TV Broadcaster Relocation Fund Reimbursement Application

Applicant Information

Applicant Name, Type, and Contact Information

Applicant	Address	Phone	Email	Applicant Type
CBS BROADCASTING INC. Doing Business As: CBS BROADCASTING INC.	Daniel G. Ryson 2020 M. St., NW - Licensing DEPT WASHINGTON, DC 20036 United States	+1 (202) 457-4505	dryson@cbs.com	Corporation

Applicant

Address

Phone

Applicant Type

CBS BROADCASTING INC.

Doing Business As: CBS BROADCASTING INC.

Daniel G. Ryson

2020 M. St., NW - Licensing DEPT

WASHINGTON, DC 20036

United States

+1 (202) 457-4505

dryson@cbs.com

Corporation

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant	Address	Phone	Email
[Confidential]

Preparer Contact Information

Preparer Contact Name and Information

Applicant	Address	Phone	Email
Daniel G Ryson Director of Spectrum Management CBS	Daniel G. Ryson 2020 M. St., NW - Licensing DEPT Washington, DC 20036 United States	+1 (202) 457-4074	dryson@cbs.com

Applicant

Address

Phone

Daniel G Ryson

Director of Spectrum Management

CBS

Daniel G. Ryson

2020 M. St., NW - Licensing DEPT

Washington, DC 20036

United States

+1 (202) 457-4074

dryson@cbs.com

Broadcaster Information and Transition Plan

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	New side-mount antenna for interim use will be installed on Tower ASR 1023152 while new bottom mount stacked UHF 30 antenna is mounted on Tower ASR 1035474.

Question	Response
Sharee Station Facility ID	8616
Call Sign	WPVI-TV
Type	Commercial
Licensee Name	ABC, INC.
Status	LICENSED
DTS	No
Community of License	PHILADELPHIA, PA
Pre-auction RF Channel	6
Post-auction RF Channel	6
Neilsen DMA	Philadelphia
Network Affiliation

Question	Response
Sharee Station Facility ID	12499
Call Sign	WPSG
Type	Commercial
Licensee Name	PHILADELPHIA TELEVISION STATION WPSG, INC.
Status	LICENSED
DTS	No
Community of License	PHILADELPHIA, PA
Pre-auction RF Channel	33
Post-auction RF Channel	33
Neilsen DMA	Philadelphia
Network Affiliation

Transmitters

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

Primary Transmitter

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 CD200P2
	Year	1999
	Type	Inductive Output Tube
	IOT Power Type	Two
	Power Capacity	50 kW

Primary Transmitter

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	ULXTED-144
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	94.4 kW
	Justification for New Transmitter	See Attachment 36A Primary Transmitter Overview and Cost Considerations Statement. Comparable transmitter is a ULXTED-100.

Primary Transmitter

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	4 inches
	Length	100.0 feet
	Other Electrical Service	Yes
	Description	100 feet of 2-inch conduit and 100 feet of 3-inch conduit.
HVAC Service	Does the replacement transmitter require HVAC Service?	Yes
	Type	Cooling Only
	Size	25 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

Other Transmitter Cost Not Listed

Name	Description
Surge Suppressor	Parallel surge suppressor required for proper operation of transmitter. See Attachment 2A, Item D2.

Interim Transmitter

New Transmitter Costs

Section	Question	Response
New Transmitter	Use	Interim
	Description of Use	N/A
	Change Type	Purchase
	Manufacturer
	Model	ULXTE-40
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	25.3 kW
	Justification for New Transmitter	Transmitter required at interim site while main site antenna and transmission line are being replaced.

Interim Transmitter

Other Transmitter Costs

Section	Question	Response
Electrical Service	Service Entrance (3 phases 800A 208V)	No
	Switchgear (industrial 800 amp)	No
	Transformer (480V)	Yes
	Power	150 kVA
	Rigid Conduit and Wiring	Yes
	Size	4 inches
	Length	50.0 feet
	Other Electrical Service	Yes
	Description	100 feet each of 2-inch and 3-inch conduit.
HVAC Service	Does the replacement transmitter require HVAC Service?	Yes
	Type	Cooling Only
	Size	5 tons
	Other Size	N/A
Transmitter Building Addition/Modification or Leasehold Improvement	Does the Transmitter Building require an addition, modification, other leashold improvement?	Yes
	Size	0.0 square feet
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
Inside RF System	Is an additional interior RF system required to support this interim transmitter?	Yes

Interim Transmitter

Other Transmitter Cost Not Listed

Name	Description
Surge Suppressor	Parallel surge suppressor. Required for proper operation of interim transmitter. See Attachment 4, Item D1.

