| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
CENTRAL OHIO ASSOCIATION OF CHRISTIAN BROADCASTERS Doing Business As: CENTRAL OHIO ASSOCIATION OF CHRISTIAN BROADCASTERS |
David Aiken 1282 NORTH MAIN STREET MARION, OH 43302 United States |
+1 (740) 383-1794 | d.aiken@me.com | Not-for-Profit |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
The Preparer is same as the reimbursement contact. |
|
|
|
| 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 | I need minor Alteration of the tower to accommodate the channel change antenna. I filed with the FAA (ASN) 2017-AGL-4654-OE to increase tower height 26 feet. A Determination Of No Hazard To Navigation was granted by the FAA on 5/04/2017 |
| Section | Question | Response |
|---|---|---|
| Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Transmitter Description | Type of change | Purchase New |
| Use | Auxiliary (Backup) | |
| Description of Use | auxiliary | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is this transmitter currently shared with another station? | No | |
| Is this transmitter currently in operating condition? | Yes | |
| Existing Transmitter Manufacturer and Type | Manufacturer | |
| Model | 100 Watt UHF | |
| Year | 2008 | |
| Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power Capacity | .1 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Auxiliary (Backup) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Manufacturer | ||
| Model | 1KW | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power capacity | 1 kW | |
| Justification for New Transmitter | This is a used transmitter that we bought from WSFJ as scrap metal. We have rebuilt it and plan to use it to replace our current backup transmitter. Pineapple Technology the manufacturer of our current backup transmitter has gone out of business. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | No | |
| Power | N/A | |
| Rigid Conduit and Wiring | Yes | |
| Size | 1 inches | |
| Length | 20.0 feet | |
| Other Electrical Service | Yes | |
| Description | Install Surge protectors | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
| Type | Cooling Only | |
| Size | 5 tons | |
| 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 |
|---|---|
Surge Protector |
Install surge protection for transmitters |
Extend Ground System |
Install insulated ground loop around transmitter room. Loop connects to the ground ring around the tower and the ground ring around the building. There are a total of 11 ground rods on the two rings |
| 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 | 1 KW UHF | |
| Year | 2004 | |
| Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power Capacity | 1 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Manufacturer | ||
| Model | 2 KW UHF | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power capacity | 2 kW | |
| Justification for New Transmitter | The present transmitter has a Linear 25 watt transmitter driving a Screen Service 1 KW amplifier. Linear is no longer in business and Screen Service cannot support existing US transmitters. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | No | |
| Power | N/A | |
| Rigid Conduit and Wiring | Yes | |
| Size | 2 inches | |
| Length | 150.0 feet | |
| Other Electrical Service | Yes | |
| Description | Single phase breaker panel for transmitter power service. | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
| Type | Cooling Only | |
| Size | 5 tons | |
| 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 |
|---|---|
Reassembly of new transmitter |
Hitachi Comark builds transmitters at their factory then disassembles them and ships them in eight separate containers to transmitter location. The transmitters must be reassembled on site before use. |
| 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 | Backup antenna | |
| 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? | No | |
| 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 | 2 | |
| Design power capacity in use | 25.0 % | |
| Lower Limit | 620.00 MHz | |
| Upper Limit | 626.00 MHz | |
| Other Antenna Type | N/A | |
| ERP: | 0.25 kW | |
| Manufacturer | ||
| Model | (2) 4 bay panel antenna | |
| Year | 1989 |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Auxiliary (Backup) |
| Description of Use | Backup | |
| 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 | Class A |
| 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: | 1.0 kW | |
