Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
SCRIPPS BROADCASTING HOLDINGS LLC Doing Business As: SCRIPPS MEDIA, INC. |
David Giles 312 WALNUT STREET 28TH FLOOR CINCINNATI, OH 45202 United States |
+1 (513) 898-4050 | DAVE.GILES@SCRIPPS.COM | Limited Liability Company |
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 | WCPO must replace its main antenna and transmitter in order to move its new channel. It will need to install interim facilities in order to be able to replace the main facility. 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 | Retune Existing |
Use | Auxiliary (Backup) | |
Ownership | Owned | |
Owner | 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 | GatesAir |
Model | ULXTE-20 | |
Year | 2017 | |
Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 12.0 kW |
Section | Question | Response |
---|---|---|
New IOT Tubes | Number of Tubes (including accessories) needed | N/A |
New Mask Filter | ||
Power | 30 kW | |
Other Power | N/A | |
New Exciter | Is a new exciter needed? | No |
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 | Auxiliary transmitter electrical service will have to be moved off current UPS to direct service to the backup generator. This is needed for the installation of the new main 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 |
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 | 1999 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 60 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | ULXTE100 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 63.0 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) | Yes |
Switchgear (industrial 800 amp) | Yes | |
Transformer (480V) | Yes | |
Power | 300 kVA | |
Rigid Conduit and Wiring | No | |
Size | N/A | |
Length | N/A | |
Other Electrical Service | Yes | |
Description | Necessary conduit, wiring and fuse disconnects as quoted by electrical contractor. | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Cooling Only | |
Size | 15 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 |
Name | Description |
---|---|
Removal of Existing HVAC Unit |
Existing TRANE HVAC unit and associated ductwork must be decommissioned/removed in order to make room for the new transmitter and heat exchangers. |
Plenum Rework |
Existing HVAC unit ductwork needs to be redirected to location of new transmitter. |
Primary Transmitter - Installation |
Primary Transmitter - Installation |
Mask Filter |
Mask Filter |
HVAC Dampers |
4 Dampers over return openings in block wall. |
Ice Bridge Extension |
Ice bridge extension needed to cover new heat exchangers. |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Purchase New |
Antenna Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing antenna shared with another station or stations? | No | |
Is the existing antenna directional? | 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 | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels | N/A | |
Design power capacity in use | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Other Antenna Type | N/A | |
ERP: | 980.0 kW | |
Manufacturer | ||
Model | TFU-36GTH/VP-O6 | |
Year | 2010 |
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? | 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 | Top | |
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: | 1000.0 kW | |
Manufacturer | ||
Model | TFU-36GTH/VP-R O6 | |
Year | 2017 | |
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 | 7 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 |
Name | Description |
---|---|
Ohio Sales Tax |
Sales Tax on Main and Interim Antenna and Main and Interim Sweep Tests for both. |
RF Eng - Custom Antenna Design |
Custom design of antenna mount required for repack. |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | No | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | No | |
New Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Broadband Slot | |
Number of Stations Supported | 1 | |
Number of Panels/Bays | 24 | |
Lower Limit | 470.00 MHz | |
Upper Limit | 698.00 MHz | |
Design power capacity in use | 63.0 % | |
Other Antenna Type | N/A | |
ERP: | 950.0 kW | |
Manufacturer | ||
Model | TFU-24WB/VP C160 | |
Year | 2019 | |
Justification for New Antenna | Interim antenna is necessary for interim operation while the main antenna is being replaced for the new channel. |
