Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
Ohio/Oklahoma Hearst Television Inc. Doing Business As: Ohio/Oklahoma Hearst Television Inc. |
PO Box 1800
Raleigh, NC 27602 United States |
+1 (919) 839-0300 | shartzell@brookspierce.com | Corporation |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Douglas Durkee Manager of Spectrum Repack Hearst Television |
505 Rutherford St Greenville, SC 29609 United States |
+1 (864) 304-8884 | ddurkee@hearst.com |
Question | Response |
---|---|
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. | Yes |
Briefly describe transition plan | see attached document |
Question | Response |
---|---|
Sharee Station Facility ID | 65666 |
Call Sign | WCET |
Type | Noncommercial Educational |
Licensee Name | GREATER CINCINNATI TELEVISON EDUCATIONAL FOUNDATION |
Status | LICENSED |
DTS | No |
Community of License | CINCINNATI, OH |
Pre-auction RF Channel | 17 |
Post-auction RF Channel | 17 |
Neilsen DMA | CINCINNATI |
Network Affiliation |
Section | Question | Response |
---|---|---|
Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmitter Description | Type of change | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is this transmitter currently shared with another station? | No | |
Is this transmitter currently in operating condition? | Yes | |
Existing Transmitter Manufacturer and Type | Manufacturer | |
Model | Sigma CD3300 P3 | |
Year | 2002 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 50 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | ULXTE-72 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 47.2 kW | |
Justification for New Transmitter | Existing IOT transmitter cannot be converted to post-transition channel, see GatesAir EOL and HTV IOT to Solid-State Justification statements. An IOT replacement is more expensive than proposed SS transmitter. See attached Comark IOT Transmitter quote. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | Yes | |
Power | 300 kVA | |
Rigid Conduit and Wiring | No | |
Size | N/A | |
Length | N/A | |
Other Electrical Service | Yes | |
Description | transmitter installation electrical service. See attached Bertke Electric quote. | |
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 |
---|---|
RF System Modifications |
changes to RF system required for installation of repack transmitter |
Sales Tax |
transmitter sales tax |
Electrical Accessories |
Manufacturer required surge protection |
Shipping |
transmitter shipping |
Heat Exchanger Filters |
Filters to prevent debris embedding in cooling fins |
Transmitter Room Modification |
remove equipment, walls etc. to make room for new transmitter |
Transmitter de-install |
removal of old transmitter |
Transmitter installation incidentals |
equipment and supplies needed for transmitter installation |
RF Accessories |
additional RF components required for transmitter operation |
RF Sweep |
RF sweep of the existing RF infrastructure in the transmitter building to determine what components would work with the WLWT's post-repack channel 20 |
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 | Bottom | |
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-30GBH-R 06 | |
Year | 2002 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Ownership | 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 | Bottom | |
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: | 722.0 kW | |
Manufacturer | ||
Model | TFU-26GBH-R 06 | |
Year | 2018 | |
Justification for New Antenna | Current antenna is channel specific and cannot be used on post-transition channel. Antenna must be replaced. |
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 |
---|---|
Antenna accessories |
custom length transmission line & test transition |
Sales Tax |
antenna sales tax |
Shipping |
antenna shipping |
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 | Horizontal | |
Type | Broadband Slot | |
Number of Stations Supported | 1 | |
Number of Panels/Bays | 16 | |
Lower Limit | 470.00 MHz | |
Upper Limit | 608.00 MHz | |
Design power capacity in use | 60.0 % | |
Other Antenna Type | N/A | |
ERP: | 500.0 kW | |
Manufacturer | ||
Model | TFU-16WB | |
Year | 2018 | |
Justification for New Antenna | The proposed interim antenna is broadband and can be used for both pre and post transition channels and is required to facilitate a smooth and on-time transition to the assigned post-transition 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 |