Antennas

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

Primary Antenna

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?	No
	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
	Antenna position in stack	Bottom
	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:	790.0 kW
	Manufacturer
	Model	TFU-30GBH-R
	Year	1999

Primary Antenna

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?	Yes
	Ownership	Owned
	Owner	N/A
	Is antenna shared?	No
	Is antenna directional?	No
	Will antenna be located on or in close proximity to an antenna farm?	Yes
New Antenna Manufacturer and Types	Class	Full Power
	Mounting	Top Mount
	Antenna position in stack	Bottom
	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:	960.0 kW
	Manufacturer
	Model	TFU-28JBH/VP-R O8
	Year	2019
	Justification for New Antenna	Existing antenna cannot be retuned. Quote revised to improve pattern after accommodating top-mount WPSG(TV) Philadelphia. See Attachment 25.

Primary Antenna

Other Antenna Costs

Section	Question	Response
Combiner for Shared Antenna	Do you need a Combiner for a Shared Antenna?
	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 inches
Side Mount Brackets	Do you require the separate purchase of side mount brackets for a high power antenna?
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

Other Antenna Cost Not Listed

Information not provided.

Interim Antenna

New Antenna Costs

Section	Question	Response
New Antenna Description	Use	Interim
	Description of Use	N/A
	Change Type	Purchase New
	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	Side Mount
	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:	420.0 kW
	Manufacturer
	Model	TFU-24WB/VP C160
	Year	2019
	Justification for New Antenna	Main site unavailable during construction of post-transition facility.

Interim Antenna

Other Antenna Costs

Section	Question	Response
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 an 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

Interim Antenna

Other Antenna Cost Not Listed

Information not provided.

Transmission Line

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

Primary Transmission Line

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	8 3/16 inches
	Other Diameter	N/A
	Segment Length	20 inches
	Other Segment Length	N/A
	Number of parallel runs	1
	Length	1550 feet per run

Primary Transmission Line

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	8 3/16 inches
	Other Diameter	N/A
	Segment Length	19 1/2 inches
	Other Segment Length	N/A
	Number of parallel runs	1
	Length	1350 feet per run
	Justification for New Transmission Line	Existing segments are an incorrect match for new channel. (Line Length reduced from 1,550 to 1,350 feet 19 Nov 2019.) See Attachment 5A.

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Information not provided.

Interim Transmission Line

New Transmission Line

Section	Question	Response
New Transmission Line Costs	Use	Interim
	Description of Use	N/A
	Change Type	Purchase New
	Type	Rigid
	Diameter	6 1/8 inches
	Segment Length	Broadband
	Other Segment Length
	Number of parallel runs	1
	Length	800 feet per run
	Justification for New Transmission Line	Interim site requires transmitter to be connected to the antenna.

Interim Transmission Line

Other Transmission Line Expenses Not Listed

Information not provided.

Tower Equipment And Rigging Costs

Section	Question	Response
Tower Equipment or Rigging Costs Changes	Do you have tower equipment or rigging costs changes?	Yes

Auxiliary Tower

Add Tower

Section	Question	Response
Existing Tower Description	Type of change	Modify Existing
	Tower Use	Auxiliary (Backup)
	Description of Use	Interim
	Ownership	Leased
	Is this tower consider Complex?	No
	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?	No
	Is tower compliant with Rev G?	Unknown
Existing Tower Structure Registration	Do you have a tower registration number?	Yes
Existing Tower Structure Registration	ASR Number	1023152
Coordinates (NAD83)	Latitude (NAD83)	40° 02' 39.0" N-
	Longitude (NAD83)	075° 14' 25.0" W-
	Overall Structure Height	1116.13 feet
	Support Structure Height	1112.85 feet
	Ground Elevation Above Mean Sea Level (AMSL)	252.29 feet
	Structure Type	TOWER - Free Standing or Guyed Structure
	Tower Owner	ABC INC DBA = WPVI-TV
	Date Constructed	01/01/1957

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
8616	WPVI-TV	DTV
12499	WPSG	DTV

Auxiliary Tower

Tower Modification Costs

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

Auxiliary Tower

Tower Rigging Costs

Section	Question	Response
Tower Rigging Costs	Complex Tower	N/A
Helicopter Services Required	Are helicopter services required?	No

Auxiliary Tower

Other Tower Expenses Not Listed

Name	Description
Structural Engineering Interim Tower	Structural studies of various antenna and transmission line configuration options on interim tower. Please see Attachments 94 and 97 for quotations.

