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

FCC Form 399: Reimbursement Request

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

(REFERENCE COPY - Not for submission) FCC Form 399: Reimbursement Request

Facility ID:
81669
Service:
DTV
Call Sign:
WFBD
Channel:
29 (UHF)
File Number:
0000028229
FRN:
0005077524
Date Submitted:
02/15/2022

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

RADIANT LIFE MINISTRIES, INC.

Doing Business As: RADIANT LIFE MINISTRIES, INC.

PO BOX 1010

MARION, IL 62959

United States

+1 (618) 997-4700 jchautin@hardycarey.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

Stephen C Simpson

Attorney at Law

1250 Connecticut Avenue, NW

Suite 700

Washington, DC 20036

United States

+1 (202) 408-7035 simpson@scsimpsonlaw.com

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 Change from channel 48 to 29. Installation of replacement transmitter and new main antenna. Interim antenna, transmitter, and transmission line to maintain operational continuity. Replacement of tower necessary based on structural analysis.

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 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 DCX-2P
Year 2005
Type Inductive Output Tube
IOT Power Type Two
Power Capacity 60 kW

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Change Type Purchase New
Is this a request for upgraded equipment? No
Manufacturer
Model THU9evo
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 37.0 kW
Justification for New Transmitter New transmitter required because retuning of existing IOT transmitter is no longer an option.

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) Yes
Power 150 kVA
Rigid Conduit and Wiring No
Size N/A
Length N/A
Other Electrical Service No
Description N/A
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

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

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 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-S200
Year 2005

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? 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: 691.0 kW
Manufacturer
Model TFU-24DSC-R S200
Year 2017
Justification for New Antenna Current antenna is coaxial slot design. Channel change not possible. Proposed antenna replicates existing antenna, except in number of bays, which is reduced to maintain approximate physical size. New antenna to be installed on replacement tower.

Primary Antenna

Back to Top

Other Antenna Costs

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? Yes
Broadband or Single Channel? Single Channel
Feed Line Size 6 1/8 inches inches
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? 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 Rigid
Diameter 6 1/8 inches
Other Diameter N/A
Segment Length 20 inches
Other Segment Length N/A
Number of parallel runs 1
Length 1200 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 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 1350 feet per run
Justification for New Transmission Line Replacement tower required due to structural analysis. New transmission line to be installed on new tower with 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 Construct New
Tower Use Primary (Main)
Description of Use N/A
Ownership Owned
Is this tower consider Complex? No
Is this tower currently shared with any other stations? 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? No
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1242292
Coordinates (NAD83) Latitude (NAD83) 30° 59' 52.0" N-
Longitude (NAD83) 086° 43' 13.0" W-
Overall Structure Height 1103.99 feet
Support Structure Height 1099.07 feet
Ground Elevation Above Mean Sea Level (AMSL) 145.01 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner Flinn Broadcasting Corp
Date Constructed 03/01/2004


Primary Tower

Back to Top

Tower Construction Costs

Section Question Response
Construct New Tower Use Primary (Main)
Description of Use N/A
Is this a request for upgraded equipment? No
Height 1104.00 feet
Justification for New Tower Current tower fails TIA-222-G based on completed structural analysis.

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

New Tower - Tower Lights

New Tower - Tower Lights

Existing Primary Tower - Structural Analysis

Structural analysis required before equipment could be installed on tower

Dismantle and Disposal of Old Tower

Dismantle and disposal of tower to be replaced.

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 675
Explanation External project management for 80 hours provided by Land Communications to assist owner who has insufficient staff resources. An additional estimate for 595 hours from Widelity for project management of the transition
Outside RF consulting Engineering Services Perform engineering study for new channel assignment and antenna development Yes
Prepare engineering section of Form FCC Construction Permit Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare engineering section of Form FCC License to Cover Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare request for Special Temporary Authority Yes
Quantity 1
Do you have Distributed Transmission System engineering services? N/A
Critical Facility N/A
Terrain-Shielded Facility N/A
Attorney and Other Outside Consulting Services Prepare and file Form FCC Construction Permit Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare and file Form FCC License to Cover Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare request for Special Temporary Authority Yes
Quantity 1
NEPA Section 106 environmental review Yes
Environmental Assessment Yes
ASR Modification Yes
FAA Consultation (including preparation of FAA Form 7460) Yes
Negotiation of Lease and other Matter for Shared Locations No
Prepare or Review FCC Form 399 for Reimbursement Yes
Address transition timing and coordination issues w/ other stations and wireless providers Yes
RF Field Engineering Services Comprehensive coverage verification via field study 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? 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 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)? Yes
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? Yes
Does this relocation require Equipment Storage? Yes
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? Yes
Does this relocation require MVPD Notification of a Channel Change? Yes

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

Building modifications, concrete pad, road repairs

Required building modifications including concrete pad for interim xmtr heat exchange. Road repairs for material deliveries.