| Manufacturer | ||
| Model | Scala Slot 8 for Ch 25 | |
| Year | 2018 | |
| Justification for New Antenna | This will be an auxillary 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? | 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? | 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? | No |
| Name | Description |
|---|---|
Installation cost of Aux Antenna |
Cost of rigging tower and installation of Aux Antenna |
| 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 | 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: | 15.0 kW | |
| Manufacturer | ||
| Model | PSIlP14-45 | |
| Year | 2012 |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Primary (Main) |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Ownership | Owned | |
| Owner | N/A | |
| Is antenna shared? | No | |
| Is antenna directional? | Yes | |
| Will antenna be located on or in close proximity to an antenna farm? | No | |
| New Antenna Manufacturer and Types | Class | Class A |
| Mounting | Side Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Elliptical | |
| 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: | 15.0 kW | |
| Manufacturer | ||
| Model | PSILP160l-25-CP | |
| Year | 2017 | |
| Justification for New Antenna | Existing antenna can not be retuned |
| 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? | 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? | No |
| 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 | Flexible Air | |
| Diameter | 1 5/8 inches | |
| Other Diameter | N/A | |
| Segment Length | N/A | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 380 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 | Flexible Air | |
| Diameter | 1 5/8 inches | |
| Other Diameter | N/A | |
| Segment Length | N/A | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 425 feet per run | |
| Justification for New Transmission Line | The existing T-line is over 30 years old. It was purchased as used equipment when installed. It is not long enough to reach the new antenna. |
| Section | Question | Response |
|---|---|---|
| Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Tower Description | Type of change | Modify Existing |
| Tower Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Is this tower consider Complex? | No | |
| Is this tower currently shared with any other stations? | No | |
| One or more FM, AM or TV radio broadcaster(s) | N/A | |
| Others Types of Users | N/A | |
| Is tower documented for structural analysis? | Yes | |
| Is tower compliant with Rev G? | Yes | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1059122 | |
| Coordinates (NAD83) | Latitude (NAD83) | 40° 36' 46.0" N- |
| Longitude (NAD83) | 083° 07' 48.0" W- | |
| Overall Structure Height | 319.88 feet | |
| Support Structure Height | 319.88 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 968.16 feet | |
| Structure Type | MAST - Mast | |
| Tower Owner | CENTRAL OHIO ASSOCIATION OF CHRISTIAN BROADCASTERS | |
| Date Constructed | 06/16/1999 |
| Section | Question | Response |
|---|---|---|
| Engineering Study | Please what type of engineering study is required, if any: | Study needed for documented tower |
| Tower Reinforcements | Please select whether tower reinforcements are needed: | Minor Reinforcements needed |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | N/A |
| Helicopter Services Required | Are helicopter services required? | No |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 30 | |
| Explanation | Coordination of construction, installation, delivery of equipment, and zoning/permit requirements. | |
| 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 | 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 | No |
| For Auxiliary Facility | N/A | |
| For Main Facility | N/A | |
| Prepare and file Form FCC License to Cover Application | No | |
| For Auxiliary Facility | N/A | |
| For Main Facility | N/A | |
| 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) | Yes | |
| Negotiation of Lease and other Matter for Shared Locations | No | |
| Prepare or Review FCC Form 399 for Reimbursement | Yes | |
| Address transition timing and coordination issues w/ other stations and wireless providers | No | |
| RF Field Engineering Services | Comprehensive coverage verification via field study | No |
| RF exposure measurements | No | |
| Additional Field Engineering Service | No | |
