not pass Rev G without major upgrades. ATC the tower owner, wants to forgo upgrades an move WGNT to share antenna on alternate site. WGNT will replace its transmitter |
| Question | Response |
|---|---|
| Sharee Station Facility ID | 40759 |
| Call Sign | WTVZ-TV |
| Type | Commercial |
| Licensee Name | WTVZ LICENSEE, LLC |
| Status | LICENSED |
| DTS | No |
| Community of License | NORFOLK, VA |
| Pre-auction RF Channel | 33 |
| Post-auction RF Channel | 33 |
| Neilsen DMA | Norfolk-Portsmth-Newpt Nws |
| Network Affiliation |
| Question | Response |
|---|---|
| Sharee Station Facility ID | 47401 |
| Call Sign | WTKR |
| Type | Commercial |
| Licensee Name | SCRIPPS BROADCASTING HOLDINGS LLC |
| Status | LICENSED |
| DTS | No |
| Community of License | NORFOLK, VA |
| Pre-auction RF Channel | 16 |
| Post-auction RF Channel | 16 |
| Neilsen DMA | Norfolk-Portsmth-Newpt Nws |
| Network Affiliation |
| Question | Response |
|---|---|
| Sharee Station Facility ID | 25932 |
| Call Sign | WHRO-TV |
| Type | Noncommercial Educational |
| Licensee Name | Hampton Roads Educational Telecommunications Association, Inc. |
| Status | LICENSED |
| DTS | No |
| Community of License | HAMPTON-NORFOLK, VA |
| Pre-auction RF Channel | 31 |
| Post-auction RF Channel | 31 |
| Neilsen DMA | NORFOLK-PORTSMTH-NEWPT NWS |
| Network Affiliation |
| Question | Response |
|---|---|
| Sharee Station Facility ID | 67077 |
| Call Sign | WPXV-TV |
| Type | Commercial |
| Licensee Name | ION MEDIA LICENSE COMPANY, LLC |
| Status | LICENSED |
| DTS | No |
| Community of License | NORFOLK, VA |
| Pre-auction RF Channel | 32 |
| Post-auction RF Channel | 32 |
| Neilsen DMA | Norfolk-Portsmth-Newpt Nws |
| Network Affiliation |
| Question | Response |
|---|---|
| Sharee Station Facility ID | 82574 |
| Call Sign | WTPC-TV |
| Type | Commercial |
| Licensee Name | TRINITY BROADCASTING OF TEXAS, INC. |
| Status | LICENSED |
| DTS | No |
| Community of License | VIRGINIA BEACH, VA |
| Pre-auction RF Channel | 7 |
| Post-auction RF Channel | 7 |
| Neilsen DMA | Norfolk-Portsmth-Newpt Nws |
| Network Affiliation |
| Section | Question | Response |
|---|---|---|
| Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Transmitter Description | Type of change | Purchase New |
| Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is this transmitter currently shared with another station? | No | |
| Is this transmitter currently in operating condition? | Yes | |
| Existing Transmitter Manufacturer and Type | Manufacturer | |
| Model | SigmaCD -P2 | |
| Year | 2002 | |
| Type | Inductive Output Tube | |
| IOT Power Type | Two | |
| Power Capacity | 50 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Manufacturer | ||
| Model | ULXTE-90 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 56.4 kW | |
| Justification for New Transmitter | Current transmitter can not be re-tuned and if it could moving to the new site would be cost prohibitive. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | Yes |
| Switchgear (industrial 800 amp) | Yes | |
| Transformer (480V) | No | |
| Power | N/A | |
| Rigid Conduit and Wiring | Yes | |
| Size | 2 inches | |
| Length | 100.0 feet | |
| Other Electrical Service | Yes | |
| Description | Connection of transformers and other electrical services | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
| Type | Heating and Cooling | |
| Size | 25 tons | |
| Other Size | N/A | |
| Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | Yes |
| Size | 1500.0 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 |
|---|---|
Disposal removal |
Remove old transmitter per lease |
Primary Transmitter - HVAC |
2 12.5 ton A/C split units for primary transmitter, separate from combiner system HVAC |
| Section | Question | Response |
|---|---|---|
| Antenna Related Expenses | Do you have antenna related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Antenna Description | Type of change | Lease New |
| Antenna Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is the existing antenna shared with another station or stations? | No | |
| Is the existing antenna directional? | No | |
| Is antenna in operating condition? | Yes | |
| Is antenna located on or in close proximity to an antenna farm? | 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: | 800.0 kW | |
| Manufacturer | ||
| Model | TFU-30DSC-R04 | |
| Year | 2002 |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Primary (Main) |
| Description of Use | N/A | |
| Change Type | Lease New | |
| Is this a request for upgraded equipment? | Yes | |
| Ownership | Leased | |
| Owner | American Tower | |
| Is antenna shared? | Yes | |
| 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 | Broadband Panel | |
