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

FCC Form 399: Incentive Auction Relocation Reimbursement Fund System

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

(REFERENCE COPY - Not for submission)FCC Form 399: Incentive Auction Relocation Reimbursement Fund System

File Number:
0000028376
FRN:
0003471315
Facility ID:
73226
Repack Channel:
44 (UHF)
Entity:
Broadcaster
Filing Status:
Submitted
Date Submitted:
02/04/2019

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

WLS TELEVISION, INC.

Doing Business As: WLS TELEVISION, INC.

John W. Zucker

77 W 66TH ST FL 16

NEW YORK, NY 10023

United States

+1 (212) 456-7777 john.w.zucker@abc.com Corporation

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

The Preparer is same as the reimbursement contact.

 

 

 

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 Please see attached WLS Description of Transition Plan exhibit

Transmitters

Back to Top
Section Question Response
Transmitter Related Expenses Do you have transmitter related expenses? Yes

Auxiliary Transmitter

Back to Top

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Auxiliary (Backup)
Description of Use Hancock Auxiliary site
Ownership Owned
Owner  
Site  
Is this transmitter currently shared with another station? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer
Model DHD120P2 Diamond
Year 2002
Type Solid state
IOT Power Type  
Description  
Power capacity  
Solid State Cooling Air
Solid State Power Capacity 30 kw
Other Transmitter Type  

Auxiliary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Auxiliary (Backup)
Description of Use Hancock Aux transmitter
Change Type Purchase New
Is this a request for upgraded equipment? No
Manufacturer
Model ULXTE-50
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Liquid
Solid State Power Capacity 31.7 kw
Other Transmitter Type  
Justification for New Transmitter Our existing Harris Diamond solid state transmitter on Channel 44 cannot be retuned to our new Channel 22 assignment.

Auxiliary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) Yes
Power 300 kVA
Rigid Conduit and Wiring Yes
Size 2.00 inches
Length 130.0 feet
Other Electrical Service Yes
Description See "WLS Schedule 399 Supplemental Statement" Exhibit
HVAC Service Does the replacement transmitter require HVAC Service? No
Type
Size
Other Size  
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size
Channel 14 Costs Is an RF Consulting Engineer needed?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  

Auxiliary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Partial demolition of existing space

This covers the cost of removal of the old Transmitter equipment and related equipment

Plumbing work

The new transmitter has liquid cooling and needs hookup and pumps to building condenser water

Primary Transmitter

Back to Top

Add Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Primary (Main)
Description of Use  
Ownership Owned
Owner  
Site  
Is this transmitter currently shared with another station? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer
Model PWR90D3 Power CD
Year 2012
Type Inductive Output Tube
IOT Power Type Three
Description  
Power capacity 90 kw
Solid State Cooling  
Solid State Power Capacity  
Other Transmitter Type  

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Description of Use  
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Manufacturer
Model ULXTE-150
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Liquid
Solid State Power Capacity 92.8 kw
Other Transmitter Type  
Justification for New Transmitter Please see attached justification of costs

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) Yes
Transformer (480V) Yes
Power 500 kVA
Rigid Conduit and Wiring Yes
Size 4.0 inches
Length 240.0 feet
Other Electrical Service No
Description  
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Cooling Only
Size Other tons
Other Size 40 tons
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? Yes
Size 2500.0 square feet
Channel 14 Costs Is an RF Consulting Engineer needed?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Demolition of existing transmitter space

This covers the cost of demolition of existing transmitter space and disposal of old transmitter and equipment

Antennas

Back to Top
Section Question Response
Antenna Related Expenses Do you have antenna related expenses? Yes

Auxiliary Antenna

Back to Top

Add Antenna Information

Section Question Response
Existing Antenna Description Type of change Retune Existing
Antenna Use Auxiliary (Backup)
Description of Use Hancock Auxiliary Site Antenna
Ownership Leased
Owner American Tower
Site N/A
Is this antenna currently shared with any other stations? Yes
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 Broadband Panel
Number of Stations Supported 4
Number of Panels 24
Design power capacity in use 100.0 %
Lower Limit 488.00 MHz
Upper Limit 698.00 MHz
Other Antenna Type N/A
ERP: 1000.00 kW
Manufacturer Dielectric
Model TUF-C4-12/48U-2BR
Year 2004

Facility ID's and Call Signs of all stations with whom the antenna is shared.

Facility ID Call Sign
73226 WLS-TV
12498 WGBO-DT
47905 WMAQ-TV
72115 WGN-TV

Auxiliary Antenna

Back to Top

Adjustment to Existing Antenna

Section Question Response
Sweep Test of Existing Antenna Do you need a sweep test of existing antenna? No

Auxiliary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? Yes
Type Additional Module
Number of channels supported 4
Frequencies of channels supported upper and lower frequency
Frequency 488.0 MHz - 698.0 MHz

Auxiliary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

RF Project Management

RF project management at the John Hancock Center

Combiner Installation

Labor and Materials to install Channel 22 filter

Auxiliary Antenna

Back to Top

Add Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Auxiliary (Backup)
Description of Use Willis Aux Antenna
Ownership Leased
Owner 233 Broadcast, LLC
Site N/A
Is this antenna currently shared with any other stations? Yes
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 Broadband Panel
Number of Stations Supported 3
Number of Panels 24
Design power capacity in use 100.0 %
Lower Limit 488.00 MHz
Upper Limit 608.00 MHz
Other Antenna Type N/A
ERP: 700.00 kW
Manufacturer
Model PHP24C
Year 2012

Facility ID's and Call Signs of all stations with whom the antenna is shared.