Tower Removal

Tower Removal

Equipment Rental

Equipment Rental

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 $1,498,550.00 $1,246,927.30 N/A $1,246,927.30 N/A
Total for all systems $6,049,947.69 $5,725,687.37 N/A $5,376,204.45 N/A
Primary Transmitter THU9evo $1,498,550.00 $1,246,927.30 $1,246,927.30
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW $1,473,000.00 $1,238,377.30 Please see attached Land Communications Budgetary Quote. $1,238,377.30 N/A
Transformer 3 phase/480v - 150 KVA $25,550.00 $8,550.00 Please see attached Land Communications Budgetary Quote. This estimated cost is for two 90 kVA transformers. LMS will not allow a selection below 150 kVA. $8,550.00 N/A

Components

Actual Information Description File Name
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW

Component Description:
Rohde & Schwarz THU9 37Kw Transmitter System
Amount:
$1,238,377.30
Transformer 3 phase/480v - 150 KVA

Component Description:
WFBD-Primary Transmitter-Transformer
Amount:
$8,550.00

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 $202,338.00 $199,292.00 N/A $199,292.00 N/A
Total for all systems $6,049,947.69 $5,725,687.37 N/A $5,376,204.45 N/A
Primary Antenna TFU-24DSC-R S200 $202,338.00 $199,292.00 $199,292.00
Side mount brackets for high power antennas (if not included in antenna base cost) $23,150.00 $21,750.00 N/A $21,750.00 N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) $12,300.00 $10,984.00 N/A $10,984.00 N/A
Sweep test of existing antenna $6,730.00 $6,400.00 N/A $6,400.00 N/A
UHF - High Power, Side Mount, basic slot antenna, 691 kW input, directional,, horizontally polarized $160,158.00 $160,158.00 see Estimated Cost Justification WFBD-210-Primary Antenna - UHF High Power Side Mount, Directional, H-POL v0 $160,158.00 N/A

Components

Actual Information Description File Name
Side mount brackets for high power antennas (if not included in antenna base cost)

Component Description:
WFBD-210-Primary Antenna - Side Mount Brackets, High Power
Amount:
$9,787.50

Component Description:
WFBD-210-Primary Antenna - Side Mount Brackets, High Power
Amount:
$2,175.00

Component Description:
WFBD-210-Primary Antenna - Side Mount Brackets, High Power
Amount:
$9,787.50
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)

Component Description:
WFBD-210-Primary Antenna - Elbow Complex, 6 1/8"
Amount:
$1,098.40

Component Description:
WFBD-210-Primary Antenna - Elbow Complex, 6 1/8"
Amount:
$4,942.80

Component Description:
WFBD-210-Primary Antenna - Elbow Complex, 6 1/8"
Amount:
$4,942.80
Sweep test of existing antenna

Component Description:
WFBD-210-Primary Antenna - Sweep Test
Amount:
$640.00

Component Description:
WFBD-210-Primary Antenna - Sweep Test
Amount:
$2,880.00

Component Description:
WFBD-210-Primary Antenna - Sweep Test
Amount:
$2,880.00
UHF - High Power, Side Mount, basic slot antenna, 691 kW input, directional,, horizontally polarized

Component Description:
UHF - HIGH POWER SIDE MOUNT
Amount:
$72,071.10

Component Description:
UHF - HIGH POWER SIDE MOUNT
Amount:
$72,071.10

Component Description:
UHF - High Power Side Mount
Amount:
$16,015.80

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 $272,700.00 $167,465.25 N/A $164,866.09 N/A
Total for all systems $6,049,947.69 $5,725,687.37 N/A $5,376,204.45 N/A
Primary Transmission Line $272,700.00 $167,465.25 $164,866.09
Rigid Transmission Line - copper, 6 1/8" $272,700.00 $167,465.25 N/A $164,866.09 N/A

Components

Actual Information Description File Name
Rigid Transmission Line - copper, 6 1/8"

Component Description:
WFBD-310-Primary Transmission Line - Rigid, Copper, 6 1/8"
Amount:
$74,019.48

Component Description:
WFBD-310-Primary Transmission Line - Rigid, Copper, 6 1/8"
Amount:
$16,656.88

