| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
Millenial Telecommunications, Inc. Doing Business As: Millenial Telecommunications, Inc. |
Crystal Green PO Box 5257 Oak Brook, IL 60522 United States |
+1 (708) 633-0001 | cgreen@oxfordmedia.tv | Corporation |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
Samuel Hariton Widelity |
4031 University Drive Ste. 100 Fairfax, VA 22030 United States |
+1 (339) 222-8107 | sam.hariton@widelity.com |
| 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 | WJYS located at Willis Tower on east tower combined antenna system. WJYS shares transmitter room with WEDE-CD. Transition requires change in transmitter, mask filter, transmission line to combiner, and combiner module. |
| 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 | 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 | DHD20P1 | |
| Year | 2002 | |
| Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power Capacity | 22 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Manufacturer | ||
| Model | UAXTE-16 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power capacity | 9.6 kW | |
| Justification for New Transmitter | Change in channel requires full replacement of all PA pallets in Diamond transmitter. Replacement PA pallets to effect channel change are not available. Re-tune cannot be accomplished. |
| 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 | Yes | |
| Size | 3 inches | |
| Length | 75.0 feet | |
| 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 |
| Name | Description |
|---|---|
1st Primary Transmitter - Load Study |
Transmitter - Load Study required to determine if additional modifications are required to transmitter room in order to support weight of transmitter. |
Primary Transmitter - Installation |
Primary Transmitter - Installation |
Primary Transmitter - Other Parts |
Primary Transmitter - Other Parts |
| Section | Question | Response |
|---|---|---|
| Antenna Related Expenses | Do you have antenna related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Antenna Description | Type of change | Retune Existing |
| Antenna Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Leased | |
| Owner | BRE 312 Broadcast LLC | |
| Site | N/A | |
| Is the existing antenna shared with another station or stations? | Yes | |
| Is the existing antenna directional? | Yes | |
| Is antenna in operating condition? | Yes | |
| Is antenna located on or in close proximity to an antenna farm? | Yes | |
| Existing Antenna Manufacturer and Type | Class | Full Power |
| Mounting | Side Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Horizontal | |
| Type | Broadband Panel | |
| Number of Stations Supported | 2 | |
| Number of Panels | 24 | |
| Design power capacity in use | 5.0 % | |
| Lower Limit | 470.00 MHz | |
| Upper Limit | 746.00 MHz | |
| Other Antenna Type | N/A | |
| ERP: | 105.0 kW | |
| Manufacturer | RFS | |
| Model | PHP24C | |
| Year | 1999 |
| Facility ID | Call Sign |
|---|---|
| 32334 | WJYS |
| 10981 | WCPX-TV |
| Section | Question | Response |
|---|---|---|
| Sweep Test of Existing Antenna | Do you need a sweep test of existing antenna? | Yes |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
| Type | Additional Module | |
| Number of channels supported | 9 | |
| Frequencies of channels supported | RF channel | |
| Frequency | N/A |
| RF Channel Number |
|---|
| 34 |
| 36 |
| 43 |
| 19 |
| 21 |
| 23 |
| 24 |
| 25 |
| 33 |
| Section | Question | Response |
|---|---|---|
| Existing Antenna Description | Type of change | Purchase New |
| Antenna Use | Auxiliary (Backup) | |
| Description of Use | Former main antenna. Used for auxiliary purposes. | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is this antenna currently shared with any other stations? | No | |
| Is this antenna directional? | Yes | |
| Is antenna in operating condition? | Yes | |
| Is antenna located on or in close proximity to an antenna farm? | Yes | |
| Existing Antenna Manufacturer and Type | Class | Full Power |
| Mounting | Side Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Horizontal | |
| Type | Other | |
| 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 | Single Channel Panel Array | |
| ERP: | 50.0 kW | |
| Manufacturer | ||
| Model | TUA-C2-02/04L-T | |
| Year | 2002 |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Auxiliary (Backup) |
| Description of Use | Antenna for emergency/auxiliary purposes | |
| 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? | Yes | |
| New Antenna Manufacturer and Types | Class | Full Power |
| Mounting | Side Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Horizontal | |
| Type | Other | |
| 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 | Single Channel Panel Array | |
| ERP: | 50.0 kW | |
| Manufacturer | ||
| Model | TUA-C2-02/04L-T | |
| Year | 2017 | |
| Justification for New Antenna | Replacement antenna necessary due to change in channel of operation mandated under repack. Additional expenses represent share of structure modification activities. |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | No |
| Type | ||
| Number of channels supported | N/A | |