Facility ID Call Sign
10981 WCPX-TV
32334 WJYS
73226 WLS-TV

Auxiliary Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Auxiliary (Backup)
Description of Use Willis Aux Antenna
Change Type Purchase New
Is this a request for upgraded equipment? No
Ownership Owned
Owner N/A
Is antenna shared? Yes
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? Yes
New Antenna Manufacturer and Type Class Full Power
Mounting Side-mount
Antenna position in stack Not in Stack
Polarization Elliptical
Type Broadband Panel
Number of Stations Supported 2
Number of Panels/Bays 24
Lower Limit 488.00 MHz
Upper Limit 608.00 MHz
Design power capacity in use 100.0 %
Other Antenna Type N/A
ERP: 700.00 kW
Manufacturer
Model PEPL-24C
Year 2018
Justification for New Antenna Please see Cost Justification Exhibit attachment

Auxiliary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? Yes
Type New
Number of channels supported 2
Frequencies of channels supported upper and lower frequency
Frequency 488.0 MHz - 608.0 MHz
Do you need a combiner output splitter/switcher for dual feed lines? No
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? Yes
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? Yes
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Auxiliary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Antenna Commissioning

RFS-Loney

East Pole material disposal

Scrap

RFR measurements

Post installation

Combiner Commissioning

RFS-Loney

Antenna Installation

No helicopter lift

Antenna Freight

From Australia to ISI

RF Safety Coordibnatio

For antenna and line installation

Permitting

City of Chicago

Combiner Reconfiguration Labor

Reconfiguration of existing combiner

Combiner Room Construction EAST

Construction of existing combiner room where existing combiners will be removed

Cylinder entry port Restoration

Restoring the East Cylinder

Combiner Freight

From Australia to ISI

Combiner Room Construction WEST

Prepping space for new Combiner on floor 100 at Willis

Antenna Delivery

Delivery from ISI to Willis

East Pole transmission line removal

Remove transmission line

Radome modifications

Design and fabrication

NE Pole decommissioning lift

Helicopter lift removal

outside project management

Project managers at Willis

RF Safety coordination NE Pole

NE Pole decommissioning

NE Pole decommissioning

Engineering

Combiner Delivery

Delivery from ISI to Willis Tower

NE Pole Prep work

Prep for removal

Equipment Storage

ISI storage

Primary Antenna

Back to Top

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing antenna shared with another station or stations? No
Is the existing antenna directional? Yes
Is antenna in operating condition? Yes
Is antenna located on or in close proximity to an antenna farm? Yes
Existing Antenna Manufacturer and Type Class Full Power
Mounting Top-mount single
Antenna position in stack Not in Stack
Polarization Elliptical
Type Slotted coaxial
Number of Stations Supported N/A
Number of Panels N/A
Design power capacity in use N/A
Lower Limit N/A
Upper Limit N/A
Other Antenna Type N/A
ERP: 1000.00 kW
Manufacturer
Model TFU 19ETT/VP -R S140
Year 2012

Primary Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? No
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? Yes
New Antenna Manufacturer and Type Class Full Power
Mounting Top-mount single
Antenna position in stack Not in Stack
Polarization Elliptical
Type Slotted coaxial
Number of Stations Supported N/A
Number of Panels/Bays N/A
Lower Limit N/A
Upper Limit N/A
Design power capacity in use N/A
Other Antenna Type N/A
ERP: 700.00 kW
Manufacturer
Model TFU-15ETT/VP-R S140 Directional Antenna
Year 2019
Justification for New Antenna Our present antenna is a Dielectric channel 44 antenna that cannot be retuned to our new channel 22 assignment.

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? No
Type
Number of channels supported N/A
Frequencies of channels supported N/A
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? N/A
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? Single Channel
Feed Line Size 8 3/16 inches
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

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Antenna Storage

The new antenna needs to be on site early to meet the FCC timeline

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 Utilize Existing
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 Dielectric
Type Rigid
Diameter 8 3/16 inches
Segment Length Other
Other Segment Length 10 feet
Number of parallel runs 1
Length 480 feet per run

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Modification of rigid line

Modification of main antenna 8 3/16' rigid transmission line at Willis transmitter site

Auxiliary Transmission Line

Back to Top

Existing Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Utilize Existing
Use Auxiliary (Backup)
Description of Use Hancock Auxilliary Site
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 Dielectric
Type Rigid
Diameter 4 1/16 inches
Segment Length Other
Other Segment Length 10 feet
Number of parallel runs 1
Length 160 feet per run

Auxiliary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Hancock Auxiliary Site

Modification of existing transmission line to accommodate new transmitter and new combiner configuration

Auxiliary Transmission Line

Back to Top

Add Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Purchase New
Use Auxiliary (Backup)
Description of Use willis Aux Antenna
Ownership Owned
Owner N/A
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
Type Rigid
Diameter 6 1/8 inches
Segment Length Other
Other Segment Length 10 feet
Number of parallel runs 2
Length 485 feet per run

Facility ID's and Call Signs of all stations with whom the transmission line is shared.