| Number of Stations Supported | 4 | |
| Number of Panels/Bays | 14 | |
| Lower Limit | 470.00 MHz | |
| Upper Limit | 700.00 MHz | |
| Design power capacity in use | 80.0 % | |
| Other Antenna Type | N/A | |
| ERP: | 570.0 kW | |
| Manufacturer | ||
| Model | PEP70E | |
| Year | 2020 | |
| Justification for New Antenna | Current antenna will not work on assigned channel. Moving to a leased antenna on another tower |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
| Type | New | |
| Number of channels supported | 4 | |
| Frequencies of channels supported | RF channel | |
| Frequency | N/A | |
| Do you need a combiner output splitter/switcher for dual feed lines? | Yes | |
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
| Broadband or Single Channel? | Broadband | |
| Feed Line Size | 8 3/16 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 |
| RF Channel Number |
|---|
| 33 |
| 31 |
| 16 |
| 20 |
| Name | Description |
|---|---|
Primary Antenna - New Combiner Installation |
Primary Antenna - New Combiner Installation |
Removal Disposal |
Removal of antenna form current site |
| 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 | Lease New |
| Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is the existing transmission line shared with another station or stations? | No | |
| Is Transmission Line in operating condition? | Yes | |
| Existing Transmission Line Manufacturer and Type | Manufacturer | |
| Type | Rigid | |
| Diameter | 8 3/16 inches | |
| Other Diameter | N/A | |
| Segment Length | 20 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 1000 feet per run |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Primary (Main) |
| Description of Use | N/A | |
| Change Type | Lease New | |
| Is this a request for upgraded equipment? | No | |
| Type | Rigid | |
| Diameter | 8 3/16 inches | |
| Other Diameter | N/A | |
| Segment Length | Broadband | |
| Other Segment Length | N/A | |
| Number of parallel runs | 2 | |
| Length | 1300 feet per run | |
| Justification for New Transmission Line | Moving to another site. |
| Name | Description |
|---|---|
Primary Transmission Line - Nitrogen Generator |
Primary Transmission Line - Nitrogen Generator |
Primary Transmission Line - Other Expenses |
Primary Transmission Line - Other Expenses |
| Section | Question | Response |
|---|---|---|
| Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Tower Description | Type of change | Modify Existing |
| Tower Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Leased | |
| Is this tower consider Complex? | Candelabra | |
| Is this tower currently shared with any other stations? | Yes | |
| One or more FM, AM or TV radio broadcaster(s) | Yes | |
| Others Types of Users | No | |
| Is tower documented for structural analysis? | Yes | |
| Is tower compliant with Rev G? | Unknown | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1057874 | |
| Coordinates (NAD83) | Latitude (NAD83) | 36° 48' 31.8" N- |
| Longitude (NAD83) | 076° 30' 11.3" W- | |
| Overall Structure Height | 1258.84 feet | |
| Support Structure Height | 1254.91 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 22.97 feet | |
| Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
| Tower Owner | American Towers, LLC | |
| Date Constructed | 02/03/2006 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 40755 | WNVZ | FM |
| 25940 | WHRO-FM | FM |
| 4627 | KBCS | FM |
| 47401 | WTKR | DTV |
| 82574 | WTPC-TV | DTV |
| 67077 | WPXV-TV | DTV |
| 25933 | WHRV | FM |
| 40759 | WTVZ-TV | DTV |
| 25932 | WHRO-TV | DTV |
| Section | Question | Response |
|---|---|---|
| Engineering Study | Please what type of engineering study is required, if any: | Study needed for undocumented/poorly documented tower |
| Tower Reinforcements | Please select whether tower reinforcements are needed: | Minor Reinforcements needed |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | Candelabra |
| Helicopter Services Required | Are helicopter services required? | Yes |
| Name | Description |
|---|---|
Existing Primary Tower - Tower Permit Drawing Package |
Existing Primary Tower - Tower Permit Drawing Package |
Existing Primary Tower - Ground and Building Drawing Package |
Existing Primary Tower - Ground and Building Drawing Package |
Structural engineering tower load study for a documented tower with candelabra |
Structural engineering tower load study for a documented tower with candelabra |
Removal of current |
Remove current antenna system from tower per lease |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 100 | |
| Explanation | Landlord Management services | |
| 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 | No |
| RF exposure measurements | Yes | |
