Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
MIAMI VALLEY BROADCASTING CORPORATION Doing Business As: MIAMI VALLEY BROADCASTING CORPORATION |
Sr. Director of Technology & Plant Operations 1611 SOUTH MAIN STREET DAYTON, OH 45409 United States |
+1 (937) 743-6703 | dave.thomas@coxinc.com | Corporation |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Dave Thomas Senior Director Technology and Plant Operation Miami Valley Broadcasting Corporation |
Dave Thomas 1611 South Main St Dayton, OH 45409 United States |
+1 (937) 259-1648 | dave.thomas@coxinc.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 | There is space in the transmitter building for the new Main and Aux transmitters after building modification is complete. WHIO TV will run the current main transmitter to the Aux Antenna during the installation of the New Main Transmitter. |
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 | Back-Up Tranmsitter | |
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 | Diamond | |
Year | 2008 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 14 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Auxiliary (Backup) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | ULXTE-24 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 16.1 kW | |
Justification for New Transmitter | Current Diamond CD transmitter cannot be retuned to new channel 33. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | Yes | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | No | |
Size | N/A | |
Length | N/A | |
Other Electrical Service | Yes | |
Description | Install (1) 400A distribution panel and (1) 150 KVA Transformer | |
HVAC Service | Does the replacement transmitter require HVAC Service? | No |
Type | N/A | |
Size | N/A | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A |
Section | Question | Response |
---|---|---|
Existing Transmitter Description | Type of change | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is this transmitter currently shared with another station? | No | |
Is this transmitter currently in operating condition? | Yes | |
Existing Transmitter Manufacturer and Type | Manufacturer | |
Model | Sigma CD | |
Year | 2001 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 40.2 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | ULXTE-90 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 56.4 kW | |
Justification for New Transmitter | Current Sigma CD transmitter cannot be retuned to new channel 33. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | Yes | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | No | |
Size | N/A | |
Length | N/A | |
Other Electrical Service | Yes | |
Description | Install (1) 1200A Distribution panel and (1) 300KVA transformer | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Cooling Only | |
Size | 15 tons | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | Yes |
Size | 2270.0 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 |
---|---|
Rent electrical generator |
45 days electrical generator rental with fuel, start up, commissioning, and cut over |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Purchase New |
Antenna Use | Auxiliary (Backup) | |
Description of Use | Back-up Antenna | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing antenna shared with another station or stations? | No | |
Is the existing antenna directional? | Yes | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | No | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels | N/A | |
Design power capacity in use | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | ||
Model | TFU-28DSC-R CT3 | |
Year | 2004 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Auxiliary (Backup) |
Description of Use | Back-up Antenna | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
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 | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels/Bays | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Design power capacity in use | N/A | |
Other Antenna Type | N/A | |
ERP: | 854.0 kW | |
Manufacturer | ||
Model | ATW26HS3-HSO-33H | |
Year | 2017 | |
Justification for New Antenna | Current antenna cannot be retuned to new channel 33. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | No |
Type | ||
Number of channels supported | N/A | |
Frequencies of channels supported | N/A | |
Frequency | N/A | |
Do you need a combiner output splitter/switcher for dual feed lines? | N/A | |
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | No |
Broadband or Single Channel? | N/A | |
Feed Line Size | N/A | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | Yes |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | Yes |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Name | Description |
---|---|
Aux Antenna Sweep 1 |
Aux Antenna Sweep 1- will reuse line check to make sure can handle full power transmitter. |
Rigging Aux Antenna |
Rigging Aux Antenna - remove old and install new antenna |
Aux Antenna Sweep 2 |
Aux Antenna Sweep 2- will reuse line made repairs from sweep 1 - verify line at full power |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Purchase New |
