| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
OXFORD MEDIA GROUP, INC. Doing Business As: OXFORD MEDIA GROUP, INC. |
Joseph Stroud 1900 SPRING ROAD SUITE 202 OAK BROOK, IL 60523 United States |
+1 (708) 633-0001 | josephstroud@me.com | Corporation |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
Jeremy D Ruck , PE . Consulting Engineer Jeremy Ruck & Associates, Inc. |
PO Box 415 Canton, IL 61520 United States |
+1 (309) 647-1200 | jeremy@jeremyruck.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-12 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power capacity | 12 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) | No | |
| Power | N/A | |
| 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 |
|---|---|
Transmitter installation and decommission electrician |
Electrical connections to transmitters by Willis electrician. Includes work for decommissioning of existing transmitter. Existing transformer and switchgear reused. |
Removal of decommissioned transmitter |
Decommissioning and removal of old transmitter and mask filter from Willis Tower |
Transmitter Installation Project Management |
Management of installation by licensee consulting engineer |
Transmitter installation cost differential |
Cost differential in addition to transmitter cost due to extra expenses in downtown Chicago at Willis for Gates Air. |
Additional transmission line for transmitter connections |
Additional transmission line components required to reach transmitter suite wall due to transmitter location change within suite. |
Transmitter Delivery Building Internal |
Delivery of transmitter from loading dock to 98th floor. |
| 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 |
|---|
| 19 |
| 21 |
| 23 |
| 24 |
| 25 |
| 33 |
| 34 |
| 36 |
| 43 |
| 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 |
| 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. |
| Name | Description |
|---|---|
Decommission and removal of existing main line to combiner |
Decommission and removal of MAIN transmission line feeding combiner from 98th to 100th floors. Includes removal of some rectangular waveguide components. |
Transmission line sweep testing and commissioning |
Sweep testing and commissioning of new MAIN transmission line from transmitter suite to combiner input. |
Handling of decommissioned transmission line |
Transportation of decommissioned transmission line from 98th floor to loading dock. |
Installation of new MAIN transmission line |
Installation of replacement MAIN transmission line from suite to combiner. |
Transportation and disposal of decommissioned transmission line |
Removal and disposal of decommissioned MAIN transmission line components. |
| 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 |
|---|---|---|
| 9617 | WBBM-TV | DTV |
| 22211 | WFLD | DTV |
| 70119 | WSNS-TV | DTV |
| 28621 | WJMK | FM |
| 10802 | WTTW | DTV |
| 73226 | WLS-TV | DTV |
| 10801 | WFMT | FM |
| 73228 | WLS-FM | FM |
| 32334 | WJYS | DTV |
| 47906 | KNBC | DTV |
| 51165 | WGCI-FM | FM |
| 10981 | WCPX-TV | DTV |
| 74178 | WKSC-FM | FM |
| 9613 | WBBM-FM | FM |
| 71428 | WCIU-TV | DTV |
| 53971 | WEBG | FM |
| 71283 | WCFS-FM | FM |
| 70042 | WLIT-FM | FM |
| 48772 | WPWR-TV | DTV |
| 72115 | WGN-TV | DTV |
| 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 |
| Name | Description |
|---|---|
Delivery of Replacement Aux Antenna to Roof |
Delivery of replacement aux antenna from dock to rooftop in preparation for installation. |
East Pole Material Disposal |
Disposal of material from decommissioned and removed SE pole. Licensee share of total cost. |
Decommissioned Aux Antenna Handling |
Handling and delivery of decommissioned aux antenna from Willis Tower in preparation for disposal. |
Aux Antenna Removal |
Removal of current aux antenna from structure. |
Aux Antenna Internal Handling |
Delivery of aux antenna from Willis Tower rooftop to loading dock for removal from building. |
Delivery of replacement antenna to Willis Tower |
Delivery of replacement aux antenna from installer facility to Willis Tower. |
East Pole Decommission Engineering |
Engineering for decommissioning and removal of east poles. Licensee share of total cost. |
RF Safety Coordination for East Pole Decommission and Removal |
Required RF safety coordination for decommissioning and removal of east poles. Licensee share of total cost. |
RF Safety Coordination for Aux Antenna Installation |
Required RF Safety Coordination during installation of replacement aux antenna. |
Aux Antenna Transmission Line Removal |