| Additional Field Engineering Service | No | |
| Number of Days | N/A | |
| Justification | N/A |
| Name | Description |
|---|---|
Site Coordination Meeting |
Site Coordination Meeting |
Field Engineering Services - RF System Test |
Field Engineering Services - RF System Test |
| Section | Question | Response |
|---|---|---|
| AM Pattern Disturbance | Is an Impact Study needed? | No |
| Is Remediation needed? | No | |
| Facility Expenses | Name | N/A |
| Other Distributed Transmission System Expenses Not listed | N/A | |
| Name | N/A | |
| Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
| Permit and Filing Costs | Local Zoning | Yes |
| Non-zoning permits | No | |
| BLM or NFS Coordination | No | |
| FCC Construction Permit Minor Change | No | |
| FCC License to Cover Application | Yes | |
| FCC Special Temporary Authority Application | Yes | |
| Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
| Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
| Does this relocation require Equipment Storage? | Yes | |
| Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | Yes | |
| Does this relocation require MVPD Notification of a Channel Change? | Yes |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $3,494,554.00 | $1,848,836.30 | N/A | $1,029,846.26 | N/A |
| Total for all systems | $6,723,358.46 | $3,159,733.03 | N/A | $2,202,475.60 | N/A |
| Primary Transmitter ULXTE-90 | $3,494,554.00 | $1,848,836.30 | $1,029,846.26 | ||
| Primary Transmitter - HVAC | $20,430.00 | $20,430.00 | Please see Cii Engineered Systems, Inc. Proposal 03-22-2019 & Invoice #21027B and note that estimated cost is 50% of proposal amount due to split cost with WTKR | N/A | N/A |
| Disposal removal | $25,000.00 | $25,000.00 | N/A | $7,305.00 | N/A |
| Other -- Building Addition Size: 1500.0 | $3,478.67 | $3,478.67 | Please see American Tower Customer Project Cost Estimation WGNT Main Norfolk Tall Tower 10152 | $3,478.67 | N/A |
| Other -- HVAC Service Type: H Size:25 (Other) | $34,614.33 | $34,614.33 | Please see Estimated Cost Justification WGNT-110-1st Primary Transmitter - 25 Ton System v0 | $34,614.33 | N/A |
| Other Electrical Service: Connection of transformers and other electrical services | $94,831.00 | $94,831.00 | Please see Tri-Star Electric proposal dated 7-30-19 | $94,831.00 | N/A |
| 2" Rigid Conduit and Wiring (Cost per foot) | $2,600.00 | $2,500.00 | N/A | N/A | N/A |
| Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | $15,721.50 | N/A |
| Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $13,700.00 | N/A | N/A | N/A |
| UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW | $1,788,000.00 | $1,048,397.20 | Please see attached GatesAir Quotes Q-87642, Q-87778, Q-87877, and Q-78561 | $304,310.66 | N/A |
| UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $569,585.10 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $569,585.10 | N/A |
| Actual Information Description | File Name |
|---|---|
| Primary Transmitter - HVAC | Information not provided. |
| Disposal removal | |
| Other -- Building Addition Size: 1500.0 | |
| Other -- HVAC Service Type: H Size:25 (Other) | |
| Other Electrical Service: Connection of transformers and other electrical services | |
| 2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
| Switchgear - industrial 800 amp | |
| Service entrance 3 phase/800 amp/208 volt | Information not provided. |
| UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW | |
| UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,364,213.33 | $356,071.66 | N/A | $261,891.10 | N/A |
| Total for all systems | $6,723,358.46 | $3,159,733.03 | N/A | $2,202,475.60 | N/A |
| Primary Antenna PEP70E | $1,364,213.33 | $356,071.66 | $261,891.10 | ||
| Removal Disposal | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
| Primary Antenna - New Combiner Installation | $13,333.33 | $13,333.33 | Please see American Tower Customer Project Cost Estimation WGNT Main Norfolk Tall Tower 10152 | $9,999.99 | N/A |
| Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | $18,950.00 | $13,188.33 | Please see Estimated Cost Justification WGNT-210-Primary Antenna - Elbow Complex, 8 3:16", Broadband v0 | $13,188.33 | N/A |
| Combiner output splitting/switching for dual feed lines, if applicable | $126,000.00 | $20,000.00 | N/A | N/A | N/A |
| New combiner, cost per channel (without antenna) | $84,200.00 | $80,000.00 | WGNT share of combiner with installation | $65,589.98 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $5,000.00 | N/A |
| UHF - High Power Top Mount (200-1000 kW), Four Station broadband panel antenna, elliptically or circularly polarized | $1,090,000.00 | $198,150.00 | WGNT’s share of antenna costs - please see attached ATC Cost Estimate WGNT Main Norfolk Tall Tower 10152 | $168,112.80 | N/A |
