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:
68043
Service:
LPD
Call Sign:
WESV-LD
Channel:
31 (UHF)
File Number:
0000090028
FRN:
0001529247
Eligibility Status:
Eligible
Date Submitted:
08/25/2022

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

Estrella Television License LLC

1845 Empire Avenue

Burbank, CA 91504

United States

+1 (818) 729-5300 bkei@EstrellaMedia.com Limited Liability Company

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

Samuel Hariton

Widelity

Samuel Hariton

4031 University Dr

Suite 100

Fairfax, VA 22030

United States

+1 (339) 222-8107 sam.hariton@widelity.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. Yes
Briefly describe transition plan WESV-LD is planning to purchase an upgraded transmitter and antenna, a like-for-like transmission line and to move to a new tower.

Question Response
Sharee Station Facility ID 19525
Call Sign WKQX
Type Commercial
Licensee Name RADIO LICENSE HOLDINGS LLC
Status LICENSED
DTS No
Community of License CHICAGO, IL
Pre-auction RF Channel 266
Post-auction RF Channel
Neilsen DMA
Network Affiliation
Question Response
Sharee Station Facility ID 140658
Call Sign W236CF
Type
Licensee Name WINDY CITY BROADCASTING, LLC
Status LICENSED
DTS No
Community of License CHICAGO, IL
Pre-auction RF Channel 236
Post-auction RF Channel
Neilsen DMA
Network Affiliation
Question Response
Sharee Station Facility ID 70042
Call Sign WLIT-FM
Type Commercial
Licensee Name AMFM BROADCASTING LICENSES, LLC
Status LICENSED
DTS No
Community of License CHICAGO, IL
Pre-auction RF Channel 230
Post-auction RF Channel
Neilsen DMA
Network Affiliation
Question Response
Sharee Station Facility ID 51165
Call Sign WGCI-FM
Type Commercial
Licensee Name AMFM BROADCASTING LICENSES, LLC
Status LICENSED
DTS No
Community of License CHICAGO, IL
Pre-auction RF Channel 298
Post-auction RF Channel
Neilsen DMA
Network Affiliation
Question Response
Sharee Station Facility ID 71428
Call Sign WCIU-TV
Type Commercial
Licensee Name WCIU-TV LIMITED PARTNERSHIP
Status LICENSED
DTS No
Community of License CHICAGO, IL
Pre-auction RF Channel 27
Post-auction RF Channel 23
Neilsen DMA Chicago
Network Affiliation
Question Response
Sharee Station Facility ID 28621
Call Sign WBMX
Type Commercial
Licensee Name ENTERCOM LICENSE, LLC
Status LICENSED
DTS No
Community of License CHICAGO, IL
Pre-auction RF Channel 282
Post-auction RF Channel
Neilsen DMA
Network Affiliation
Question Response
Sharee Station Facility ID 28620
Call Sign WUSN
Type Commercial
Licensee Name ENTERCOM LICENSE, LLC
Status LICENSED
DTS No
Community of License CHICAGO, IL
Pre-auction RF Channel 258
Post-auction RF Channel
Neilsen DMA
Network Affiliation
Question Response
Sharee Station Facility ID 71283
Call Sign WCFS-FM
Type Commercial
Licensee Name ENTERCOM LICENSE, LLC
Status LICENSED
DTS No
Community of License ELMWOOD PARK, IL
Pre-auction RF Channel 290
Post-auction RF Channel
Neilsen DMA
Network Affiliation
Question Response
Sharee Station Facility ID 49552
Call Sign WDRV
Type Commercial
Licensee Name CHICAGO FCC LICENSE SUB, LLC
Status LICENSED
DTS No
Community of License CHICAGO, IL
Pre-auction RF Channel 246
Post-auction RF Channel
Neilsen DMA
Network Affiliation
Question Response
Sharee Station Facility ID 63526
Call Sign DWCKL
Type
Licensee Name FAMILY BROADCASTING AND MEDIA, LLC
