| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
WFMJ TELEVISION, INC. Doing Business As: WFMJ TELEVISION, INC. |
Jack Grdic 101 WEST BOARDMAN STREET YOUNGSTOWN, OH 44503 United States |
+1 (330) 744-8611 | JAGRDIC@WFMJ.COM | Corporation |
| 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 | WFMJ is transitioning from channel 20 to channel 33. The existing Axcera transmitter is not retunable or supported and will be replaced along with the main antenna. An interim antenna will be used during replacement of the main antenna to stay on air. |
| 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 | Backup | |
| 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 | HP50DDW | |
| Year | 2003 | |
| Type | Inductive Output Tube | |
| IOT Power Type | Single | |
| Power Capacity | 25 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Auxiliary (Backup) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Manufacturer | ||
| Model | Parallax | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 24.3 kW | |
| Justification for New Transmitter | UBS Axcera will not support retuning existing transmitter. AXCERA Legacy Supported Models 27-Mar-2017-Final.pdf attached. |
| 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 | 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 |
| 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 | HP50DDW | |
| Year | 2003 | |
| Type | Inductive Output Tube | |
| IOT Power Type | Single | |
| Power Capacity | 25 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Manufacturer | ||
| Model | Parallax | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 24.3 kW | |
| Justification for New Transmitter | UBS Axcera will not support retuning existing transmitter.AXCERA Legacy Supported Models 27-Mar-2017-Final.pdf attached. |
| 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 | No | |
| Size | N/A | |
| Length | N/A | |
| Other Electrical Service | Yes | |
| Description | Wiring trays, grounding, fused disconnects, circuit breakers, various conduits, wire and supplies | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | No |
| Type | N/A | |
| Size | N/A | |
| Other Size | N/A | |
| Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
| Size | N/A | |
| Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
| Is a channel 14 Mask Filer needed? | N/A | |
| Is additional field engineering time needed? | N/A | |
| Number of Days | N/A |
| Section | Question | Response |
|---|---|---|
| Antenna Related Expenses | Do you have antenna related expenses? | Yes |
| 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 | Top Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Horizontal | |
| Type | Slotted Coaxial | |
| Number of Stations Supported | N/A | |
| Number of Panels | N/A | |
| Design power capacity in use | N/A | |
| Lower Limit | N/A | |
| Upper Limit | N/A | |
| Other Antenna Type | N/A | |
| ERP: | 460.0 kW | |
| Manufacturer | ||
| Model | TFU-27ETT-R 4C150 SP DC | |
| Year | 2006 |
| 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 | Full Power |
| Mounting | Top 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: | 612.0 kW | |
| Manufacturer | ||
| Model | TFU-31ETT/VP-R 4C150 | |
| Year | 2018 | |
| Justification for New Antenna | Current channel 20/21 antenna is not able to 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? | Yes |
| Broadband or Single Channel? | Single Channel | |
| Feed Line Size | 8 3/16 inches inches | |
| 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? | Yes |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| 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 | Full Power |
| 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: | 612.0 kW | |
| Manufacturer | ||
| Model | TFU-16WB C160 | |
| Year | 2018 | |
| Justification for New Antenna | Interim antenna while replacing primary antenna to stay on air |
| Section | Question | Response |
|---|---|---|
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
| Broadband or Single Channel? | B | |
| Feed Line Size | 6 1/8 inches | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | Yes |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | Yes |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| Section | Question | Response |
|---|---|---|
| Transmission Line Related Expenses | Do you have transmission line related expenses? | No |
| 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? | Yes | |
| One or more FM, AM or TV radio broadcaster(s) | Yes | |
| Others Types of Users | Yes | |
| 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 | 1015316 | |
| Coordinates (NAD83) | Latitude (NAD83) | 41° 04' 48.6" N- |
| Longitude (NAD83) | 080° 38' 24.4" W- | |
| Overall Structure Height | 1020.98 feet | |
| Support Structure Height | 957.99 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 1033.12 feet | |
| Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
| Tower Owner | WFMJ TELEVISION INC DBA - WFMJ | |
| Date Constructed | 12/03/2013 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 173428 | WILB-FM | FM |
| Users |
|---|
| NOAA |
| YNGSTN POLICE |
| 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: | No reinforcements needed |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | N/A |