Facility ID Call Sign
32334 WJYS
10981 WCPX-TV
73226 WLS-TV

Auxiliary Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Auxiliary (Backup)
Description of Use Willis Aux Antenna
Change Type Purchase New
Is this a request for upgraded equipment? No
Type Rigid
Diameter 6 1/8 inches
Segment Length Other
Other Segment Length 10 feet
Number of parallel runs 2
Length 400 feet per run
Justification for New Transmission Line The existing transmission line needs to be replaced to feed the new Willis Aux antenna from the new shared Combiner due to the repack work at Willis

Auxiliary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Transmission Line installation

Mix of day and night work

Internal Transmission line

To Combiner. With Parts

Transmission Line Mounts

Design and Fabrication

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)
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

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
9613 WBBM-FM FM
70042 WLIT-FM FM
6377 WTMX FM
74178 WKSC-FM FM
72115 WGN-TV DTV
10802 WTTW DTV
71428 WCIU-TV DTV
168662 WMEU-CD DTV
71425 WWME-CD DTV
22211 WFLD DTV
70119 WSNS-TV DTV
66978 WEDE-CD DTV
48772 WPWR-TV DTV
47905 WMAQ-TV DTV
53971 WEBG FM
51165 WGCI-FM FM
10801 WFMT FM
32334 WJYS DTV
73228 WLS-FM FM
71283 WCFS-FM FM
9617 WBBM-TV DTV
10981 WCPX-TV DTV

Primary Tower

Back to Top

Tower Modification Costs

Section Question Response
Engineering Study Please what type of engineering study is required, if any: Study needed for documented tower
Tower Reinforcements Please select whether tower reinforcements are needed: Serious 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? Yes

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Install channel 22 antenna

Helicopter lifts to install channel 22 antenna at 1700'

Remove Channel 44 antenna

Helicopter lifts to remove channel 44 antenna and damper assembly at 1700'

Auxiliary Tower

Back to Top

Existing Tower

Section Question Response
Existing Tower Description Type of change Modify Existing
Tower Use Auxiliary (Backup)
Description of Use Hancock Aux Antenna
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 1206.35 feet
Ground Elevation Above Mean Sea Level (AMSL) 592.84 feet
Structure Type BTWR - Building with Tower
Tower Owner SpectraSite Communications, LLC. through 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
12279 WYCC DTV
72115 WGN-TV DTV
35101 WOCH-CD DTV
35092 WOCK-CD DTV
12498 WGBO-DT DTV
60539 WXFT-DT DTV
47905 WMAQ-TV DTV

Auxiliary 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

Auxiliary 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

Auxiliary Tower

Back to Top

Other Tower Expenses Not Listed

Information not provided.

Auxiliary Tower

Back to Top

Existing Tower

Section Question Response
Existing Tower Description Type of change Modify Existing
Tower Use Auxiliary (Backup)
Description of Use Willis Auxiliary Antenna
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

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
47905 WMAQ-TV DTV
9613 WBBM-FM FM
48772 WPWR-TV DTV
168662 WMEU-CD DTV
70042 WLIT-FM FM
6377 WTMX FM
10981 WCPX-TV DTV
53971 WEBG FM
71425 WWME-CD DTV
51165 WGCI-FM FM
71428 WCIU-TV DTV
10801 WFMT FM
66978 WEDE-CD DTV
71283 WCFS-FM FM
22211 WFLD DTV
70119 WSNS-TV DTV
72115 WGN-TV DTV
73228 WLS-FM FM
74178 WKSC-FM FM
9617 WBBM-TV DTV
10802 WTTW DTV
32334 WJYS DTV

Auxiliary Tower

Back to Top

Tower Modification Costs

Section Question Response
Engineering Study Please what type of engineering study is required, if any: Study needed for documented tower
Tower Reinforcements Please select whether tower reinforcements are needed: Serious Reinforcements needed

Auxiliary 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

Auxiliary 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 100
Explanation Willis tower RF management services for Main antenna replacement requiring at least 4 helicopter lifts. WIllis Tower RF management services for Aux antenna modifications and filter. Hancock site RF management services for combiner mods and filter.
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 2
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 2
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 Yes
RF exposure measurements No
Additional Field Engineering Service No
Number of Days N/A
Justification N/A

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

Legal advice re Reimbursement Process

Review and provide guidance on completion of form 399 including research and advice on eligibility of WLS reimburseable expenses, drafting cost justification document and requirements regarding reimbursable legal expenses and required backup support

