| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
SCRIPPS BROADCASTING HOLDINGS LLC Doing Business As: SCRIPPS MEDIA, INC. |
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 Vice President / Engineering SCRIPPS BROADCASTING HOLDINGS LLC |
Ray Thurber 312 Walnut St. Cincinnati, OH 45202 United States |
+1 (248) 827-9202 | 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. | No |
| Briefly describe transition plan | WXYZ must replace its main and auxiliary antenna and main and auxiliary transmitter in order to move it its new channel. See attached narrative for a more detailed explanation. |
| 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 | Auxiliary | |
| 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 CD | |
| Year | 1998 | |
| Type | Inductive Output Tube | |
| IOT Power Type | Two | |
| Power Capacity | 40.5 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Auxiliary (Backup) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Manufacturer | ||
| Model | ULXTE-50 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 31.7 kW | |
| Justification for New Transmitter | Current transmitter is no longer supported by the manufacturer except for maintenance. Available parts are in very limited supply and in some cases are no longer available. Manufacturer says it cannot be re-tuned. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | No | |
| Power | N/A | |
| Rigid Conduit and Wiring | No | |
| Size | N/A | |
| Length | N/A | |
| Other Electrical Service | Yes | |
| Description | Necessary switchgear, transformer, conduit, wiring and fuse disconnects as quoted by electrical contractor. | |
| 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 |
| 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 | Visionary DT | |
| Year | 2007 | |
| Type | Inductive Output Tube | |
| IOT Power Type | Two | |
| Power Capacity | 40.5 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Manufacturer | ||
| Model | ULXTE-100 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 58.2 kW | |
| Justification for New Transmitter | Current Axcera transmitter is orphaned and no longer supported by the manufacturer. Available parts are in very limited supply and in some cases are no longer available. It cannot be re-tuned. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | No | |
| Power | N/A | |
| Rigid Conduit and Wiring | No | |
| Size | N/A | |
| Length | N/A | |
| Other Electrical Service | Yes | |
| Description | Necessary switchgear, transformer, conduit, wiring and fuse disconnects as quoted by electrical contractor. | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
| Type | Cooling Only | |
| Size | 30 tons | |
| Other Size | N/A | |
| Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
| Size | N/A | |
| Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
| Is a channel 14 Mask Filer needed? | N/A | |
| Is additional field engineering time needed? | N/A | |
| Number of Days | N/A |
| Section | Question | Response |
|---|---|---|
| Antenna Related Expenses | Do you have antenna related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Antenna Description | Type of change | Purchase New |
| Antenna Use | Auxiliary (Backup) | |
| Description of Use | Auxiliary | |
| 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: | 670.0 kW | |
| Manufacturer | ||
| Model | TFU-30DSC-RC | |
| Year | 1998 |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Auxiliary (Backup) |
| Description of Use | Auxiliary | |
| 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 | Side Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Horizontal | |
| Type | Slotted Coaxial | |
| Number of Stations Supported | N/A | |
| Number of Panels/Bays | N/A | |
| Lower Limit | N/A | |
| Upper Limit | N/A | |
| Design power capacity in use | N/A | |
| Other Antenna Type | N/A | |
| ERP: | 482.0 kW | |
| Manufacturer | ||
| Model | TFU-30DSC-RC | |
| Year | 2019 | |
| Justification for New Antenna | Existing main antenna is a coaxial slot antenna that is channel specific and cannot be reused on the new channel. |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | No |
| Type | ||
| Number of channels supported | N/A | |
| Frequencies of channels supported | N/A | |
| Frequency | N/A | |
| Do you need a combiner output splitter/switcher for dual feed lines? | N/A | |
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | 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 |
| 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 | Horizontal | |
| Type | Slotted Coaxial | |
| Number of Stations Supported | N/A | |
| Number of Panels | N/A | |
| Design power capacity in use | N/A | |
| Lower Limit | N/A | |
| Upper Limit | N/A | |
| Other Antenna Type | N/A | |
| ERP: | 1000.0 kW | |
| Manufacturer | ||
| Model | TFU-26GTH-R 6C40 | |
| 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? | Yes | |
| Ownership | Owned | |
| Owner | N/A | |
| Is antenna shared? | No | |
| Is antenna directional? | Yes | |
| Will antenna be located on or in close proximity to an antenna farm? | No | |
| New Antenna Manufacturer and Types | Class | Full Power |
| Mounting | 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: | 765.0 kW | |