Name | Description |
---|---|
Sales Tax |
antenna sales tax |
Shipping |
antenna shipping |
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 | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 950 feet per run |
Name | Description |
---|---|
Line sweep |
test transmission line for use on post-transition channel |
Refurbish Line |
refurbish 6-1/8" transmission lines to be utilized by new top mount antenna |
Elbows |
replace tuned elbows for new channel |
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 | Broadband | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 600 feet per run | |
Justification for New Transmission Line | new transmission line required to support interim antenna |
Name | Description |
---|---|
Sales Tax |
transmission line sales tax |
Additional TL Components |
additional elbows, hangers etc. to complete transmission line 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? | Terrain Constrained | |
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? | No | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1038226 | |
Coordinates (NAD83) | Latitude (NAD83) | 39° 07' 27.0" N- |
Longitude (NAD83) | 084° 31' 18.0" W- | |
Overall Structure Height | 950.12 feet | |
Support Structure Height | 895.99 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 837.92 feet | |
Structure Type | LTOWER - Lattice Tower | |
Tower Owner | Ohio/Oklahoma Hearst Television Inc. | |
Date Constructed | 01/01/1997 |
Facility ID | Call Sign | Service |
---|---|---|
65666 | WCET | DTV |
Users |
---|
Amateur Radio |
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: | Serious Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Terrain constrained |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Power line relocation |
relocation of electrical lines to allow crew access |
Tower Consulting |
tower consulting and tower project management |
Land clearing |
remove trees and brush. Required for tower modifications. |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | No |
Number of Hours | N/A | |
Explanation | N/A | |
Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
Prepare engineering section of Form FCC Construction Permit Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare engineering section of Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 2 | |
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 | 3 | |
NEPA Section 106 environmental review | No | |
Environmental Assessment | No | |
ASR Modification | No | |
FAA Consultation (including preparation of FAA Form 7460) | No | |
Negotiation of Lease and other Matter for Shared Locations | Yes | |
Prepare or Review FCC Form 399 for Reimbursement | Yes | |
Address transition timing and coordination issues w/ other stations and wireless providers | Yes | |
RF Field Engineering Services | Comprehensive coverage verification via field study | Yes |
RF exposure measurements | Yes | |
Additional Field Engineering Service | No | |
Number of Days | N/A | |
Justification | N/A |
Name | Description |
---|---|
Security |
Security service during tower modifications & antenna installation |
Transmitter Site Survey |
Transmitter planning survey & transmitter building drawings (aka Field Service, TV) |
Transmitter Site Survey Sales Tax |
Transmitter planning survey & transmitter building drawings (aka Field Service, TV) |
Non-catalog Legal Expenses |
Non-Catalog expenses for legal advice and services, including financial/reimbursement review, transition reporting, transition procedures, and other transition-related issues. |
Consulting-Project Management |
Project Management and/or Consulting |
Section | Question | Response |
---|---|---|
AM Pattern Disturbance | Is an Impact Study needed? | No |
Is Remediation needed? | No | |
Facility Expenses | Name | N/A |
Other Distributed Transmission System Expenses Not listed | N/A | |
Name | N/A | |
Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
Permit and Filing Costs | Local Zoning | No |
Non-zoning permits | No | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | Yes | |
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 |
---|---|
Contract Labor |
