Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
WEST CENTRAL OHIO BROADCASTING, INC. |
Fred Vobbe 1424 RICE AVENUE LIMA, OH 45805 United States |
+1 (419) 228-8835 | fvobbe@wlio.com | Corporation |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Frederick R Vobbe VP and Chief Operator West Central Ohio Broadcasting, Inc. |
Frederick R Vobbe 1424 Rice Avenue Lima, OH 45805 United States |
+1 (419) 228-8835 | fvobbe@wlio.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 | WOHL-CD will require a new transmitter site as the present tower failed structual analysis. The FCC has before them WOHL's Request for Waiver of Initial Construction Permit Filing Deadline, granted 7/12/17. |
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 | LU500BTD | |
Year | 2009 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | .5 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | ULXTE-16 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 6.58 kW | |
Justification for New Transmitter | WOHL's present transmitter can not make the TPO needed for 100% replication of service contour. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | Yes |
Switchgear (industrial 800 amp) | Yes | |
Transformer (480V) | Yes | |
Power | 500 kVA | |
Rigid Conduit and Wiring | Yes | |
Size | 3 inches | |
Length | 100.0 feet | |
Other Electrical Service | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Heating and Cooling | |
Size | 20 tons | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | Yes |
Size | 1600.0 square feet | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A |
Name | Description |
---|---|
Installation and Proof |
Installation of Transmitter system |
Generator |
Generator plus Installation and supporting construction within new transmitter site. |
Shipping Expense |
Shipping expense for transmitter |
Remote ControlSystem |
Remote Control System |
Electrical |
Parallel Surge Supressor and a 75 Kva Transformer three phase 480vDelta Primary |
New Transmitter Site |
WOHL-CD will need to move from the present transmitter site to a new site. A building to house the transmitter will be required. |
State and local sales tax |
State and Local sales tax |
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? | 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 | Class A |
Mounting | Top Mount | |
Antenna position in stack | Top | |
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: | 9.0 kW | |
Manufacturer | ||
Model | TFU-30JA | |
Year | 1986 |
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 | Class A |
Mounting | Top Mount | |
Antenna position in stack | Top | |
Polarization | Circular | |
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: | 11.5 kW | |
Manufacturer | ||
Model | ATW6H3-CTO-15H | |
Year | 2017 | |
Justification for New Antenna | WOHL-CD will move to a new tower site due to structural issues on the present tower. New antenna is circular polarized, difference of $15,500 from the cost of a horizontally polarized antenna. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | No |
Type | ||
Number of channels supported | N/A | |
Frequencies of channels supported | N/A | |
Frequency | N/A | |
Do you need a combiner output splitter/switcher for dual feed lines? | N/A | |
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | Single Channel | |
Feed Line Size | 3 1/8 inches inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | No |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Name | Description |
---|---|
Shipping cost |
Shipping cost |
Custom Antenna Mounts |
Custom top mounts |
RF Switch |
RF switch to change transmitter from antenna to dummy load for testing. |
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 | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 560 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? | Yes | |
Type | Rigid | |
Diameter | 3 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 650 feet per run | |
Justification for New Transmission Line | WOHL-CD will move to a new transmitter site because of structural problems with present tower. |
Name | Description |
---|---|
Gas Barrier |
Transmission line will need to be pressurized from antenna to bldg. |
Ice Bridge |
Transmission line will need to be supported between tower and building and protected from ice fall. |
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 | Construct New |
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? | No | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1014519 | |
Coordinates (NAD83) | Latitude (NAD83) | 40° 44' 51.2" N- |
Longitude (NAD83) | 084° 07' 54.3" W- | |
Overall Structure Height | 548.88 feet | |
Support Structure Height | 499.99 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 870.07 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | LIMA COMMUNICATIONS CORPORATION | |
Date Constructed | 12/01/2004 |
Facility ID | Call Sign | Service |
---|---|---|
37503 | WLIO | DTV |
Section | Question | Response |
---|---|---|