| Helicopter Services Required | Are helicopter services required? | No |
| Name | Description |
|---|---|
Rigging Review |
In accordance with the ANSI/ASSE A10.48-2016 & TIA 322 standards, any tower project where tower members are replaced or a lift of over 2,000 pounds is made, a rigging plan reviewed by a professional engineer is required. |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 80 | |
| Explanation | Engineering services to plan, file applications, and guide WFMJ through the transition and installation assistance due to lack of qualified staff. | |
| 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 | Yes |
| For Auxiliary Facility | Yes | |
| For Main Facility | Yes | |
| Prepare and file Form FCC License to Cover Application | Yes | |
| For Auxiliary Facility | Yes | |
| For Main Facility | Yes | |
| Prepare request for Special Temporary Authority | Yes | |
| Quantity | 1 | |
| NEPA Section 106 environmental review | No | |
| Environmental Assessment | No | |
| ASR Modification | No | |
| FAA Consultation (including preparation of FAA Form 7460) | No | |
| Negotiation of Lease and other Matter for Shared Locations | No | |
| Prepare or Review FCC Form 399 for Reimbursement | 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? | 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 | No | |
| BLM or NFS Coordination | No | |
| FCC Construction Permit Minor Change | No | |
| 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? | No | |
| Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | Yes | |
| Does this relocation require MVPD Notification of a Channel Change? | Yes |
| Name | Description |
|---|---|
Equipment Rental |
Equipment and machinery rented |
Other Legal |
Other legal fees for consultation not listed in Outside Professional Services |
Legal Fees Transition Progress Reports |
Includes review of legal requirements, consultation with station personnel and engineering consultants, and review of reports drafted primarily by station personnel. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,945,000.00 | $1,693,653.00 | N/A | $0.00 | N/A |
| Total for all systems | $2,768,265.00 | $2,578,033.00 | N/A | $12,196.82 | N/A |
| Primary Transmitter Parallax | $998,000.00 | $954,920.00 | $0.00 | ||
| UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $903,920.00 | Includes shipping, handling, and Mahoning County Ohio sales & use tax | N/A | N/A |
| Other Electrical Service: Wiring trays, grounding, fused disconnects, circuit breakers, various conduits, wire and supplies | $51,000.00 | $51,000.00 | Includes Mahoning Ohio sales tax. | N/A | N/A |
| Auxiliary Transmitter Parallax | $947,000.00 | $738,733.00 | $0.00 | ||
| UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $738,733.00 | Includes shipping, offloading, and Mahoning County Ohio sales tax | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $482,950.00 | $457,805.00 | N/A | $3,338.75 | N/A |
| Total for all systems | $2,768,265.00 | $2,578,033.00 | N/A | $12,196.82 | N/A |
| Interim Antenna TFU-16WB C160 | $171,470.00 | $174,510.00 | $0.00 | ||
| UHF - High Power, Side Mount, basic slot antenna, 612 kW input, directional,, elliptically or circularly polarized | $122,630.00 | $122,630.00 | Includes test transition, shipping, and Mahoning County Ohio sales & use tax. See Interim Antenna Quote.pdf | N/A | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
| Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
| Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | $13,700.00 | $20,317.00 | Includes special cut piece, matching transformer, and Mahoning County Ohio sales & use tax. See attached quote Interim Antenna Quote.pdf | N/A | N/A |
| Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $20,163.00 | Includes shipping and Mahoning County Ohio sales and use tax | N/A | N/A |
| Primary Antenna TFU-31ETT/VP-R 4C150 | $311,480.00 | $283,295.00 | $3,338.75 | ||
| Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) | $15,250.00 | $17,395.00 | Includes 8" to 6" reducer, special cut piece and Mahoning County Ohio sales & use tax. See attached quote Main Antenna Quote.pdf | N/A | N/A |
| UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $259,500.00 | Includes shipping, test transition and Mahoning County Ohio sales & use tax with V-Pol upgrade removed. | N/A | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $3,338.75 | N/A |
| Actual Information Description | File Name |
|---|---|
| UHF - High Power, Side Mount, basic slot antenna, 612 kW input, directional,, elliptically or circularly polarized | Information not provided. |
| Sweep test of existing antenna | Information not provided. |
| Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
| Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | Information not provided. |
| Side mount brackets for high power antennas (if not included in antenna base cost) | Information not provided. |
| Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) | Information not provided. |
| UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | Information not provided. |
| Sweep test of existing antenna |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $230,075.00 | $327,975.00 | N/A | $0.00 | N/A |