labor directly related to the station channel change |
in-house labor |
in-house labor directly related to station's repack |
Tower site restoraton |
repair damage due to heavy equipment at tower site |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,901,185.61 | $1,600,920.42 | N/A | $1,600,920.42 | N/A |
Total for all systems | $4,498,548.83 | $3,613,063.61 | N/A | $3,614,505.61 | N/A |
Primary Transmitter ULXTE-72 | $1,901,185.61 | $1,600,920.42 | $1,600,920.42 | ||
Transmitter installation incidentals | $5,455.47 | $5,455.47 | parts, supplies and equipment needed for transmitter installation | $5,455.47 | N/A |
Transmitter de-install | $34,177.33 | $34,177.33 | removal of old transmitter to make room for replacement | $34,177.33 | N/A |
Heat Exchanger Filters | $1,000.00 | $1,000.00 | per quote | $1,000.00 | N/A |
Shipping | $17,483.11 | $17,483.11 | shipping per attached GatesAir invoice | $17,483.11 | N/A |
Electrical Accessories | $3,884.98 | $3,884.98 | Manufacturer required surge protection | $3,884.98 | N/A |
RF System Modifications | $31,112.93 | $31,112.93 | RF system modifications required to allow repack transmitter installation | $31,112.93 | N/A |
Transformer 3 phase/480v - 300 KVA | $36,800.00 | $16,867.80 | N/A | $16,867.80 | N/A |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $1,192,667.01 | GatesAir quote sections A, B & E. plus change orders | $1,192,667.01 | N/A |
Other Electrical Service: transmitter installation electrical service. See attached Bertke Electric quote. | $96,221.00 | $96,221.00 | per Bertke Electrical invoices | $96,221.00 | N/A |
RF Accessories | $65,289.39 | $65,289.39 | Additional RF components required for transmitter operation and integration into current RF environment. | $65,289.39 | N/A |
RF Sweep | $6,400.00 | $6,400.00 | RF sweep of the existing RF infrastructure in the transmitter building to determine what components would work with the WLWT's post-repack channel 20. | $6,400.00 | N/A |
Transmitter Room Modification | $35,647.23 | $35,647.23 | building mods required for new transmitter | $35,647.23 | N/A |
Sales Tax | $94,714.17 | $94,714.17 | transmitter and transmitter parts sales tax | $94,714.17 | N/A |
Actual Information Description | File Name |
---|---|
Transmitter installation incidentals | |
Transmitter de-install | |
Heat Exchanger Filters | |
Shipping | |
Electrical Accessories | |
RF System Modifications | |
Transformer 3 phase/480v - 300 KVA | |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | |
Other Electrical Service: transmitter installation electrical service. See attached Bertke Electric quote. | |
RF Accessories | |
RF Sweep | |
Transmitter Room Modification | |
Sales Tax |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $482,166.40 | $587,180.40 | N/A | $587,180.40 | N/A |
Total for all systems | $4,498,548.83 | $3,613,063.61 | N/A | $3,614,505.61 | N/A |
Interim Antenna TFU-16WB | $168,444.92 | $149,464.92 | $149,464.92 | ||
Sales Tax | $9,245.51 | $9,245.51 | interim antenna sales tax | $9,245.51 | N/A |
Shipping | $5,552.81 | $5,552.81 | shipping per attached Dielectric invoice | $5,552.81 | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $4,500.00 | N/A | $4,500.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
UHF - High Power, Side Mount, basic slot antenna, 16 bay,, 500 kW input, directional,, horizontally polarized | $123,766.60 | $123,766.60 | per invoices | $123,766.60 | Progress payments - not itemized |
Primary Antenna TFU-26GBH-R 06 | $313,721.48 | $437,715.48 | $437,715.48 | ||
Shipping | $9,613.00 | $9,613.00 | shipping per attached Dielectric quote | $9,613.00 | N/A |
Sales Tax | $24,633.55 | $24,633.55 | main antenna sales tax | $24,633.55 | N/A |
Antenna accessories | $13,444.93 | $13,444.93 | RF components need for antenna installation per Dielectric invoices | $13,444.93 | N/A |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $10,984.00 | N/A | $10,984.00 | 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, horizontally polarized | $247,000.00 | $372,640.00 | bottom of antenna stack price per attached Dielectric quote | $372,640.00 | N/A |
Actual Information Description | File Name |
---|---|
Sales Tax | |
Shipping | |
Side mount brackets for high power antennas (if not included in antenna base cost) | |
Sweep test of existing antenna | |
