Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
SCRIPPS BROADCASTING HOLDINGS LLC Doing Business As: SCRIPPS BROADCASTING HOLDINGS LLC |
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 | WGBA must replace its main antenna and transmitter in order to move to 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 | Ranger | |
Year | 2002 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 0.9 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Auxiliary (Backup) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | UAXTE-2R37 | |
Transmitter Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power capacity | 1.2 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 | Labor to furnish and install conduit and wiring, install new electrical panelboard and breakers, and other electrical work as necessary. | |
HVAC Service | Does the replacement transmitter require HVAC Service? | No |
Type | N/A | |
Size | N/A | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A |
Name | Description |
---|---|
Auxiliary Transmitter - Ductwork |
Auxiliary Transmitter - Ductwork required to connect HVAC system to new transmitters. Cost split with primary and auxiliary transmitters. |
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 | CD-3260P2 | |
Year | 2004 | |
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-30 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 19.2 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 installation, conduit, wiring and fuse disconnects as quoted by electrical contractor for main and auxiliary 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 | 10 |
Name | Description |
---|---|
Primary Transmitter - Ductwork |
Primary Transmitter - Ductwork required to connect HVAC system to new transmitters. Cost split with primary and auxiliary transmitters. |
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? | Yes | |
Is the existing antenna directional? | Yes | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | No | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Broadband Panel | |
Number of Stations Supported | 2 | |
Number of Panels | 32 | |
Design power capacity in use | 65.5 % | |
Lower Limit | 542.00 MHz | |
Upper Limit | 746.00 MHz | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | ||
Model | TUA-C4-8/32U-1-S | |
Year | 2004 |
Facility ID | Call Sign |
---|---|
361 | WACY-TV |
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 | 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: | 500.0 kW | |
Manufacturer | ||
Model | TFU-25ETT-R S180 | |
Year | 2019 | |
Justification for New Antenna | Current panel antenna is not suitable for Ch. 14 operation. Due to shape of directional pattern and the channel spread between WGBA and WACY, stations cannot be combined into same antenna. |
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 | 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 |
Name | Description |
---|---|
Wisconsin Sales Tax |
Wisconsin Sales Tax on 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 | 8 3/16 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1080 feet per run |
Name | Description |
---|---|
Wisconsin Sales Tax |
Wisconsin Sales Tax for Transmission Line Expenses |
Misc. Pieces of Transmission Line |
Extra pieces of transmission line as necessary to complete connection between new transmitter and antenna. |
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? | Yes | |
Is tower compliant with Rev G? | Yes | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1034782 | |
Coordinates (NAD83) | Latitude (NAD83) | 44° 21' 30.0" N- |
Longitude (NAD83) | 087° 58' 48.4" W- | |
Overall Structure Height | 1055.11 feet | |
Support Structure Height | 1051.82 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 990.15 feet | |
Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
Tower Owner | Scripps Broadcasting Holdings LLC | |
Date Constructed | 10/01/1983 |
Facility ID | Call Sign | Service |
---|---|---|
361 | WACY-TV | DTV |
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? | No |
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. |
Structural Analysis |
Structural Analysis |
Wisconsin Sales Tax |
Wisconsin Sale 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, WGBA 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 | No | |
Quantity | N/A | |
NEPA Section 106 environmental review | No | |
Environmental Assessment | No | |
ASR Modification | Yes | |
FAA Consultation (including preparation of FAA Form 7460) | Yes | |
Negotiation of Lease and other Matter for Shared Locations | No | |
Prepare or Review FCC Form 399 for Reimbursement | Yes | |
Address transition timing and coordination issues w/ other stations and wireless providers | No | |
RF Field Engineering Services | Comprehensive coverage verification via field study | No |
RF exposure measurements | Yes | |
Additional Field Engineering Service | Yes | |
Number of Days | 2 | |
Justification | Additional days to conduct inventory and create a list of shortages. |
Name | Description |
---|---|
Wisconsin Sales Tax |