Section | Question | Response |
---|---|---|
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | No |
Broadband or Single Channel? | N/A | |
Feed Line Size | N/A | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | Yes |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
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 | Purchase 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 | 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 | 908 feet per run |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Type | Rigid | |
Diameter | 7 3/16 inches | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 910 feet per run | |
Justification for New Transmission Line | WCPO is moving to a higher channel, which will require more power. The existing 6-1/8" line does not have enough headroom to handle the additional power. |
Name | Description |
---|---|
Ohio Sales Tax |
Sales Tax on Main and Interim Transmission Line |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Segment Length | 19 ½ ' | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 600 feet per run | |
Justification for New Transmission Line | WCPO plans to re-use existing main 6-1/8" line for its interim facility. This will require purchase of approximately 40 ft of new line and several elbows. |
Name | Description |
---|---|
Elbow |
Elbow need for Interim Antenna and Transmission Line |
Interim Transmission Line - Internal Transmission Line |
Internal Transmission Line |
Section | Question | Response |
---|---|---|
Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
Section | Question | Response |
---|---|---|
Existing Tower Description | Type of change | Modify Existing |
Tower Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Is this tower consider Complex? | No | |
Is this tower currently shared with any other stations? | Yes | |
One or more FM, AM or TV radio broadcaster(s) | Yes | |
Others Types of Users | Yes | |
Is tower documented for structural analysis? | Yes | |
Is tower compliant with Rev G? | Yes | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1013618 | |
Coordinates (NAD83) | Latitude (NAD83) | 39° 07' 30.4" N- |
Longitude (NAD83) | 084° 29' 56.0" W- | |
Overall Structure Height | 865.80 feet | |
Support Structure Height | 791.00 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 844.15 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | SCRIPPS MEDIA, INC. | |
Date Constructed | 12/16/2010 |
Facility ID | Call Sign | Service |
---|---|---|
74302 | WVXU | FM |
10140 | WUBE-FM | FM |
6126 | WGUC | FM |
Users |
---|
LPTV-168414 |
LPTV-168413 |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for documented tower |
Tower Reinforcements | Please select whether tower reinforcements are needed: | Minor Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | Yes |
Name | Description |
---|---|
Tower Structural Analysis |
Tower Structural Analysis |
Helicopter Lift- Site Security |
Helicopter Lift- Site Security |
Ohio Sales Tax |
Ohio Sales Tax for Tower and Rigging Services |
Rigging Plan, PE Review |
Professional Engineering review of proposed rigging plan as required by ANSI/ASEE A10.48 and ANSI/TIA 322 standards. |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 595 | |
Explanation | reimbursement filing, expense tracking, vendor coordination, progress reporting, budget creation, budget review, budget tracking, daisy-chain monitoring and all other activities necessary, WCPO 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 | 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 | Yes | |
FAA Consultation (including preparation of FAA Form 7460) | Yes | |
Negotiation of Lease and other Matter for Shared Locations | No | |
Prepare or Review FCC Form 399 for Reimbursement | Yes | |
Address transition timing and coordination issues w/ other stations and wireless providers | Yes | |
RF Field Engineering Services | Comprehensive coverage verification via field study | No |
RF exposure measurements | Yes | |
Additional Field Engineering Service | No | |
Number of Days | N/A | |
Justification | N/A |
Name | Description |
---|---|
Ohio Sales Tax |
Ohio Sales Tax for professional services. |
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. |
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 | 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 |