Status LICENSE CANCELLED
DTS No
Community of License
Pre-auction RF Channel
Post-auction RF Channel
Neilsen DMA
Network Affiliation
Question Response
Sharee Station Facility ID 66649
Call Sign WBEZ
Type Noncommercial Educational
Licensee Name CHICAGO PUBLIC MEDIA INC
Status LICENSED
DTS No
Community of License CHICAGO, IL
Pre-auction RF Channel 218
Post-auction RF Channel
Neilsen DMA
Network Affiliation
Question Response
Sharee Station Facility ID 9613
Call Sign WBBM-FM
Type Commercial
Licensee Name ENTERCOM LICENSE, LLC
Status LICENSED
DTS No
Community of License CHICAGO, IL
Pre-auction RF Channel 242
Post-auction RF Channel
Neilsen DMA
Network Affiliation
Question Response
Sharee Station Facility ID 61692
Call Sign W25DW-D
Type
Licensee Name HC2 LPTV HOLDINGS, INC.
Status LICENSED AND SILENT
DTS No
Community of License ARBURY HILLS, IL
Pre-auction RF Channel 25
Post-auction RF Channel
Neilsen DMA
Network Affiliation
Question Response
Sharee Station Facility ID 67073
Call Sign WOJO
Type Commercial
Licensee Name TICHENOR LICENSE CORPORATION
Status LICENSED
DTS No
Community of License EVANSTON, IL
Pre-auction RF Channel 286
Post-auction RF Channel
Neilsen DMA
Network Affiliation
Question Response
Sharee Station Facility ID 140763
Call Sign W280EM
Type
Licensee Name WINDY CITY BROADCASTING, LLC
Status LICENSED
DTS No
Community of License CHICAGO, IL
Pre-auction RF Channel 280
Post-auction RF Channel
Neilsen DMA
Network Affiliation
Question Response
Sharee Station Facility ID 32334
Call Sign WJYS
Type Commercial
Licensee Name Millennial Telecommunications, Inc.
Status LICENSED
DTS No
Community of License HAMMOND, IN
Pre-auction RF Channel 21
Post-auction RF Channel 21
Neilsen DMA Chicago
Network Affiliation
Question Response
Sharee Station Facility ID 47905
Call Sign WMAQ-TV
Type Commercial
Licensee Name NBC TELEMUNDO LICENSE LLC
Status LICENSED
DTS No
Community of License CHICAGO, IL
Pre-auction RF Channel 29
Post-auction RF Channel 29
Neilsen DMA Chicago
Network Affiliation
Question Response
Sharee Station Facility ID 10059
Call Sign WSHE-FM
Type Commercial
Licensee Name CHICAGO FCC LICENSE SUB, LLC
Status LICENSED
DTS No
Community of License CHICAGO, IL
Pre-auction RF Channel 262
Post-auction RF Channel
Neilsen DMA
Network Affiliation
Question Response
Sharee Station Facility ID 60539
Call Sign WXFT-DT
Type Commercial
Licensee Name UNIMAS CHICAGO LLC
Status LICENSED
DTS No
Community of License AURORA, IL
Pre-auction RF Channel 44
Post-auction RF Channel 44
Neilsen DMA Chicago
Network Affiliation
Question Response
Sharee Station Facility ID 6377
Call Sign WTMX
Type Commercial
Licensee Name CHICAGO FCC LICENSE SUB, LLC
Status LICENSED
DTS No
Community of License SKOKIE, IL
Pre-auction RF Channel 270
Post-auction RF Channel
Neilsen DMA
Network Affiliation
Question Response
Sharee Station Facility ID 6588
Call Sign WVAZ
Type Commercial
Licensee Name AMFM BROADCASTING LICENSES, LLC
Status LICENSED
DTS No
Community of License OAK PARK, IL
Pre-auction RF Channel 274
Post-auction RF Channel
Neilsen DMA
Network Affiliation
Question Response
Sharee Station Facility ID 72115
Call Sign WGN-TV
Type Commercial
Licensee Name WGN CONTINENTAL BROADCASTING COMPANY, LLC
Status LICENSED
DTS No
Community of License CHICAGO, IL
Pre-auction RF Channel 19