Wisconsin Sales Tax on 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 | 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 |
---|---|
Land Mobile Notifications |
Land Mobile Notifications |
Interference Study |
Interference Study |
Wisconsin Sales Tax |
Wisconsin Sales Tax on Other Expenses |
Employee Time |
Time needed by Scripps corporate and WGBA employees to work on the transition to a new channel. |
In-Building Deconstruction |
Work necessary to disassemble and remove existing transmitter, beam supplies, step starts, heat exchangers and mask filter. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,778,991.50 | $1,080,085.20 | N/A | $475,746.66 | N/A |
Total for all systems | $2,887,882.87 | $2,248,935.87 | N/A | $1,242,357.18 | N/A |
Primary Transmitter ULXTE-30 | $1,452,175.75 | $768,769.45 | $385,205.46 | ||
Primary Transmitter - Ductwork | $1,002.25 | $1,002.25 | Please see Thompson Sheet Metal Estimate 3890. Cost split with auxiliary transmitter. | $1,002.25 | N/A |
Additional field engineering time, 10-30 days | $63,100.00 | $60,000.00 | N/A | $4,665.28 | N/A |
Channel 14 Mask Filter | $189,500.00 | $180,000.00 | N/A | $49,310.58 | N/A |
Other Electrical Service: Necessary switchgear, transformer installation, conduit, wiring and fuse disconnects as quoted by electrical contractor for main and auxiliary transmitter. | $14,813.50 | $14,813.50 | Please see Estimated Cost Justification WGBA-TV-110-1st Primary Transmitter - Other Electrical Service v0 | $14,813.50 | N/A |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | $684,000.00 | $192,539.85 | Please see GatesAir quote Q-74154 and actual tax on GatesAir invoice US0314086. Station was previously reimbursed for expenses under like-for-like transmitter information. | $0.00 | N/A |
RF Consulting Engineer | $5,260.00 | $5,000.00 | N/A | $0.00 | N/A |
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW | $494,500.00 | $315,413.85 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $315,413.85 | N/A |
Auxiliary Transmitter UAXTE-2R37 | $326,815.75 | $311,315.75 | $90,541.20 | ||
Auxiliary Transmitter - Ductwork | $1,002.25 | $1,002.25 | Please see Thompson Sheet Metal Estimate 3890. Cost split with primary transmitter. | $1,002.25 | N/A |
Channel 14 Mask Filter | $189,500.00 | $180,000.00 | N/A | $0.00 | N/A |
Other Electrical Service: Labor to furnish and install conduit and wiring, install new electrical panelboard and breakers, and other electrical work as necessary. | $10,313.50 | $10,313.50 | Please see WGBA-TV Auxiliary Transmitter - Other Electrical Service Budget Revision Justification Letter | $10,313.50 | N/A |
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW | $126,000.00 | $120,000.00 | N/A | $79,225.45 | N/A |
Actual Information Description | File Name |
---|---|
Primary Transmitter - Ductwork | |
Additional field engineering time, 10-30 days | |
Channel 14 Mask Filter | |
Other Electrical Service: Necessary switchgear, transformer installation, conduit, wiring and fuse disconnects as quoted by electrical contractor for main and auxiliary transmitter. | |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | Information not provided. |
RF Consulting Engineer | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW | |
Auxiliary Transmitter - Ductwork | |
Channel 14 Mask Filter | |
Other Electrical Service: Labor to furnish and install conduit and wiring, install new electrical panelboard and breakers, and other electrical work as necessary. | |
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $285,136.00 | $232,816.90 | N/A | $214,934.40 | N/A |
Total for all systems | $2,887,882.87 | $2,248,935.87 | N/A | $1,242,357.18 | N/A |
Primary Antenna TFU-25ETT-R S180 | $285,136.00 | $232,816.90 | $214,934.40 | ||
Wisconsin Sales Tax | $16,156.00 | $16,156.00 | N/A | $0.00 | N/A |
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) | $15,250.00 | $13,583.00 | Per Dielectric Quote 700517CMZ-1 & Prop Sheet C-71052-1. | $12,224.70 | 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, horizontally polarized | $247,000.00 | $196,677.90 | Per Estimated Cost Justification WGBA-TV-210-Primary Antenna - UHF High Power Top Mount, H-POL v0 | $196,309.70 | N/A |
Actual Information Description | File Name |
---|---|
Wisconsin Sales Tax | Information not provided. |
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) | |
Sweep test of existing antenna | |
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $31,500.00 | $31,500.00 | N/A | $10,850.13 | N/A |
Total for all systems | $2,887,882.87 | $2,248,935.87 | N/A | $1,242,357.18 | N/A |
Primary Transmission Line | $31,500.00 | $31,500.00 | $10,850.13 | ||
Misc. Pieces of Transmission Line | $30,000.00 | $30,000.00 | N/A | $10,850.13 | N/A |
Wisconsin Sales Tax | $1,500.00 | $1,500.00 | N/A | $0.00 | N/A |
Actual Information Description | File Name |
---|---|
Misc. Pieces of Transmission Line | |
Wisconsin Sales Tax | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $410,725.00 | $504,878.60 | N/A | $356,559.73 | N/A |
Total for all systems | $2,887,882.87 | $2,248,935.87 | N/A | $1,242,357.18 | N/A |