Primary Tower

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?
	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?	No
	Is tower compliant with Rev G?	Yes
Existing Tower Structure Registration	Do you have a tower registration number?	Yes
Existing Tower Structure Registration	ASR Number	1035474
Coordinates (NAD83)	Latitude (NAD83)	40° 02' 33.0" N-
	Longitude (NAD83)	075° 14' 32.0" W-
	Overall Structure Height	1276.23 feet
	Support Structure Height	1272.95 feet
	Ground Elevation Above Mean Sea Level (AMSL)	242.78 feet
	Structure Type	TOWER - Free Standing or Guyed Structure
	Tower Owner	ABC, INC. DBA = WPVI-TV
	Date Constructed	10/23/1998

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
12499	WPSG	DTV
8616	WPVI-TV	DTV

Primary Tower

Tower Modification Costs

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

Primary Tower

Tower Rigging Costs

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

Primary Tower

Other Tower Expenses Not Listed

Name	Description
Structural Analysis	Structural Analysis Primary Tower.
Gin Pole Engineering	Additional Engineering to Evaluate prospective Gin Pole lift.

Outside Professional Services Costs

Section	Question	Response
Outside Project Management Services	Do you require outside project management services?	Yes
	Number of Hours	250
	Explanation	Company lacks internal resources.
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	No
	For Main Facility	Yes
	Prepare engineering section of Form FCC License to Cover Application	Yes
	For Auxiliary Facility	No
	For Main Facility	Yes
	Prepare request for Special Temporary Authority	Yes
	Quantity	1
	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	No
	For Auxiliary Facility	N/A
	For Main Facility	N/A
	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	Yes
	Prepare or Review FCC Form 399 for Reimbursement	No
	Address transition timing and coordination issues w/ other stations and wireless providers	Yes
RF Field Engineering Services	Comprehensive coverage verification via field study	No
	RF exposure measurements	No
	Additional Field Engineering Service	No
	Number of Days	N/A
	Justification	N/A

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Name	Description
Transmitter Engineering	Engineering Design Services Transmitter Replacement Project

Other Expenses

Section	Question	Response
AM Pattern Disturbance	Is an Impact Study needed?	No
AM Pattern Disturbance	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	No
	BLM or NFS Coordination	No
	FCC Construction Permit Minor Change	No
	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?	No
	Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change?	No
	Does this relocation require MVPD Notification of a Channel Change?	Yes

Other Expenses

Other Expenses Not Listed

Name	Description
FCC Filing Fee - STL	FCC Filing Fee - STL
Interim Bldg. Asbestos Removal	Interim Bldg. asbestos removal
Main TX Building Const Admin	Main TX Building Construction Administration
Interim Bldg. Contingency	Interim Bldg. misc costs from GC, electrical, mechanical, and fire suppression subcontractors.
Interim Bldg. Electrical Contractor	Interim Bldg. Electrical Contractor
Interim Bldg. Fire Detection	Interim Building Fire Detection and Suppression System.
Interim Bldg. GC and Mech. Contractor	Interim Bldg. GC and Mech. Contractor
Interim Site Generator	Interim Site Generator
STL to Interim Site	STL Hardware to Interim Site
Temp Roadway 1	Temporary Roadway Required for Ice Bridge Construction at Interim Tower. Please see quote in Attachment 99. Cost is split 50/50 with WPSG.
Temp Roadway 2	Temporary Roadway 2 - Required for delivery of long antennas onto property to avoid sharp turn onto existing access roadway. Cost split 50/50 with WPSG. Please see Attachment 104.
Drain Refill Glycol	Drain Refill Glycol
Main Building MEP Design	Main Building MEP Design