Post-auction RF Channel 19
Neilsen DMA Chicago
Network Affiliation
Question Response
Sharee Station Facility ID 73226
Call Sign WLS-TV
Type Commercial
Licensee Name WLS TELEVISION, INC.
Status LICENSED
DTS No
Community of License CHICAGO, IL
Pre-auction RF Channel 44
Post-auction RF Channel 44
Neilsen DMA Chicago
Network Affiliation
Question Response
Sharee Station Facility ID 68061
Call Sign WRJK-LP
Type
Licensee Name CHICAGO 22, LLC
Status LICENSED
DTS No
Community of License ARLINGTON HEIGHTS, IL
Pre-auction RF Channel 22
Post-auction RF Channel
Neilsen DMA
Network Affiliation
Question Response
Sharee Station Facility ID 10802
Call Sign WTTW
Type Noncommercial Educational
Licensee Name WINDOW TO THE WORLD COMMUNICATIONS, INC.
Status LICENSED
DTS No
Community of License CHICAGO, IL
Pre-auction RF Channel 47
Post-auction RF Channel 47
Neilsen DMA CHICAGO
Network Affiliation
Question Response
Sharee Station Facility ID 145107
Call Sign W268AY
Type
Licensee Name EDUCATIONAL MEDIA FOUNDATION
Status LICENSED
DTS No
Community of License SEWARD TOWNSHIP, IL
Pre-auction RF Channel 268
Post-auction RF Channel
Neilsen DMA
Network Affiliation
Question Response
Sharee Station Facility ID 9617
Call Sign WBBM-TV
Type Commercial
Licensee Name CBS BROADCASTING INC.
Status LICENSED
DTS No
Community of License CHICAGO, IL
Pre-auction RF Channel 12
Post-auction RF Channel 12
Neilsen DMA Chicago
Network Affiliation
Question Response
Sharee Station Facility ID 10801
Call Sign WFMT
Type Commercial
Licensee Name WINDOW TO THE WORLD COMMUNICATIONS
Status LICENSED
DTS No
Community of License CHICAGO, IL
Pre-auction RF Channel 254
Post-auction RF Channel
Neilsen DMA
Network Affiliation
Question Response
Sharee Station Facility ID 74178
Call Sign WKSC-FM
Type Commercial
Licensee Name AMFM BROADCASTING LICENSES, LLC
Status LICENSED
DTS No
Community of License CHICAGO, IL
Pre-auction RF Channel 278
Post-auction RF Channel
Neilsen DMA
Network Affiliation
Question Response
Sharee Station Facility ID 53971
Call Sign WEBG
Type Commercial
Licensee Name AMFM BROADCASTING LICENSES, LLC
Status LICENSED
DTS No
Community of License CHICAGO, IL
Pre-auction RF Channel 238
Post-auction RF Channel
Neilsen DMA
Network Affiliation
Question Response
Sharee Station Facility ID 12498
Call Sign WGBO-DT
Type Commercial
Licensee Name WGBO LICENSE PARTNERSHIP, G.P.
Status LICENSED
DTS No
Community of License JOLIET, IL
Pre-auction RF Channel 38
Post-auction RF Channel 35
Neilsen DMA Chicago
Network Affiliation
Question Response
Sharee Station Facility ID 16853
Call Sign WXRT
Type Commercial
Licensee Name ENTERCOM LICENSE, LLC
Status LICENSED
DTS No
Community of License CHICAGO, IL
Pre-auction RF Channel 226
Post-auction RF Channel
Neilsen DMA
Network Affiliation
Question Response
Sharee Station Facility ID 10981
Call Sign WCPX-TV
Type Commercial
Licensee Name ION MEDIA CHICAGO LICENSE, INC.
Status LICENSED
DTS No
Community of License CHICAGO, IL
Pre-auction RF Channel 34
Post-auction RF Channel 34
Neilsen DMA Chicago
Network Affiliation
Question Response
Sharee Station Facility ID 22211
Call Sign WFLD
Type Commercial
Licensee Name FOX TELEVISION STATIONS, LLC
Status LICENSED
DTS No
Community of License CHICAGO, IL
Pre-auction RF Channel 31
Post-auction RF Channel 31
Neilsen DMA Chicago
Network Affiliation

