Go to the Federal Communications Commission homepage at www.fcc.gov

FCC Form 399: Incentive Auction Relocation Reimbursement Fund System

Approved by OMB 3060-1178
Go to the Federal Communications Commission homepage at www.fcc.gov

(REFERENCE COPY - Not for submission)FCC Form 399: Incentive Auction Relocation Reimbursement Fund System

File Number:
0000027618
FRN:
0002931756
Facility ID:
41074
Repack Channel:
27 (UHF)
Entity:
Broadcaster
Filing Status:
Submitted
Date Submitted:
10/09/2018

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

MEDIA-COM TELEVISION, INC.

Doing Business As: MEDIA-COM TELEVISION, INC.

Mr. William Klaus

PO Box 2170

AKRON, OH 44309

United States

+1 (330) 673-2323 billklaus@wnir.com Corporation

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant Address Phone Email

[Confidential]

 

 

 


Preparer Contact Information

Back to Top

Preparer Contact Name and Information

Applicant Address Phone Email

The Preparer is same as the reimbursement contact.

 

 

 

Broadcaster Information and Transition Plan

Back to Top
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 To move from our current channel 16 to our repack channel 27, we plan on adjusting our transmitter, installing a new mask filter and replacing our antenna.

Transmitters

Back to Top
Section Question Response
Transmitter Related Expenses Do you have transmitter related expenses? Yes

Primary Transmitter

Back to Top

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Retune Existing
Use Primary (Main)
Description of Use  
Ownership Owned
Owner  
Site  
Is this transmitter currently shared with another station? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer Rohde & Schwarz
Model TMU9/TMV9
Year 2014
Type Solid state
IOT Power Type  
Description  
Power capacity  
Solid State Cooling Air
Solid State Power Capacity 1.14 kw
Other Transmitter Type  

Primary Transmitter

Back to Top

Retuning Transmitter Costs

Section Question Response
New IOT Tubes Number of Tubes (including accessories) needed  
New Mask Filter Power 1.5 kw
Other Power  
New Exciter Is a new exciter needed? No
Exciter Type

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) No
Power
Rigid Conduit and Wiring No
Size
Length
Other Electrical Service No
Description  
HVAC Service Does the replacement transmitter require HVAC Service? No
Type
Size
Other Size  
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size
Channel 14 Costs Is an RF Consulting Engineer needed?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Information not provided.

Antennas

Back to Top
Section Question Response
Antenna Related Expenses Do you have antenna related expenses? Yes

Primary Antenna

Back to Top

Add Antenna Information

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 this antenna currently shared with any other stations? No
Is this antenna directional? Yes
Is antenna in operating condition? Yes
Is antenna located on or in close proximity to an antenna farm? Yes
Existing Antenna Manufacturer and Type Class Class A
Mounting Side-mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Broadband Panel
Number of Stations Supported 1
Number of Panels 4
Design power capacity in use 11.0 %
Lower Limit 548.00 MHz
Upper Limit 554.00 MHz
Other Antenna Type N/A
ERP: 10.00 kW
Manufacturer
Model Jampro JA/LS-QB-32
Year 2014

Primary Antenna

Back to Top

New Antenna Costs

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? Yes
Will antenna be located on or in close proximity to an antenna farm? Yes
New Antenna Manufacturer and Type Class Class A
Mounting Side-mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Broadband Panel
Number of Stations Supported 1
Number of Panels/Bays 32
Lower Limit 548.00 MHz
Upper Limit 554.00 MHz
Design power capacity in use 11.0 %
Other Antenna Type N/A
ERP: 12.90 kW
Manufacturer
Model JA/LS-QB-32
Year 2020
Justification for New Antenna Required for the New Channel

Primary Antenna

Back to Top

Other Antenna Costs

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? No
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

Transmission Line

Back to Top
Section Question Response
Transmission Line Related Expenses Do you have transmission line related expenses? No

Tower Equipment And Rigging Costs

Back to Top
Section Question Response
Tower Equipment or Rigging Costs Changes Do you have tower equipment or rigging costs changes? Yes