Cost Information

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	$5,746,082.46	$3,135,133.63	N/A	$2,931,996.17	N/A
Total for all systems	$9,620,834.38	$6,523,493.07	N/A	$5,820,330.70	N/A
Interim Transmitter ULXTE-40	$1,179,260.82	$977,978.53		$878,841.07
Surge Suppressor	$1,510.82	$1,510.82	Parallel surge suppressor. Required for proper operation of interim transmitter. See Attachment 4, Item D1.	$1,510.82	If this is left blank, form shows an error stating that the Sub-Total is greater than Estimated Cost. However, the $1,510.82 Sub-Total is the same as the Estimated Cost.
UHF inside RF system including switching	$147,500.00	$140,000.00	N/A	$78,062.54	N/A
Other -- Building Addition Size: 0.0	$25,000.00	$25,000.00	Leasehold improvements to building required to accommodate new transmitter equipment.	N/A	N/A
5 Ton system	$20,250.00	$10,153.00	Please see proposal in Attachment 101. Total cost split 50/50 with WPSG.	$10,153.00	N/A
Other Electrical Service: 100 feet each of 2-inch and 3-inch conduit.	$7,400.00	$7,400.00	100 feet each of two-inch and three-inch conduit. Widelity Cost Catalog pricing used.	N/A	N/A
4" Rigid Conduit and Wiring (Cost per foot)	$5,050.00	$4,800.00	N/A	N/A	N/A
Transformer 3 phase/480v - 150 KVA	$25,550.00	$5,870.00	Required for proper operation of the interim transmitter. See Attachment 4, Item D1.	$5,870.00	N/A
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW	$947,000.00	$783,244.71	See Attachment 4, Items A, B, and E. Includes Change Orders Q-73688 (Attachment 39), Q‐79360 (Attachment 41), Q‐82319 (Attachment 42) and Q‐83384 (Attachment 43). RF accessories, transformer, surge suppressor, and shipping listed separately.	$783,244.71	Subtotal equals estimated cost.
Primary Transmitter ULXTED-144	$4,566,821.64	$2,157,155.10		$2,053,155.10
Surge Suppressor	$3,021.64	$3,021.64	Parallel surge suppressor is required for proper operation of transmitter. See Attachment 2B, Item D2.	$3,021.64	N/A
25 Ton system	$91,500.00	$87,000.00	N/A	N/A	N/A
Other Electrical Service: 100 feet of 2-inch conduit and 100 feet of 3-inch conduit.	$7,400.00	$7,400.00	100 feet each of two-inch and three-inch conduit. Widelity Cost Catalog pricing used.	N/A	N/A
4" Rigid Conduit and Wiring (Cost per foot)	$10,100.00	$9,600.00	N/A	N/A	N/A
UHF - Liquid Cooled Solid State Transmitter 86.8 . 106 kW	$2,630,000.00	$1,392,335.91	Cost based on ULXTED-100 Estimate (Attachment 2B) line Items A, B, C, and E plus three change orders minus already-reimbursed $642,803.95 from GatesAir Invoice GO10004708-DP in another now-locked cost category. See also Attachment 82.	$1,392,335.91	Sub-total equals estimate cost.
Transformer 3 phase/480v - 300 KVA	$36,800.00	$14,993.60	Required for proper operation of repack transmitter. See Attachment 2A, Item D1.	$14,993.60	N/A
UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW	$1,788,000.00	$642,803.95	*System Notice: Estimate adjusted and locked because line has been superseded.*This cost is for an IOT transmitter capable of meeting our HPol-only CCRPN ERP.	$642,803.95	N/A

Components

Actual Information Description	File Name
Surge Suppressor	Component Description: Please see Attachment 38. Amount: $503.61 Component Description: Please see Attachment 40. Amount: $1,007.21
UHF inside RF system including switching	Component Description: Please see Attachment 38. Amount: $26,020.85 Component Description: Please see Attachment 40. Amount: $52,041.69
Other -- Building Addition Size: 0.0	Information not provided.
5 Ton system	Component Description: HVAC down payment. Please see proposal in attachment 101. Cost split 50/50 with WPSG. Amount: $1,990.80 Component Description: HVAC unit final payment. Please see proposal in attachment 101. Cost split 50/50 with WPSG. Amount: $8,162.20
Other Electrical Service: 100 feet each of 2-inch and 3-inch conduit.	Information not provided.
4" Rigid Conduit and Wiring (Cost per foot)	Information not provided.
Transformer 3 phase/480v - 150 KVA	Component Description: Please see Attachment 38 Amount: $1,956.67 Component Description: Please see Attachment 40. Amount: $3,913.33
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW	Component Description: Invoice is for 1/3 down payment for interim transmitter. Amount: $291,302.29 Component Description: Please see Attachment 38. Amount: $260,254.50 Component Description: Please see Attachment 40. Amount: $156,957.41 Component Description: Installation plus change orders. Please see Attachment 44 for details. Amount: $74,730.51
Surge Suppressor	Component Description: This invoice is the primary transmitter progress payment. The amount shown here is based on the ratio of unreimbursed costs times non-upgraded invoice amount. See Attachment 36E. Amount: $1,601.03 Component Description: Please see Statement in Attachment 37. Amount: $1,420.61
25 Ton system	Information not provided.
Other Electrical Service: 100 feet of 2-inch conduit and 100 feet of 3-inch conduit.	Information not provided.
4" Rigid Conduit and Wiring (Cost per foot)	Information not provided.
UHF - Liquid Cooled Solid State Transmitter 86.8 . 106 kW	Component Description: Primary Transmitter Installation and change orders. Please see Attachment 82. Amount: $114,396.28 Component Description: "Comparable" ULXTED-100 transmitter progress payment based on ratio of unreimbursed cost times non-upgraded invoice amount. See Attachment 36E. Amount: $677,120.06 Component Description: Please see Statement in Attachment 37 Amount: $600,819.57
Transformer 3 phase/480v - 300 KVA	Component Description: Please see Statement in Attachment 37. Amount: $7,049.20 Component Description: Invoice is for primary transmitter progress payment. The amount shown here is based on the ratio of unreimbursed costs times non-upgraded invoice amount. See Attachment 36E. Amount: $7,944.40
UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW	Component Description: Invoice is for 1/3 down payment for main transmitter. Amount: $642,803.95 Component Description: CBS requests to have this cost rejected since it has been moved to the revised transmitter category. Amount: N/A

