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

FCC Form 399: Reimbursement Request

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

(REFERENCE COPY - Not for submission) FCC Form 399: Reimbursement Request

Facility ID:
10802
Service:
DTV
Call Sign:
WTTW
Channel:
47 (UHF)
File Number:
0000028360
FRN:
0002860179
Date Submitted:
06/14/2023

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

WINDOW TO THE WORLD COMMUNICATIONS, INC.

Eshed Halpern

5400 NORTH ST. LOUIS AVE

CHICAGO, IL 60625

United States

+1 (773) 509-5412 ehalpern@wttw.com Not-for-Profit

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

Mike Tompary

Window to the World Communications, Inc.

5400 N. St. Louis Ave

Chicago, IL 60625

United States

+1 (773) 509-2460 mtompary@wttw.com

Broadcaster Information and Transition Plan

Back to Top
Question Response
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. Yes
Briefly describe transition plan Replace aux transmitter with new transmitter and place on air. Replace main transmitter and antenna and place on air at end of phase six. Reconfigure aux and antenna and place into standby.

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 For backup if main transmitter fails
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 Sigma CD Diamond Drive
Year 2001
Type Inductive Output Tube
IOT Power Type Single
Power Capacity 24 kW

Auxiliary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Auxiliary (Backup)
Change Type Purchase New
Is this a request for upgraded equipment? No
Manufacturer
Model ULXTE-20
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 10.8 kW
Justification for New Transmitter Due to channel reassignment need lower power transmitter and new exciters.

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) No
Power N/A
Rigid Conduit and Wiring No
Size N/A
Length N/A
Other Electrical Service No
Description N/A
HVAC Service Does the replacement transmitter require HVAC Service? No
Type N/A
Size N/A
Other Size N/A
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size N/A
Channel 14 Costs Is an RF Consulting Engineer needed? N/A
Is a channel 14 Mask Filer needed? N/A
Is additional field engineering time needed? N/A
Number of Days N/A

Auxiliary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Information not provided.

Primary Transmitter

Back to Top

Existing Transmitter Information

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 Sigma CD Diamond Drive
Year 2001
Type Inductive Output Tube
IOT Power Type Single
Power Capacity 24 kW

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Manufacturer
Model ULXTE-20
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 10.8 kW
Justification for New Transmitter Due to channel reassignment need lower power transmitter and new exciters.

Primary 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) No
Power N/A
Rigid Conduit and Wiring No
Size N/A
Length N/A
Other Electrical Service Yes
Description Electricans to remove old equipment and install new equipment. Relocate or remove and reinstall all electric work. To remove existing and hang new transmission line. To remove offsite all old equipment.
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Cooling Only
Size 20 tons
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

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

GatesAir

Spare Parts for transmitters

Great Lakes Plumbing

GL Plumbing to connect cooling system to building water

Transmitter Building Floor

Transmitter Building Floor

Installation Services

Removing and installing transmission lines

Burk Technology

Burk Technology ARC Plus Touch IP-based transmitter remote control

Great Lakes Plumbing

Remove and install two 10 ton A/C units

Antennas

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

Auxiliary Antenna

Back to Top

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Retune Existing
Antenna Use Auxiliary (Backup)
Description of Use Used as backup if main antenna fails
Ownership Owned
Owner N/A
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 Middle
Polarization Horizontal
Type Broadband Panel
Number of Stations Supported 7
Number of Panels 8
Design power capacity in use 100.0 %
Lower Limit 470.00 MHz
Upper Limit 700.00 MHz
Other Antenna Type N/A
ERP: 300.0 kW
Manufacturer RFS
Model PHP24C
Year 2004

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

Facility ID Call Sign
10981 WCPX-TV
22211 WFLD
32334 WJYS
47905 WMAQ-TV
71428 WCIU-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? Yes

Auxiliary 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

Auxiliary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

East RFS System

See Willis Tower Preliminary Budget Overview East RFS System

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 Side Mount
Antenna position in stack Middle
Polarization Horizontal
Type Slotted Coaxial
Number of Stations Supported N/A
Number of Panels N/A
Design power capacity in use N/A
Lower Limit N/A
Upper Limit N/A
Other Antenna Type N/A
ERP: 300.0 kW
Manufacturer
Model ATW13H4 - HSC1 - 47S
Year 2001

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? Yes
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 Middle
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: 193.0 kW
Manufacturer
Model PEPL24C
Year 2017
Justification for New Antenna Channel reassignment from repack

Primary 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

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Structional Engineering

See Willis Tower Preliminary Budget Overview WEST Tower RFS Antenna/Combiner System

Outside Project Management

See Willis Tower Preliminary Budget Overview WEST Tower RFS Antenna/Combiner System

Antenna Delivery to Willis

See Willis Tower Preliminary Budget Overview WEST Tower RFS Antenna/Combiner System

Tower Modifications

See Willis Tower Preliminary Budget Overview WEST Tower RFS Antenna/Combiner System

Combiner Module

See Willis Tower Preliminary Budget Overview WEST Tower RFS Antenna/Combiner System