Structural analysis of new Channel 22 antenna

Vortex study of new antenna at top of East Mast and vetting of antenna mounts

Outsult RF Consulting Engineering Services

Outside RF consulting services at John Hancock

Other Expenses

Back to Top
Section Question Response
AM Pattern Disturbance Is an Impact Study needed? No
Is Remediation needed? No
Facility Expenses Name N/A
Other Distributed Transmission System Expenses Not listed N/A
Name N/A
Is Notification of a Medical Facility required as a result of DTV broadcasting? Yes
Permit and Filing Costs Local Zoning Yes
Non-zoning permits Yes
BLM or NFS Coordination No
FCC Construction Permit Minor Change Yes
FCC License to Cover Application Yes
FCC Special Temporary Authority Application Yes
Other Miscellaneous Expenses Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? Yes
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? Yes
Does this relocation require Equipment Storage? Yes
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? Yes
Does this relocation require MVPD Notification of a Channel Change? Yes

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

Engineering management charge

This covers the cost of Engineering management for 16 weeks (640hrs at $150/hr)

Outside labor cost

this covers the labor cost of two electricians for 12 weeks (960hours @$123.89/hr)

Hancock non dormant charges

Switching to Hancock site for more than 24 hours/month triggers a rent increase. We anticipate 5 months of $21,746.22/month increase due to repack overnight work at Willis

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 $4,816,634.49 $4,924,790.37 N/A $2,315,098.87 N/A
Total for all systems $11,255,181.31 $8,878,835.58 N/A $2,781,049.18 N/A
Primary Transmitter ULXTE-150 $3,532,570.00 $3,641,575.88 $1,633,055.40
UHF - Liquid Cooled Solid State Transmitter 86.8 . 106 kW $2,560,000.00 $2,670,955.88 See exhibit "WLS ULXTE-150 system (003)"", also "WLS Schedule 399 Supplemental Statement" $1,633,055.40 N/A
Demolition of existing transmitter space $85,578.00 $85,578.00 See attached "WLS Cost Justification Exhibit", also "WLS Schedule 399 Supplemental Statement" $0.00 N/A
Other -- Building Addition Size: 2500.0 $618,742.00 $618,742.00 See attached cost justification exhibit N/A N/A
Other -- HVAC Service Type: C Size:40 (Other) $160,000.00 $160,000.00 X2 Catalog price of $80,000.00 for 20 Ton HVAC N/A N/A
4.0" Rigid Conduit and Wiring $24,000.00 $24,000.00 catalog price estimate N/A N/A
Transformer 3 phase/480v - 500 KVA $47,100.00 $46,000.00 catalog price estimate N/A N/A
Switchgear - industrial 800 amp $37,150.00 $36,300.00 Catalog price estimate N/A N/A
Auxiliary Transmitter ULXTE-50 $1,284,064.49 $1,283,214.49 $682,043.47
UHF - Liquid Cooled Solid State Transmitter 31.7 kW $1,127,736.49 $1,127,736.49 See exhibit "WLS-TV Hancock ULXTE-50 updated", also "WLS Schedule 399 Supplemental Statement" $682,043.47 N/A
Transformer 3 phase/480v - 300 KVA $35,850.00 $35,000.00 Catalog price estimate $0.00 N/A
Plumbing work $25,000.00 $25,000.00 Transmitter room condenser water pumps and heat exchanger installation, plus prep for removal of AC unit, estimate based on previous work at Hancock N/A N/A
Partial demolition of existing space $20,000.00 $20,000.00 Removal of 20 Ton AC unit and Transmitter from Hancock. Estimate based on prior work at Hancock. N/A N/A
Other Electrical Service: See "WLS Schedule 399 Supplemental Statement" Exhibit $66,378.00 $66,378.00 See "WLS Schedule 399 Supplemental Statement" Exhibit N/A N/A
2.00" Rigid Conduit and Wiring $9,100.00 $9,100.00 Catalog price estimate N/A N/A

Components

Actual Information Description File Name
UHF - Liquid Cooled Solid State Transmitter 86.8 . 106 kW

Component Description:
70% down Electrical for main transmitter
Amount:
$11,883.65

Component Description:
70% down mask filter system for main transmitter
Amount:
$70,629.93

Component Description:
70% down RF Accessories for main transmitter
Amount:
$77,234.00

Component Description:
70% down payment, transmitter, main
Amount:
$1,473,307.82
Demolition of existing transmitter space Information not provided.
Other -- Building Addition Size: 2500.0 Information not provided.
Other -- HVAC Service Type: C Size:40 (Other) Information not provided.
4.0" Rigid Conduit and Wiring Information not provided.
Transformer 3 phase/480v - 500 KVA Information not provided.
Switchgear - industrial 800 amp Information not provided.
UHF - Liquid Cooled Solid State Transmitter 31.7 kW

Component Description:
70% down payment for the aux transmitter mask filter system
Amount:
$22,177.63

Component Description:
70% down payment for RF accessories for the aux transmitter
Amount:
$34,609.11

Component Description:
70% Down Payment down payment for the aux transmitter
Amount:
$611,648.74

Component Description:
70% down payment for aux transmitter electrical equipment
Amount:
$5,166.58

Component Description:
70% down payment for aux transmitter spare parts
Amount:
$8,441.41
Transformer 3 phase/480v - 300 KVA Information not provided.
Plumbing work Information not provided.
Partial demolition of existing space Information not provided.
Other Electrical Service: See "WLS Schedule 399 Supplemental Statement" Exhibit Information not provided.
2.00" Rigid Conduit and Wiring Information not provided.