Cost Information

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	$676,720.00	$534,545.10	N/A	$504,345.10	N/A
Total for all systems	$9,620,834.38	$6,523,493.07	N/A	$5,820,330.70	N/A
Interim Antenna TFU-24WB/VP C160	$365,240.00	$113,980.00		$83,780.00
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost)	$5,260.00	$5,000.00	N/A	N/A	N/A
Side mount brackets for high power antennas (if not included in antenna base cost)	$23,150.00	$22,000.00	N/A	N/A	N/A
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized	$227,000.00	$0.00	N/A	N/A	N/A
Sweep test of existing antenna	$6,730.00	$6,400.00	N/A	$3,200.00	N/A
UHF - Lower Power Side Mount, One Station antenna . medium power (50-200 kW), elliptically or circularly polarized	$103,100.00	$80,580.00	*System Notice: Estimate adjusted and locked because line has been superseded.*Please see Attachment 6A, Line 1 and Line 4. Excludes vertical polarization (Line 2) and the custom bracket (Line 3) that was subsequently canceled. Cost split equally with WPSG. Please see Attachment 71.	$80,580.00	N/A
Primary Antenna TFU-28JBH/VP-R O8	$311,480.00	$420,565.10		$420,565.10
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed)	$15,250.00	$13,583.00	See Attachment 5A, Line 2.	$13,583.00	N/A
Sweep test of existing antenna	$6,730.00	$6,400.00	Please see Attachment 5A, Line 22.	$6,400.00	N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized	$289,500.00	$400,582.10	Additional structural capability is needed to support stacked antenna above. See Attachment 5A, Line 1 (minus $37,200 for upgraded V-Pol cost) and Attachments 25, 165 ($6,107.50), and 169 ($1,204.60).	$400,582.10	N/A

Components

Actual Information Description	File Name
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.
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized	Information not provided.
Sweep test of existing antenna	Component Description: Interim antenna sweep test. Cost shared equally with KYW-TV. Please see Attachment 71. Amount: $3,200.00
UHF - Lower Power Side Mount, One Station antenna . medium power (50-200 kW), elliptically or circularly polarized	Component Description: Please see Attachment 6A, Line 1 and Line 4. Excludes vertical polarization (Line 2) and the custom bracket (Line 3) that was subsequently canceled. Cost split equally with WPSG. Please see Attachment 71. Amount: $80,580.00
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed)	Component Description: Elbow complex 45% down payment. See Attachment 5A for quotation and Attachment 25 for further info. Amount: $6,112.35 Component Description: For KYW-TV Primary Elbow Complex. Excludes 90% deposit. Please see Statement in Attachment 151 for quote and details. Amount: $1,358.30 Component Description: Elbow complex 45% progress payment. See Attachment 5A for quotation and Attachment 25 for further info. Amount: $6,112.35
Sweep test of existing antenna	Component Description: Sweep testing 45% down payment. See Attachment 5A for quotation and Attachment 25 for further info. Amount: $2,880.00 Component Description: For KYW-TV Primary Sweep Test. Excludes 90% deposit. Please see Statement in Attachment 162 for quote and details. Amount: $640.00 Component Description: Sweep testing 45% progress payment. See Attachment 5A for quotation and Attachment 25 for further info. Amount: $2,880.00
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized	Component Description: Invoice is for nuts required for the wedding cake adapter plus freight. This cost is for the hardware alone. Please see Attachment 169A for details. Amount: $1,204.60 Component Description: For KYW-TV Primary Antenna. Excludes V-Pol and 90% deposit. Please see Statement in Attachment 150 for quote and details. Amount: $39,327.00 Component Description: Antenna minus V-Pol cost 45% down payment. See Attachment 5A for quotation and Attachment 25 for further info. Amount: $176,971.50 Component Description: Antenna minus V-Pol cost 45% progress payment. See Attachment 5A for quotation and Attachment 25 for further info. Amount: $176,971.50 Component Description: Invoice is for Cut line section and primary antenna hardware (nuts, bolts, etc.) and revised drawings. This cost is for nuts, bolts, and drawings. Amount: $6,107.50