Antenna Freight

See Willis Tower Preliminary Budget Overview WEST Tower RFS Antenna/Combiner System

Transmission Line Mounts

See Willis Tower Preliminary Budget Overview WEST Tower RFS Antenna/Combiner System

Equipment Storage

See Willis Tower Preliminary Budget Overview WEST Tower RFS Antenna/Combiner System

Antenna Installation and Commissioning

See Willis Tower Preliminary Budget Overview WEST Tower RFS Antenna/Combiner System

Combiner Delivery to Willis

See Willis Tower Preliminary Budget Overview WEST Tower RFS Antenna/Combiner System

Combiner Freight

See Willis Tower Preliminary Budget Overview WEST Tower RFS Antenna/Combiner System

Transmission Line Installation

See Willis Tower Preliminary Budget Overview WEST Tower RFS Antenna/Combiner System

Radome Modifications

See Willis Tower Preliminary Budget Overview WEST Tower RFS Antenna/Combiner System

RFR Measurements

See Willis Tower Preliminary Budget Overview WEST Tower RFS Antenna/Combiner System

Permitting

See Willis Tower Preliminary Budget Overview WEST Tower RFS Antenna/Combiner System

Combiner Room Construction

See Willis Tower Preliminary Budget Overview WEST Tower RFS Antenna/Combiner System

Combiner Spine

See Willis Tower Preliminary Budget Overview WEST Tower RFS Antenna/Combiner System

RF Safety Coordination

See Willis Tower Preliminary Budget Overview WEST Tower RFS Antenna/Combiner System

Antenna Mounts

See Willis Tower Preliminary Budget Overview WEST Tower RFS Antenna/Combiner System

Combiner Installation and Commissioning

See Willis Tower Preliminary Budget Overview WEST Tower RFS Antenna/Combiner System

Transmission Line

See Willis Tower Preliminary Budget Overview WEST Tower RFS Antenna/Combiner System

Internal Transmission Line

See Willis Tower Preliminary Budget Overview WEST Tower RFS Antenna/Combiner System

Transmission Line

Back to Top
Section Question Response
Transmission Line Related Expenses Do you have transmission line related expenses? Yes

Auxiliary Transmission Line

Back to Top

Existing Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Purchase New
Use Auxiliary (Backup)
Description of Use Use if main line fails
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 Rigid
Diameter 4 1/16 inches
Other Diameter N/A
Segment Length 20 inches
Other Segment Length N/A
Number of parallel runs 1
Length 100 feet per run

Auxiliary Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Auxiliary (Backup)
Description of Use Use if main fails
Change Type Purchase New
Is this a request for upgraded equipment? No
Type Rigid
Diameter 6 1/8 inches
Other Diameter N/A
Segment Length 20 inches
Other Segment Length N/A
Number of parallel runs 1
Length 100 feet per run
Justification for New Transmission Line Additional power to antenna. See exhibit attached page 6

Auxiliary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Electrican Hanging

Electrician to hang and remove old transmission lines.

Primary Transmission Line

Back to Top

Existing Transmission Line

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 Rigid
Diameter 4 1/16 inches
Other Diameter N/A
Segment Length 20 inches
Other Segment Length N/A
Number of parallel runs 1
Length 100 feet per run

Primary Transmission Line

Back to Top

New Transmission Line

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 Rigid
Diameter 6 1/8 inches
Other Diameter N/A
Segment Length 20 inches
Other Segment Length N/A
Number of parallel runs 1
Length 100 feet per run
Justification for New Transmission Line Additional power to antenna. See exhibit attached page 6

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Electrican Hanging

Electrician to hang and remove old transmission line

Internal Transmission Line

Internal Transmission Line

Transmission Line

Transmission Line

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

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 Use if main tower fails
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? Yes
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
6377 WTMX FM
71425 WWME-CD DTV
168662 WMEU-CD DTV
10801 WFMT FM
73226 WLS-TV DTV
70119 WSNS-TV DTV
32334 WJYS DTV
72115 WGN-TV DTV
10802 WTTW DTV
71428 WCIU-TV DTV
10981 WCPX-TV DTV
28621 WBMX FM
73228 WLS-FM FM
47906 KNBC DTV
48772 WPWR-TV DTV
9613 WBBM-FM FM
66978 WEDE-CD DTV
70042 WLIT-FM FM
71283 WCFS-FM FM
74178 WKSC-FM FM
51165 WGCI-FM FM
22211 WFLD DTV
9617 WBBM-TV DTV
53971 WEBG FM

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: Major 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.