Name | Description |
---|---|
Employee Time |
Time needed by Scripps corporate and WCPO employees to work on the transition to a new channel. |
In-building Disassembly |
Work necessary to disassemble and remove existing transmitter, beam supplies, step starts, heat exchangers and mask filter. |
Ohio Sales Tax |
Ohio Sales Tax for Other Expenses |
Site Security |
Site security required for installation of repack equipment |
Sales Tax |
Sales Tax |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $2,151,259.77 | $2,245,459.77 | N/A | $402,920.95 | N/A |
Total for all systems | $4,264,428.07 | $4,844,814.26 | N/A | $2,516,408.47 | N/A |
Primary Transmitter ULXTE100 | $2,003,459.77 | $2,104,459.77 | $383,172.77 | ||
15 Ton system | $55,800.00 | $161,200.00 | Please see DeBra-Kuempel Inc. quote dated November 5, 2020 | $161,200.00 | N/A |
Ice Bridge Extension | $10,000.00 | $10,000.00 | N/A | $0.00 | N/A |
HVAC Dampers | $7,418.32 | $7,418.32 | see Estimated Cost Justification WCPO-TV-110-1st Primary Transmitter - Other Expenses HVAC Dampers V0 | $7,418.32 | Please see submitted invoices. |
Mask Filter | $92,180.75 | $92,180.75 | Please see GatesAir quote Q-84088 plus freight and tax on invoice US0332396 | $92,180.75 | N/A |
Primary Transmitter - Installation | $750.00 | $750.00 | Please see WCPO-TV Primary Transmitter - Installation Budget Revision Justification Letter | $750.00 | N/A |
Removal of Existing HVAC Unit | $12,537.39 | $12,537.39 | see Estimated Cost Justification WCPO-TV-110-1st Primary Transmitter - Removal of Existing HVAC Unit V0 | $12,537.39 | N/A |
Other Electrical Service: Necessary conduit, wiring and fuse disconnects as quoted by electrical contractor. | $109,086.31 | $109,086.31 | Please see Estimated Cost Justification WCPO-TV-110-1st Primary Transmitter - Other Electrical Service v2 | $109,086.31 | N/A |
Transformer 3 phase/480v - 300 KVA | $36,800.00 | $35,000.00 | N/A | $0.00 | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | $0.00 | N/A |
Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $13,700.00 | N/A | $0.00 | N/A |
UHF - Liquid Cooled Solid State Transmitter 63.0 kW | $1,611,287.00 | $1,611,287.00 | N/A | $0.00 | N/A |
Plenum Rework | $15,000.00 | $15,000.00 | N/A | $0.00 | N/A |
Auxiliary Transmitter ULXTE-20 | $147,800.00 | $141,000.00 | $19,748.18 | ||
UHF and VHF - minor banding issues | $105,200.00 | $100,000.00 | N/A | $19,748.18 | N/A |
Other Electrical Service: Auxiliary transmitter electrical service will have to be moved off current UPS to direct service to the backup generator. This is needed for the installation of the new main transmitter. | $10,000.00 | $10,000.00 | N/A | $0.00 | N/A |
30 kW mask filter | $32,600.00 | $31,000.00 | N/A | $0.00 | N/A |
Actual Information Description | File Name |
---|---|
15 Ton system | |
Ice Bridge Extension | Information not provided. |
HVAC Dampers | |
Mask Filter | |
Primary Transmitter - Installation | |
Removal of Existing HVAC Unit | |
Other Electrical Service: Necessary conduit, wiring and fuse disconnects as quoted by electrical contractor. | |
Transformer 3 phase/480v - 300 KVA | Information not provided. |
Switchgear - industrial 800 amp | Information not provided. |
Service entrance 3 phase/800 amp/208 volt | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 63.0 kW | Information not provided. |
Plenum Rework | Information not provided. |
UHF and VHF - minor banding issues | |
Other Electrical Service: Auxiliary transmitter electrical service will have to be moved off current UPS to direct service to the backup generator. This is needed for the installation of the new main transmitter. | Information not provided. |
30 kW mask filter | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $551,079.00 | $513,556.48 | N/A | $478,005.48 | N/A |
Total for all systems | $4,264,428.07 | $4,844,814.26 | N/A | $2,516,408.47 | N/A |
Interim Antenna TFU-24WB/VP C160 | $202,898.00 | $179,418.00 | $179,418.00 | ||
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $0.00 | N/A | N/A | N/A |
UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 950 kW input, directional,, elliptically or circularly polarized | $173,018.00 | $173,018.00 | Please see Dielectric quote 700148CMZ-3 | $173,018.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