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)
Ownership Owned
Is this transmitter currently shared with another station? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer
Model UAX-500
Year 2000
Type Solid State
Solid State Cooling Air Cooled
Solid State Power Capacity 625 W

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? Yes
Manufacturer
Model UAXTE-4R23
Transmitter Type Solid State
Solid State Cooling Air Cooled
Solid State Power capacity 2.4 kW
Justification for New Transmitter Re-tuning the existing main transmitter is not an option because the manufacturer no longer supports this unit.

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Other Transmitter Costs
Does the transmitter installation require a Transmitter Building Site Survey/Installation? No
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) No
Rigid Conduit and Wiring No
Other Electrical Service Yes
Description Installation of electrical panels, power supply, and additional electrical services as needed.
HVAC Service Does the replacement transmitter require HVAC Service? No
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No

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)
Ownership Owned
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
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 10.0 %
Lower Limit 626.00 MHz
Upper Limit 632.00 MHz
ERP: 6.0 kW
Manufacturer
Model 955512
Year 2000

Primary Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Primary (Main)
Change Type Purchase New
Ownership Owned
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
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Circular
Type Broadband Panel
Number of Stations Supported 1
Number of Panels/Bays 2
Lower Limit 572.00 MHz
Upper Limit 578.00 MHz
Design power capacity in use 40.0 %
ERP: 15.0 kW
Manufacturer
Model TUM-LP-C1-2/2M-1
Year 2018
Justification for New Antenna The existing antenna is not able to be retuned to the new channel

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Elbow Complex Do you require the separate purchase of the Elbow Complex? No
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
Power Dividers Does the panel antenna require power dividers? No
Cable Harness Does the panel antenna require cable harness? 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)
Ownership Owned
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
Number of parallel runs 1
Length 350 feet per run

Primary Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Primary (Main)
Change Type Purchase New
Is this a request for upgraded equipment? No
Type Flexible Air
Diameter 1 5/8 inches
Number of parallel runs 1
Length 350 feet per run
Justification for New Transmission Line The new transmission line is needed because the station is moving to a new tower.
Interior RF Systems Does the Installation of the Transmission Line require an additional or replacement Inside RF system including switching, patch panels, and dehydrators? No

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)
Ownership Leased
Is this tower consider Complex? Located on Building
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 No
Is tower documented for structural analysis? Unknown
Is tower compliant with Rev G? Unknown
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1009012
Coordinates (NAD83) Latitude (NAD83) 41° 53' 56.1" N-
Longitude (NAD83) 087° 37' 23.2" W-
Overall Structure Height 1505.89 feet
Support Structure Height 1106.94 feet
Ground Elevation Above Mean Sea Level (AMSL) 592.84 feet
Structure Type BTWR - Building with Tower
Tower Owner American Towers LLC
Date Constructed 12/05/2002

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

Facility ID Call Sign Service
66649 WBEZ FM
10059 WSHE-FM FM
16853 WXRT FM
49552 WDRV FM
28620 WUSN FM
6377 WTMX FM
67073 WOJO FM
145107 W268AY FX
22211 WFLD DTV
19525 WKQX FM
70042 WLIT-FM FM
6588 WVAZ FM
140763 W280EM FX
12498 WGBO-DT DTV
72115 WGN-TV DTV
73226 WLS-TV DTV
53971 WEBG FM
63526 WCKL AM

Primary Tower

Back to Top

Tower Modification Costs

Section Question Response
Engineering Study Please what type of engineering study is required, if any: No study needed
Tower Reinforcements Please select whether tower reinforcements are needed: No reinforcements needed

Primary Tower

Back to Top

Tower Rigging Costs

Section Question Response
Tower Rigging Costs Complex Tower Located on Building
Helicopter Services Required Are helicopter services required? No

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Information not provided.