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? Yes
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1032959
Coordinates (NAD83) Latitude (NAD83) 41° 52' 44.1" N-
Longitude (NAD83) 087° 38' 10.2" W-
Overall Structure Height 1729.97 feet
Support Structure Height 1435.35 feet
Ground Elevation Above Mean Sea Level (AMSL) 595.14 feet
Structure Type BTWR - Building with Tower
Tower Owner 233 Broadcast, LLC
Date Constructed 01/01/2002

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
9613 WBBM-FM FM
9617 WBBM-TV DTV
71428 WCIU-TV DTV
71283 WCFS-FM FM
28621 WBMX FM
48772 WPWR-TV DTV
74178 WKSC-FM FM
70042 WLIT-FM FM
71425 WWME-CD DTV
47906 KNBC DTV
32334 WJYS DTV
22211 WFLD DTV
168662 WMEU-CD DTV
66978 WEDE-CD DTV
6377 WTMX FM
73228 WLS-FM FM
51165 WGCI-FM FM
73226 WLS-TV DTV
10981 WCPX-TV DTV
53971 WEBG FM
70119 WSNS-TV DTV
10801 WFMT FM
10802 WTTW DTV
72115 WGN-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: No study needed
Tower Reinforcements Please select whether tower reinforcements are needed: Major 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

Willis Tower Project Management

Willis Tower Project Management

SW Pole Decommission Preparation Work

Estimated 10 nights of work for preparation.

WTTW Antenna Removal

Helicopter not required. Estimated 4 nights.

WTTW Antenna Removal RF Safety Coordination

Antenna Removal RF Safety Coordination

SW Pole Material Removal and Disposal

Removal and disposal of remaining SW pole material

WTTW T L Removal RF Safety Coordination

RF safety coordination during line removal to shaft

WTTW T L Removal to 100 in smoke shaft

Removal of line in shaft from 109 to 100.

SW Pole Decommission Prep. Work RF Safety Coord.

RF safety coordination for SW pole decom. prep work

WTTW Antenna Removal Engineering

Antenna Removal Engineering

WTTW Transmission Line Removal to Smoke Shaft

Estimated 5 nights of work to complete.

E Decommission

E Decommission

SW Pole Decommission Engineering

Pole Decommission Engineering

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 500
Explanation Outside services, such as legal, engineering, consultant.
Outside RF consulting Engineering Services Perform engineering study for new channel assignment and antenna development No
Prepare engineering section of Form FCC Construction Permit Application No
For Auxiliary Facility N/A
For Main Facility N/A
Prepare engineering section of Form FCC License to Cover Application No
For Auxiliary Facility N/A
For Main Facility N/A
Prepare request for Special Temporary Authority No
Quantity N/A
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 No
For Auxiliary Facility N/A
For Main Facility N/A
Prepare and file Form FCC License to Cover Application Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare request for Special Temporary Authority No
Quantity N/A
NEPA Section 106 environmental review No
Environmental Assessment No
ASR Modification No
FAA Consultation (including preparation of FAA Form 7460) No
Negotiation of Lease and other Matter for Shared Locations No
Prepare or Review FCC Form 399 for Reimbursement Yes
Address transition timing and coordination issues w/ other stations and wireless providers No
RF Field Engineering Services Comprehensive coverage verification via field study Yes
RF exposure measurements Yes
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

Other Legal Services

Other Legal Services

Other Engineering Services

Other Engineering Services

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 No
Non-zoning permits No
BLM or NFS Coordination No
FCC Construction Permit Minor Change Yes
FCC License to Cover Application No
FCC Special Temporary Authority Application No
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? No
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

Internal Labor

Internal Labor

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 $1,552,963.49 $1,623,320.57 N/A $1,472,882.77 N/A
Total for all systems $6,095,411.23 $4,385,054.42 N/A $3,157,647.80 N/A
Primary Transmitter ULXTE-20 $1,058,463.49 $1,108,258.89 $957,821.09
Great Lakes Plumbing $35,000.00 $35,000.00 N/A N/A N/A
Other -- HVAC Service Type: C Size:20 (Other) $142,528.00 $142,528.00 N/A $142,528.00 As requested by Carol Hunt on 4-23-2020
Other Electrical Service: Electricans to remove old equipment and install new equipment. Relocate or remove and reinstall all electric work. To remove existing and hang new transmission line. To remove offsite all old equipment. $290,000.00 $290,000.00 Cost - Site work Changed, Access to loading dock and elevator, late arrival of equipment due to tight schedule working around clock. See quote from Okeh Electric revision #1 uploaded $254,975.00 N/A
Burk Technology $2,862.69 $2,862.69 N/A $2,862.69 N/A
Transmitter Building Floor $13,160.00 $13,160.00 N/A $13,160.00 N/A
Installation Services $8,975.00 $8,975.00 N/A N/A N/A
GatesAir $71,437.80 $71,437.80 N/A $0.00 N/A
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW $494,500.00 $544,295.40 Whole system included $544,295.40 N/A
Auxiliary Transmitter ULXTE-20 $494,500.00 $515,061.68 $515,061.68
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW $494,500.00 $515,061.68 Whole system included $515,061.68 N/A

Components

Actual Information Description File Name
Great Lakes Plumbing Information not provided.
Other -- HVAC Service Type: C Size:20 (Other)

Component Description:
documentation now includes the quote you requested.
Amount:
$142,528.00

Component Description:
Invoice, cover letter, quote as requested by Carol Hunt on 4-23-2020
Amount:
$142,528.00

Component Description:
removal and replacement of a/c units this is a revised invoice detailing the duct work removal and replacement that was not mentioned on the previous submission.
Amount:
$142,528.00
Other Electrical Service: Electricans to remove old equipment and install new equipment. Relocate or remove and reinstall all electric work. To remove existing and hang new transmission line. To remove offsite all old equipment.