Primary Tower

Back to Top

Existing Tower

Section Question Response
Existing Tower Description Type of change Move Equipment
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 Yes
Is tower documented for structural analysis? Unknown
Is tower compliant with Rev G? Yes
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1012028
Coordinates (NAD83) Latitude (NAD83) 41° 23' 02.0" N-
Longitude (NAD83) 081° 41' 43.0" W-
Overall Structure Height 1130.89 feet
Support Structure Height 1127.94 feet
Ground Elevation Above Mean Sea Level (AMSL) 917.97 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner DLM TOWERS LIMITED
Date Constructed 03/30/1993

FM, AM or TV radio broadcasters. Facility ID's, Call Signs and Services of other broadcast stations with whom the tower is shared

Facility ID Call Sign Service
73268 WMJI FM

Other Types of Users

Users
FBI Two Way
US SS Two Way

Primary Tower

Back to Top

Tower Rigging Costs

Section Question Response
Tower Rigging Costs Complex Tower N/A
Helicopter Services Required Are helicopter services required? No

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Information not provided.

Outside Professional Services Costs

Back to Top
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 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 No
For Main Facility Yes
Prepare and file Form FCC License to Cover Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare request for Special Temporary Authority No
Quantity N/A
NEPA Section 106 environmental review No
Environmental Assessment No
ASR Modification 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 No
RF exposure measurements No
Additional Field Engineering Service No
Number of Days N/A
Justification N/A

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

Consulting Engineer

Tower Structural Study $5500.00

Other Expenses

Back to Top
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 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

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

Jampro

3-1/2"OD custom fabricated, hot dipped galvanized pipe mount to interface antenna to large tower leg. $4675 & sales tax $5049. See attachments.

Jampro

CH. 27 antenna fine matcher $1550.00 & sales tax $1674.00. See attachments

Myat

1-5/8" lines section and flanges to interface to existing 1 5/8" heliax line. $1145.00 & sales tax $1236.60. See attachments

Cost Information

Back to Top

Transmitters

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $105,350.00 $11,800.00 N/A $0.00 N/A
Total for all systems $440,417.60 $196,253.60 N/A $21,102.00 N/A
Primary Transmitter TMU9/TMV9 $105,350.00 $11,800.00 $0.00
UHF and VHF - minor banding issues $102,400.00 $9,000.00 The system erroneously thinks I have IOT, but transmitter is solid state with estimated retuning cost $9000.00. N/A N/A
1.5 kW mask filter $2,950.00 $2,800.00 N/A N/A N/A

Components

Information not provided.

Cost Information

Back to Top

Antennas

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $71,510.00 $60,184.00 N/A $0.00 N/A
Total for all systems $440,417.60 $196,253.60 N/A $21,102.00 N/A
Primary Antenna JA/LS-QB-32 $71,510.00 $60,184.00 $0.00
UHF - Lower Power Side Mount, Class A broadband panel (cost per panel) $39,360.00 $53,784.00 Per manufacturer price and 8% sales tax. See attachments. N/A N/A
UHF - Lower Power Side Mount, Class A One Station antenna -- basic $25,600.00 $0.00 N/A N/A N/A
Sweep test of existing antenna $6,550.00 $6,400.00 N/A N/A N/A

Components

Information not provided.

Cost Information

Back to Top

Transmission Line

Information not provided.

Cost Information

Back to Top

Tower Equipment and Rigging Costs

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $205,000.00 $61,890.00 N/A $0.00 N/A
Total for all systems $440,417.60 $196,253.60 N/A $21,102.00 N/A
Primary Tower TOWER $205,000.00 $61,890.00 $0.00
Tall Tower (greater than 500') $205,000.00 $61,890.00 N/A N/A N/A

Components

Information not provided.