UHF - High Power, Side Mount, basic slot antenna, 16 bay,, 500 kW input, directional,, horizontally polarized | |
Shipping | |
Sales Tax | |
Antenna accessories | |
Elbow complex, single channel, at antenna input, per 6 1/8. 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 | $256,765.31 | $256,127.97 | N/A | $256,127.97 | N/A |
Total for all systems | $4,498,548.83 | $3,613,063.61 | N/A | $3,614,505.61 | N/A |
Interim Transmission Line | $238,990.79 | $238,353.45 | $238,353.45 | ||
Additional TL Components | $85,602.51 | $85,602.51 | additional transmission line components needed to complete installation | $85,602.51 | N/A |
Sales Tax | $14,188.28 | $14,188.28 | transmission line sales tax | $14,188.28 | N/A |
Rigid Transmission Line - copper, 6 1/8" broadband | $139,200.00 | $138,562.66 | transmission line price per attached Dielectric quote | $138,562.66 | N/A |
Primary Transmission Line | $17,774.52 | $17,774.52 | $17,774.52 | ||
Elbows | $855.18 | $855.18 | see Dielectric invoice | $855.18 | N/A |
Refurbish Line | $14,161.00 | $14,161.00 | transmission line parts | $14,161.00 | N/A |
Line sweep | $2,758.34 | $2,758.34 | see associated invoice | $2,758.34 | N/A |
Actual Information Description | File Name |
---|---|
Additional TL Components | |
Sales Tax | |
Rigid Transmission Line - copper, 6 1/8" broadband | |
Elbows | |
Refurbish Line | |
Line sweep |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,517,980.97 | $975,166.29 | N/A | $975,166.29 | N/A |
Total for all systems | $4,498,548.83 | $3,613,063.61 | N/A | $3,614,505.61 | N/A |
Primary Tower LTOWER | $1,517,980.97 | $975,166.29 | $975,166.29 | ||
Serious tower reinforcement/modifications | $1,052,000.00 | $660,353.32 | N/A | $660,353.32 | - |
Tower Consulting | $5,752.43 | $5,752.43 | tower consulting | $5,752.43 | N/A |
Land clearing | $24,170.00 | $24,170.00 | Clearing trees/brush and moving fences required for tower modifications | $24,170.00 | N/A |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $272,612.00 | N/A | $272,612.00 | N/A |
Power line relocation | $2,458.54 | $2,458.54 | see Duke Energy invoice | $2,458.54 | N/A |
Structural engineering tower load study for well documented tower | $12,600.00 | $9,820.00 | Quote TCI-16-104 - WLWT - Cincinnati OH - Analysis.pdf | $9,820.00 | N/A |
Actual Information Description | File Name |
---|---|
Serious tower reinforcement/modifications | |
Tower Consulting | |
Land clearing | |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
Power line relocation | |
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 | $206,364.72 | $67,953.31 | N/A | $69,395.31 | N/A |
Total for all systems | $4,498,548.83 | $3,613,063.61 | N/A | $3,614,505.61 | N/A |
Outside Professional Services | $206,364.72 | $67,953.31 | $69,395.31 | ||
Consulting-Project Management | $22,000.00 | $22,000.00 | N/A | $22,000.00 | N/A |
Transmitter Site Survey Sales Tax | $0.00 | $0.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.***Ohio sales tax for Transmitter Site Survey (aka Field Service, TV) | $1,442.00 | N/A |
Transmitter Site Survey | $20,600.00 | $20,600.00 | Transmitter planning survey & transmitter building drawings attached quote does not include $1,442.00 sales tax added to invoice. | $20,600.00 | N/A |
Security | $0.00 | $0.00 | based on attached transmitter security proposal for 90 days. | N/A | N/A |
RF Exposure Measurements | $21,050.00 | $0.00 | N/A | N/A | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $0.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $11,040.00 | $2,441.60 | N/A | $2,441.60 | N/A |
Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $0.00 | N/A | N/A | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $105.00 | N/A | $105.00 | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $1,846.53 | N/A | $1,846.53 | N/A |
Prepare request for Special Temporary Authorization | $4,100.00 | $0.00 | N/A | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $250.00 | N/A | $250.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $2,525.00 | N/A | $2,525.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $2,062.50 | N/A | $2,062.50 | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $0.00 | N/A | N/A | N/A |
Prepare and or review reimbursement form | $2,630.00 | $1,937.96 | N/A | $1,937.96 | N/A |