Component Description:
ISI 6038 v220221pmv2
Amount:
$8,975.00

Component Description:
final installment of transmitter install and disconnect,etc.
Amount:
$35,000.00

Component Description:
3rd installment - 2nd transmitter removal
Amount:
$33,750.00

Component Description:
Moving electrical line
Amount:
$6,000.00

Component Description:
Disconnect old transmitters and reconnect new transmitters
Amount:
$132,125.00

Component Description:
the next progress billing on the electrical work performed for the transmitters
Amount:
$39,125.00
Burk Technology

Component Description:
Burk CR00003140 v3220109pmv3
Amount:
($2,090.00)

Component Description:
Burk 00070064 v211203pmv2
Amount:
$4,952.69
Transmitter Building Floor

Component Description:
DW Hammer 700S009-01 v211209pmv1
Amount:
$13,160.00
Installation Services Information not provided.
GatesAir

Component Description:
Gates BH20003586 v211206pmv2
Amount:
$71,437.80
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW

Component Description:
1/3 down payment on Primary transmitter cost of $579,835.88
Amount:
$193,278.63

Component Description:
remaining portion of primary transmitter cost as listed on second page of the documentation
Amount:
$157,738.14

Component Description:
2nd installment of the primary transmitter cost
Amount:
$193,278.63
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW

Component Description:
2nd installment of the Auxiliary Transmitter cost
Amount:
$184,001.30

Component Description:
final installment as listed on summary page two of the document
Amount:
$147,059.08

Component Description:
1/3 of auxiliary transmitter cost of $552,003.92
Amount:
$184,001.30

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 $1,728,025.45 $1,596,695.45 N/A $1,055,057.73 N/A
Total for all systems $6,095,411.23 $4,385,054.42 N/A $3,157,647.80 N/A
Primary Antenna PEPL24C $1,665,182.54 $1,545,842.54 $1,004,204.82
Internal Transmission Line $75,000.00 $75,000.00 N/A $48,833.96 N/A
Transmission Line $118,851.80 $118,851.80 N/A $118,851.80 N/A
Combiner Installation and Commissioning $9,062.50 $9,062.50 N/A N/A N/A
Antenna Mounts $15,000.00 $15,000.00 N/A N/A N/A
RF Safety Coordination $75,000.00 $75,000.00 N/A $35,625.00 N/A
Combiner Spine $20,000.00 $20,000.00 N/A N/A N/A
Combiner Room Construction $45,000.00 $45,000.00 See Willis Tower Preliminary Budget Overview WEST Tower RFS Antenna/Combiner System $23,712.59 N/A
Permitting $20,000.00 $20,000.00 N/A N/A N/A
RFR Measurements $5,000.00 $5,000.00 N/A N/A N/A
Radome Modifications $50,000.00 $50,000.00 N/A $602.50 N/A
Transmission Line Installation $75,000.00 $75,000.00 N/A $61,025.00 N/A
Combiner Delivery to Willis $10,000.00 $10,000.00 N/A N/A N/A
Antenna Installation and Commissioning $299,154.87 $299,154.87 WTTWs portion of installation $299,154.87 N/A
Transmission Line Mounts $15,000.00 $15,000.00 N/A N/A N/A
Antenna Freight $12,500.00 $12,500.00 N/A $9,757.76 N/A
Combiner Module $60,980.00 $60,980.00 N/A $60,980.00 Price increases since the cost estimates were entered.
Tower Modifications $200,000.00 $200,000.00 N/A $3,700.00 N/A
Antenna Delivery to Willis $10,000.00 $10,000.00 N/A $8,000.00 N/A
Outside Project Management $92,500.00 $92,500.00 N/A $2,167.97 N/A
Structional Engineering $185,385.87 $185,385.87 N/A $185,385.87 N/A
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) $5,260.00 $0.00 N/A N/A N/A
Side mount brackets for high power antennas (if not included in antenna base cost) $23,150.00 $0.00 N/A N/A N/A
New combiner, cost per channel (without antenna) $84,200.00 $0.00 N/A N/A N/A
Sweep test of existing antenna $6,730.00 $0.00 N/A N/A N/A
UHF - High Power, Side Mount, broadband panel, 24 bay,, 193 kW input, directional,, elliptically or circularly polarized $120,862.50 $120,862.50 See Willis Tower Preliminary Budget Overview WEST Tower RFS Antenna/Combiner System $120,862.50 N/A
Combiner Freight $5,000.00 $5,000.00 N/A N/A N/A
Equipment Storage $1,000.00 $1,000.00 N/A N/A N/A
Antenna Commissioning $16,482.50 $16,482.50 ***System Notice: Estimate adjusted and locked because line has been superseded.*** $16,482.50 N/A
Combiner Commissioning $9,062.50 $9,062.50 ***System Notice: Estimate adjusted and locked because line has been superseded.*** $9,062.50 N/A
Auxiliary Antenna PHP24C $62,842.91 $50,852.91 $50,852.91
Sweep test of existing antenna $6,730.00 $0.00 N/A N/A N/A
East RFS System $50,852.91 $50,852.91 ***System Notice: Estimate adjusted and locked because line has been superseded.*** $50,852.91 N/A
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) $5,260.00 $0.00 N/A N/A N/A