| Number of Days | N/A | |
| Justification | N/A |
| Section | Question | Response |
|---|---|---|
| AM Pattern Disturbance | Is an Impact Study needed? | Yes |
| Is Remediation needed? | Yes | |
| 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)? | No |
| 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 |
|---|---|
50 Amp service for transmitter |
Wiring Conduit and breakers. Electrical service for two transmitters |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $305,750.00 | $185,800.00 | N/A | $101,744.03 | N/A |
| Total for all systems | $741,310.00 | $499,740.00 | N/A | $198,821.08 | N/A |
| Primary Transmitter 2 KW UHF | $152,550.00 | $125,400.00 | $95,173.77 | ||
| UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW | $126,000.00 | $100,000.00 | N/A | $82,323.37 | N/A |
| 2" Rigid Conduit and Wiring (Cost per foot) | $3,900.00 | $3,750.00 | N/A | $3,650.00 | N/A |
| Other Electrical Service: Single phase breaker panel for transmitter power service. | $0.00 | $0.00 | Asked by It department to remove this charge | $0.00 | N/A |
| 5 Ton system | $20,250.00 | $19,250.00 | N/A | $7,790.40 | N/A |
| Reassembly of new transmitter | $2,400.00 | $2,400.00 | N/A | $1,410.00 | Please Remove Transmitter assembly invoice Component. It has incorrect data. We have not been able to remove it. Thanks David Aiken |
| Auxiliary Transmitter 1KW | $153,200.00 | $60,400.00 | $6,570.26 | ||
| 1" Rigid Conduit and Wiring | $1,500.00 | $1,500.00 | N/A | N/A | N/A |
| Other Electrical Service: Install Surge protectors | $2,850.00 | $2,850.00 | N/A | N/A | N/A |
| 5 Ton system | $20,250.00 | $19,250.00 | N/A | N/A | N/A |
| Extend Ground System | $1,600.00 | $1,600.00 | N/A | $892.98 | |
| Surge Protector | $1,000.00 | $1,000.00 | N/A | N/A | N/A |
| UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW | $126,000.00 | $34,200.00 | N/A | $5,677.28 | N/A |
| Actual Information Description | File Name |
|---|---|
| UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW | |
| 2" Rigid Conduit and Wiring (Cost per foot) | |
| Other Electrical Service: Single phase breaker panel for transmitter power service. | Information not provided. |
| 5 Ton system | |
| Reassembly of new transmitter | |
| 1" Rigid Conduit and Wiring | Information not provided. |
| Other Electrical Service: Install Surge protectors | Information not provided. |
| 5 Ton system | Information not provided. |
| Extend Ground System | |
| Surge Protector | Information not provided. |
| UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $81,900.00 | $51,480.00 | N/A | $18,480.00 | N/A |
| Total for all systems | $741,310.00 | $499,740.00 | N/A | $198,821.08 | N/A |
| Primary Antenna PSILP160l-25-CP | $52,600.00 | $43,480.00 | $18,480.00 | ||
| UHF - Lower Power Side Mount, Class A One Station antenna -- basic | $26,300.00 | $25,000.00 | N/A | N/A | N/A |
| UHF - Lower Power Side Mount, Class A One Station antenna -- basic | $26,300.00 | $18,480.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.***We desire to upgrade from a horizontal Polarized antenna ($18,400)to an elliptical Polarization antenna ($29,270)We will pay the difference in price. | $18,480.00 | N/A |
| Auxiliary Antenna Scala Slot 8 for Ch 25 | $29,300.00 | $8,000.00 | $0.00 | ||
| UHF - Lower Power Side Mount, Class A One Station antenna -- basic | $26,300.00 | $5,000.00 | N/A | N/A | N/A |
| Installation cost of Aux Antenna | $3,000.00 | $3,000.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| UHF - Lower Power Side Mount, Class A One Station antenna -- basic | Information not provided. |
| UHF - Lower Power Side Mount, Class A One Station antenna -- basic | |
| UHF - Lower Power Side Mount, Class A One Station antenna -- basic | Information not provided. |
| Installation cost of Aux Antenna | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $14,025.00 | $13,175.00 | N/A | $13,127.05 | N/A |
| Total for all systems | $741,310.00 | $499,740.00 | N/A | $198,821.08 | N/A |
| Primary Transmission Line | $14,025.00 | $13,175.00 | $13,127.05 | ||
| Flexible Air Transmission Line - dielectric, 1 5/8" | $14,025.00 | $13,175.00 | N/A | $13,127.05 | N/A |
| Actual Information Description | File Name |
|---|---|
| Flexible Air Transmission Line - dielectric, 1 5/8" |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $264,800.00 | $192,300.00 | N/A | $50,850.00 | N/A |
