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:
0000024839
FRN:
0003020260
Facility ID:
59852
Repack Channel:
25 (UHF)
Entity:
Broadcaster
Filing Status:
Submitted
Date Submitted:
12/28/2018

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email 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

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. 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

Transmitters

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

Auxiliary Transmitter

Back to Top

Add Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Auxiliary (Backup)
Description of Use auxiliary
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
Model 100 Watt UHF
Year 2008
Type Solid state
IOT Power Type  
Description  
Power capacity  
Solid State Cooling Air
Solid State Power Capacity .1 kw
Other Transmitter Type  

Auxiliary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Auxiliary (Backup)
Description of Use auxillary
Change Type Purchase New
Is this a request for upgraded equipment? No
Manufacturer
Model 1KW
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Air
Solid State Power Capacity 1 kw
Other Transmitter Type  
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.

Auxiliary 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 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  
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  

Auxiliary Transmitter

Back to Top

Other Transmitter Cost Not Listed

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

Primary Transmitter

Back to Top

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
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
Model 1 KW UHF
Year 2004
Type Solid state
IOT Power Type  
Description  
Power capacity  
Solid State Cooling Air
Solid State Power Capacity 1 kw
Other Transmitter Type  

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Description of Use  
Change Type Purchase New
Is this a request for upgraded equipment? No
Manufacturer
Model 2 KW UHF
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Air
Solid State Power Capacity 2 kw
Other Transmitter Type  
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.

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 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  
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

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.

Antennas

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

Auxiliary Antenna

Back to Top

Add Antenna Information

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

Auxiliary Antenna

Back to Top

New Antenna Costs

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 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/Bays N/A
Lower Limit N/A
Upper Limit N/A
Design power capacity in use N/A
Other Antenna Type N/A
ERP: 1.00 kW
Manufacturer
Model Scala Slot 8 for Ch 25
Year 2018
Justification for New Antenna This will be an auxillary antenna

Auxiliary 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? 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

Auxiliary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Installation cost of Aux Antenna

Cost of rigging tower and installation of Aux Antenna

Primary Antenna

Back to Top

Existing 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 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: 15.00 kW
Manufacturer
Model PSIlP14-45
Year 2012

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? 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 Type 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: 15.00 kW
Manufacturer
Model PSILP160l-25-CP
Year 2017
Justification for New Antenna Existing antenna can not be retuned

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? 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

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? Yes

Primary Transmission Line

Back to Top

Existing Transmission Line

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
Segment Length N/A
Other Segment Length
Number of parallel runs 1
Length 380 feet per run

Primary Transmission Line

Back to Top

New Transmission Line

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
Segment Length N/A
Other Segment Length
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.

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

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 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


Primary Tower

Back to Top

Tower Modification Costs

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

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

Name Description

Paint

Touch up tower paint

Outside Professional Services Costs

Back to Top
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

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Information not provided.

Other Expenses

Back to Top
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

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

50 Amp service for transmitter

Wiring Conduit and breakers. Electrical service for two transmitters

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 $298,650.00 $185,800.00 N/A $101,744.03 N/A
Total for all systems $722,303.00 $499,740.00 N/A $195,821.08 N/A
Primary Transmitter 2 KW UHF $149,000.00 $125,400.00 $95,173.77
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW $123,000.00 $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 $19,700.00 $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 $149,650.00 $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 $19,700.00 $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 $123,000.00 $34,200.00 N/A $5,677.28 N/A

Components

Actual Information Description File Name
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW

Component Description:
Transmitter
Amount:
$81,590.00

Component Description:
Shipping cost for transmitter
Amount:
$733.37
2" Rigid Conduit and Wiring (Cost per foot)

Component Description:
Electrical service upgrade
Amount:
$3,650.00
Other Electrical Service: Single phase breaker panel for transmitter power service. Information not provided.
5 Ton system

Component Description:
60% payment is required before the work starts. Balance due upon completion.
Amount:
$7,790.40

Component Description:
N/A
Amount:
N/A
Reassembly of new transmitter

Component Description:
Reassemble New Transmitter
Amount:
N/A

Component Description:
Re-assembling new transmitter
Amount:
$1,410.00
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

Component Description:
Extending the ground system to serve new transmitter room equipment
Amount:
N/A

Component Description:
Extend Ground system for Transmitter room.
Amount:
$733.48

Component Description:
Grounding supplies purchased as scrap copper
Amount:
$159.50
Surge Protector Information not provided.
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW

Component Description:
Backup Transmitter
Amount:
$5,677.28

Component Description:
Purchase of a used Harris Transmitter and reworking it for use as a backup transmitter for WXCB-CD
Amount:
$500.00

Component Description:
Retune Mask Filter for Backup Transmitter
Amount:
$982.65

Component Description:
Replacement Transmitter Labor
Amount:
$525.00

Component Description:
Cost to disconnect and move transmitter after it was bought by WXCB-CD.
Amount:
$1,000.00

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 $79,800.00 $51,480.00 N/A $18,480.00 N/A
Total for all systems $722,303.00 $499,740.00 N/A $195,821.08 N/A
Primary Antenna PSILP160l-25-CP $51,200.00 $43,480.00 $18,480.00
UHF - Lower Power Side Mount, Class A One Station antenna -- basic $25,600.00 $25,000.00 N/A N/A N/A
UHF - Lower Power Side Mount, Class A One Station antenna -- basic $25,600.00 $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 $28,600.00 $8,000.00 $0.00
UHF - Lower Power Side Mount, Class A One Station antenna -- basic $25,600.00 $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

Components

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

Component Description:
We propose to use an upgraded antenna and agree to pay the difference between the cost of the horizontal polarized and the EQ polarized antenna
Amount:
$18,480.00
UHF - Lower Power Side Mount, Class A One Station antenna -- basic Information not provided.
Installation cost of Aux Antenna Information not provided.