Removal of auxiliary transmission line following decommission and removal of east poles. Licensee share of total cost. |
East Pole Decommission Preparation Work |
Preparation work for decommissioning and removal of east poles by helicopter. Licensee share of total cost. |
East Cylinder Entry Port Restoration |
Restoration of entry ports on east cylinder used for transmission line entry following decommission and removal of poles. Licensee share of total. |
Handling and Storage of Replacement Aux Antenna |
Handling and storage of replacement aux antenna at installer facility. |
Willis Tower Project Management |
Project management by Willis Tower. Cost listed is 2/3 of licensee total share for all. Remainder covered in antenna expenses. |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 40 | |
| 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 | 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 | 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 | $383,060.00 | $366,335.00 | N/A | $0.00 | N/A |
| Total for all systems | $1,575,770.56 | $1,138,099.53 | N/A | $0.00 | N/A |
| Primary Transmitter UAXTE-12 | $383,060.00 | $366,335.00 | $0.00 | ||
| Transmitter installation cost differential | $5,000.00 | $5,000.00 | Estimated cost increase over expected transmitter installation price due to downtown Chicago work and associated elevated costs there. | N/A | N/A |
| Transmitter Delivery Building Internal | $8,500.00 | $8,500.00 | Cost to deliver transmitter from loading dock at Willis to 98th floor transmitter suite. Requires special after-hours elevator access and labor. | N/A | N/A |
| Transmitter installation and decommission electrician | $1,000.00 | $1,000.00 | Cost for internal Willis Tower electricians to make necessary electrical connections in suite for new transmitter, and removal of connections to decommissioned transmitter. | N/A | N/A |
| Transmitter Installation Project Management | $14,160.00 | $14,160.00 | Project management by licensee consulting engineering including labor and expenses. Also includes costs to reconfigure remote control system, and make other necessary connections. | N/A | N/A |
| Removal of decommissioned transmitter | $11,500.00 | $11,500.00 | Cost for decommissioning and removal of current transmitter. Includes estimated costs to remove transmitter from 98th floor of Willis Tower to loading dock. Off-hours special elevator access required. | N/A | N/A |
| UHF - Air Cooled Solid State Transmitter 10 - 12 kW | $336,500.00 | $320,000.00 | Estimated costs include mask filter, transmitter, and base installation costs. Differential for elevated installation costs in downtown Chicago added as separate line item. | N/A | N/A |
| Additional transmission line for transmitter connections | $2,500.00 | $2,500.00 | Additional transmission line components for reconfiguration of transmission line within suite due to different transmitter location placement. | N/A | N/A |
| 3" Rigid Conduit and Wiring (Cost per foot) | $3,900.00 | $3,675.00 | N/A | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $187,060.00 | $191,553.97 | N/A | $0.00 | N/A |
| Total for all systems | $1,575,770.56 | $1,138,099.53 | N/A | $0.00 | N/A |
| Primary Antenna PHP24C | $90,930.00 | $100,153.97 | $0.00 | ||
| UHF - High Power, Side Mount, broadband panel, 24 bay,, 105 kW input, directional,, horizontally polarized | $0.00 | $0.00 | Leased antenna is existing. No changes to antenna. | N/A | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
| 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. | N/A | 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 |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $87,750.00 | $86,850.00 | N/A | $0.00 | N/A |
| Total for all systems | $1,575,770.56 | $1,138,099.53 | N/A | $0.00 | N/A |
| Primary Transmission Line | $79,500.00 | $79,100.00 | $0.00 | ||
| Transmission line sweep testing and commissioning | $6,400.00 | $6,400.00 | Sweep testing and commissioning of replacement MAIN transmission line feeding channel 21 combiner module on 100th floor from transmitter suite on 98th floor. | N/A | N/A |
| Installation of new MAIN transmission line | $25,000.00 | $25,000.00 | Installation of replacement transmission line from 98th floor transmitter suite to channel 21 combiner module on 100th floor. | N/A | N/A |
| Transportation and disposal of decommissioned transmission line | $3,500.00 | $3,500.00 | Transportation of decommissioned transmission line to installer facility in preparation for disposal. | N/A | N/A |
| Flexible Air Transmission Line - dielectric, 1 5/8" | $6,600.00 | $6,200.00 | N/A | N/A | N/A |