Construct New Tower | Use | Primary (Main) |
Description of Use | N/A | |
Is this a request for upgraded equipment? | Yes | |
Height | 538.50 feet | |
Justification for New Tower | WOHL-CD is moving to a new tower, and site. The present tower did not pass analysis. There is no land at present location to build new tower, which is in urban/residential area. |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Other |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Ground System |
Upgraded ground system, 100' x 100' to prevent lightning damage. |
STL Antenna-Installation cost |
WOHL-CD will require an STL to feed programming to and to control the transmitter. A TSL is needed to return News ENG program streams along with metering and status data from transmitter, and security monitoring. |
Shipping cost |
Shipping cost |
Tower Structure Analysis |
Structure analysis of existing tower |
Studio Tower Modifications |
Studio Tower modifications necessary as part of WOHL repack and new tower construction. |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 1000 | |
Explanation | WOHL will move to a new location, and build a new tower. To obtain replication of coverage, the station will have to undergo comprehensive engineering and legal analysis, and testing during the construction. | |
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 | 2 | |
NEPA Section 106 environmental review | Yes | |
Environmental Assessment | Yes | |
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 | Yes |
RF exposure measurements | No | |
Additional Field Engineering Service | No | |
Number of Days | N/A | |
Justification | N/A |
Name | Description |
---|---|
Attorney Fees and Other Matters |
Legal Counsel |
Construction Site Project MGMT |
The Lathrop Company project management |
Microwave License Study |
The STL will require a path study for coordination of license. |
Public Utility Analysis |
Transmitter site must have proper power and telco services at new site. |
RF Consultant D. Everist |
RF Consultant that files engineering studies on behalf of WOHL-CD |
Site Survey |
Location site survey |
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 |
---|---|
Field Strength Tests |
WOHL will conduct field signal tests on present channel, and repacked channel to make sure signal meets service contour. |
Generator |
WOHL's transmitter presently shares a generator with the studios and offices of WOHL. The move would leave WOHL without backup power in an emergency. |
IP Switch for STL-TSL system |
Switch control for the transmitter |
Microwave Receive Site ENG |
WOHL will need to construct q new ENG Microwave Receive system and place it in service before the old site can be decommissioned due to public and network commitments to news. |
STL-TSL system |
6/7 Ghz microwave receive transmitter, receiver, antennas and transmission lines to link the studio the new transmitter site |
Translator |
Fill in for coverage lost on move. |
ENG Microwave System |
Cables and TX Lines for microwave system |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $2,772,407.02 | $2,737,602.71 | N/A | $2,036,759.61 | N/A |
Total for all systems | $6,251,188.99 | $6,052,167.00 | N/A | $4,170,177.10 | N/A |
Primary Transmitter ULXTE-16 | $2,772,407.02 | $2,737,602.71 | $2,036,759.61 | ||
Other -- Building Addition Size: 1600.0 | $898,439.44 | $898,439.44 | see Estimated Cost Justification WOHL-110-1st Primary Transmitter - Building Addition, 1600 Sq. Ft. v0 | $766,109.40 | N/A |
State and local sales tax | $31,743.86 | $31,743.86 | N/A | $0.00 | N/A |
New Transmitter Site | $1,022,821.10 | $1,022,821.10 | Purchase price of land for new transmitter site. See Settlement Statement. | $855,154.75 | N/A |
Electrical | $4,226.38 | $4,226.38 | N/A | $2,894.15 | N/A |
Remote ControlSystem | $9,190.50 | $9,190.50 | N/A | $7,670.68 | N/A |
Generator | $216,712.83 | $216,712.83 | Please see attached RA Flynn Quote & Graybar Invoices | $216,149.84 | invoices |
Installation and Proof | $35,688.33 | $35,688.33 | GatesAir Invoice TE10004511-2 | $8,922.08 | a |
20 Ton system | $115,500.00 | $118,628.00 | Please see attached RA Flynn Quote | $109,661.56 | N/A |
3" Rigid Conduit and Wiring (Cost per foot) | $5,200.00 | $4,750.00 | N/A | $0.00 | N/A |
UHF - Liquid Cooled Solid State Transmitter 6.58 kW | $326,484.58 | $326,484.58 | N/A | $56,179.46 | N/A |
Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $13,500.00 | N/A | $0.00 | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $36,000.00 | N/A | $0.00 | N/A |
Transformer 3 phase/480v - 500 KVA | $48,400.00 | $14,017.69 | Please see American Electric Power Contract No DWMS00000451497 and Purchase Order 8952 | $14,017.69 | N/A |
Shipping Expense | $5,400.00 | $5,400.00 | N/A | $0.00 | N/A |
Actual Information Description | File Name |
---|---|
Other -- Building Addition Size: 1600.0 | |
State and local sales tax | Information not provided. |
New Transmitter Site | |
Electrical | |
Remote ControlSystem | |