| Frequencies of channels supported | N/A | |
| Frequency | N/A | |
| Do you need a combiner output splitter/switcher for dual feed lines? | N/A | |
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | No |
| Broadband or Single Channel? | N/A | |
| Feed Line Size | N/A | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | No |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| Section | Question | Response |
|---|---|---|
| Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Transmission Line Description | Type of change | Utilize Existing |
| Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Leased | |
| Owner | BRE 312 Broadcast LLC | |
| Site | N/A | |
| Is this transmission currently shared with any other stations? | Yes | |
| Is Transmission Line in operating condition? | Yes | |
| Existing Transmission Line Manufacturer and Type | Manufacturer | RFS |
| Type | Flexible Air | |
| Diameter | 5 inches | |
| Other Diameter | N/A | |
| Segment Length | N/A | |
| Other Segment Length | N/A | |
| Number of parallel runs | 4 | |
| Length | 300 feet per run |
| Facility ID | Call Sign |
|---|---|
| 10981 | WCPX-TV |
| 32334 | WJYS |
| Name | Description |
|---|---|
Transmission Line Expenses |
Expenses allocated to existing line being utilized for repack. |
| Section | Question | Response |
|---|---|---|
| Existing Transmission Line Description | Type of change | Purchase New |
| Use | Auxiliary (Backup) | |
| Description of Use | Transmission line to feed existing auxiliary antenna. Replaced due to required antenna relocation. | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is this transmission currently shared with any other stations? | No | |
| Is Transmission Line in operating condition? | Yes | |
| Existing Transmission Line Manufacturer and Type | Manufacturer | |
| Type | Flexible Air | |
| Diameter | 3 inches | |
| Other Diameter | N/A | |
| Segment Length | N/A | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 300 feet per run |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Auxiliary (Backup) |
| Description of Use | Transmission line to feed replaced and relocated auxiliary antenna | |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Type | Flexible Air | |
| Diameter | 1 5/8 inches | |
| Other Diameter | N/A | |
| Segment Length | N/A | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 250 feet per run | |
| Justification for New Transmission Line | Transmission line required to feed replacement auxiliary antenna, which is being relocated from SE pole to east tower. |
| Section | Question | Response |
|---|---|---|
| Existing Transmission Line Description | Type of change | Purchase New |
| Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is the existing transmission line shared with another station or stations? | No | |
| Is Transmission Line in operating condition? | Yes | |
| Existing Transmission Line Manufacturer and Type | Manufacturer | |
| Type | Flexible Air | |
| Diameter | 1 5/8 inches | |
| Other Diameter | N/A | |
| Segment Length | N/A | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 150 feet per run |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Primary (Main) |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Type | Flexible Air | |
| Diameter | 1 5/8 inches | |
| Other Diameter | N/A | |
| Segment Length | N/A | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 200 feet per run | |
| Justification for New Transmission Line | Replacement of run from transmitter suite to combiner room required due to necessary physical reconfiguration of combiner to accommodate channel changes, and to maintain operational continuity of WJYS during channel transition. |
| 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 | 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? | Yes | |
| Is tower compliant with Rev G? | No | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1032960 | |
| Coordinates (NAD83) | Latitude (NAD83) | 41° 52' 44.0" N- |
| Longitude (NAD83) | 087° 38' 08.0" W- | |
| Overall Structure Height | 1722.09 feet | |
| Support Structure Height | 1435.35 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 595.14 feet | |
| Structure Type | BMAST - Building with Mast | |
| Tower Owner | 233 Broadcast, LLC | |
| Date Constructed | 09/30/2012 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 9613 | WBBM-FM | FM |
| 71428 | WCIU-TV | DTV |
| 47906 | KNBC | DTV |
| 48772 | WPWR-TV | DTV |
| 9617 | WBBM-TV | DTV |
| 74178 | WKSC-FM | FM |
| 32334 | WJYS | DTV |
| 70042 | WLIT-FM | FM |
| 72115 | WGN-TV | DTV |
| 53971 | WEBG | FM |
| 71283 | WCFS-FM | FM |
| 10981 | WCPX-TV | DTV |
| 73226 | WLS-TV | DTV |
| 73228 | WLS-FM | FM |
| 22211 | WFLD | DTV |
| 28621 | WBMX | FM |
| 10801 | WFMT | FM |
| 10802 | WTTW | DTV |
| 70119 | WSNS-TV | DTV |
| 51165 | WGCI-FM | FM |
| 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 |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | Located on Building |
| Helicopter Services Required | Are helicopter services required? | Yes |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 595 | |