Cost Information

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	$654,050.00	$417,300.05	N/A	$417,300.05	N/A
Total for all systems	$9,620,834.38	$6,523,493.07	N/A	$5,820,330.70	N/A
Interim Transmission Line	$185,600.00	$92,556.80		$92,556.80
Rigid Transmission Line - copper, 6 1/8" broadband	$185,600.00	$92,556.80	See Attachment 6A, Line 5 plus change order 7-25-2019 (Attachment 73). Costs shared equally with KYW-TV. Please see Attachment 71.	$92,556.80	N/A
Primary Transmission Line	$468,450.00	$324,743.25		$324,743.25
Rigid Transmission Line - copper, 8 3/16"	$468,450.00	$324,743.25	1,350 feet of 8 3/16-inch 75 Ohm line. Please see Attachment 5A line 3 and Attachment 165 line 1 for quote.	$324,743.25	N/A

Components

Actual Information Description	File Name
Rigid Transmission Line - copper, 6 1/8" broadband	Component Description: See Attachment 6A, Line 5. Cost shared equally with KYW-TV. Please see Attachment 71. Amount: $83,434.80 Component Description: Cut Line Sections. Please see Attachment 6A Line 5. Cost split equally with KYW-TV. Amount: $7,365.00 Component Description: Cut Line Sections. Please see Attachment 6A Line 5 and Attachment 73. Cost split equally with KYW-TV. Amount: $1,757.00
Rigid Transmission Line - copper, 8 3/16"	Component Description: Invoice is for Cut line sections and primary antenna hardware (nuts, bolts, etc.), and revised drawings. This cost is for primary cut line sections. Amount: $1,725.00 Component Description: For Most of KYW-TV transmission line. Excludes 90% deposit. Please see Statement in Attachment 152 for quote and details. Amount: $30,675.03 Component Description: Sweep testing 45% progress payment. See Attachment 5A for quotation and Attachment 25 for further info. Amount: $145,358.21 Component Description: Transmission line 45% down payment. See Attachment 5A for quotation and Attachment 25 for further info. Amount: $145,358.21 Component Description: For some KYW-TV cut transmission line sections. Excludes 90% deposit. Please see Statement in Attachment 159 for quote and details. Amount: $232.40 Component Description: For some KYW-TV cut transmission line sections. Excludes 90% deposit. Please see Statement in Attachment 154 for quote and details. Amount: $464.80 Component Description: For some KYW-TV cut transmission line sections. Excludes 90% deposit. Please see Statement in Attachment 153 for quote and details. Amount: $232.40 Component Description: For some KYW-TV cut transmission line sections. Excludes 90% deposit. Please see Statement in Attachment 158 for quote and details. Amount: $464.80 Component Description: For some KYW-TV cut transmission line sections, excluding 90% deposit. Please see Statement in Attachment 160A for quote and details. Amount: $232.40

Actual Information Description

File Name

Rigid Transmission Line - copper, 6 1/8" broadband

Component Description:: See Attachment 6A, Line 5. Cost shared equally with KYW-TV. Please see Attachment 71.
Amount:: $83,434.80

Component Description:: Cut Line Sections. Please see Attachment 6A Line 5. Cost split equally with KYW-TV.
Amount:: $7,365.00

Component Description:: Cut Line Sections. Please see Attachment 6A Line 5 and Attachment 73. Cost split equally with KYW-TV.
Amount:: $1,757.00

Rigid Transmission Line - copper, 8 3/16"

Component Description:: Invoice is for Cut line sections and primary antenna hardware (nuts, bolts, etc.), and revised drawings. This cost is for primary cut line sections.
Amount:: $1,725.00

Component Description:: For Most of KYW-TV transmission line. Excludes 90% deposit. Please see Statement in Attachment 152 for quote and details.
Amount:: $30,675.03

Component Description:: Sweep testing 45% progress payment. See Attachment 5A for quotation and Attachment 25 for further info.
Amount:: $145,358.21

Component Description:: Transmission line 45% down payment. See Attachment 5A for quotation and Attachment 25 for further info.
Amount:: $145,358.21

Component Description:: For some KYW-TV cut transmission line sections. Excludes 90% deposit. Please see Statement in Attachment 159 for quote and details.
Amount:: $232.40

Component Description:: For some KYW-TV cut transmission line sections. Excludes 90% deposit. Please see Statement in Attachment 154 for quote and details.
Amount:: $464.80

Component Description:: For some KYW-TV cut transmission line sections. Excludes 90% deposit. Please see Statement in Attachment 153 for quote and details.
Amount:: $232.40

Component Description:: For some KYW-TV cut transmission line sections. Excludes 90% deposit. Please see Statement in Attachment 158 for quote and details.
Amount:: $464.80