Outside Professional Services Costs

Back to Top
Section Question Response
Outside Project Management Services Do you require outside project management services? Yes
Number of Hours 254
Explanation WESV-LD does not have sufficient resource capacity and expertise in house to handle all of the reimbursement filing, tracking, progress reporting, monitoring and all other activities necessary to facilitate on-time completion of the station's build
Outside RF consulting Engineering Services Perform engineering study for displacement application 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
Prepare Form 601 Yes
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 2
Negotiation of Lease and other Matter for Shared Locations Yes
Prepare or Review FCC Form 399 for Reimbursement Yes
Form 399 assistance or other program management costs No
RF Field Engineering Services Comprehensive coverage verification via field study No
RF exposure measurements No
Additional Field Engineering Service No

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
Permit and Filing Costs FCC Construction Permit Major Change Yes
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
Point to Point Microwave (STL/ICR) Frequency Coordination for Unidirection System No
Frequency Coordination for Bi-Direction System No
New Point to Point Microwave System No

Other Expenses

Back to Top

Other Expenses Not Listed

Information not provided.

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 $96,870.00 $79,779.58 N/A $79,779.58 N/A
Total for all systems $203,493.91 $214,478.08 N/A $195,635.58 N/A
Primary Transmitter UAXTE-4R23 $96,870.00 $79,779.58 $79,779.58
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW $84,000.00 $66,909.58 Please see Estimated Cost Justification WESV-LD-110-Primary Transmitter - UHF Air Cooled Solid State, 1 - 2 kW v0 $66,909.58 N/A
Other Electrical Service: Installation of electrical panels, power supply, and additional electrical services as needed. $12,870.00 $12,870.00 Please see WESV-LD Primary Transmitter - Other Electrical Service Budget Revision Justification Letter $12,870.00 N/A

Components

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

Component Description:
Transmitter
Amount:
$5,693.98

Component Description:
Transmitter
Amount:
$61,215.60
Other Electrical Service: Installation of electrical panels, power supply, and additional electrical services as needed.

Component Description:
Supply new 125A/3 Ph (120/208
Amount:
$12,870.00

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 $10,985.75 $13,455.75 N/A $13,455.75 N/A
Total for all systems $203,493.91 $214,478.08 N/A $195,635.58 N/A
Primary Antenna TUM-LP-C1-2/2M-1 $10,985.75 $13,455.75 $13,455.75
Sweep test of transmission line and antenna $5,730.00 $8,200.00 please see Estimated Cost Justification WESV-LD-210-Primary Antenna - Sweep Test V0 $8,200.00 N/A
UHF-Low Power, Side Mount, Broadband Panel, 2 bay, 15.0kW input, Circular $5,255.75 $5,255.75 Please See Estimated Cost Justification WESV-LD-210-Primary Antenna - UHF Broadband Panel, C-POL v0 $5,255.75 N/A

Components

Actual Information Description File Name
Sweep test of transmission line and antenna

Component Description:
WESV-LD-210-Primary Antenna - Sweep Test
Amount:
$900.00

Component Description:
WESV-LD-210-Primary Antenna - Sweep Test
Amount:
$900.00

Component Description:
Includes One Field Engineer On-Site
Amount:
$6,400.00
UHF-Low Power, Side Mount, Broadband Panel, 2 bay, 15.0kW input, Circular

Component Description:
Antenna
Amount:
$5,255.75

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 $11,550.00 $10,988.84 N/A $10,988.84 N/A
Total for all systems $203,493.91 $214,478.08 N/A $195,635.58 N/A
Primary Transmission Line $11,550.00 $10,988.84 $10,988.84
Flexible Air Transmission Line - dielectric, 1 5/8" $11,550.00 $10,988.84 Please see Estimated Cost Justification WESV-LD-310-Primary Transmission Line - 1 5 8 Flexible Air Dielectric v0 $10,988.84 N/A