Antenna Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing antenna shared with another station or stations? | No | |
Is the existing antenna directional? | No | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | No | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | 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-30GTH-R 4C130 | |
Year | 2008 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | 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 | 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: | 854.0 kW | |
Manufacturer | ||
Model | ATW24HS3-HTO-33H | |
Year | 2017 | |
Justification for New Antenna | Current antenna cannot be retuned to new channel 33. |
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? | No |
Broadband or Single Channel? | N/A | |
Feed Line Size | N/A | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | |
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 |
---|---|
Additional Main Ant sweep |
Additional Main Ant sweep - will reuse line during repack. This is the initial sweep for line prior to removing current antenna. |
New Main Antenna Burnout |
Main tx line burned out causing arcing & soot inside new ERI main antenna - price includes helicopter (2) picks remove & replace and shipping / cleaning antenna at ERI factory. |
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 | Auxiliary (Backup) | |
Description of Use | Feeds Aux Antenna | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing transmission line shared with another station or stations? | No | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | Dielectric |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 960 feet per run |
Name | Description |
---|---|
New gaskets, seals, watchbands, for full power operation |
New gaskets, seals, watchbands - needed to make Aux line usable during new main antenna install - sweep showed that line could not take full power at time of sweep |
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 this transmission currently shared with any other stations? | No | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1200 feet per run |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 19 3/4 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1215 feet per run | |
Justification for New Transmission Line | Existing Dielectric line was attempted to be used on new channel, unfortunately at 940' there was a burnout and line needed to be replaced. We replaced with new ERI transmission line. |
Name | Description |
---|---|
Install new ERI main transmission line |
Remove old Dielectric tx line due to burnout and install new ERI tx line |
Section | Question | Response |
---|---|---|
Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
Section | Question | Response |
---|---|---|
Existing Tower Description | Type of change | Modify Existing |
Tower Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Leased | |
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 | 1016460 | |
Coordinates (NAD83) | Latitude (NAD83) | 39° 44' 02.0" N- |
Longitude (NAD83) | 084° 44' 53.0" W- | |
Overall Structure Height | 1098.80 feet | |
Support Structure Height | 1018.69 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 950.12 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | IWG Towers Assets II, LLC | |
Date Constructed | 01/01/1953 |
Facility ID | Call Sign | Service |
---|---|---|
14245 | WHKO | FM |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for undocumented/poorly documented tower |
Tower Reinforcements | Please select whether tower reinforcements are needed: | Serious Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | Yes |
Name | Description |
---|---|
STRUCTURAL ANALYSIS DESIGN |
STRUCTURAL ANALYSIS DESIGN |
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 | Yes | |
For Main Facility | Yes | |
Prepare engineering section of Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | No | |
Quantity | N/A | |
Do you have Distributed Transmission System engineering services? | N/A | |
Critical Facility | N/A | |
Terrain-Shielded Facility | N/A | |
Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare and file Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | No | |
Quantity | N/A | |
NEPA Section 106 environmental review | No | |
Environmental Assessment | No | |
ASR Modification | No | |
FAA Consultation (including preparation of FAA Form 7460) | No | |
Negotiation of Lease and other Matter for Shared Locations | No | |
Prepare or Review FCC Form 399 for Reimbursement | No | |
Address transition timing and coordination issues w/ other stations and wireless providers | No | |
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 |
---|---|
RF Consultant Pattern, Transmitter, Antenna |
RF Consultant Pattern, Transmitter, Antenna |
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 |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $2,739,817.13 | $2,445,326.83 | N/A | $2,445,326.83 | N/A |
Total for all systems | $5,573,218.19 | $4,723,911.63 | N/A | $4,673,911.63 | N/A |
Primary Transmitter ULXTE-90 | $1,996,784.13 | $1,806,421.66 | $1,806,421.66 | ||
UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW | $1,788,000.00 | $1,610,972.53 | Current Sigma CD TX cannot be retuned - letter from Gates Air attached. Quote for both IOT TX and Solid State TX attached - will go with Solid State TX since its cheaper. Plus change orders: Q-82006, Q-79456, Q-84532. | $1,610,972.53 | N/A |
Rent electrical generator | $31,019.13 | $31,019.13 | The electric service to the building is running the channel 41 transmitter w/ assoc equip, (2) full power radio stations, (3) radio STL's, weather radar, and (4) a/c units. There's not enough capacity to add commissioning of the channel 33 TX equipment | $31,019.13 | N/A |
Other -- Building Addition Size: 2270.0 | $49,329.00 | $49,329.00 | Building Renovation for new transmitter area - Quote attached | $49,329.00 | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $29,845.00 | Quote attached | $29,845.00 | N/A |
15 Ton system | $55,800.00 | $50,820.00 | Additional cooling needed where new main & aux transmitters will be located - quote attached. | $50,820.00 | N/A |
Other Electrical Service: Install (1) 1200A Distribution panel and (1) 300KVA transformer | $34,436.00 | $34,436.00 | Quote attached | $34,436.00 | N/A |
Auxiliary Transmitter ULXTE-24 | $743,033.00 | $638,905.17 | $638,905.17 | ||
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | $684,000.00 | $594,875.17 | Original quote Q-75124 plus revised quotes: Q-82449 and Q-79460 | $594,875.17 | N/A |
Other Electrical Service: Install (1) 400A distribution panel and (1) 150 KVA Transformer | $20,833.00 | $20,833.00 | Quote attached | $20,833.00 | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $23,197.00 | Quote attached | $23,197.00 | N/A |
Actual Information Description | File Name |
---|---|
UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW | |
Rent electrical generator | |
Other -- Building Addition Size: 2270.0 | |
Switchgear - industrial 800 amp | |
15 Ton system | |
Other Electrical Service: Install (1) 1200A Distribution panel and (1) 300KVA transformer | |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | |
Other Electrical Service: Install (1) 400A distribution panel and (1) 150 KVA Transformer | |
Switchgear - industrial 800 amp |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $813,308.74 | $788,852.41 | N/A | $788,852.41 | N/A |
Total for all systems | $5,573,218.19 | $4,723,911.63 | N/A | $4,673,911.63 | N/A |
Primary Antenna ATW24HS3-HTO-33H | $253,730.00 | $264,413.67 | $264,413.67 | ||
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized | $247,000.00 | $264,413.67 | Price from ERI for antenna model# ATW24HS3-HTO-33H - see attached quote includes mount. | $264,413.67 | The original quote 253,525 add tax including 1 bury mount and 1 tune and test sweep.There was also 1 day weather delay, and some additional parts were needed after the tower crew arrived. Also the sales tax rate increased from an estimated 7.25 to 7.5 |
New Main Antenna Burnout | $0.00 | $0.00 | N/A | $0.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $0.00 | N/A | N/A | N/A |
Additional Main Ant sweep | $0.00 | $0.00 | N/A | N/A | N/A |
Auxiliary Antenna ATW26HS3-HSO-33H | $559,578.74 | $524,438.74 | $524,438.74 | ||
Aux Antenna Sweep 1 | $7,525.00 | $7,525.00 | 1 work day +2.5 days travel @ $2,150.00 / day | $7,525.00 | N/A |
Aux Antenna Sweep 2 | $0.00 | $0.00 | N/A | N/A | N/A |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $0.00 | N/A | $0.00 | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $0.00 | N/A | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $0.00 | N/A | N/A | N/A |
Rigging Aux Antenna | $257,097.08 | $257,097.08 | Quote attached = $194,264.33 Change Order 36184C = $62,832.75 FYI -No place to add in rigging cost section | $257,097.08 | N/A |
UHF - High Power, Side Mount, basic slot antenna, 854 kW input, directional,, horizontally polarized | $259,816.66 | $259,816.66 | see attached quote plus tax and additional parts | $259,816.66 | N/A |
Actual Information Description | File Name |
---|---|
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized | |
New Main Antenna Burnout | |
Sweep test of existing antenna | Information not provided. |
Additional Main Ant sweep | Information not provided. |
Aux Antenna Sweep 1 | |
Aux Antenna Sweep 2 | Information not provided. |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
Side mount brackets for high power antennas (if not included in antenna base cost) | Information not provided. |
Sweep test of existing antenna | Information not provided. |
Rigging Aux Antenna | |
UHF - High Power, Side Mount, basic slot antenna, 854 kW input, directional,, horizontally polarized |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $276,852.58 | $31,422.58 | N/A | $31,422.58 | N/A |
Total for all systems | $5,573,218.19 | $4,723,911.63 | N/A | $4,673,911.63 | N/A |
Primary Transmission Line | $245,430.00 | $0.00 | $0.00 | ||
Rigid Transmission Line - copper, 6 1/8" | $245,430.00 | $0.00 | N/A | $0.00 | N/A |
Install new ERI main transmission line | $0.00 | $0.00 | N/A | $0.00 | N/A |
Auxiliary Transmission Line | $31,422.58 | $31,422.58 | $31,422.58 | ||