| Total for all systems | $2,768,265.00 | $2,578,033.00 | N/A | $12,196.82 | N/A |
| Primary Tower GTOWER | $230,075.00 | $327,975.00 | $0.00 | ||
| Rigging Review | $6,975.00 | $6,975.00 | ANSI/ASSE A10.48-2016 & TIA 322 standards state any tower project where a lift of over 2,000 pounds is made, a rigging plan reviewed by a professional engineer is required for the main antenna only. See Rigging Review.pdf. Includes sales tax | N/A | N/A |
| Tall Tower (greater than 500') | $210,500.00 | $309,000.00 | Includes Primary and Interim antennas, plumb & tension, and Mahoning County Ohio 7.25% sales and use tax | N/A | N/A |
| Structural engineering tower load study for well documented tower | $12,600.00 | $12,000.00 | N/A | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $48,615.00 | $41,750.00 | N/A | $8,505.00 | N/A |
| Total for all systems | $2,768,265.00 | $2,578,033.00 | N/A | $12,196.82 | N/A |
| Outside Professional Services | $48,615.00 | $41,750.00 | $8,505.00 | ||
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $2,527.50 | 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 |
| 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, License to Cover Application | $1,580.00 | $1,500.00 | N/A | N/A | N/A |
| Prepare request for Special Temporary Authorization | $2,050.00 | $1,500.00 | N/A | N/A | N/A |
| Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
| Project management of the transition | $12,640.00 | $12,000.00 | N/A | $1,125.00 | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $5,000.00 | N/A | $4,852.50 | N/A |
| Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $2,000.00 | N/A | N/A | N/A |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | N/A | N/A |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | Information not provided. |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit 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, License to Cover Application | Information not provided. |
| Prepare request for Special Temporary Authorization | Information not provided. |
| Prepare and or review reimbursement form | Information not provided. |
| Project management of the transition | |
| Perform engineering study for new channel assignment and antenna development | |
| Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | Information not provided. |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $61,625.00 | $56,850.00 | N/A | $353.07 | N/A |
| Total for all systems | $2,768,265.00 | $2,578,033.00 | N/A | $12,196.82 | N/A |
| Other Expenses | $61,625.00 | $56,850.00 | $353.07 | ||
| Develop and air announcement of upcoming channel change | $12,000.00 | $12,000.00 | Production charges, air time charges for lost inventory, and legal fees to review content of the announcements and crawl. See Announcements Air Time Charges.pdf, Announcements Production Charges.pdf, and Legal Fees.pdf | N/A | N/A |
| DTV Medical Facility Notification | $11,550.00 | $6,790.00 | N/A | N/A | N/A |
| MVPD Notification of Channel Change | $3,000.00 | $3,000.00 | 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 - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
| Local Zoning | $500.00 | $500.00 | N/A | N/A | N/A |
| Equipment Delivery and Handling Charges | $10,000.00 | $10,000.00 | Shipping and handling for any items not covered in quotes. Special cut pieces in elbow complex are unknown size & weight and can't be quoted. They will be shipped Overnight Priority One. | N/A | N/A |
| Equipment Rental | $2,245.00 | $2,245.00 | Forklift, pallet jack, and scissors lift to move equipment and reach the RF system in a building with a 40 foot roof. See quote Equipment Rental Quote.pdf and Invoice WFMJ Leppo RO-225888.pdf | $353.07 | N/A |
| Other Legal | $5,000.00 | $5,000.00 | Includes other legal fees for consultation not listed in Outside Professional Services. See Legal Fees.pdf | $0.00 | N/A |
| Legal Fees Transition Progress Reports | $5,000.00 | $5,000.00 | Includes review of legal requirements, consultation with station personnel and engineering consultants, and review of reports drafted primarily by station personnel. See Legal Fees.pdf | N/A | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $11,800.00 | $11,800.00 | Removal of existing transmitter, 2 IOT, 2 beam supplies, and used glycol. Attached Beam Supply Removal Quote-807628.pdf, 10647 WFMJ Axcera Removal 062727.pdf, Glycol Disposal.pdf. Includes Mahoning County Ohio sales & use tax. | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Develop and air announcement of upcoming channel change | Information not provided. |
| DTV Medical Facility Notification | Information not provided. |
| MVPD Notification of Channel Change | Information not provided. |
| FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
| FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
| Local Zoning | Information not provided. |
| Equipment Delivery and Handling Charges | Information not provided. |
| Equipment Rental | |
| Other Legal | Information not provided. |
| Legal Fees Transition Progress Reports | Information not provided. |
| Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $2,768,265.00 | $2,578,033.00 | $12,196.82 |
| 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. | Robert J Flis Chief Engineer 08/16/2017 |