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 $1,583,960.20 $1,544,602.38 N/A $260,206.33 N/A
Total for all systems $11,255,181.31 $8,878,835.58 N/A $2,781,049.18 N/A
Primary Antenna TFU-15ETT/VP-R S140 Directional Antenna $308,660.00 $292,196.18 $65,180.25
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized $281,500.00 $262,797.89 See attached "WLS Dielectric Main Antenna Cover Letter, Quote and Invoice 2-4-2019 .pdf" for explanation of new Estimated Cost $59,562.00 N/A
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) $14,850.00 $17,238.29 Sales tax and an additional piece of transmission line to interface to the new elbow complex increased the original price. See attached "WLS Dielectric Main Antenna Cover Letter, Quote and Invoice 2-4-2019 .pdf" $4,018.25 N/A
Antenna Storage $5,760.00 $5,760.00 24 weeks at $240/ week storage N/A N/A
Sweep test of existing antenna $6,550.00 $6,400.00 Catalog price estimate $1,600.00 N/A
Auxiliary Antenna TUF-C4-12/48U-2BR $120,286.00 $105,212.00 $0.00
Combiner Installation $23,800.00 $23,800.00 Please see attached WLS 280282 John Hancock-East Tower IL Repack Estimates N/A N/A
RF Project Management $9,936.00 $9,936.00 Please see attached WLS 280282 John Hancock-East Tower IL Repack Estimates N/A N/A
Adding a module to existing combiner (without antenna) $80,000.00 $65,076.00 Please see attached WLS 280282 John Hancock-East Tower IL Repack Estimates N/A N/A
Sweep test of existing antenna $6,550.00 $6,400.00 Catalog price estimate N/A N/A
UHF – Broadband Panel, Side Mount Auxiliary/Interim, 1000 horizontally polarized $0.00 $0.00 N/A N/A N/A
Auxiliary Antenna PEPL-24C $1,155,014.20 $1,147,194.20 $195,026.08
UHF - High Power, Side Mount, broadband panel, 24 bay,, 700 kW input, directional,, elliptically or circularly polarized $129,625.03 $129,625.03 Please see attached "WLS Invoice 058641 Explanation 4823-6332-3783, 1 Antenna.pdf" $129,625.03 N/A
Equipment Storage $1,000.00 $1,000.00 ISI storage Please see attachment : Willis Tower- Budget Overview West Tower RFS Antenna /Combiner System N/A N/A
NE Pole Prep work $33,333.33 $33,333.33 East Pole Decommissioning Prep work Please see attached Cost Justification N/A N/A
Combiner Delivery $10,000.00 $10,000.00 From ISI facility to Willis Tower Please see attached Cost Justification N/A N/A
NE Pole decommissioning $16,666.67 $16,666.67 Engineering Please see attached Cost Justification N/A N/A
RF Safety coordination NE Pole $16,666.67 $16,666.67 RF coordination East Pole Decommissioning Please see attached Cost Justification N/A N/A
outside project management $92,500.00 $92,500.00 Willis charges Please see attached Cost Justification N/A N/A
NE Pole decommissioning lift $200,000.00 $200,000.00 Expected 2 helicopter lifts at Willis Please see attached Cost Justification N/A N/A
Radome modifications $50,000.00 $50,000.00 Design and Fabrication Please see attached Cost Justification N/A N/A
East Pole transmission line removal $41,666.67 $41,666.67 Remove transmission line NE pole at Willis Please see attached Cost Justification N/A N/A
Antenna Delivery $10,000.00 $10,000.00 Delivery from ISI to Willis Tower Please see attached Cost Justification N/A N/A
Combiner Room Construction WEST $45,000.00 $45,000.00 New combiner room Please see attachment: Willis Tower - Budget Overview WEST Tower RFS Antenna/Combiner System N/A N/A
Cylinder entry port Restoration $25,000.00 $25,000.00 Restoring East Cylinder at Willis Please see attached Cost Justification N/A N/A
Combiner Room Construction EAST $12,857.14 $12,857.14 Construction in existing combiner room where existing combiners are to be removed N/A N/A
Combiner Reconfiguration Labor $7,142.86 $7,142.86 Reconfiguration of existing combiner Please see attachment: Willis Tower Budget Overview EAST Tower RFS System N/A N/A
Permitting $20,000.00 $20,000.00 City of Chicago Please see attachment : Please see attached Cost Justification N/A N/A
RF Safety Coordibnatio $75,000.00 $75,000.00 For Antenna and line install Please see attached Cost Justification N/A N/A
Antenna Freight $12,500.00 $12,500.00 From Australia to ISI Please see attached Cost Justification N/A N/A
Antenna Installation $200,000.00 $200,000.00 West Tower combined Aux antenna install Please see attached Cost Justification N/A N/A
Combiner Commissioning $7,720.00 $7,720.00 RFS-Loney Please see attached Cost Justification N/A N/A
RFR measurements $5,000.00 $5,000.00 Post installation and construction Please see attachment : Willis Tower- Budget Overview West Tower RFS Antenna /Combiner System N/A N/A
East Pole material disposal $13,333.33 $13,333.33 scrap Please see attached Cost Justification N/A N/A
Antenna Commissioning $10,782.50 $10,782.50 Please see attached Cost Justification N/A N/A
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) $5,120.00 $5,000.00 Based on catalog estimate N/A N/A
Side mount brackets for high power antennas (if not included in antenna base cost) $22,550.00 $15,000.00 Custom Design/Fabrication Please see attached Cost Justification N/A N/A
Sweep test of existing antenna $6,550.00 $6,400.00 based on catalog estimate N/A N/A
New combiner, cost per channel (without antenna) $80,000.00 $80,000.00 WLS 1/2 share of Combiner Module and Spine Please see attached Cost Justification $65,401.05 N/A
Combiner Freight $5,000.00 $5,000.00 from Australia to ISI Please see attached Cost Justification N/A N/A