Components

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

Component Description:
IL Sales Tax Invoice 824007
Amount:
$646.40

Component Description:
FLEXLINE 1-50 ANDREW HJ7
Amount:
$10,342.44

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 $21,700.00 $21,700.00 N/A $21,700.00 N/A
Total for all systems $203,493.91 $214,478.08 N/A $195,635.58 N/A
Primary Tower BTWR $21,700.00 $21,700.00 $21,700.00
Complex Tower (includes, e.g., towers with candelabras and/or stacked antennas) $21,700.00 $21,700.00 per Krueger Broadcast Estimate 1048 $21,700.00 N/A

Components

Actual Information Description File Name
Complex Tower (includes, e.g., towers with candelabras and/or stacked antennas)

Component Description:
Invoice for remaining 50% Balance
Amount:
$10,850.00

Component Description:
Install panel antennae
Amount:
$10,850.00

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 $47,832.00 $73,902.75 N/A $61,295.25 N/A
Total for all systems $203,493.91 $214,478.08 N/A $195,635.58 N/A
Outside Professional Services $47,832.00 $73,902.75 $61,295.25
Attorney Fees - Prepare and File request for Special Temporary Authorization $4,470.00 $645.30 Please see WESV-LD Attorney STA Budget Revision Justification Letter $645.30 N/A
Attorney Fees - Negotiation of lease and other matters for shared locations $3,262.50 $3,262.50 N/A $877.50 N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $1,577.50 $1,577.50 N/A N/A N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $3,025.00 $3,025.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,052.50 $1,052.50 N/A N/A N/A
Prepare/ Review 399 reimbursement form $1,710.00 $1,710.00 N/A N/A N/A
Prepare Form 601 $755.00 $755.00 N/A N/A N/A
Prepare request for Special Temporary Authorization $1,280.00 $1,425.00 Please see WESV-LD RF Eng STA Budget Revision Justification Letter. The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. $1,425.00 N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $2,102.50 $2,102.50 N/A N/A N/A
Perform engineering study for displacement application $1,800.00 $4,737.50 The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. $4,737.50 N/A
Project management of the transition $26,797.00 $53,609.95 The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. $53,609.95 N/A

Components

Actual Information Description File Name
Attorney Fees - Prepare and File request for Special Temporary Authorization

Component Description:
WESV-LD-550-Attorney - Special Temporary Authorization
Amount:
$468.45

Component Description:
WESV-LD-550-Attorney - Special Temporary Authorization
Amount:
$176.85
Attorney Fees - Negotiation of lease and other matters for shared locations

Component Description:
For Professional Services Rendered Through November 30, 2019
Amount:
$648.45

Component Description:
Professional Services
Amount:
$67.05

Component Description:
For Professional Services Rendered Through April 30, 2020
Amount:
$162.00
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/ Review 399 reimbursement form Information not provided.
Prepare Form 601 Information not provided.
Prepare request for Special Temporary Authorization

Component Description:
Determine technical parameters for use of existing broadband
Amount:
$850.00

Component Description:
WESV-LD-530-RF Eng - Special Temporary Authorization
Amount:
$575.00
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application Information not provided.
Perform engineering study for displacement application

Component Description:
"Regarding buildout of displacement facility on Ch-31, discussions regarding use of Hancock rooftop site."
Amount:
$575.00

Component Description:
Regarding displacement to Ch-31
Amount:
$675.00

Component Description:
Reimbursement support: Provide derivation of required Transmitter Power Output
Amount:
$375.00

Component Description:
Conduct channel study to determine if the displacement
Amount:
$300.00

Component Description:
Regarding Ch-40 LPTV
Amount:
$875.00

Component Description:
Conduct channel studies to identify prospective alternate channels
Amount:
$1,062.50

Component Description:
WESV-LD-530-RF Eng - Engineering Study for Displacement Application
Amount:
$525.00

Component Description:
Regarding Ch-31 displacement facility
Amount:
$350.00
Project management of the transition