Components

Actual Information Description File Name
Internal Transmission Line

Component Description:
BRE 000958 v220218pmv1
Amount:
$48,833.96
Transmission Line

Component Description:
BRE 001161 v220218pmv1
Amount:
$7,553.70

Component Description:
50% of various Transmission Line costs as indicated by line number on quotation #20061310
Amount:
$111,298.10
Combiner Installation and Commissioning Information not provided.
Antenna Mounts Information not provided.
RF Safety Coordination

Component Description:
BRE 001161 v220218pmv1
Amount:
$35,625.00
Combiner Spine Information not provided.
Combiner Room Construction

Component Description:
BRE 620332 v220221pmv2
Amount:
$23,712.59
Permitting Information not provided.
RFR Measurements Information not provided.
Radome Modifications

Component Description:
BRE 001161 v220218pmv1
Amount:
$602.50
Transmission Line Installation

Component Description:
BRE 620332 v220221pmv2
Amount:
$2,750.00

Component Description:
one invoice from ISI for transmission line
Amount:
$17,142.19

Component Description:
3 invoices from ISI for transmission line installation
Amount:
$11,871.53

Component Description:
BRE 669105 v211129pmv2
Amount:
$29,261.28
Combiner Delivery to Willis Information not provided.
Antenna Installation and Commissioning

Component Description:
BRE 669105 v211129pmv2
Amount:
$99,154.87

Component Description:
BRE 001161 v220218pmv1
Amount:
$200,000.00
Transmission Line Mounts Information not provided.
Antenna Freight

Component Description:
BRE 001161 v220218pmv1
Amount:
$9,757.76
Combiner Module

Component Description:
50% Combiner, Module from manufacturer quotation #20061310
Amount:
$60,980.00
Tower Modifications

Component Description:
BRE 000562 v211227pmv1
Amount:
$3,700.00
Antenna Delivery to Willis

Component Description:
BRE 000958 v220218pmv1
Amount:
$8,000.00
Outside Project Management

Component Description:
Shared cost EAST RFS System, back up attached
Amount:
$65.29

Component Description:
Share of West RFS Antenna/Combiner System, details attached
Amount:
$1,290.17

Component Description:
BRE 620332 v220221pmv2
Amount:
$812.51
Structional Engineering

Component Description:
As stated on cover letter, requesting payment of one penny short of invoice total due to vendor error.
Amount:
$39,377.81

Component Description:
2 invoices from ERE LLC for structural engineering
Amount:
$4,718.75

Component Description:
BRE 000562 v211227pmv1
Amount:
$32,726.56

Component Description:
BRE 001161 v220218pmv1
Amount:
$6,375.00

Component Description:
BRE 000958 v220218pmv1
Amount:
$12,875.01

Component Description:
WTTW share of WEST RFS Antenna/Combiner System, details attached
Amount:
$10,019.00

Component Description:
BRE 669105 v211129pmv2
Amount:
$7,362.50

Component Description:
BRE 620332 v220221pmv2
Amount:
$27,431.25

Component Description:
one invoice from ERE LLC for structural engineering
Amount:
$7,156.25

Component Description:
BRE 941654 v220112pmv2
Amount:
$6,125.00

Component Description:
Structural Engineering costs associated with West and East tower work
Amount:
$28,908.74

Component Description:
one invoice from Lanmar Services for structural engineering
Amount:
$2,310.00
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.
New combiner, cost per channel (without antenna) Information not provided.
Sweep test of existing antenna Information not provided.
UHF - High Power, Side Mount, broadband panel, 24 bay,, 193 kW input, directional,, elliptically or circularly polarized

Component Description:
50% UHF High Power, Side Mount, Broadband panel, 24Bay 193kW input, Directional, Elliptically or circular polarized. Quotation #20061310
Amount:
$120,862.50
Combiner Freight Information not provided.
Equipment Storage Information not provided.
Antenna Commissioning

Component Description:
50% Antenna Commissioning
Amount:
$16,482.50
Combiner Commissioning

Component Description:
50% Combiner Commissioning
Amount:
$9,062.50
Sweep test of existing antenna Information not provided.
East RFS System

Component Description:
Attached documentation includes email from our project manager at BRE 312 Owner/Vertical Bridge explaining where this part of the project is on the 399 as well as the detailed RFS quote
Amount:
$50,852.91