Primary Tower GTOWER | $410,725.00 | $504,878.60 | $356,559.73 | ||
Tall Tower (greater than 500') | $210,500.00 | $313,253.60 | see Estimated Cost Justification WGBA-TV-410-Existing Primary Tower - Tower Rigging, Tall Tower v0 | $313,253.60 | N/A |
Structural Analysis | $3,650.00 | $3,650.00 | Please see Warmus and Associates contract CS18-007 | $3,650.00 | N/A |
Minor tower reinforcement/modifications | $158,000.00 | $150,000.00 | N/A | $31,856.13 | N/A |
Wisconsin Sales Tax | $18,475.00 | $18,475.00 | N/A | $0.00 | N/A |
PE Review of Rigging Plan | $7,500.00 | $7,500.00 | N/A | $0.00 | N/A |
Structural engineering tower load study for well documented tower | $12,600.00 | $12,000.00 | N/A | $7,800.00 | N/A |
Actual Information Description | File Name |
---|---|
Tall Tower (greater than 500') | |
Structural Analysis | |
Minor tower reinforcement/modifications | |
Wisconsin Sales Tax | Information not provided. |
PE Review of Rigging Plan | Information not provided. |
Structural engineering tower load study for well documented tower |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $167,857.48 | $186,542.28 | N/A | $166,882.82 | N/A |
Total for all systems | $2,887,882.87 | $2,248,935.87 | N/A | $1,242,357.18 | N/A |
Outside Professional Services | $167,857.48 | $186,542.28 | $166,882.82 | ||
Site Survey | $18,568.20 | $18,568.20 | N/A | $18,568.20 | N/A |
Wisconsin Sales Tax | $4,063.00 | $4,063.00 | N/A | $0.00 | N/A |
Additional Field Engineering Service, 2 Days | $1,556.28 | $1,556.28 | Please see WGBA RF Eng - Additional Field Engineering Service Budget Revision Justification Letter | $1,556.28 | N/A |
RF Exposure Measurements | $21,050.00 | $20,071.48 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $20,071.48 | 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 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 | $675.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $1,573.54 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $14,358.72 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $14,358.72 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | $405.00 | N/A |
Project management of the transition | $94,010.00 | $108,399.60 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $108,399.60 | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $1,275.00 | Please see WGBA Engineering STA Budget Justification Cover Lette | $1,275.00 | 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 |
Actual Information Description | File Name |
---|---|
Site Survey | |
Wisconsin Sales Tax | Information not provided. |
Additional Field Engineering Service, 2 Days | |
RF Exposure Measurements | |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | Information not provided. |
ASR modification (prepare FCC Form 854) | Information not provided. |
Attorney Fees - Prepare and File FCC Form 2100 (main), 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 | |
Prepare and or review reimbursement form | |
Project management of the transition | |
Prepare request for Special Temporary Authorization | |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $213,672.89 | $213,112.89 | N/A | $17,383.44 | N/A |
Total for all systems | $2,887,882.87 | $2,248,935.87 | N/A | $1,242,357.18 | N/A |
Other Expenses | $213,672.89 | $213,112.89 | $17,383.44 | ||
In-Building Deconstruction | $25,000.00 | $25,000.00 | N/A | $0.00 | N/A |
Employee Time | $77,257.60 | $77,257.60 | N/A | $0.00 | N/A |
Wisconsin Sales Tax | $3,375.00 | $3,375.00 | N/A | $0.00 | N/A |
Interference Study | $3,877.69 | $3,877.69 | Please see Estimated Cost Justification WGBA-TV-610-Interference Study v0 | $3,877.69 | N/A |
Land Mobile Notifications | $3,277.60 | $3,277.60 | Please see WGBA-TV DTV Notifications Estimate EST-001014 | $3,277.60 | N/A |
MVPD Notification of Channel Change | $2,500.00 | $2,500.00 | N/A | $2,281.66 | N/A |
Develop and air announcement of upcoming channel change | $5,000.00 | $5,000.00 | N/A | $0.00 | N/A |
Equipment Delivery and Handling Charges | $6,500.00 | $6,500.00 | N/A | $3,266.53 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $25,000.00 | $25,000.00 | N/A | $0.00 | N/A |
Non-zoning permits | $25,000.00 | $25,000.00 | N/A | $1,190.00 | N/A |
Local Zoning | $25,000.00 | $25,000.00 | N/A | $809.06 | 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 | $2,680.90 | N/A |
Actual Information Description | File Name |
---|---|
In-Building Deconstruction | Information not provided. |
Employee Time | Information not provided. |
Wisconsin Sales Tax | Information not provided. |
Interference Study | |
Land Mobile Notifications | |
MVPD Notification of Channel Change | |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Delivery and Handling Charges | |
Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
Non-zoning permits | |
Local Zoning | |
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 | $2,887,882.87 | $2,248,935.87 | $1,242,357.18 |
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 08/30/2021 |
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 08/30/2021 |