| Actual Information Description | File Name |
|---|---|
| Removal Disposal | Information not provided. |
| Primary Antenna - New Combiner Installation | |
| Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | |
| Combiner output splitting/switching for dual feed lines, if applicable | Information not provided. |
| New combiner, cost per channel (without antenna) | |
| Sweep test of existing antenna | |
| UHF - High Power Top Mount (200-1000 kW), Four Station broadband panel antenna, elliptically or circularly polarized |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,050,975.00 | $320,703.29 | N/A | $320,703.29 | N/A |
| Total for all systems | $6,723,358.46 | $3,159,733.03 | N/A | $2,202,475.60 | N/A |
| Primary Transmission Line | $1,050,975.00 | $320,703.29 | $320,703.29 | ||
| Primary Transmission Line - Other Expenses | $8,793.00 | $8,793.00 | Please see Dielectric Order Confirmation #1932085 & Invoice #825006.pdf | $8,793.00 | N/A |
| Rigid Transmission Line - copper, 8 3/16" broadband | $1,037,400.00 | $307,128.29 | per Estimated Cost Justification WGNT-310-Primary Transmission Line - 8 3_16- Rigid Copper, Broadband v1 | $307,128.29 | N/A |
| Primary Transmission Line - Nitrogen Generator | $4,782.00 | $4,782.00 | Please see American Tower Customer Project Cost Estimation WGNT Main Norfolk Tall Tower 10152 | $4,782.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Primary Transmission Line - Other Expenses | |
| Rigid Transmission Line - copper, 8 3/16" broadband | |
| Primary Transmission Line - Nitrogen Generator |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $676,559.16 | $408,891.83 | N/A | $407,716.81 | N/A |
| Total for all systems | $6,723,358.46 | $3,159,733.03 | N/A | $2,202,475.60 | N/A |
| Primary Tower GTOWER | $676,559.16 | $408,891.83 | $407,716.81 | ||
| Removal of current | $0.00 | $0.00 | costs from this category have been combined with Tower Rigging - Complex Tower category | N/A | N/A |
| Existing Primary Tower - Ground and Building Drawing Package | $4,700.00 | $4,700.00 | Please see American Tower Customer Project Cost Estimation WGNT Main Norfolk Tall Tower 10152 | $3,525.00 | N/A |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $8,266.67 | Please see American Tower Customer Project Cost Estimation WGNT Main Norfolk Tall Tower 10152 | $8,266.67 | N/A |
| Structural engineering tower load study for a documented tower with candelabra | $6,333.33 | $6,333.33 | Please see American Tower Customer Project Cost Estimation WGNT Main Norfolk Tall Tower 10152 | $6,333.33 | N/A |
| Minor tower reinforcement/modifications | $158,000.00 | $79,953.33 | Please see American Tower Customer Project Cost Estimation WGNT Main Norfolk Tall Tower 10152 | $79,953.33 | N/A |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $249,412.67 | Please see Estimated Cost Justification WGNT-410-Existing Primary Tower - Tower Rigging, Complex Tower v0 | $249,412.65 | N/A |
| Tower Helicopter Lift | $55,525.83 | $55,525.83 | Please see American Tower Customer Project Cost Estimation WGNT Main Norfolk Tall Tower 10152 | $55,525.83 | N/A |
| Existing Primary Tower - Tower Permit Drawing Package | $4,700.00 | $4,700.00 | Please see American Tower Customer Project Cost Estimation WGNT Main Norfolk Tall Tower 10152 | $4,700.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Removal of current | Information not provided. |
| Existing Primary Tower - Ground and Building Drawing Package | |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | |
| Structural engineering tower load study for a documented tower with candelabra | |
| Minor tower reinforcement/modifications | |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
| Tower Helicopter Lift | |
| Existing Primary Tower - Tower Permit Drawing Package |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $80,103.33 | $165,584.71 | N/A | $132,494.51 | N/A |
| Total for all systems | $6,723,358.46 | $3,159,733.03 | N/A | $2,202,475.60 | N/A |
| Outside Professional Services | $80,103.33 | $165,584.71 | $132,494.51 | ||
| Project management of the transition | $15,800.00 | $102,317.45 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $102,317.45 | x |
| Field Engineering Services - RF System Test | $5,000.00 | $5,000.00 | Please see American Tower Customer Project Cost Estimation WGNT Main Norfolk Tall Tower 10152 | $5,000.00 | N/A |
| Site Coordination Meeting | $3,333.33 | $3,333.33 | Please see American Tower Customer Project Cost Estimation WGNT Main Norfolk Tall Tower 10152 | $3,333.33 | N/A |
| RF Exposure Measurements | $21,050.00 | $20,000.00 | N/A | N/A | N/A |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,332.80 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $3,332.80 | N/A |
| Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $8,967.80 | Please see WGNT Attorney - Other Matters Budget Revision Justification Letter.pdf The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $8,967.80 | N/A |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $1,800.00 | N/A | $684.80 | N/A |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $2,000.00 | N/A | N/A | N/A |
| Prepare request for Special Temporary Authorization | $2,050.00 | $1,500.00 | N/A | $525.00 | N/A |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | N/A | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $5,000.00 | N/A |
| Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $3,333.33 | Please see American Tower Customer Project Cost Estimation WGNT Main Norfolk Tall Tower 10152 | $3,333.33 | N/A |
| Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Project management of the transition | |
| Field Engineering Services - RF System Test | |
| Site Coordination Meeting | |
| RF Exposure Measurements | Information not provided. |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | |
| Attorney Fees - Negotiation of lease and other matters for shared locations | |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | Information not provided. |
| Prepare request for Special Temporary Authorization | |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
| Perform engineering study for new channel assignment and antenna development | |
| Address transition timing and coordination issues w/ other stations and wireless | |
| Prepare and or review reimbursement form | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $56,953.64 | $59,645.24 | N/A | $49,823.63 | N/A |
| Total for all systems | $6,723,358.46 | $3,159,733.03 | N/A | $2,202,475.60 | N/A |
| Other Expenses | $56,953.64 | $59,645.24 | $49,823.63 | ||
| Develop and air announcement of upcoming channel change | $0.00 | $0.00 | N/A | N/A | N/A |
| Equipment Storage | $5,000.00 | $5,000.00 | N/A | $2,735.12 | N/A |
| Equipment Delivery and Handling Charges | $15,000.00 | $15,000.00 | N/A | $8,443.27 | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $14,913.00 | $14,913.00 | per Tri-Star Electric, Inc. proposals dated February 2, 2021 and July 1, 2020 | $14,913.00 | N/A |
| Local Zoning | $2,000.00 | $2,000.00 | N/A | $1,000.00 | N/A |
| FCC Filing Fees - Special Temporary Authorization request | $195.00 | $200.00 | Please see Invoice WGNT Cooley 2218716 | $200.00 | N/A |
| FCC Filing Fees - Form 2100 license to cover application | $335.00 | $335.00 | Please see Invoice WGNT Cooley 2225064 | $335.00 | N/A |
| DTV Medical Facility Notification | $11,550.00 | $14,236.60 | See Estimated Cost Justification WGNT-610-Medical Facility Notifications V0 | $14,236.60 | N/A |
| MVPD Notification of Channel Change | $7,960.64 | $7,960.64 | Estimated Cost Justification WGNT-610-MVPD Notifications v0 | $7,960.64 | N/A |
| Actual Information Description | File Name |
|---|---|
| Develop and air announcement of upcoming channel change | Information not provided. |
| Equipment Storage | |
| Equipment Delivery and Handling Charges | |
| Disposal Costs (for equipment and other waste, net of any salvage value) | |
| Local Zoning | |
| FCC Filing Fees - Special Temporary Authorization request | |
| FCC Filing Fees - Form 2100 license to cover application | |
| DTV Medical Facility Notification | |
| MVPD Notification of Channel Change |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $6,723,358.46 | $3,159,733.03 | $2,202,475.60 |
| Question | Response |
|---|---|
| The facility has ceased operating on its pre-auction channel. | Yes |
| Construction of final facilities or all necessary modifications are complete. | Yes |
| All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. | Yes |
| Section | Question | Response |
|---|---|---|
| Submission of Estimated Expenses Statements | WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT. |
|
| I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Sravan Reddy Senior Director, General Accounting 03/21/2022 |
| Section | Question | Response |
|---|---|---|
| Submission of Actual Cost Documentation Statements | WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733). |
|
| I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Sravan Reddy Senior Director, General Accounting 03/21/2022 |
| Section | Question | Response |
|---|---|---|
| Submission of Final Allocation or Accounting Information Statements | WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT. |
|
| I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Sravan Reddy Senior Director, General Accounting 03/21/2022 |