| Explanation | Insufficient internal resources of licensee to manage project of this complexity. Hours listed here pertain only to transmitter suite activities. Antenna related activities listed under rigging costs. | |
| 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 | Yes | |
| 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 | Yes | |
| Additional Field Engineering Service | Yes | |
| Number of Days | 3 | |
| Justification | Shut down transmitter, testing and restoration following combiner installation. Other engineering work as needed. |
| 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 | No |
| Non-zoning permits | No | |
| BLM or NFS Coordination | No | |
| FCC Construction Permit Minor Change | Yes | |
| FCC License to Cover Application | Yes | |
| FCC Special Temporary Authority Application | Yes | |
| Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | 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 |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $346,393.00 | $327,609.07 | N/A | $323,934.07 | N/A |
| Total for all systems | $1,434,885.64 | $1,261,035.84 | N/A | $882,905.08 | N/A |
| Primary Transmitter UAXTE-16 | $346,393.00 | $327,609.07 | $323,934.07 | ||
| Primary Transmitter - Other Parts | $12,749.09 | $12,749.09 | Please see Estimated Cost Justification WJYS-110-1st Primary Transmitter - Other Parts v0 | $12,749.09 | N/A |
| Primary Transmitter - Installation | $8,800.00 | $8,800.00 | Please see WJYS Transmitter Install Budget Revision Justification Letter | $8,800.00 | N/A |
| 1st Primary Transmitter - Load Study | $1,500.00 | $1,500.00 | Please see WJYS Thornton Tomasetti quote dated 10-4-19 | $1,500.00 | N/A |
| 3" Rigid Conduit and Wiring (Cost per foot) | $3,900.00 | $3,675.00 | N/A | N/A | N/A |
| Transformer 3 phase/480v - 150 KVA | $25,550.00 | $6,991.07 | Please see Estimated Cost Justification WJYS-110-1st Primary Transmitter - Transformer v0 | $6,991.07 | N/A |
| UHF - Air Cooled Solid State Transmitter 9.6 kW | $293,893.91 | $293,893.91 | Please see Estimated Cost Justification WJYS-110-1st Primary Transmitter - UHF Air-Cooled Solid State v1 | $293,893.91 | N/A |
| Actual Information Description | File Name |
|---|---|
| Primary Transmitter - Other Parts | |
| Primary Transmitter - Installation | |
| 1st Primary Transmitter - Load Study | |
| 3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
| Transformer 3 phase/480v - 150 KVA | |
| UHF - Air Cooled Solid State Transmitter 9.6 kW |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $187,060.00 | $191,553.97 | N/A | $87,246.97 | N/A |
| Total for all systems | $1,434,885.64 | $1,261,035.84 | N/A | $882,905.08 | N/A |
| Primary Antenna PHP24C | $90,930.00 | $100,153.97 | $87,246.97 | ||
| Adding a module to existing combiner (without antenna) | $84,200.00 | $93,753.97 | See attached Willis Tower engineering statement with cost breakdown for WJYS under EAST RFS system. Line items there indicate contribution for WJYS. Project management 1/3 of total WJYS contribution. | $80,846.97 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
| Auxiliary Antenna TUA-C2-02/04L-T | $96,130.00 | $91,400.00 | $0.00 | ||
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
| UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | $89,400.00 | $85,000.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Adding a module to existing combiner (without antenna) | |
| Sweep test of existing antenna | |
| Sweep test of existing antenna | Information not provided. |
| UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $28,261.46 | $83,661.46 | N/A | $13,411.46 | N/A |
| Total for all systems | $1,434,885.64 | $1,261,035.84 | N/A | $882,905.08 | N/A |
| Primary Transmission Line | $6,600.00 | $62,500.00 | $0.00 | ||
| Flexible Air Transmission Line - dielectric, 1 5/8" | $6,600.00 | $62,500.00 | See Willis Tower Cost Estimate | N/A | N/A |
| Primary Transmission Line | $13,411.46 | $13,411.46 | $13,411.46 | ||
| Transmission Line Expenses | $13,411.46 | $13,411.46 | Please see Estimated Cost Justification WJYS-310-Primary Transmission Line - Transmission Line Expenses v0 | $13,411.46 | N/A |
| Auxiliary Transmission Line | $8,250.00 | $7,750.00 | $0.00 | ||
| Flexible Air Transmission Line - dielectric, 1 5/8" | $8,250.00 | $7,750.00 | Replacement transmission line to feed relocated aux antenna. See Tower equipment and rigging costs section for costs related to this line other than materials. | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Flexible Air Transmission Line - dielectric, 1 5/8" | Information not provided. |
| Transmission Line Expenses | |
| Flexible Air Transmission Line - dielectric, 1 5/8" | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $634,333.33 | $305,000.00 | N/A | $163,826.24 | N/A |
| Total for all systems | $1,434,885.64 | $1,261,035.84 | N/A | $882,905.08 | N/A |
| Primary Tower BMAST | $634,333.33 | $305,000.00 | $163,826.24 | ||
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $91,666.67 | See Willis Cost Estimate | $41,303.14 | N/A |
| Tower Helicopter Lift | $213,333.33 | $213,333.33 | Licensee share of helicopter lift to decommission SE pole. See Willis Tower engineering statement attached. | $122,523.10 | N/A |