| Manufacturer | ||
| Model | TFU-22GTH/VP-R 6C140SP | |
| Year | 2019 | |
| Justification for New Antenna | Existing main antenna is a coaxial slot antenna that is channel specific and cannot be reused on the new channel. |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | |
| Type | ||
| Number of channels supported | N/A | |
| Frequencies of channels supported | N/A | |
| Frequency | N/A | |
| Do you need a combiner output splitter/switcher for dual feed lines? | N/A | |
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
| Broadband or Single Channel? | Single Channel | |
| Feed Line Size | 6 1/8 inches inches | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| Name | Description |
|---|---|
Michigan Sales Tax |
Michigan Sales Tax for Antenna Expenses |
| Section | Question | Response |
|---|---|---|
| Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Transmission Line Description | Type of change | Utilize Existing |
| Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is the existing transmission line shared with another station or stations? | No | |
| Is Transmission Line in operating condition? | Yes | |
| Existing Transmission Line Manufacturer and Type | Manufacturer | Dielectric |
| Type | Rigid | |
| Diameter | 6 1/8 inches | |
| Other Diameter | N/A | |
| Segment Length | 19 1/2 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 1078 feet per run |
| Name | Description |
|---|---|
Extension of Ice Bridge |
Need to add extension to existing ice bridge to cover new transmission line. |
Additional Transmission Line |
New transmitter must be located in another building due to lack of space in current transmitter building. 610 ft of additional transmission line is needed. Scripps plans to upgrade from 6-1/8" to 7-3/16" for this additional line. |
Michigan Sales Tax |
Michigan Sales Tax on Transmission Line Expenses |
| Section | Question | Response |
|---|---|---|
| Existing Transmission Line Description | Type of change | Utilize Existing |
| Use | Auxiliary (Backup) | |
| Description of Use | Auxiliary | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is the existing transmission line shared with another station or stations? | No | |
| Is Transmission Line in operating condition? | Yes | |
| Existing Transmission Line Manufacturer and Type | Manufacturer | Dielectric |
| Type | Rigid | |
| Diameter | 6 1/8 inches | |
| Other Diameter | N/A | |
| Segment Length | 19 1/2 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 1022 feet per run |
| 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? | Yes | |
| One or more FM, AM or TV radio broadcaster(s) | Yes | |
| Others Types of Users | No | |
| Is tower documented for structural analysis? | No | |
| Is tower compliant with Rev G? | Yes | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1002464 | |
| Coordinates (NAD83) | Latitude (NAD83) | 42° 28' 14.0" N- |
| Longitude (NAD83) | 083° 15' 01.0" W- | |
| Overall Structure Height | 1055.11 feet | |
| Support Structure Height | 989.16 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 664.36 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | SCRIPPS MEDIA, INC. | |
| Date Constructed | 12/22/2008 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 11278 | WRIF | FM |
| 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 |
|---|---|
PE Review of Rigging Plan |
Professional Engineering review of proposed rigging plan as required by ANSI/ASEE A10.48 and ANSI/TIA 322 standards. |
Michigan Sales Tax |
Michigan Sales Tax on Tower Expenses |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 595 | |
| Explanation | Project manager needed to manage all work at transmitter site required to transition to new channel (both the main and interim facilities). With the size of the current engineering staff, WXYZ cannot spare personnel to ensure these tasks are completed. | |
| Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
| Prepare engineering section of Form FCC Construction Permit Application | Yes | |
| For Auxiliary Facility | Yes | |
| For Main Facility | Yes | |
| Prepare engineering section of Form FCC License to Cover Application | Yes | |
| For Auxiliary Facility | Yes | |
| For Main Facility | Yes | |
| Prepare request for Special Temporary Authority | 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 | Yes | |
| 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 | No | |
| FAA Consultation (including preparation of FAA Form 7460) | No | |
| Negotiation of Lease and other Matter for Shared Locations | No | |
| Prepare or Review FCC Form 399 for Reimbursement | Yes | |
| Address transition timing and coordination issues w/ other stations and wireless providers | No | |
| 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 Survey |
GatesAir performed a site survey to access changes to facility as necessary to transition to new channel including, power and HVAC requirements, available transmitter room space and existing antenna and transmission line RF characteristics at new channel. |
Michigan Sales Tax |
Michigan Sales Tax on Professional Services Expenses |
| 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 | Yes | |