Component Description:
WFBD-310-Primary Transmission Line - Rigid, Copper, 6 1/8"
Amount:
$74,189.73

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 $3,548,307.00 $3,584,832.73 N/A $3,584,832.73 N/A
Total for all systems $6,049,947.69 $5,725,687.37 N/A $5,376,204.45 N/A
Primary Tower TOWER $0.00 $0.00 $0.00
Primary Tower $3,548,307.00 $3,584,832.73 $3,584,832.73
New Tower - Tower Lights $2,100.00 $2,100.00 Please see WFBD New Tower - Tower Lights Budget Revision Justification Letter $2,100.00 N/A
Existing Primary Tower - Structural Analysis $6,000.00 $6,000.00 Please see George Flinn WFBD Existing Primary Tower-Structural Analysis Revision Justification Cover Letter $6,000.00 N/A
Tall Tower (greater than 500') $210,500.00 $0.00 Please see attached ERI proposal 20190626-971. This proposal includes a combined expense for both tower construction and tower rigging. This expense has been moved to the New Tower Construction Category $0.00 N/A
Dismantle and Disposal of Old Tower $426,187.00 $426,187.00 per ERI quote 20190820-502 Rev A $426,187.00 N/A
New tower between 1000' and 1500' without elevator, presumptive soil conditions $2,903,520.00 $3,150,545.73 Please see Estimated Cost Justification WFBD-480-New Tower-Construct New Tower v2 $3,150,545.73 N/A

Components

Actual Information Description File Name
New Tower - Tower Lights

Component Description:
Material and Labor for tower lights for new tower
Amount:
$2,100.00
Existing Primary Tower - Structural Analysis

Component Description:
WFBD Structural Analysis
Amount:
$6,000.00
Tall Tower (greater than 500') Information not provided.
Dismantle and Disposal of Old Tower

Component Description:
Tower De-Stacking
Amount:
$42,618.70

Component Description:
Tower De-Stacking
Amount:
$170,474.80

Component Description:
STRUCTURAL DE-STACKING OF TOWER
Amount:
$213,093.50
New tower between 1000' and 1500' without elevator, presumptive soil conditions

Component Description:
Tower with Installation & Antenna Installation
Amount:
$201,503.43

Component Description:
CUSTOM TRANSMISSION BRIDGE
Amount:
$50,148.00

Component Description:
Weather Day 11/17/2020
Amount:
$11,700.00

Component Description:
Weather Day 08/24/20 ERI Installations, Inc.
Amount:
$5,200.00

Component Description:
Boundary survey
Amount:
$1,880.00

Component Description:
Transmission Line Bridge
Amount:
$51,013.38

Component Description:
Outside concrete testing
Amount:
$6,544.62

Component Description:
Tower with Installation & Antenna Installation
Amount:
$1,296,093.30

Component Description:
CUSTOM GUYED TOWER
Amount:
$1,439,808.00

Component Description:
CUSTOM GUYED TOWER
Amount:
$61,905.00

Component Description:
TREE CLEARING
Amount:
$24,750.00

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 $158,400.00 $161,122.40 N/A $144,244.90 N/A
Total for all systems $6,049,947.69 $5,725,687.37 N/A $5,376,204.45 N/A
Outside Professional Services $158,400.00 $161,122.40 $144,244.90
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 $625.00 N/A
ASR modification (prepare FCC Form 854) $2,105.00 $1,500.00 N/A $250.00 N/A
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet $10,520.00 $3,500.00 see Estimated Cost Justification WFBD NEPA Review and EA Report v0 $3,425.00 N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $3,680.00 $3,500.00 N/A $2,722.50 N/A
Prepare request for Special Temporary Authorization $2,050.00 $1,500.00 N/A $0.00 N/A
NEPA Section 106 environmental review, if needed $6,310.00 $11,500.00 see Estimated Cost Justification WFBD NEPA Review and EA Report v0 $10,350.00 N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $2,250.00 N/A $0.00 N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $5,000.00 N/A $0.00 N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,580.00 $1,500.00 N/A $0.00 N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,155.00 $5,000.00 The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. $5,000.00 Please see the submitted invoices.
Prepare and or review reimbursement form $2,630.00 $5,130.00 The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. $5,130.00 N/A
Project management of the transition $106,650.00 $106,492.40 The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. $106,492.40 N/A
Address transition timing and coordination issues w/ other stations and wireless $2,630.00 $2,500.00 N/A $0.00 N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $10,250.00 The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. $10,250.00 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:
WFBD Tower-FAA preparation and submission
Amount:
$250.00