Component Description:: For some KYW-TV cut transmission line sections, excluding 90% deposit. Please see Statement in Attachment 160A for quote and details.
Amount:: $232.40

Cost Information

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	$1,147,725.00	$1,047,674.87	N/A	$669,278.37	N/A
Total for all systems	$9,620,834.38	$6,523,493.07	N/A	$5,820,330.70	N/A
Auxiliary Tower TOWER	$686,800.00	$420,962.37		$199,515.87
Tall Tower (greater than 500')	$210,500.00	$179,462.37	50% of Antenna and Line Rigging quote (Attachment 28) plus 50% of Tower Ice Bridge quote (Attachment 31) Half of cost is shared with WPSG(TV).	$154,462.37	N/A
Major tower reinforcement/modifications	$421,000.00	$200,000.00	50% of Widelity Cost Catalog pricing. Half of cost is shared with WPSG(TV).	$28,228.50	N/A
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study	$26,300.00	$12,500.00	50% of Widelity Cost Catalog pricing. Half of cost is shared with WPSG(TV).	$3,950.00	N/A
Structural Engineering Interim Tower	$29,000.00	$29,000.00	Structural studies of various antenna and transmission line configuration options on interim tower. Please see Attachments 94 and 97 for quotations. Cost split 50/50 with WPSG.	$12,875.00	N/A
Primary Tower TOWER	$460,925.00	$626,712.50		$469,762.50
Structural Analysis	$9,625.00	$9,625.00	Structural analysis of proposed changes to primary tower. Please see Attachments 119 ($8,500), 141 ($1,250), and 143 ($9,500) for quotations. All Costs split 50/50 with WPSG.	$9,625.00	asdf
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)	$421,000.00	$600,587.50	Please see quotes in Attachments 58 ($728,500) and 111 ($302,675) minus a $60,000 credit from Attachment 110 all split 50/50 with WPSG for $485,587.50. Plus $115,000 in Attachment 60 (not split with WPSG) for $600,587.50.	$447,387.50	N/A
Gin Pole Engineering	$4,000.00	$4,000.00	Gin Pole Engineering. Please see Attachment 114 for quote. Cost split 50/50 with WPSG.	$4,000.00	N/A
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study	$26,300.00	$12,500.00	50% of Widelity Cost Catalog pricing. Half of cost is shared with WPSG(TV) Facility ID 12499. This cost increased because actual tower documentation was found to be less accurate than initially thought.	$8,750.00	N/A

Components

Actual Information Description	File Name
Tall Tower (greater than 500')	Component Description: Initial payment to Install ice bridge. Cost is shared 50/50 (Fractional Cents Rounded Down) with WPSG(TV). Amount: $26,842.37 Component Description: Final costs to Install antenna, line, and assist with tuning. Cost is shared 50/50 with WPSG(TV). Amount: $52,275.00 Component Description: Down payment costs to Install antenna, line, and assist with tuning. Cost is shared 50/50 with WPSG(TV). Amount: $52,275.00 Component Description: Progress payment to Install ice bridge. Cost is shared 50/50 with WPSG(TV). Amount: $23,070.00
Major tower reinforcement/modifications	Component Description: Install Interim Ice Bridge Grounding. Please see quote in Attachment 56. Cost shared 50% with WPSG. Amount: $6,928.50 Component Description: Remove 3-Inch line from tower. Cost shared 50% with WPSG. Please see quote in Attachment 54. Amount: $21,300.00
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study	Component Description: Invoice is for a 50% Down payment. Because this expense is shared with WPSG(TV) Facility ID 12499, KYW-TV seeks reimbursement for only half of the Total Invoice Amount. Amount: $3,950.00
Structural Engineering Interim Tower	Component Description: Tower extension structural analysis. Cost split 50/50 with WPSG. Amount: $9,875.00 Component Description: Structural analysis - Batwing. Cost split 50/50 with WPSG. Amount: $3,000.00
Structural Analysis	Component Description: Structural Engineering. Cost split 50/50 with WPSG. Please see Attachment 143 for proposal. Amount: $4,750.00 Component Description: Structural Analysis of final loading configuration on tower. See quote in Attachment 119. Cost split 50/50 with WPSG. Amount: $2,125.00 Component Description: Primary tower structural engineering. Cost split 50/50 with WPSG. Please see Attachment 119 for quotation. Amount: $2,125.00 Component Description: Structural Engineering. Cost split 50/50 with WPSG. Please see Attachment 141 for proposal. Amount: $625.00
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)	Component Description: Deposit for Heavy Duty Helicopter Installation - following failed helicopter lift. Please see Attachment 111 for quote. Cost shared 50/50 with WPSG(TV). Amount: $81,750.00 Component Description: Balance Due for Heavy Duty Helicopter Installation - following failed helicopter lift. Please see Attachment 111 for quote. Cost shared 50/50 with WPSG(TV). Amount: $69,587.50 Component Description: Main Antenna and TX line installation Down Payment. Cost shared 50/50 with WPSG. Please see Attachment 58 for quote. Amount: $137,125.00 Component Description: Initial 50% for additional cost of heavy duty helicopter. This cost is KYW-TVs alone, and not shared. Please see Attachment 60 for quote. Amount: $57,500.00 Component Description: Down payment for antenna and TX line installation. Cost shared 50/50 with WPSG. Please see Attachment 58 for quote. Amount: $36,425.00 Component Description: Final 50% for additional cost of heavy duty helicopter. This cost is KYW-TVs alone, and not shared. Please see Attachment 60 for quote. Amount: $57,500.00 Component Description: Main Antenna and TX line installation Balance Due. Cost shared 50/50 with WPSG. Please see Attachment 58 for quote. Credit given for failed helicopter lift. Amount: $7,500.00
Gin Pole Engineering	Component Description: Gin Pole Engineering. Please see Attachment 114 for quote. Cost shared 50/50 with WPSG. Amount: $4,000.00
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study	Component Description: Invoice is for a 50% final payment. Because this expense is shared with WPSG(TV) Facility ID 12499, KYW-TV seeks reimbursement for only half of the Total Invoice Amount. Amount: $4,375.00 Component Description: Invoice is for a 50% Down payment. Because this expense is shared with WPSG(TV) Facility ID 12499, KYW-TV seeks reimbursement for only half of the Total Invoice Amount. Amount: $4,375.00