| BLM or NFS Coordination | No | |
| FCC Construction Permit Minor Change | Yes | |
| FCC License to Cover Application | Yes | |
| FCC Special Temporary Authority Application | No | |
| Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
| Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
| Does this relocation require Equipment Storage? | No | |
| 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 |
|---|---|
Employee Time |
Time needed by Scripps corporate and WXYZ employees to work on the transition to a new channel. |
Michigan Sales Tax |
Michigan Sales Tax on Other Expenses |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $4,936,680.00 | $2,879,706.00 | N/A | $1,030,019.07 | N/A |
| Total for all systems | $6,834,865.90 | $4,704,625.90 | N/A | $1,244,546.97 | N/A |
| Primary Transmitter ULXTE-100 | $3,470,750.00 | $1,413,776.00 | $1,030,019.07 | ||
| UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $539.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.***Please see WXYZ Primary Transmitter Revision Justification Cover Letter | $539.00 | Adding a note here for the invoice the invoice number is GO10004837/8-1 |
| Other Electrical Service: Necessary switchgear, transformer, conduit, wiring and fuse disconnects as quoted by electrical contractor. | $61,750.00 | $61,750.00 | N/A | N/A | N/A |
| Other -- HVAC Service Type: C Size:30 (Other) | $148,000.00 | $148,000.00 | Please see attached Kropf Estimate dated 8-24-20 | N/A | N/A |
| UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW | $1,788,000.00 | $1,203,487.00 | A ULXTE-72 transmitter is needed for coverage replication. See attached justification for larger transmitter. WXYZ is installing an upgraded ULXTE-100. | $1,029,480.07 | N/A |
| Auxiliary Transmitter ULXTE-50 | $1,465,930.00 | $1,465,930.00 | $0.00 | ||
| UHF - Liquid Cooled Solid State Transmitter 31.7 kW | $1,400,000.00 | $1,400,000.00 | N/A | $0.00 | N/A |
| Other Electrical Service: Necessary switchgear, transformer, conduit, wiring and fuse disconnects as quoted by electrical contractor. | $65,930.00 | $65,930.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | |
| Other Electrical Service: Necessary switchgear, transformer, conduit, wiring and fuse disconnects as quoted by electrical contractor. | Information not provided. |
| Other -- HVAC Service Type: C Size:30 (Other) | Information not provided. |
| UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW | |
| UHF - Liquid Cooled Solid State Transmitter 31.7 kW | Information not provided. |
| Other Electrical Service: Necessary switchgear, transformer, conduit, wiring and fuse disconnects as quoted by electrical contractor. | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $531,194.00 | $488,208.00 | N/A | $106,620.43 | N/A |
| Total for all systems | $6,834,865.90 | $4,704,625.90 | N/A | $1,244,546.97 | N/A |
| Primary Antenna TFU-22GTH/VP-R 6C140SP | $334,964.00 | $289,048.00 | $100,220.43 | ||
| Michigan Sales Tax | $26,434.00 | $26,434.00 | N/A | $617.88 | N/A |
| Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $10,298.00 | please see attached Dielectric Quote 700054CMZ-1 | $0.00 | N/A |
| UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $245,916.00 | Please see attached Dielectric Quote 700054CMZ-1, less the amount of the elbow complex. | $96,722.55 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | please see attached Dielectric Quote 700054CMZ-1 | $2,880.00 | N/A |
| Auxiliary Antenna TFU-30DSC-RC | $196,230.00 | $199,160.00 | $6,400.00 | ||
| UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized | $189,500.00 | $192,760.00 | Manufacturer cost is higher than Widelity number after consideration for side-mounts, elbow complex, swivel end and test transition. (See attached quote). | N/A | 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 |
|---|---|
| Michigan Sales Tax | |
| Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | |
| UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | |
| Sweep test of existing antenna | |
| UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized | Information not provided. |
| Sweep test of existing antenna |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $184,089.90 | $184,089.90 | N/A | $74,067.87 | N/A |
| Total for all systems | $6,834,865.90 | $4,704,625.90 | N/A | $1,244,546.97 | N/A |
| Primary Transmission Line | $184,089.90 | $184,089.90 | $74,067.87 | ||
| Michigan Sales Tax | $10,421.00 | $10,421.00 | N/A | $1,254.36 | N/A |
| Additional Transmission Line | $117,228.90 | $117,228.90 | N/A | $72,813.51 | N/A |
| Extension of Ice Bridge | $56,440.00 | $56,440.00 | N/A | N/A | N/A |
| Auxiliary Transmission Line | $0.00 | $0.00 | $0.00 |
| Actual Information Description | File Name |
|---|---|
| Michigan Sales Tax | |
| Additional Transmission Line | |
| Extension of Ice Bridge | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $773,750.00 | $740,950.00 | N/A | $0.00 | N/A |
| Total for all systems | $6,834,865.90 | $4,704,625.90 | N/A | $1,244,546.97 | N/A |
| Primary Tower TOWER | $773,750.00 | $740,950.00 | $0.00 | ||
| PE Review of Rigging Plan | $7,500.00 | $7,500.00 | N/A | N/A | N/A |