New gaskets, seals, watchbands, for full power operation | $31,422.58 | $31,422.58 | Repairs from Aux RF Sweep 1 - actaul costs $2,422.58 (parts) + $29,000 install | $31,422.58 | N/A |
Actual Information Description | File Name |
---|---|
Rigid Transmission Line - copper, 6 1/8" | |
Install new ERI main transmission line | |
New gaskets, seals, watchbands, for full power operation |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,550,392.60 | $1,382,599.97 | N/A | $1,332,599.97 | N/A |
Total for all systems | $5,573,218.19 | $4,723,911.63 | N/A | $4,673,911.63 | N/A |
Primary Tower TOWER | $1,550,392.60 | $1,382,599.97 | $1,332,599.97 | ||
Serious tower reinforcement/modifications | $1,052,000.00 | $1,121,007.37 | This is from a quote received from ERI on 5/23/17 totaling $1,450,108 - quote is uploaded | $1,071,007.37 | N/A |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $0.00 | N/A | N/A | N/A |
Tall Tower (greater than 500') | $210,500.00 | $0.00 | Tower modification estimate attached | N/A | N/A |
Tower Helicopter Lift | $261,592.60 | $261,592.60 | See quotes | $261,592.60 | N/A |
STRUCTURAL ANALYSIS DESIGN | $0.00 | $0.00 | Structural analysis quote 1- $23,612 (attached) Structural analysis quote 2 - $9,652 (attached) | N/A | N/A |
Actual Information Description | File Name |
---|---|
Serious tower reinforcement/modifications | |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | Information not provided. |
Tall Tower (greater than 500') | Information not provided. |
Tower Helicopter Lift | |
STRUCTURAL ANALYSIS DESIGN | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $175,700.91 | $66,698.61 | N/A | $66,698.61 | N/A |
Total for all systems | $5,573,218.19 | $4,723,911.63 | N/A | $4,673,911.63 | N/A |
Outside Professional Services | $175,700.91 | $66,698.61 | $66,698.61 | ||
RF Consultant Pattern, Transmitter, Antenna | $63,885.91 | $63,885.91 | Merrill Weiss RF Consultant Costs - estimated $30,000 - uploaded quote dated 7/28/17 + $9,283 invoice 1216005 + $10,500 invoice 00819007-R Cooley LLP - Prepare form 399 - $13,122.20 and professional services $1256 | $63,885.91 | Did not include legal fees (Cooley LLP) for reviewing the development of WHIO-TV form 399. |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $0.00 | N/A | N/A | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $498.10 | N/A | $498.10 | N/A |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $606.70 | N/A | $606.70 | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $1,707.90 | N/A | $1,707.90 | N/A |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | $1,580.00 | $0.00 | N/A | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $0.00 | N/A | N/A | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $0.00 | N/A | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $0.00 | N/A | N/A | N/A |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | $2,105.00 | $0.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
RF Consultant Pattern, Transmitter, Antenna | |
Comprehensive coverage verification via field study, if needed | Information not provided. |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Perform engineering study for new channel assignment and antenna development | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $17,146.23 | $9,011.23 | N/A | $9,011.23 | N/A |
Total for all systems | $5,573,218.19 | $4,723,911.63 | N/A | $4,673,911.63 | N/A |
Other Expenses | $17,146.23 | $9,011.23 | $9,011.23 | ||
Equipment Delivery and Handling Charges | $0.00 | $0.00 | N/A | N/A | N/A |
Local Zoning | $1,850.00 | $1,850.00 | N/A | $1,850.00 | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $0.00 | N/A | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $3,750.00 | N/A | $3,750.00 | N/A |
MVPD Notification of Channel Change | $1,250.00 | $1,250.00 | See attached quote form RF notifications Quote # LS-20190530-A. | $1,250.00 | N/A |
Develop and air announcement of upcoming channel change | $0.00 | $0.00 | N/A | N/A | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $2,161.23 | $2,161.23 | N/A | $2,161.23 | N/A |
Non-zoning permits | $0.00 | $0.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Equipment Delivery and Handling Charges | Information not provided. |
Local Zoning | |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
DTV Medical Facility Notification | |
MVPD Notification of Channel Change | |
Develop and air announcement of upcoming channel change | Information not provided. |
Disposal Costs (for equipment and other waste, net of any salvage value) | |
Non-zoning permits | Information not provided. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $5,573,218.19 | $4,723,911.63 | $4,673,911.63 |
Question | Response |
---|---|
The facility has ceased operating on its pre-auction channel. | Yes |
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. | Dave Thomas Senior Director Operations 11/24/2020 |
Section | Question | Response |
---|---|---|
Submission of Actual Cost Documentation Statements | WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733). |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Dave Thomas Senior Director Operations 11/24/2020 |