Component Description:
Project Management
Amount:
$4,267.85

Component Description:
Project Management
Amount:
$90.00

Component Description:
Project Management
Amount:
$399.80

Component Description:
Project Management
Amount:
$325.25

Component Description:
Project Management
Amount:
$764.15

Component Description:
Project Management
Amount:
$37.20

Component Description:
Project Management
Amount:
$733.50

Component Description:
Project Management
Amount:
$58.70

Component Description:
Project Management
Amount:
$1,610.45

Component Description:
Project Management
Amount:
$919.55

Component Description:
Project Management
Amount:
$587.75

Component Description:
Project Management
Amount:
$3,281.00

Component Description:
Project Management
Amount:
$276.10

Component Description:
Project Management
Amount:
$2,352.00

Component Description:
Project Management
Amount:
$3,206.30

Component Description:
Project Management
Amount:
$3,713.70

Component Description:
Project Management
Amount:
$308.20

Component Description:
Project Management
Amount:
$2,303.65

Component Description:
Project Management
Amount:
$2,011.35

Component Description:
Project Management
Amount:
$72.25

Component Description:
Project Management
Amount:
$71.25

Component Description:
Project Management
Amount:
$1,511.25

Component Description:
Project Management
Amount:
$799.25

Component Description:
Project Management
Amount:
$5,930.90

Component Description:
Project Management
Amount:
$4,982.35

Component Description:
Project Management
Amount:
$1,458.55

Component Description:
Project Management
Amount:
$4,759.85

Component Description:
Project Management
Amount:
$2,011.30

Component Description:
Project Management
Amount:
$192.20

Component Description:
Project Management
Amount:
$2,749.70

Component Description:
Project Management
Amount:
$417.90

Component Description:
Project Management
Amount:
$1,301.35

Component Description:
Project Management
Amount:
$100.75

Component Description:
Project Management
Amount:
$4.60

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 $14,556.16 $14,651.16 N/A $8,416.16 N/A
Total for all systems $203,493.91 $214,478.08 N/A $195,635.58 N/A
Other Expenses $14,556.16 $14,651.16 $8,416.16
Equipment Storage $2,445.00 $2,445.00 Please see Dielectric Quote 1879120 $2,445.00 N/A
FCC Filing Fees - Form 2100 minor change CP application $1,110.00 $1,110.00 N/A N/A N/A
Equipment Delivery and Handling Charges $5,401.16 $5,401.16 per Estimated Cost Justification WESV-LD-610-Equipment Delivery and Handling v0 $5,401.16 N/A
FCC Filing Fees - Form 2100 license to cover application $335.00 $335.00 N/A $170.00 N/A
FCC Filing Fees - Form 2100 Major change CP application $4,960.00 $4,960.00 N/A N/A N/A
FCC Filing Fees - Special Temporary Authorization request $305.00 $400.00 Please see WESV-LD FCC Filing Fee STA Budget Revision Justification Letter $400.00 N/A

Components

Actual Information Description File Name
Equipment Storage

Component Description:
WESV-LD-610-Equipment Storage
Amount:
$2,445.00
FCC Filing Fees - Form 2100 minor change CP application Information not provided.
Equipment Delivery and Handling Charges

Component Description:
Freight and Shipping
Amount:
$1,486.16

Component Description:
Freight and Shipping
Amount:
$3,915.00
FCC Filing Fees - Form 2100 license to cover application

Component Description:
For Professional Services Rendered Through November 30, 2020
Amount:
$170.00
FCC Filing Fees - Form 2100 Major change CP application Information not provided.
FCC Filing Fees - Special Temporary Authorization request

Component Description:
WESV-LD-610-FCC Filing Fee - Special Temporary Authorization
Amount:
$200.00

Component Description:
WESV-LD-610-FCC Filing Fee - Special Temporary Authorization
Amount:
$200.00

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $203,493.91 $214,478.08 $195,635.58

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. Yes
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. Yes

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.

Michael Everett Todd

Chief Engineer


08/25/2022

Certification

Back to Top
Section Question Response
Submission of Final Allocation or Accounting Information 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 representations.

  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 all costs identified as "actual costs" herein accurately represent the costs actually paid by the above-named entity, including any discounts, refunds, or rebates.

  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 acknowledges that overpayments or payments in error must be promptly refunded to the Commission.

  6. 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.

Michael Everett Todd

Chief Engineer


08/25/2022

Attachments

Back to Top