Generator | |
Installation and Proof | |
20 Ton system | |
3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 6.58 kW | |
Service entrance 3 phase/800 amp/208 volt | Information not provided. |
Switchgear - industrial 800 amp | Information not provided. |
Transformer 3 phase/480v - 500 KVA | |
Shipping Expense | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $214,243.90 | $213,985.77 | N/A | $190,664.69 | N/A |
Total for all systems | $6,251,188.99 | $6,052,167.00 | N/A | $4,170,177.10 | N/A |
Primary Antenna ATW6H3-CTO-15H | $214,243.90 | $213,985.77 | $190,664.69 | ||
RF Switch | $6,615.00 | $6,615.00 | N/A | $0.00 | N/A |
Custom Antenna Mounts | $6,191.50 | $6,191.50 | N/A | $6,191.50 | N/A |
Shipping cost | $2,963.65 | $2,963.65 | N/A | $2,963.65 | N/A |
Elbow complex, single channel, at antenna input, per 3 1/8. feedline (if needed) | $7,600.00 | $7,400.00 | N/A | $0.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,671.87 | ERI Invoice WOHL-004B | $6,046.87 | N/A |
UHF - Lower Power, Top Mount, Class A, basic slot antenna, 12 kW input, elliptically or circularly polarized | $184,143.75 | $184,143.75 | Upgraded Antenna. Baseline quote of $175,500.00 plus 6.75% tax ($11,643.75). | $175,462.67 | N/A |
Actual Information Description | File Name |
---|---|
RF Switch | Information not provided. |
Custom Antenna Mounts | |
Shipping cost | |
Elbow complex, single channel, at antenna input, per 3 1/8. feedline (if needed) | Information not provided. |
Sweep test of existing antenna | |
UHF - Lower Power, Top Mount, Class A, basic slot antenna, 12 kW input, elliptically or circularly polarized |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $213,167.59 | $213,656.04 | N/A | $156,682.19 | N/A |
Total for all systems | $6,251,188.99 | $6,052,167.00 | N/A | $4,170,177.10 | N/A |
Primary Transmission Line | $213,167.59 | $213,656.04 | $156,682.19 | ||
Ice Bridge | $144,360.59 | $144,360.59 | see Estimated Cost Justification WOHL-310-Primary Transmission Line - Ice Bridge v0 | $85,633.46 | N/A |
Rigid Transmission Line - copper, 3 1/8" | $67,600.00 | $68,088.45 | See Estimated Cost Justification WOHL-310-Primary Transmission Line - 3 1-8 Rigid Copper v0 | $71,048.73 | . |
Gas Barrier | $1,207.00 | $1,207.00 | N/A | $0.00 | N/A |
Actual Information Description | File Name |
---|---|
Ice Bridge | |
Rigid Transmission Line - copper, 3 1/8" | |
Gas Barrier | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,698,732.66 | $1,532,797.66 | N/A | $1,222,386.50 | N/A |
Total for all systems | $6,251,188.99 | $6,052,167.00 | N/A | $4,170,177.10 | N/A |
Primary Tower TOWER | $0.00 | $0.00 | $0.00 | ||
Primary Tower | $1,698,732.66 | $1,532,797.66 | $1,222,386.50 | ||
Studio Tower Modifications | $276,083.00 | $276,083.00 | Please see ERI Proposal 20181012-548 Rev B | $276,083.00 | N/A |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $255,065.00 | N/A | $7,932.84 | N/A |
Tower Structure Analysis | $20,300.00 | $20,300.00 | Please see Malouf invoices 1705093VO, 1705093V1, 1705093VOA, 1805093VO, and 1805093V1 | $12,500.00 | N/A |
Shipping cost | $5,387.30 | $5,387.30 | N/A | $0.00 | N/A |
Ground System | $23,420.00 | $23,420.00 | Additional ground, 120 radials, buried 24", 100' due to history of electrical storms in region. | $16,638.56 | N/A |
New tower | $941,542.36 | $941,542.36 | Please see attached Purchase Order 8866 | $908,271.35 | N/A |
STL Antenna-Installation cost | $11,000.00 | $11,000.00 | N/A | $960.75 | N/A |
Actual Information Description | File Name |
---|---|
Studio Tower Modifications | |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
Tower Structure Analysis | |
Shipping cost | Information not provided. |
Ground System | |
New tower | |
STL Antenna-Installation cost |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $753,431.17 | $755,483.17 | N/A | $314,141.53 | N/A |
Total for all systems | $6,251,188.99 | $6,052,167.00 | N/A | $4,170,177.10 | N/A |
Outside Professional Services | $753,431.17 | $755,483.17 | $314,141.53 | ||
Site Survey | $7,536.00 | $7,536.00 | Please see the attached invoices from LEWANDOWSKI ENGINEERS, LLC # 16985 and 17313 | $2,638.00 | N/A |
RF Consultant D. Everist | $50,000.00 | $50,000.00 | N/A | $1,436.70 | N/A |
Public Utility Analysis | $12,500.00 | $12,500.00 | Estimate-American Electric Power, Dominion Gas Company and the City of Lima Water Dept. will not provide quotes until the building plans for the new transmitter building have been submitted for approval. | $0.00 | N/A |
Microwave License Study | $7,150.00 | $7,150.00 | STL Path, and required coordination notifications. Attached quote does not include Comsearch frequency coordination fee. | $0.00 | N/A |
Construction Site Project MGMT | $234,750.49 | $234,750.49 | N/A | N/A | N/A |
Attorney Fees and Other Matters | $143,864.68 | $143,864.68 | see Estimated Cost Justification WOHL-550-Attorney Fees - Other Matters v1 | $143,864.68 | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | 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 | $1,000.00 | N/A |