Cost Information

Back to Top

Outside Professional Services

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $33,915.00 $37,995.00 N/A $21,102.00 N/A
Total for all systems $440,417.60 $196,253.60 N/A $21,102.00 N/A
Outside Professional Services $33,915.00 $37,995.00 $21,102.00
Prepare and or review reimbursement form $2,560.00 $7,245.00 The FCC software was not working as instructed. Attorney needed to review with FCC Attorney to correct FCC software issue and provide work around so form could be submitted. $13,742.50 The FCC software was not working as instructed. Attorney needed to review with FCC Attorney to correct FCC software issue and provide work around so form could be submitted.
Consulting Engineer $5,500.00 $5,500.00 Tower structural study to verify antenna loading in conformance with Code Standard. $5500. See attachments N/A N/A
Attorney Fees - Negotiation of lease and other matters for shared locations $4,095.00 $4,000.00 N/A N/A N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,305.00 $2,250.00 N/A $3,277.00 Cost component was duplicated in correcting Invoice Name and making edits.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,120.00 $5,000.00 N/A $1,070.00 N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,070.00 $3,000.00 N/A $1,512.50 N/A
Perform engineering study for new channel assignment and antenna development $7,170.00 $7,000.00 N/A $1,500.00 N/A
Address transition timing and coordination issues w/ other stations and wireless $2,560.00 $2,500.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,535.00 $1,500.00 N/A N/A N/A

Components

Actual Information Description File Name
Prepare and or review reimbursement form

Component Description:
Prepare and or review reimbursement Form(Revised)
Amount:
$6,497.50

Component Description:
Prepare and or review reimbursement form
Amount:
$6,497.50

Component Description:
Attorney fees to review reimbursement form
Amount:
$747.50
Consulting Engineer Information not provided.
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

Component Description:
Attorney Fees-Prepare and file FCC form 2100(main), license to cover application(revised)
Amount:
$1,638.50

Component Description:
Attorney Fees-Prepare and File FCC Form 2100(main) License to Cover Application
Amount:
$1,638.50

Component Description:
Attorney Fees-Prepare and File FCC Form 2100(main), License to Cover Application
Amount:
$1,638.50
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application

Component Description:
Attorney Fees-Prepare and file FCC form 2100(Main) Construction Permit Application
Amount:
$56.50

Component Description:
Attorney Fees- Prepare and File FCC Form 2100(main) Construction Permit Application
Amount:
$56.50

Component Description:
Attorney Fees-Prepare and file FCC form 2100(main), Construction Permit Application
Amount:
$957.00

Component Description:
Attorney Fees-Prepare and File FCC Form 2100(main), Construction Permit Application
Amount:
$56.50
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
Portion of invoice to prepare engineering section of FCC 2100 main cp app. Revised invoice 17527 per FCC Fund Repack Administrator email 5/10/2018, RFAS #0000027618
Amount:
$1,512.50
Perform engineering study for new channel assignment and antenna development

Component Description:
Perform engineering study for new channel assignment and antenna development. This is revised invoice 17527 per FCC Fund Repack Administrator email 5/10/18 RFAS #0000027618
Amount:
$1,500.00
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Prepare engineering section of FCC Form 2100 (main), License to Cover Application Information not provided.

Cost Information

Back to Top

Other Expenses

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $24,642.60 $24,384.60 N/A $0.00 N/A
Total for all systems $440,417.60 $196,253.60 N/A $21,102.00 N/A
Other Expenses $24,642.60 $24,384.60 $0.00
Myat $1,236.60 $1,236.60 1- 5/8" lines section and flanges to interface to existing 1-5/8" heliax line $1145.00 & sales tax $1236.60 See attachments N/A N/A
Jampro $6,723.00 $6,723.00 Jampro antenna matcher $1674.00 and Jampro pipe mount $5049.00 equals $6723.00 which is costs plus sales tax. See attachements N/A N/A
MVPD Notification of Channel Change $100.00 $100.00 Mailing expense N/A N/A
Develop and air announcement of upcoming channel change $1,000.00 $1,000.00 N/A N/A N/A
Equipment Delivery and Handling Charges $3,000.00 $3,000.00 Additional deliver and handling will be needed N/A N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $1,000.00 $1,000.00 Additional disposal will be needed N/A N/A
FCC Filing Fees - Form 2100 license to cover application $333.00 $325.00 N/A N/A N/A
DTV Medical Facility Notification $11,250.00 $11,000.00 N/A N/A N/A

Components

Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $440,417.60 $196,253.60 $21,102.00

Construction Status

Back to Top
Question Response
Is construction complete? No

Certification

Back to Top
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.

  1. The Authorized Person signing below certifies that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.

  2. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.

  3. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.

  4. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD).

  5. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.

  6. The above-named entity certifies that it will maintain and provide to the Commission detailed records, including receipts, of all costs eligible for reimbursement actually incurred.

  7. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.

  8. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.

William Klaus

C.E.O.


10/09/2018

Attachments

Back to Top