Component Description:
Shared UHF Channel Combiner
Amount:
$50,852.91
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) 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 $98,807.25 $96,407.25 N/A $38,407.25 N/A
Total for all systems $6,095,411.23 $4,385,054.42 N/A $3,157,647.80 N/A
Primary Transmission Line $68,607.25 $67,407.25 $38,407.25
Transmission Line $36,640.45 $36,640.45 See attached / uploaded PDF file titled "BRE 000148 v211112jgv1.pdf" $36,640.45 N/A
Internal Transmission Line $1,766.80 $1,766.80 See attached / uploaded PDF file titled "BRE 000148 v211112jgv1.pdf" $1,766.80 N/A
Electrican Hanging $10,000.00 $10,000.00 N/A N/A N/A
Rigid Transmission Line - copper, 6 1/8" $20,200.00 $19,000.00 N/A N/A N/A
Auxiliary Transmission Line $30,200.00 $29,000.00 $0.00
Electrican Hanging $10,000.00 $10,000.00 N/A N/A N/A
Rigid Transmission Line - copper, 6 1/8" $20,200.00 $19,000.00 N/A N/A N/A

Components

Actual Information Description File Name
Transmission Line

Component Description:
BRE 000148 v211123pmv2
Amount:
$36,640.45
Internal Transmission Line

Component Description:
BRE 000148 v211123pmv2
Amount:
$1,766.80
Electrican Hanging Information not provided.
Rigid Transmission Line - copper, 6 1/8" Information not provided.
Electrican Hanging Information not provided.
Rigid Transmission Line - copper, 6 1/8" 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 $2,247,601.88 $596,055.99 N/A $175,653.49 N/A
Total for all systems $6,095,411.23 $4,385,054.42 N/A $3,157,647.80 N/A
Auxiliary Tower BMAST $842,000.00 $0.00 $0.00
Major tower reinforcement/modifications $421,000.00 $0.00 N/A N/A N/A
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $421,000.00 $0.00 N/A N/A N/A
Primary Tower BTWR $1,405,601.88 $596,055.99 $175,653.49
E Decommission $56,101.88 $56,101.88 N/A $56,101.88 This text is here only because the 399 is stating "The Sub-total is greater than Estimated Cost. Please provide an explanation for the difference in costs." which is incorrect. The 399 must not be summing the invoice totals correctly.
WTTW T L Removal to 100 in smoke shaft $40,000.00 $40,000.00 N/A $20,160.00 N/A
WTTW Transmission Line Removal to Smoke Shaft $50,000.00 $50,000.00 N/A $33,000.00 N/A
WTTW Antenna Removal RF Safety Coordination $10,000.00 $10,000.00 N/A N/A N/A
WTTW Antenna Removal $40,000.00 $40,000.00 N/A $33,000.00 N/A
SW Pole Decommission Engineering $32,500.00 $32,500.00 N/A N/A N/A
SW Pole Material Removal and Disposal $25,000.00 $25,000.00 N/A N/A N/A
Willis Tower Project Management $27,500.00 $27,500.00 N/A $937.50 N/A
WTTW T L Removal RF Safety Coordination $12,500.00 $12,500.00 N/A N/A N/A
WTTW Antenna Removal Engineering $30,000.00 $30,000.00 N/A N/A N/A
SW Pole Decommission Prep. Work RF Safety Coord. $12,500.00 $12,500.00 N/A N/A N/A
Tower Helicopter Lift $177,500.00 $177,500.00 N/A N/A N/A
SW Pole Decommission Preparation Work $50,000.00 $50,000.00 N/A N/A N/A
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $421,000.00 $22,441.61 See attached / uploaded PDF file titled "BRE 000238 v211112jgv1.pdf $22,441.61 N/A
Major tower reinforcement/modifications $421,000.00 $10,012.50 See attached / uploaded PDF file titled "BRE 000238 v211112jgv1.pdf $10,012.50 N/A

Components

Actual Information Description File Name
Major tower reinforcement/modifications Information not provided.
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) Information not provided.
E Decommission

Component Description:
BRE 001824 v220801pmv1
Amount:
$247.50

Component Description:
BRE 001904 v220825pmv1
Amount:
$19,166.66

Component Description:
BRE 001890 v220811pmv1
Amount:
$145.83

Component Description:
BRE 002392 v230403jgv1
Amount:
$252.32

Component Description:
BRE 001765 v220718pmv1
Amount:
$1,300.00

Component Description:
BRE 002205 v221220jgv1
Amount:
$470.61

Component Description:
BRE 001898 v220819pmv1
Amount:
$30,265.00

Component Description:
BRE 002074 v221121pmv1
Amount:
$4,253.96
WTTW T L Removal to 100 in smoke shaft

Component Description:
BRE 000958 v220218pmv1
Amount:
$20,160.00
WTTW Transmission Line Removal to Smoke Shaft

Component Description:
BRE 001161 v220218pmv1
Amount:
$33,000.00
WTTW Antenna Removal RF Safety Coordination Information not provided.
WTTW Antenna Removal

Component Description:
BRE 001161 v220218pmv1
Amount:
$33,000.00
SW Pole Decommission Engineering Information not provided.
SW Pole Material Removal and Disposal Information not provided.
Willis Tower Project Management

Component Description:
BRE 000238 v211123pmv2
Amount:
$937.50
WTTW T L Removal RF Safety Coordination Information not provided.
WTTW Antenna Removal Engineering Information not provided.
SW Pole Decommission Prep. Work RF Safety Coord. Information not provided.
Tower Helicopter Lift Information not provided.
SW Pole Decommission Preparation Work Information not provided.
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)