Components

Actual Information Description File Name
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized

Component Description:
1st 25% down payment on line item 2
Amount:
$2,450.00

Component Description:
1st 25% down payment on line items 1
Amount:
$57,112.00
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed)

Component Description:
1st 25% down payment on line item 3
Amount:
$3,395.75

Component Description:
1st 25% down payment for line item 4
Amount:
$622.50
Antenna Storage Information not provided.
Sweep test of existing antenna

Component Description:
1st down payment on line item 5
Amount:
$1,600.00
Combiner Installation Information not provided.
RF Project Management Information not provided.
Adding a module to existing combiner (without antenna) Information not provided.
Sweep test of existing antenna Information not provided.
UHF – Broadband Panel, Side Mount Auxiliary/Interim, 1000 horizontally polarized Information not provided.
UHF - High Power, Side Mount, broadband panel, 24 bay,, 700 kW input, directional,, elliptically or circularly polarized

Component Description:
WLS 50% share of the Willis Tower aux antenna
Amount:
$129,625.03
Equipment Storage Information not provided.
NE Pole Prep work Information not provided.
Combiner Delivery Information not provided.
NE Pole decommissioning Information not provided.
RF Safety coordination NE Pole Information not provided.
outside project management Information not provided.
NE Pole decommissioning lift Information not provided.
Radome modifications Information not provided.
East Pole transmission line removal Information not provided.
Antenna Delivery Information not provided.
Combiner Room Construction WEST Information not provided.
Cylinder entry port Restoration Information not provided.
Combiner Room Construction EAST Information not provided.
Combiner Reconfiguration Labor Information not provided.
Permitting Information not provided.
RF Safety Coordibnatio Information not provided.
Antenna Freight Information not provided.
Antenna Installation Information not provided.
Combiner Commissioning Information not provided.
RFR measurements Information not provided.
East Pole material disposal Information not provided.
Antenna Commissioning Information not provided.
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) Information not provided.
Side mount brackets for high power antennas (if not included in antenna base cost) Information not provided.
Sweep test of existing antenna Information not provided.
New combiner, cost per channel (without antenna)

Component Description:
Willis Tower aux antenna combiner, WLS 50% share, including taxes (6.35% IL, 1% Chicago).
Amount:
$65,401.05
Combiner Freight Information not provided.

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 $397,600.00 $359,367.21 N/A $119,367.21 N/A
Total for all systems $11,255,181.31 $8,878,835.58 N/A $2,781,049.18 N/A
Primary Transmission Line $40,000.00 $40,000.00 $0.00
Modification of rigid line $40,000.00 $40,000.00 Estimate based on previous construction experience at Willis N/A N/A
Auxiliary Transmission Line $35,000.00 $35,000.00 $0.00
Hancock Auxiliary Site $35,000.00 $35,000.00 Estimate based on previous work at Hancock. N/A N/A
Auxiliary Transmission Line $322,600.00 $284,367.21 $119,367.21
Rigid Transmission Line - copper, 6 1/8" $157,600.00 $119,367.21 Please see attached "WLS Invoice 059935 Explanation 4824-1149-7094, 4 Transmission Line.pdf" $119,367.21 N/A
Transmission Line Mounts $15,000.00 $15,000.00 Design and Fabrication Please see attached cost justification N/A N/A
Internal Transmission line $75,000.00 $75,000.00 To Combiner, with parts Please see attached cost justification N/A N/A
Transmission Line installation $75,000.00 $75,000.00 Mix of day and night work Please see attached cost justification N/A N/A

Components

Actual Information Description File Name
Modification of rigid line Information not provided.
Hancock Auxiliary Site Information not provided.
Rigid Transmission Line - copper, 6 1/8"

Component Description:
Willis Tower aux transmission line, WLS 50% share.
Amount:
$119,367.21
Transmission Line Mounts Information not provided.
Internal Transmission line Information not provided.
Transmission Line installation Information not provided.