| Actual Information Description | File Name |
|---|---|
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
| Tower Helicopter Lift |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $206,147.85 | $321,116.34 | N/A | $284,685.59 | N/A |
| Total for all systems | $1,434,885.64 | $1,261,035.84 | N/A | $882,905.08 | N/A |
| Outside Professional Services | $206,147.85 | $321,116.34 | $284,685.59 | ||
| Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $62,485.98 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $62,485.98 | N/A |
| Project management of the transition | $94,010.00 | $146,640.05 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $146,640.05 | N/A |
| Additional Field Engineering Service, 3 Days | $48,272.85 | $48,272.85 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $48,272.85 | N/A |
| RF Exposure Measurements | $21,050.00 | $15,000.00 | N/A | N/A | N/A |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | $457.50 | N/A |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | $1,896.25 | N/A |
| Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $4,000.00 | 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 |
| 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), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | N/A | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $10,659.46 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $10,659.46 | x |
| Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
| Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | $465.50 | N/A |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $13,808.00 | see Estimated Cost Justification WJYS-550-Attorney - Construction Permit Application (Main) v0 | $13,808.00 | N/A |
| Prepare request for Special Temporary Authorization | $2,050.00 | $1,500.00 | N/A | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Attorney Fees - Negotiation of lease and other matters for shared locations | |
| Project management of the transition | |
| Additional Field Engineering Service, 3 Days | |
| RF Exposure Measurements | Information not provided. |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | |
| Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | Information not provided. |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | Information not provided. |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | Information not provided. |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
| Perform engineering study for new channel assignment and antenna development | |
| Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
| Prepare and or review reimbursement form | |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
| Prepare request for Special Temporary Authorization | Information not provided. |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $32,690.00 | $32,095.00 | N/A | $9,800.75 | N/A |
| Total for all systems | $1,434,885.64 | $1,261,035.84 | N/A | $882,905.08 | N/A |
| Other Expenses | $32,690.00 | $32,095.00 | $9,800.75 | ||
| MVPD Notification of Channel Change | $3,000.00 | $3,000.00 | per Widelity MVPD quote dated 7.3.19 | $3,000.00 | N/A |
| Develop and air announcement of upcoming channel change | $1,500.00 | $1,500.00 | N/A | N/A | N/A |
| Equipment Storage | $1,000.00 | $1,000.00 | Storage fees for additional materials and items not covered | N/A | N/A |
| Equipment Delivery and Handling Charges | $4,000.00 | $4,000.00 | Additional equipment and delivery not previously counted. | N/A | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $10,000.00 | $10,000.00 | Disposal costs for transmitter, and other waste not previously accounted. | N/A | N/A |
| FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
| FCC Filing Fees - Form 2100 license to cover application | $335.00 | $335.00 | see Estimated Cost Justification WJYS-610-FCC Filing - License to Cover Application v0 | $335.00 | N/A |
| FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | N/A | N/A | N/A |
| DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | $6,465.75 | N/A |
| Actual Information Description | File Name |
|---|---|
| MVPD Notification of Channel Change | |
| Develop and air announcement of upcoming channel change | Information not provided. |
| Equipment Storage | Information not provided. |
| Equipment Delivery and Handling Charges | Information not provided. |
| Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
| FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
| FCC Filing Fees - Form 2100 license to cover application | |
| FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
| DTV Medical Facility Notification |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $1,434,885.64 | $1,261,035.84 | $882,905.08 |
| 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 |
| 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. | Joseph Stroud President 09/20/2022 |
| 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). |
|
| I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Joseph Stroud President 09/20/2022 |
| 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. |
|
| I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Joseph Stroud President 09/20/2022 |