Component Description:
BRE 000238 v211123pmv2
Amount:
$22,441.61
Major tower reinforcement/modifications

Component Description:
BRE 000238 v211123pmv2
Amount:
$10,012.50

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 $205,404.00 $212,054.00 N/A $175,895.40 N/A
Total for all systems $6,095,411.23 $4,385,054.42 N/A $3,157,647.80 N/A
Outside Professional Services $205,404.00 $212,054.00 $175,895.40
Other Engineering Services $0.00 $0.00 N/A $0.00 N/A
Other Legal Services $14,054.00 $14,054.00 Other Legal Services related to the station's transition to its post-Repack channel $14,054.00 N/A
Comprehensive coverage verification via field study, if needed $84,200.00 $62,750.00 See attached / uploaded PDF file titled "MSW 7427 v220502jgv2.pdf" $62,750.00 N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $2,250.00 N/A $274.50 N/A
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application $2,105.00 $2,000.00 N/A $576.00 N/A
Prepare and or review reimbursement form $2,630.00 $20,750.00 The Estimated Cost includes Form 399 submissions including ongoing Actual Cost invoice prep and submission, and amendments as needed. $20,750.00 N/A
Project management of the transition $79,000.00 $70,000.00 N/A $37,240.90 N/A
RF Exposure Measurements $21,050.00 $40,250.00 Cost more then two years ago $40,250.00 N/A

Components

Actual Information Description File Name
Other Engineering Services

Component Description:
Per program guidelines, Maximization Studies are nonreimbursable.
Amount:
N/A
Other Legal Services

Component Description:
GMP 36423 v220318jgv1
Amount:
$185.50

Component Description:
GMP 34510 v211209pmv1
Amount:
$622.00

Component Description:
GMP 36212 v220318jgv1
Amount:
$210.00

Component Description:
GMP 30752 v220318jgv1
Amount:
$175.00

Component Description:
GMP 35466 v220318jgv1
Amount:
$420.00

Component Description:
GMP 29221 v220318jgv1
Amount:
$202.00

Component Description:
GMP 27299 v220318jgv1
Amount:
$50.50

Component Description:
GMP 35688 v220318jgv1
Amount:
$3,750.00

Component Description:
GMP 34669 v220318jgv1
Amount:
$151.50

Component Description:
GMP 29717 v220318jgv1
Amount:
$50.50

Component Description:
GMP 34863 v211209pmv1
Amount:
$303.00

Component Description:
GMP 35079 v220318jgv1
Amount:
$252.50

Component Description:
GMP 32875 v220318jgv1
Amount:
$311.00

Component Description:
GMP 34333 v211209pmv1
Amount:
$3,461.50

Component Description:
GMP 31156 v220422pmv2
Amount:
$1,088.00

Component Description:
GMP 28607 v220318jgv1
Amount:
$151.50

Component Description:
GMP 33233 v211209pmv1
Amount:
$39.00

Component Description:
GMP 35260 v220318jgv1
Amount:
$342.00

Component Description:
GMP 28081 v220318jgv1
Amount:
$50.50

Component Description:
GMP 30221 v220318jgv1
Amount:
$120.50

Component Description:
GMP 33575 v211209pmv1
Amount:
$2,117.50
Comprehensive coverage verification via field study, if needed

Component Description:
MSW 7427 v220502jgv2
Amount:
$62,750.00
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application

Component Description:
regarding repack transition report and form 2100 schedule 387 availability
Amount:
$56.00

Component Description:
repack process and timing
Amount:
$168.00

Component Description:
ungranted repack applications
Amount:
$50.50
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application

Component Description:
preparation of construction permit application and form 399 application
Amount:
$498.00

Component Description:
review construction permit application
Amount:
$78.00
Prepare and or review reimbursement form

Component Description:
KGA 1025-06 v220322jgv1
Amount:
$3,092.00

Component Description:
KGA 1025-01 v220114jgv1
Amount:
$216.00

Component Description:
interference reports and qtrly repack transition report
Amount:
$202.00

Component Description:
KGA 1025-09 v221220jgv1
Amount:
$675.00

Component Description:
KGA 1025-11 v220811pmv1
Amount:
$326.00

Component Description:
GMP 25666 v211207pmv2
Amount:
$156.00

Component Description:
KGA 1025-05 v220215pmv1
Amount:
$1,759.00

Component Description:
KGA 1025-02 v220114jgv1
Amount:
$2,592.00

Component Description:
KGA 1025-17 v230117jgv1
Amount:
$324.00

Component Description:
Email regarding form 1876
Amount:
$101.00

Component Description:
Review form 399 estimates
Amount:
$336.00

Component Description:
KGA 1025-12 v220902jgv1
Amount:
$933.00

Component Description:
GMP 25906 v211207pmv2
Amount:
$78.00

Component Description:
KGA 1025-15 v221220jgv1
Amount:
$150.00

Component Description:
KGA 1025-03 v220114jgv1
Amount:
$2,597.00

Component Description:
KGA 1025-07 v220406jgv2
Amount:
$891.00

Component Description:
KGA 1025-16 v230117jgv1
Amount:
$189.00

Component Description:
KGA 1025-04 v220114jgv1
Amount:
$5,520.00

Component Description:
KGA 1025-13 v221214jgv1
Amount:
$150.00

Component Description:
KGA 1025-10 v220713pmv1
Amount:
$351.00

Component Description:
Prepare & review reimbursement form
Amount:
$112.00
Project management of the transition