Non-catalog Legal Expenses | $14,184.72 | $14,184.72 | Non-Catalog expenses for legal advice and services, including financial/reimbursement review, transition reporting, transition procedures, and other transition-related issues. | $14,184.72 | - |
Actual Information Description | File Name |
---|---|
Consulting-Project Management | |
Transmitter Site Survey Sales Tax | |
Transmitter Site Survey | |
Security | Information not provided. |
RF Exposure Measurements | Information not provided. |
Comprehensive coverage verification via field study, if needed | Information not provided. |
Attorney Fees - Prepare and File request for Special Temporary Authorization | |
Attorney Fees - Negotiation of lease and other matters for shared locations | Information not provided. |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
Prepare request for Special Temporary Authorization | 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 | |
Non-catalog Legal Expenses |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $134,085.82 | $125,715.22 | N/A | $125,715.22 | N/A |
Total for all systems | $4,498,548.83 | $3,613,063.61 | N/A | $3,614,505.61 | N/A |
Other Expenses | $134,085.82 | $125,715.22 | $125,715.22 | ||
Tower site restoraton | $42,370.00 | $42,370.00 | repair damage to tower site due to heavy equipment used for tower modifications and antenna installations and replacements | $42,370.00 | N/A |
in-house labor | $20,307.27 | $20,307.27 | per attached documentation | $20,307.27 | N/A |
Contract Labor | $4,209.46 | $4,209.46 | accounting labor directly related to the Spectrum Repack project | $4,209.46 | N/A |
MVPD Notification of Channel Change | $2,842.40 | $2,842.40 | MVPD notification | $2,842.40 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $89.69 | $89.69 | per invoice | $89.69 | N/A |
Equipment Delivery and Handling Charges | $4,990.00 | $4,990.00 | Transmitter local delivery per invoices | $4,990.00 | N/A |
Equipment Storage | $46,087.00 | $46,087.00 | per relevant invoices | $46,087.00 | N/A |
Develop and air announcement of upcoming channel change | $0.00 | $0.00 | Attorney review to ensure FCC compliance | N/A | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $590.00 | per FCC receipts | $590.00 | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $335.00 | N/A | $335.00 | N/A |
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $0.00 | N/A | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $3,894.40 | quote attached | $3,894.40 | N/A |
Actual Information Description | File Name |
---|---|
Tower site restoraton | |
in-house labor | |
Contract Labor | |
MVPD Notification of Channel Change | |
Disposal Costs (for equipment and other waste, net of any salvage value) | |
Equipment Delivery and Handling Charges | |
Equipment Storage | |
Develop and air announcement of upcoming channel change | Information not provided. |
FCC Filing Fees - Special Temporary Authorization request | |
FCC Filing Fees - Form 2100 license to cover application | |
FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
DTV Medical Facility Notification |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $4,498,548.83 | $3,613,063.61 | $3,614,505.61 |
Question | Response |
---|---|
The facility has ceased operating on its pre-auction channel. | Yes |
Construction of final facilities or all necessary modifications are complete. | Yes |
All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. | Yes |
Section | Question | Response |
---|---|---|
Submission of Estimated Expenses Statements | WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT. |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | John Drain Hearst Television SVP Chief Financial Officer 01/25/2022 |
Section | Question | Response |
---|---|---|
Submission of Actual Cost Documentation Statements | WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733). |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Douglas Durkee Hearst Television Manager of Spectrum Repack 01/25/2022 |
Section | Question | Response |
---|---|---|
Submission of Final Allocation or Accounting Information Statements | WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT. |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Douglas Durkee Hearst Television Manager of Spectrum Repack 01/25/2022 |