Cost Information

Back to Top

Transmission Line

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 $13,600.00 $13,175.00 N/A $13,127.05 N/A
Total for all systems $722,303.00 $499,740.00 N/A $195,821.08 N/A
Primary Transmission Line $13,600.00 $13,175.00 $13,127.05
Flexible Air Transmission Line - dielectric, 1 5/8" $13,600.00 $13,175.00 N/A $13,127.05 N/A

Components

Actual Information Description File Name
Flexible Air Transmission Line - dielectric, 1 5/8"

Component Description:
COAX CABLE
Amount:
$12,872.24

Component Description:
shipping costs for COAX
Amount:
$254.81

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 $257,700.00 $192,300.00 N/A $50,850.00 N/A
Total for all systems $722,303.00 $499,740.00 N/A $195,821.08 N/A
Primary Tower MAST $257,700.00 $192,300.00 $50,850.00
Minor tower reinforcement/modifications $153,500.00 $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') $81,900.00 $80,000.00 N/A N/A N/A
Structural engineering tower load study for well documented tower $12,300.00 $5,000.00 N/A $2,200.00 I made a mistake entering invoice and due date. Now Corrected.

Components

Actual Information Description File Name
Minor tower reinforcement/modifications

Component Description:
This invoice is for 50% of the cost of the tower modification. The balance of 48650 is due and payable at the completion of the tower modification.
Amount:
$48,650.00
Paint Information not provided.
Short Tower (less than 500') Information not provided.
Structural engineering tower load study for well documented tower

Component Description:
Structional engineering
Amount:
$2,200.00

Component Description:
Structional engineering
Amount:
$2,200.00

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 $26,125.00 $22,000.00 N/A $3,325.00 N/A
Total for all systems $722,303.00 $499,740.00 N/A $195,821.08 N/A
Outside Professional Services $26,125.00 $22,000.00 $3,325.00
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase $2,050.00 $1,500.00 N/A $525.00 N/A
Prepare request for Special Temporary Authorization $1,535.00 $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 $1,535.00 $1,500.00 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
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application $2,050.00 $2,000.00 N/A N/A N/A
Project management of the transition $4,620.00 $4,500.00 N/A $0.00 N/A
Prepare and or review reimbursement form $2,560.00 $2,500.00 N/A N/A N/A
Perform engineering study for new channel assignment and antenna development $7,170.00 $4,000.00 N/A $0.00 N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,070.00 $3,000.00 N/A $2,800.00 N/A

Components

Actual Information Description File Name
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase

Component Description:
FAA application for WXCB-CD tower.
Amount:
$525.00
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

Component Description:
Project Manager
Amount:
$3,000.00
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

Component Description:
This invoice shows amount charged WXCB-CD.
Amount:
$1,400.00

Component Description:
This invoice covers both WOCB-CD and WXCB-CD. The portion for WXCB-CD is $1400
Amount:
$1,400.00

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 $46,428.00 $34,985.00 N/A $8,295.00 N/A
Total for all systems $722,303.00 $499,740.00 N/A $195,821.08 N/A
Other Expenses $46,428.00 $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 $333.00 $325.00 N/A N/A N/A
FCC Filing Fees - Form 2100 minor change CP application $1,070.00 $1,070.00 N/A N/A N/A
DTV Medical Facility Notification $11,250.00 $11,000.00 N/A $5,445.00 N/A
AM Pattern Disturbance -- Remedy $20,500.00 $15,000.00 N/A N/A N/A
AM Pattern Disturbance -- Impact study $7,680.00 $2,000.00 N/A N/A N/A

Components

Actual Information Description File Name
50 Amp service for transmitter

Component Description:
Additional transmitter electrical service so both original and repack transmitters can operate at the same time.
Amount:
$2,850.00
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

Component Description:
Required Notifications of Medical Facilities
Amount:
$5,445.00
AM Pattern Disturbance -- Remedy Information not provided.
AM Pattern Disturbance -- Impact study Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $722,303.00 $499,740.00 $195,821.08

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.

David Raymond Aiken

President


12/28/2018

Certification

Back to Top
Section Question Response
Submission of Actual Cost Documentation 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 and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity acknowledges that all certifications and attached documentation are considered material.

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

  3. 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).

  4. 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.

  5. The above-named entity certifies that the cost information/documents submitted reflect costs actually incurred.

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

  7. 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.

David Raymond Aiken

President


12/28/2018

Attachments

Back to Top