Component Description:
Professional Services
Amount:
$375.00
ASR modification (prepare FCC Form 854)

Component Description:
WFBD-590-ASR Modification Including FCC Form 854
Amount:
$250.00
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet

Component Description:
For Professional Services Rendered
Amount:
$1,625.00

Component Description:
WFBD-590-Environmental Assessment for Structures Over 450
Amount:
$1,800.00
Attorney Fees - Prepare and File request for Special Temporary Authorization

Component Description:
Professional Services Rendered
Amount:
$2,722.50
Prepare request for Special Temporary Authorization Information not provided.
NEPA Section 106 environmental review, if needed

Component Description:
FCC NEPA review, FCC Migratory Bird Environmental Assessment (EA) Report
Amount:
$4,996.00

Component Description:
FCC NEPA Review
Amount:
$354.00

Component Description:
NEPA Review
Amount:
$5,000.00
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application Information not provided.
Prepare engineering section of FCC Form 2100 (main), License to Cover Application Information not provided.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
WFBD-530-RF Eng - Construction Permit Application (Main)
Amount:
$5,000.00
Prepare and or review reimbursement form

Component Description:
WFBD-590-Prepare and/or Review Reimbursement Form
Amount:
$2,630.00

Component Description:
WFBD-590-Prepare and/or Review Reimbursement Form
Amount:
$2,500.00
Project management of the transition

Component Description:
Project Management
Amount:
$908.75

Component Description:
Project Management
Amount:
$2,889.50

Component Description:
Project Management
Amount:
$5,290.15

Component Description:
WFBD-510-Project Management
Amount:
$825.00

Component Description:
Project Management
Amount:
$3,543.10

Component Description:
Project Management
Amount:
$1,948.85

Component Description:
Project Management
Amount:
$562.65

Component Description:
WFBD-510-Project Management
Amount:
$275.00

Component Description:
WFBD-510-Project Management
Amount:
$1,100.00

Component Description:
WFBD-510-Project Management
Amount:
$1,512.50

Component Description:
Project Management
Amount:
$2,854.95

Component Description:
Project Management
Amount:
$5,506.65

Component Description:
WFBD-510-Project Management
Amount:
$1,100.00

Component Description:
Project Management
Amount:
$988.90

Component Description:
Project Management
Amount:
$3,332.90

Component Description:
WFBD-510-Project Management
Amount:
$275.00

Component Description:
Project Management
Amount:
$85.25

Component Description:
Project Management
Amount:
$4,220.35

Component Description:
Project Management
Amount:
$6,223.05

Component Description:
WFBD-510-Project Management
Amount:
$1,012.50

Component Description:
Project Management
Amount:
$271.25

Component Description:
WFBD-510-Project Management
Amount:
$2,062.50

Component Description:
WFBD-510-Project Management
Amount:
$1,225.00

Component Description:
Project Management
Amount:
$2,590.15

Component Description:
Project Management
Amount:
$2,127.10

Component Description:
Project Management
Amount:
$2,659.85

Component Description:
Project Management
Amount:
$441.25

Component Description:
Project Management
Amount:
$2,433.20

Component Description:
Project Management
Amount:
$2,379.05

Component Description:
Project Management
Amount:
$2,885.45

Component Description:
Project Management
Amount:
$232.50

Component Description:
Project Management
Amount:
$1,480.70

Component Description:
Project Management
Amount:
$6,373.95

Component Description:
WFBD-510-Project Management
Amount:
$9,075.00

Component Description:
Project Management
Amount:
$1,024.00

Component Description:
Project Management
Amount:
$1,703.10

Component Description:
Project Management
Amount:
$1,645.40

Component Description:
Project Management
Amount:
$2,044.75

Component Description:
Project Management
Amount:
$1,852.90

Component Description:
WFBD-510-Project Management
Amount:
$2,062.50

Component Description:
Project Management
Amount:
$2,034.15

Component Description:
WFBD-510-Project Management
Amount:
$275.00

Component Description:
Project Management
Amount:
$2,062.90

Component Description:
Project Management
Amount:
$2,091.70

Component Description:
Project Management
Amount:
$1,684.25

Component Description:
Project Management
Amount:
$2,383.20

Component Description:
Project Management
Amount:
$36.25

Component Description:
Project Management
Amount:
$601.40

Component Description:
Project Management
Amount:
$1,889.80

Component Description:
Project Management
Amount:
$2,409.10
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Perform engineering study for new channel assignment and antenna development