ASR modification (prepare FCC Form 854) | $2,105.00 | $2,000.00 | N/A | $0.00 | N/A |
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | $10,520.00 | $10,000.00 | N/A | $9,574.20 | N/A |
NEPA Section 106 environmental review, if needed | $6,310.00 | $23,432.00 | Justifying Invoice - WOHL Terracon TA31840 | $23,432.00 | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $7,360.00 | $7,000.00 | N/A | $1,355.00 | 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 | $4,447.00 | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $1,500.00 | 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 | $0.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $0.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $1,800.00 | N/A |
Project management of the transition | $158,000.00 | $150,000.00 | N/A | $124,406.45 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | $187.50 | 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 |
Actual Information Description | File Name |
---|---|
Site Survey | |
RF Consultant D. Everist | |
Public Utility Analysis | Information not provided. |
Microwave License Study | Information not provided. |
Construction Site Project MGMT | Information not provided. |
Attorney Fees and Other Matters | |
Comprehensive coverage verification via field study, if needed | Information not provided. |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | |
ASR modification (prepare FCC Form 854) | Information not provided. |
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | |
NEPA Section 106 environmental review, if needed | |
Attorney Fees - Prepare and File request for Special Temporary Authorization | |
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 | |
Prepare request for Special Temporary Authorization | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Perform engineering study for new channel assignment and antenna development | |
Project management of the transition | |
Prepare and or review reimbursement form | |
Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $599,206.65 | $598,641.65 | N/A | $249,542.58 | N/A |
Total for all systems | $6,251,188.99 | $6,052,167.00 | N/A | $4,170,177.10 | N/A |
Other Expenses | $599,206.65 | $598,641.65 | $249,542.58 | ||
ENG Microwave System | $29,591.25 | $29,591.25 | see Estimated Cost Justification WOHL-610-ENGMicrowave System v.1 | $10,312.44 | N/A |
Translator | $110,541.40 | $110,541.40 | Translator, UHF channel, 15kw, to fill in area lost in coverage due to geographic move of transmitter site, and restriction of overlap of old contour. | $0.00 | N/A |
STL-TSL system | $220,562.78 | $220,562.78 | See Estimated Cost Justification WOHL-610-STL-TSL System v1 | $220,562.78 | Sub-total matches estimated cost. |
Microwave Receive Site ENG | $105,924.44 | $105,924.44 | N/A | $0.00 | N/A |
IP Switch for STL-TSL system | $1,921.83 | $1,921.83 | Per Hearland Video Systems | $1,921.83 | N/A |
Generator | $35,950.00 | $35,950.00 | Caterpillar 100kw/125kva @ 208/120V diesel generator, and transfer switch. | $0.00 | N/A |
Field Strength Tests | $25,000.00 | $25,000.00 | Signal measurements made at twelve or more communities comprising WOHL's DMA. | $10,000.00 | N/A |
MVPD Notification of Channel Change | $3,452.00 | $3,452.00 | Notification to 13 cable companies, and 14 MATV businesses. DTVNotification #INV-001772 | $2,452.00 | N/A |
Develop and air announcement of upcoming channel change | $5,000.00 | $5,000.00 | N/A | $0.00 | N/A |
Equipment Storage | $6,000.00 | $6,000.00 | Power Company | $0.00 | N/A |
Equipment Delivery and Handling Charges | $23,582.95 | $23,582.95 | Shipping for transmitter, antenna, terminal equipment, and specialized equipment. | $736.58 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $2,100.00 | $2,100.00 | Multiple 15yd dumpsters. | $0.00 | N/A |
Non-zoning permits | $7,500.00 | $7,500.00 | Electrical, plumbing, HVAC, land management, drainage. | $82.95 | N/A |
Local Zoning | $10,000.00 | $10,000.00 | Zoning via township and City of Lima (OH) | $478.00 | 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 | $2,996.00 | N/A |
Actual Information Description | File Name |
---|---|
ENG Microwave System | |
Translator | Information not provided. |
STL-TSL system | |
Microwave Receive Site ENG | Information not provided. |
IP Switch for STL-TSL system | |
Generator | Information not provided. |
Field Strength Tests | |
MVPD Notification of Channel Change | |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Storage | 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 - 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 | $6,251,188.99 | $6,052,167.00 | $4,170,177.10 |
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. | Keith Wilkowski VP, Legal & Governmental Affairs 09/23/2019 |
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. | Keith Wilkowski VP, Legal & Governmental Affairs 09/23/2019 |