Cost Information

Back to Top

Tower Equipment and Rigging Costs

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $3,931,475.00 $1,530,375.00 N/A $0.00 N/A
Total for all systems $11,255,181.31 $8,878,835.58 N/A $2,781,049.18 N/A
Primary Tower BMAST $2,076,175.00 $1,180,375.00 $0.00
Remove Channel 44 antenna $177,900.00 $177,900.00 See attached ABC-WLS Willis Tower Chicago Channel 44 Removal (ISI estimate to prep East Mast at Willis and labor for uninstalling and transporting ch. 44 antenna). Helicopter lift/permits/insurance costs excluded from Remove Channel 44 Antenna line item. N/A N/A
Install channel 22 antenna $243,200.00 $243,200.00 See attached ABC-WLS Willis Tower Chicago Channel 44 Install (ISI estimate to prep East Mast at Willis and labor for transporting/installing ch. 22 antenna). Helicopter lift/permits/insurance costs excluded from Install Channel 44 Antenna line item. N/A N/A
Tower Helicopter Lift $209,275.00 $209,275.00 See attached ABC-WLS Willis Tower Chicago Channel 44 Removal ($88.5K for helicopter lift/permits and $9.5K for lift insurance); ABC-WLS Willis Tower Chicago Channel 44 Install ($101,775 for helicopter lift/permits and $9.5K for lift insurance). N/A N/A
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $409,500.00 $0.00 Not applicable to WLS N/A N/A
Serious tower reinforcement/modifications $1,024,000.00 $400,000.00 Will install channel 44 antenna on East Mast, and has based cost estimate for structural modifications on Willis Tower West Mast estimates. See Willis Tower- Budget Overview West Tower RFS Antenna/Combiner System. N/A N/A
Structural engineering tower load study for well documented tower $12,300.00 $150,000.00 ERE. Same as study for West mast Please see attachment : Willis Tower- Budget Overview West Tower RFS Antenna /Combiner System, provided by Willis Tower representatives N/A N/A
Auxiliary Tower BTWR $409,500.00 $0.00 $0.00
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $409,500.00 $0.00 Not applicable to WLS N/A N/A
Auxiliary Tower BMAST $1,445,800.00 $350,000.00 $0.00
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $409,500.00 $0.00 Not applicable to WLS N/A N/A
Serious tower reinforcement/modifications $1,024,000.00 $200,000.00 Structural. WLS 1/2 share Please see attached cost justification N/A N/A
Structural engineering tower load study for well documented tower $12,300.00 $150,000.00 ERE Please see attached cost justification N/A N/A

Components

Information not provided.

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 $222,248.12 $219,778.12 N/A $86,376.77 N/A
Total for all systems $11,255,181.31 $8,878,835.58 N/A $2,781,049.18 N/A
Outside Professional Services $222,248.12 $219,778.12 $86,376.77
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,120.00 $5,000.00 N/A $4,579.03 N/A
Outsult RF Consulting Engineering Services $750.00 $750.00 Please see attachment WLS 280282 JOHN HANCOCK - EAST TOWER ILRepack Cost Estimate N/A N/A
Structural analysis of new Channel 22 antenna $7,000.00 $7,000.00 Please see attached WLS Vortex shedding study PO exhibit N/A N/A
Legal advice re Reimbursement Process $70,858.12 $70,858.12 Please see two attached proposals from Akin Gump Strauss Hauer & Feld, LLP $69,475.49 N/A
Comprehensive coverage verification via field study, if needed $81,900.00 $80,000.00 Price based on catalog estimate N/A N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $7,170.00 $7,000.00 N/A N/A N/A
Attorney Fees - Negotiation of lease and other matters for shared locations $4,095.00 $4,000.00 N/A N/A N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,305.00 $2,250.00 N/A N/A N/A
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application $4,100.00 $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 $1,535.00 $1,500.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,535.00 $1,500.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,070.00 $3,015.00 Slightly more work was required than was accounted for in the original cost estimate. $3,015.00 N/A
Address transition timing and coordination issues w/ other stations and wireless $2,560.00 $2,500.00 N/A $1,200.00 N/A
Project management of the transition $15,400.00 $15,000.00 Willis tower estimated charges N/A N/A
Prepare and or review reimbursement form $2,560.00 $2,500.00 N/A $2,377.25 N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application $2,050.00 $2,000.00 N/A N/A N/A
Perform engineering study for new channel assignment and antenna development $7,170.00 $7,905.00 Please see attached CTJC Invoice # 850-03-0081 $4,890.00 N/A
Prepare request for Special Temporary Authorization $3,070.00 $3,000.00 N/A $840.00 N/A