| Total for all systems | $741,310.00 | $499,740.00 | N/A | $198,821.08 | N/A |
| Primary Tower MAST | $264,800.00 | $192,300.00 | $50,850.00 | ||
| Minor tower reinforcement/modifications | $158,000.00 | $97,300.00 | N/A | $48,650.00 | This payment is 50% of the cost of the tower modification. This payment starts the tower modification project and holds our place in line. We want to get this project done as soon as possible because we have already have customers requesting space. |
| Paint | $10,000.00 | $10,000.00 | N/A | N/A | N/A |
| Short Tower (less than 500') | $84,200.00 | $80,000.00 | N/A | N/A | N/A |
| Structural engineering tower load study for well documented tower | $12,600.00 | $5,000.00 | N/A | $2,200.00 | I made a mistake entering invoice and due date. Now Corrected. |
| Actual Information Description | File Name |
|---|---|
| Minor tower reinforcement/modifications | |
| Paint | Information not provided. |
| Short Tower (less than 500') | Information not provided. |
| Structural engineering tower load study for well documented tower |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $27,305.00 | $22,000.00 | N/A | $6,325.00 | N/A |
| Total for all systems | $741,310.00 | $499,740.00 | N/A | $198,821.08 | N/A |
| Outside Professional Services | $27,305.00 | $22,000.00 | $6,325.00 | ||
| FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | $2,105.00 | $1,500.00 | N/A | $525.00 | N/A |
| Prepare request for Special Temporary Authorization | $2,050.00 | $1,500.00 | N/A | N/A | N/A |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | $1,580.00 | $1,500.00 | N/A | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | 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 | $2,000.00 | N/A | N/A | N/A |
| Project management of the transition | $4,740.00 | $4,500.00 | N/A | $3,000.00 | N/A |
| Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $4,000.00 | 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 | $2,800.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | |
| Prepare request for Special Temporary Authorization | Information not provided. |
| 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), 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. |
| Project management of the transition | |
| Prepare and or review reimbursement form | Information not provided. |
| Perform engineering study for new channel assignment and antenna development | Information not provided. |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $47,530.00 | $34,985.00 | N/A | $8,295.00 | N/A |
| Total for all systems | $741,310.00 | $499,740.00 | N/A | $198,821.08 | N/A |
| Other Expenses | $47,530.00 | $34,985.00 | $8,295.00 | ||
| 50 Amp service for transmitter | $2,850.00 | $2,850.00 | N/A | $2,850.00 | N/A |
| MVPD Notification of Channel Change | $500.00 | $500.00 | N/A | N/A | N/A |
| Develop and air announcement of upcoming channel change | $500.00 | $500.00 | N/A | N/A | N/A |
| Equipment Storage | $300.00 | $300.00 | N/A | N/A | N/A |
| Equipment Delivery and Handling Charges | $1,250.00 | $1,250.00 | N/A | N/A | N/A |
| FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
| FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | N/A | N/A |
| FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | N/A | N/A | N/A |
| DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | $5,445.00 | N/A |
| AM Pattern Disturbance -- Remedy | $21,050.00 | $15,000.00 | N/A | N/A | N/A |
| AM Pattern Disturbance -- Impact study | $7,890.00 | $2,000.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| 50 Amp service for transmitter | |
| MVPD Notification of Channel Change | Information not provided. |
| Develop and air announcement of upcoming channel change | Information not provided. |
| Equipment Storage | Information not provided. |
| Equipment Delivery and Handling Charges | Information not provided. |
| FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
| FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
| FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
| DTV Medical Facility Notification | |
| AM Pattern Disturbance -- Remedy | Information not provided. |
| AM Pattern Disturbance -- Impact study | Information not provided. |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $741,310.00 | $499,740.00 | $198,821.08 |
| 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. | David Raymond Aiken President 12/28/2018 |