Component Description:
GMP 25666 v211207pmv2
Amount:
$128.50

Component Description:
Post Auction Permit
Amount:
$39.00

Component Description:
Analysis and review of FCC online databases, etc.
Amount:
$39.00

Component Description:
Various FCC repack related topics
Amount:
$6,810.26

Component Description:
MVPD notification services to cable and satellite providers of WTTW channel change
Amount:
$3,252.00

Component Description:
general repack issues
Amount:
$1,606.00

Component Description:
Preparation of 2100 CP application and maximization application
Amount:
$1,657.50

Component Description:
GMP 33035 v211209pmv1
Amount:
$101.00

Component Description:
WTTW repack status update
Amount:
$303.00

Component Description:
repack progress report/Transition permit
Amount:
$74.00

Component Description:
DTV notification service to medical facilities of channel change
Amount:
$9,502.00

Component Description:
Construction permit expiration
Amount:
$39.00

Component Description:
total of 9 invoices from Jeremy Ruck & Associates for project management
Amount:
$26,243.14

Component Description:
Email regarding auction closing and channel reassignment
Amount:
$50.50

Component Description:
KGA 1025-08 v220419jgv1
Amount:
$150.00
RF Exposure Measurements

Component Description:
MSW 7212 v211108jgv2
Amount:
$37,750.00

Component Description:
invoice from Malouf Engineering for RF testing
Amount:
$2,500.00

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 $262,609.16 $260,521.16 N/A $239,751.16 N/A
Total for all systems $6,095,411.23 $4,385,054.42 N/A $3,157,647.80 N/A
Other Expenses $262,609.16 $260,521.16 $239,751.16
Internal Labor $241,697.16 $241,697.16 See attached / uploaded PDF files titled "WTTW Inc 030156 v220218jgv4.pdf", "WTTW Inc INV1416 v230405jgv5" and "Internal Labor estimate v230310jga.pdf" $226,997.16 This text is here only because the 399 is stating "The Sub-total is greater than Estimated Cost. Please provide an explanation for the difference in costs." which is incorrect. The 399 must not be summing the invoice totals correctly.
MVPD Notification of Channel Change $3,252.00 $3,252.00 N/A $3,252.00 N/A
Develop and air announcement of upcoming channel change $5,000.00 $5,000.00 N/A N/A N/A
Equipment Storage $0.00 $0.00 N/A N/A N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $0.00 $0.00 N/A N/A N/A
FCC Filing Fees - Form 2100 minor change CP application $1,110.00 $1,070.00 N/A $0.00 N/A
DTV Medical Facility Notification $11,550.00 $9,502.00 N/A $9,502.00 N/A

Components

Actual Information Description File Name
Internal Labor

Component Description:
WTTW Inc 030156 v220218jgv4
Amount:
$164,818.32

Component Description:
WTTW Inc INV1416 v230421jgv7
Amount:
$62,178.84
MVPD Notification of Channel Change

Component Description:
DTVNot INV-002200 V211210pmv2
Amount:
$3,252.00
Develop and air announcement of upcoming channel change Information not provided.
Equipment Storage Information not provided.
Disposal Costs (for equipment and other waste, net of any salvage value) Information not provided.
FCC Filing Fees - Form 2100 minor change CP application Information not provided.
DTV Medical Facility Notification

Component Description:
DTVNot INV-002210 V211210pmv2
Amount:
$9,502.00

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $6,095,411.23 $4,385,054.42 $3,157,647.80

Reimbursement Status

Back to Top
Question Response
The facility has ceased operating on its pre-auction channel. Yes
Construction of final facilities or all necessary modifications are complete. Yes
All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. Yes

Certification

Back to Top
Section Question Response
Submission of Estimated Expenses Statements

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

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

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

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

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

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

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

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

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

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

Jeffrey C Gehman

Engineering Associate


06/14/2023

Certification

Back to Top
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).

  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.

  2. The above-named entity certifies that the statements in this form and attached documentation are true, complete, and correct.

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

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

  5. 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 (full power and Class A stations) and/or otherwise modify a television station’s facility as a result of the spectrum repack (LPTV/TV Translator stations); or to minimize service disruption resulting from a repacked television station (FM stations); or to continue to carry the signal of a broadcaster that changes channels (MVPD) .

  6. 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.

  7. The above-named entity certifies that the cost information/documents submitted reflect costs actually incurred.

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

  9. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a prerequisite 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.

Jeffrey C Gehman

Engineering Associate


06/14/2023

Certification

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

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

  1. The Authorized Person signing below certifies and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.

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

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

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

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

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

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

Jeffrey C Gehman

Engineering Associate


06/14/2023

Attachments

Back to Top