| Decommission and removal of existing main line to combiner | $30,000.00 | $30,000.00 | Removal of decommissioned MAIN transmission line feeding combiner on 100th floor from transmitter suite on 98th floor. | N/A | N/A |
| Handling of decommissioned transmission line | $8,000.00 | $8,000.00 | Handling and transportation of decommissioned MAIN transmission line feeding combiner from 98th-100th floors to loading dock for removal from building. | N/A | N/A |
| Primary Transmission Line | $0.00 | $0.00 | $0.00 | ||
| 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 |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $816,525.56 | $395,525.56 | N/A | $0.00 | N/A |
| Total for all systems | $1,575,770.56 | $1,138,099.53 | N/A | $0.00 | N/A |
| Primary Tower BMAST | $816,525.56 | $395,525.56 | $0.00 | ||
| Delivery of Replacement Aux Antenna to Roof | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
| Decommissioned Aux Antenna Handling | $2,500.00 | $2,500.00 | N/A | N/A | N/A |
| RF Safety Coordination for Aux Antenna Installation | $6,970.00 | $6,970.00 | N/A | N/A | N/A |
| East Pole Decommission Preparation Work | $33,333.33 | $33,333.33 | Work to prepare east poles for decommissioning and removal. Licensee share. See attached statement. | N/A | N/A |
| East Pole Decommission Engineering | $16,666.67 | $16,666.67 | N/A | N/A | N/A |
| East Pole Material Disposal | $13,333.33 | $13,333.33 | Disposal of decommissioned east pole material. Licensee share of total. See attached statement. | N/A | N/A |
| Aux Antenna Internal Handling | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
| Handling and Storage of Replacement Aux Antenna | $3,000.00 | $3,000.00 | N/A | N/A | N/A |
| Willis Tower Project Management | $10,555.56 | $10,555.56 | N/A | N/A | N/A |
| Delivery of replacement antenna to Willis Tower | $2,500.00 | $2,500.00 | N/A | N/A | N/A |
| Aux Antenna Transmission Line Removal | $15,000.00 | $15,000.00 | N/A | N/A | N/A |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $0.00 | See items for breakdown of related work. | N/A | N/A |
| Tower Helicopter Lift | $200,000.00 | $200,000.00 | Licensee share of helicopter lift to decommission SE pole. See Willis Tower engineering statement attached. | N/A | N/A |
| Aux Antenna Removal | $40,000.00 | $40,000.00 | N/A | N/A | N/A |
| East Cylinder Entry Port Restoration | $25,000.00 | $25,000.00 | Restoration of cylinder at transmission line entry ports. Licensee share. See attached statement. | N/A | N/A |
| RF Safety Coordination for East Pole Decommission and Removal | $16,666.67 | $16,666.67 | N/A | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $70,185.00 | $67,250.00 | N/A | $0.00 | N/A |
| Total for all systems | $1,575,770.56 | $1,138,099.53 | N/A | $0.00 | N/A |
| Outside Professional Services | $70,185.00 | $67,250.00 | $0.00 | ||
| Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | 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 |
| 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 |
| 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 |
| 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 FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
| Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $4,000.00 | N/A | N/A | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | N/A | N/A |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | N/A | N/A |
| RF Exposure Measurements | $21,050.00 | $15,000.00 | N/A | N/A | N/A |
| Project management of the transition | $6,320.00 | $12,000.00 | Hourly rate in catalog insufficient to cover expenses in Chicago. | N/A | N/A |
| Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $31,190.00 | $30,585.00 | N/A | $0.00 | N/A |
| Total for all systems | $1,575,770.56 | $1,138,099.53 | N/A | $0.00 | N/A |
| Other Expenses | $31,190.00 | $30,585.00 | $0.00 | ||
| Develop and air announcement of upcoming channel change | $1,500.00 | $1,500.00 | N/A | N/A | N/A |
| MVPD Notification of Channel Change | $1,500.00 | $1,500.00 | N/A | 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 |
| Equipment Delivery and Handling Charges | $4,000.00 | $4,000.00 | Additional equipment and delivery not previously counted. | 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 |
| DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | N/A | N/A |
| FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | 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 |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $1,575,770.56 | $1,138,099.53 | $0.00 |
| 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. | Joseph Stroud President 07/12/2017 |