Component Description:
Project Management
Amount:
$125.00

Component Description:
Project Management
Amount:
$125.00

Component Description:
Project Management
Amount:
$500.00

Component Description:
Project Management
Amount:
$125.00

Component Description:
WFBD-530-RF Eng - Engineering Study for New Channel Assignment
Amount:
$125.00

Component Description:
Project Management
Amount:
$562.50

Component Description:
Project Management
Amount:
$500.00

Component Description:
Project Management
Amount:
$375.00

Component Description:
Project Management
Amount:
$687.50

Component Description:
Project Management
Amount:
$500.00

Component Description:
Project Management
Amount:
$625.00

Component Description:
Project Management
Amount:
$937.50

Component Description:
Project Management
Amount:
$4,125.00

Component Description:
Project Management
Amount:
$937.50

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 $369,652.69 $366,047.69 N/A $36,041.43 N/A
Total for all systems $6,049,947.69 $5,725,687.37 N/A $5,376,204.45 N/A
Other Expenses $369,652.69 $366,047.69 $36,041.43
Equipment Rental $446.00 $446.00 Please see WFBD Equipment Rental Budget Revision Justification Letter $446.00 N/A
Tower Removal $186,500.00 $186,500.00 At the request of the FCC staff, a line item entitled “tower removal” has been added into the “Other Expenses Not Listed” section reflecting the attached $186,500.00 quote. Please note that this line item is duplicative of the $400,000 line item “Dismantle and Disposal of Old Tower” in the “Tower Equipment and Rigging Cost Information” section. $0.00 N/A
Building modifications, concrete pad, road repairs $0.00 $0.00 N/A $0.00 N/A
MVPD Notification of Channel Change $1,000.00 $1,000.00 N/A $0.00 N/A
Develop and air announcement of upcoming channel change $1,000.00 $1,000.00 N/A $0.00 N/A
Equipment Storage $16,016.69 $16,016.69 See Estimated Cost Justification WFBD-610-Equipment Storage v1 $16,016.69 N/A
Equipment Delivery and Handling Charges $50,000.00 $50,000.00 N/A $18,003.74 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $100,000.00 $100,000.00 N/A $1,575.00 N/A
Non-zoning permits $1,000.00 $1,000.00 N/A $0.00 N/A
Local Zoning $500.00 $500.00 N/A $0.00 N/A
FCC Filing Fees - Special Temporary Authorization request $195.00 $190.00 N/A $0.00 N/A
DTV Medical Facility Notification $11,550.00 $8,000.00 N/A $0.00 N/A
FCC Filing Fees - Form 2100 license to cover application $335.00 $325.00 N/A $0.00 N/A
FCC Filing Fees - Form 2100 minor change CP application $1,110.00 $1,070.00 N/A $0.00 N/A

Components

Actual Information Description File Name
Equipment Rental

Component Description:
Rent on portable bathroom
Amount:
$104.00

Component Description:
Rent on Portable Bathroom
Amount:
$342.00
Tower Removal Information not provided.
Building modifications, concrete pad, road repairs Information not provided.
MVPD Notification of Channel Change Information not provided.
Develop and air announcement of upcoming channel change Information not provided.
Equipment Storage

Component Description:
WFBD ANTENNA STORAGE COST
Amount:
$10,795.00

Component Description:
WFBD Consolidation Storage
Amount:
$5,221.69
Equipment Delivery and Handling Charges

Component Description:
WFBD-610-Equipment Delivery and Handling
Amount:
$12,175.00

Component Description:
WFBD-610-Equipment Delivery and Handling
Amount:
$5,828.74
Disposal Costs (for equipment and other waste, net of any salvage value)

Component Description:
3 dumpsters
Amount:
$1,575.00
Non-zoning permits Information not provided.
Local Zoning Information not provided.
FCC Filing Fees - Special Temporary Authorization request Information not provided.
DTV Medical Facility Notification 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.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $6,049,947.69 $5,725,687.37 $5,376,204.45

Reimbursement Status

Back to Top
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

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.

Shane A Chaney

CFO


02/15/2022

Certification

Back to Top
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).

  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.

  2. The above-named entity certifies that the statements in this form and attached documentation are true, complete, and correct.

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

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

  5. 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 (full power and Class A stations) and/or otherwise modify a television station’s facility as a result of the spectrum repack (LPTV/TV Translator stations); or to minimize service disruption resulting from a repacked television station (FM stations); or to continue to carry the signal of a broadcaster that changes channels (MVPD) .

  6. 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.

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

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

  9. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a prerequisite 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.

Shane A Chaney

CFO


02/15/2022

Attachments

Back to Top