Primary Antenna TFU-36GTH/VP-R O6 | $348,181.00 | $334,138.48 | $298,587.48 | ||
RF Eng - Custom Antenna Design | $2,500.00 | $2,500.00 | Please see Elevated Structural Consultants, LLC quote dated 3-25-19 | $2,500.00 | N/A |
Ohio Sales Tax | $35,551.00 | $35,551.00 | N/A | $0.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $277,304.48 | please see Estimated Cost Justification WCPO-TV-210-Primary Antenna - UHF High Power Top Mount, E-POL V0 | $277,304.48 | N/A |
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) | $13,900.00 | $12,383.00 | Please see Dielectric Quote 700149CMZ-4 | $12,383.00 | N/A |
Actual Information Description | File Name |
---|---|
Side mount brackets for high power antennas (if not included in antenna base cost) | Information not provided. |
UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 950 kW input, directional,, elliptically or circularly polarized | |
Sweep test of existing antenna | |
RF Eng - Custom Antenna Design | |
Ohio Sales Tax | |
Sweep test of existing antenna | |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | |
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $481,231.09 | $483,849.56 | N/A | $415,026.15 | N/A |
Total for all systems | $4,264,428.07 | $4,844,814.26 | N/A | $2,516,408.47 | N/A |
Interim Transmission Line | $198,934.09 | $214,292.56 | $202,592.53 | ||
Interim Transmission Line - Internal Transmission Line | $66,034.09 | $66,034.09 | Please see Estimated Cost Justification WCPO-TV-380-Interim Transmission Line - Internal Transmission Line v0 | $66,034.08 | N/A |
Rigid Transmission Line - copper, 6 1/8" | $121,200.00 | $136,558.47 | see Estimated Cost Justification WCPO-TV-380-Interim Transmission Line - 6 1_8in Rigid Copper v1 | $136,558.45 | N/A |
Elbow | $11,700.00 | $11,700.00 | N/A | $0.00 | N/A |
Primary Transmission Line | $282,297.00 | $269,557.00 | $212,433.62 | ||
Ohio Sales Tax | $18,397.00 | $18,397.00 | N/A | $0.00 | N/A |
Rigid Transmission Line - copper, 7 3/16" | $263,900.00 | $251,160.00 | N/A | $212,433.62 | N/A |
Actual Information Description | File Name |
---|---|
Interim Transmission Line - Internal Transmission Line | |
Rigid Transmission Line - copper, 6 1/8" | |
Elbow | Information not provided. |
Ohio Sales Tax | |
Rigid Transmission Line - copper, 7 3/16" |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $565,576.29 | $1,029,165.48 | N/A | $915,169.56 | N/A |
Total for all systems | $4,264,428.07 | $4,844,814.26 | N/A | $2,516,408.47 | N/A |
Primary Tower TOWER | $565,576.29 | $1,029,165.48 | $915,169.56 | ||
Helicopter Lift- Site Security | $854.29 | $854.29 | Please see WCPO Helicopter Lift Site Safety revision justification cover letter | $854.29 | N/A |
Ohio Sales Tax | $27,572.00 | $27,572.00 | N/A | $119.00 | N/A |
Rigging Plan, PE Review | $7,500.00 | $7,500.00 | N/A | $3,500.00 | N/A |
Tall Tower (greater than 500') | $210,500.00 | $682,689.19 | see Estimated Cost Justification WCPO-TV-410-Existing Primary Tower - Tower Rigging, Tall Tower v1 | $677,795.27 | N/A |
Minor tower reinforcement/modifications | $158,000.00 | $150,000.00 | N/A | $84,351.00 | N/A |
Tower Helicopter Lift | $146,750.00 | $146,750.00 | see Estimated Cost Justification WCPO-TV-410-Existing Primary Tower - Helicopter Lift v0 | $146,750.00 | N/A |
Tower Structural Analysis | $1,800.00 | $1,800.00 | Please see Elevated Structural Consultants proposal dated 4-10-18 | $1,800.00 | N/A |
Structural engineering tower load study for well documented tower | $12,600.00 | $12,000.00 | N/A | $0.00 | N/A |
Actual Information Description | File Name |
---|---|
Helicopter Lift- Site Security | |
Ohio Sales Tax | |
Rigging Plan, PE Review | |
Tall Tower (greater than 500') | |
Minor tower reinforcement/modifications | |
Tower Helicopter Lift | |
Tower Structural Analysis | |
Structural engineering tower load study for well documented tower | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $174,708.88 | $232,774.93 | N/A | $184,272.93 | N/A |
Total for all systems | $4,264,428.07 | $4,844,814.26 | N/A | $2,516,408.47 | N/A |
Outside Professional Services | $174,708.88 | $232,774.93 | $184,272.93 | ||
Project management of the transition | $94,010.00 | $155,108.55 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $155,108.55 | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $1,687.50 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $1,687.50 | N/A |