| Tall Tower (greater than 500') | $210,500.00 | $200,000.00 | N/A | N/A | N/A |
| Michigan Sales Tax | $37,950.00 | $37,950.00 | N/A | N/A | N/A |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $25,000.00 | N/A | N/A | N/A |
| Major tower reinforcement/modifications | $421,000.00 | $400,000.00 | N/A | N/A | N/A |
| Tower Helicopter Lift | $70,500.00 | $70,500.00 | Please see ERI Change Order Detroit - 36244 - Helicopter | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| PE Review of Rigging Plan | Information not provided. |
| Tall Tower (greater than 500') | |
| Michigan Sales Tax | Information not provided. |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | Information not provided. |
| Major tower reinforcement/modifications | Information not provided. |
| Tower Helicopter Lift | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $169,153.00 | $172,273.00 | N/A | $21,354.80 | N/A |
| Total for all systems | $6,834,865.90 | $4,704,625.90 | N/A | $1,244,546.97 | N/A |
| Outside Professional Services | $169,153.00 | $172,273.00 | $21,354.80 | ||
| Michigan Sales Tax | $6,164.00 | $6,164.00 | N/A | N/A | N/A |
| Site Survey | $17,684.00 | $17,684.00 | N/A | N/A | N/A |
| RF Exposure Measurements | $21,050.00 | $20,000.00 | 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 | N/A | N/A |
| Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $4,000.00 | N/A | N/A | N/A |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | $1,580.00 | $1,500.00 | N/A | N/A | 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 |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | $2,105.00 | $2,000.00 | 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 | N/A | N/A |
| Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
| Project management of the transition | $94,010.00 | $99,675.00 | Widelity Strategic Support Quote | $21,354.80 | N/A |
| Actual Information Description | File Name |
|---|---|
| Michigan Sales Tax | Information not provided. |
| Site Survey | Information not provided. |
| RF Exposure Measurements | Information not provided. |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
| Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | Information not provided. |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | Information not provided. |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | Information not provided. |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit 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 | Information not provided. |
| Prepare and or review reimbursement form | Information not provided. |
| Project management of the transition |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $239,999.00 | $239,399.00 | N/A | $4,684.80 | N/A |
| Total for all systems | $6,834,865.90 | $4,704,625.90 | N/A | $1,244,546.97 | N/A |
| Other Expenses | $239,999.00 | $239,399.00 | $4,684.80 | ||
| Michigan Sales Tax | $3,180.00 | $3,180.00 | N/A | N/A | N/A |
| Employee Time | $124,324.00 | $124,324.00 | N/A | N/A | N/A |
| MVPD Notification of Channel Change | $2,500.00 | $2,500.00 | N/A | N/A | N/A |
| Develop and air announcement of upcoming channel change | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
| Equipment Delivery and Handling Charges | $17,000.00 | $17,000.00 | N/A | N/A | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $25,000.00 | $25,000.00 | 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 |
| FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | N/A | N/A | N/A |
| DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | N/A | N/A |
| Local Zoning | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
| Non-zoning permits | $25,000.00 | $25,000.00 | N/A | $4,684.80 | N/A |
| Actual Information Description | File Name |
|---|---|
| Michigan Sales Tax | Information not provided. |
| Employee Time | Information not provided. |
| MVPD Notification of Channel Change | Information not provided. |
| Develop and air announcement of upcoming channel change | Information not provided. |
| Equipment Delivery and Handling Charges | Information not provided. |
| Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
| FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
| FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
| DTV Medical Facility Notification | Information not provided. |
| Local Zoning | Information not provided. |
| Non-zoning permits |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $6,834,865.90 | $4,704,625.90 | $1,244,546.97 |
| Question | Response |
|---|---|
| The facility has ceased operating on its pre-auction channel. | No |
| Construction of final facilities or all necessary modifications are complete. | No |
| All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. | No |
| Section | Question | Response |
|---|---|---|
| Submission of Estimated Expenses Statements | WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT. |
|
| I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Sravan Reddy , Reddy . Senior Director, General Accounting 03/16/2020 |
| 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. | Sravan Reddy , Reddy . Senior Director, General Accounting 03/16/2020 |