Components

Actual Information Description File Name
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application

Component Description:
Prepare & File 2100, Main CP
Amount:
$216.27

Component Description:
Prepare & File 2100, Main CP
Amount:
$4,362.76
Outsult RF Consulting Engineering Services Information not provided.
Structural analysis of new Channel 22 antenna Information not provided.
Legal advice re Reimbursement Process

Component Description:
Legal Advice RE Reimbursement Process
Amount:
$1,670.39

Component Description:
Legal Advice RE Reimbursement Process
Amount:
$550.78

Component Description:
Legal Advice RE Reimbursement Process
Amount:
$642.31

Component Description:
Legal Advice RE Reimbursement Process
Amount:
$821.12

Component Description:
Legal Advice RE Reimbursement Process
Amount:
$982.02

Component Description:
Legal Advice RE Reimbursement Process
Amount:
$1,983.32

Component Description:
Legal Advice RE Reimbursement Process
Amount:
$23,586.40

Component Description:
Legal Advice RE Reimbursement Process
Amount:
$39,239.15
Comprehensive coverage verification via field study, if needed Information not provided.
Attorney Fees - Prepare and File request for Special Temporary Authorization Information not provided.
Attorney Fees - Negotiation of lease and other matters for shared locations Information not provided.
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application Information not provided.
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.
Prepare engineering section of FCC Form 2100 (main), License to Cover Application Information not provided.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
Prepare engineering section of FCC Form 2100 (Main), Construction Permit Application
Amount:
$3,015.00
Address transition timing and coordination issues w/ other stations and wireless

Component Description:
Address transition timing with other stations and wireless
Amount:
$1,200.00
Project management of the transition Information not provided.
Prepare and or review reimbursement form

Component Description:
Prepare and or Review Reimbursement Form
Amount:
$2,377.25
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application Information not provided.
Perform engineering study for new channel assignment and antenna development

Component Description:
Perform Engineering Study for New Channel Assignment & Antenna Dev
Amount:
$4,890.00
Prepare request for Special Temporary Authorization

Component Description:
Prepare Special Temporary Authorization (partial)
Amount:
$840.00

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 $303,263.50 $299,922.50 N/A $0.00 N/A
Total for all systems $11,255,181.31 $8,878,835.58 N/A $2,781,049.18 N/A
Other Expenses $303,263.50 $299,922.50 $0.00
Hancock non dormant charges $108,731.10 $108,731.10 See attached lease text: "WLS Hancock Lease Dormant vs Energized Language", And See "WLS Schedule 399 Supplemental Statement" Exhibit N/A N/A
Outside labor cost $118,934.40 $118,934.40 Two electricians for 12 weeks at $123.89/hr (960 hrs). See attached hourly quote: "WLS Prime Electric Hourly Quote" and See "WLS Schedule 399 Supplemental Statement" Exhibit N/A N/A
Engineering management charge $0.00 $0.00 Do not anticipate seeking reimbursement of cost for internal Engineering N/A N/A
MVPD Notification of Channel Change $0.00 $0.00 Do not anticipate seeking reimbursement of cost N/A N/A
Develop and air announcement of upcoming channel change $25,000.00 $25,000.00 1/2 of catalog estimate N/A N/A
Equipment Storage $5,000.00 $5,000.00 Based on catalog estimate N/A N/A
Non-zoning permits $2,000.00 $2,000.00 N/A 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 $333.00 $975.00 X3 $325/ license filing fee N/A N/A
FCC Filing Fees - Form 2100 minor change CP application $1,070.00 $1,070.00 X2 $1070.00 for two Aux facilities N/A N/A
DTV Medical Facility Notification $11,250.00 $7,272.00 Please see attached "DTV Notifications ABC Stations " quote N/A N/A
Local Zoning $750.00 $750.00 Please see attached WLS 280282 John Hancock-East Tower IL Repack Estimates N/A N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $20,000.00 $20,000.00 Based on catalog estimate N/A N/A
Equipment Delivery and Handling Charges $10,000.00 $10,000.00 based on catalog estimate N/A N/A

Components

Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $11,255,181.31 $8,878,835.58 $2,781,049.18

Construction Status

Back to Top
Question Response
Is construction complete? No

Certification

Back to Top
Section Question Response
Submission of Estimated Expenses Statements

WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT.

  1. The Authorized Person signing below certifies that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.

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

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

  4. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD).

  5. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.

  6. The above-named entity certifies that it will maintain and provide to the Commission detailed records, including receipts, of all costs eligible for reimbursement actually incurred.

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

  8. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.

John W Zucker

Assistant Secretary


02/04/2019

Certification

Back to Top
Section Question Response
Submission of Actual Cost Documentation 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.

  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 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).

  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 certifies that the cost information/documents submitted reflect costs actually incurred.

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

  7. 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.

John W Zucker

Assistant Secretary


02/04/2019

Attachments

Back to Top