Site Survey | $18,921.88 | $18,921.88 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $18,921.88 | N/A |
Ohio Sales Tax | $5,807.00 | $5,807.00 | N/A | $0.00 | N/A |
RF Exposure Measurements | $21,050.00 | $20,000.00 | N/A | $0.00 | N/A |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | $2,105.00 | $2,000.00 | N/A | $0.00 | N/A |
ASR modification (prepare FCC Form 854) | $2,105.00 | $2,000.00 | N/A | $0.00 | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | $0.00 | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | $0.00 | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | $0.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | $150.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $3,000.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $4,355.00 | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | $0.00 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | $1,050.00 | N/A |
Actual Information Description | File Name |
---|---|
Project management of the transition | |
Prepare request for Special Temporary Authorization | |
Site Survey | |
Ohio Sales Tax | Information not provided. |
RF Exposure Measurements | Information not provided. |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | Information not provided. |
ASR modification (prepare FCC Form 854) | Information not provided. |
Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
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 | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
Perform engineering study for new channel assignment and antenna development | |
Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
Prepare and or review reimbursement form |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $340,573.04 | $340,008.04 | N/A | $121,013.40 | N/A |
Total for all systems | $4,264,428.07 | $4,844,814.26 | N/A | $2,516,408.47 | N/A |
Other Expenses | $340,573.04 | $340,008.04 | $121,013.40 | ||
Sales Tax | $14,102.88 | $14,102.88 | Please see Estimated Cost Justification WCPO-TV-610-Sales Tax v1 | $14,102.88 | N/A |
Site Security | $17,537.30 | $17,537.30 | Please see Estimated Cost Justification WCPO-TV-610-Site Security v0 | $17,537.30 | N/A |
Ohio Sales Tax | $4,906.00 | $4,906.00 | N/A | $0.00 | N/A |
In-building Disassembly | $25,000.00 | $25,000.00 | N/A | $9,272.00 | N/A |
Employee Time | $124,922.00 | $124,922.00 | N/A | $0.00 | N/A |
MVPD Notification of Channel Change | $2,991.30 | $2,991.30 | see Estimated Cost Justification WCPO-TV-610-MVPD Notifications v0 | $2,991.30 | N/A |
Develop and air announcement of upcoming channel change | $5,000.00 | $5,000.00 | N/A | $4,185.00 | N/A |
Equipment Storage | $20,000.00 | $20,000.00 | N/A | $11,161.87 | N/A |
Equipment Delivery and Handling Charges | $59,033.56 | $59,033.56 | see Estimated Cost Justification WCPO-TV-610-Equipment Delivery and Handling v2 | $57,441.05 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $25,000.00 | $25,000.00 | N/A | $299.60 | N/A |
Non-zoning permits | $15,000.00 | $15,000.00 | N/A | $0.00 | N/A |
Local Zoning | $15,000.00 | $15,000.00 | N/A | $500.00 | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | $0.00 | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | $0.00 | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | $3,522.40 | N/A |
Actual Information Description | File Name |
---|---|
Sales Tax | |
Site Security | |
Ohio Sales Tax | Information not provided. |
In-building Disassembly | |
Employee Time | Information not provided. |
MVPD Notification of Channel Change | |
Develop and air announcement of upcoming channel change | |
Equipment Storage | |
Equipment Delivery and Handling Charges | |
Disposal Costs (for equipment and other waste, net of any salvage value) | |
Non-zoning permits | |
Local Zoning | |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
DTV Medical Facility Notification |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $4,264,428.07 | $4,844,814.26 | $2,516,408.47 |
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 V Reddy , Reddy . Senior Director, General Accounting 05/17/2021 |
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 V Reddy , Reddy . Senior Director, General Accounting 05/17/2021 |