Cost Information

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	$111,385.00	$107,900.00	N/A	$53,237.50	N/A
Total for all systems	$9,620,834.38	$6,523,493.07	N/A	$5,820,330.70	N/A
Outside Professional Services	$111,385.00	$107,900.00		$53,237.50
Transmitter Engineering	$50,900.00	$50,900.00	Transmitter Installation Electrical Engineering. Please see Attachment 83 for estimate.	$50,900.00	N/A
Attorney Fees - Negotiation of lease and other matters for shared locations	$4,210.00	$4,000.00	N/A	N/A	N/A
Prepare request for Special Temporary Authorization	$2,050.00	$1,500.00	N/A	N/A	N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application	$1,580.00	$1,500.00	N/A	N/A	N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	$3,155.00	$3,000.00	N/A	$1,400.00	N/A
Perform engineering study for new channel assignment and antenna development	$7,360.00	$7,000.00	N/A	$937.50	N/A
Address transition timing and coordination issues w/ other stations and wireless	$2,630.00	$2,500.00	N/A	N/A	N/A
Project management of the transition	$39,500.00	$37,500.00	Company lacks sufficient internal resources.	N/A	N/A

Components

Actual Information Description	File Name
Transmitter Engineering	Component Description: Interim Transmitter Installation Engineering Design. Progress Payment. Split 50/50 with WPSG. Amount: $5,090.00 Component Description: Interim Transmitter Installation Engineering Design. Progress Payment. Split 50/50 with WPSG. Amount: $7,635.00 Component Description: Interim Transmitter Installation Engineering Design. Progress Payment. Split 50/50 with WPSG. Amount: $7,635.00 Component Description: Interim Transmitter Installation Engineering Design. Progress Payment. Split 50/50 with WPSG. Amount: $12,725.00 Component Description: Interim Transmitter Installation Engineering Design. Progress Payment. Split 50/50 with WPSG. Amount: $13,234.00 Component Description: Interim Transmitter Installation Engineering Design. Progress Payment. Split 50/50 with WPSG. Amount: $4,581.00
Attorney Fees - Negotiation of lease and other matters for shared locations	Information not provided.
Prepare request for Special Temporary Authorization	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 FCC Form 2100 CP Application, Engineering Section. Amount: $1,400.00
Perform engineering study for new channel assignment and antenna development	Component Description: Preliminary interference study. Amount: $937.50
Address transition timing and coordination issues w/ other stations and wireless	Information not provided.
Project management of the transition	Information not provided.

Cost Information

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	$1,284,871.92	$1,280,939.42	N/A	$1,244,173.51	N/A
Total for all systems	$9,620,834.38	$6,523,493.07	N/A	$5,820,330.70	N/A
Other Expenses	$1,284,871.92	$1,280,939.42		$1,244,173.51
Main Building MEP Design	$39,250.00	$39,250.00	Main transmitter building Mechanical and Electrical Design. Please see quote provided as Attachment 126. Cost split 50/50 with WPSG.	$39,250.00	N/A
Drain Refill Glycol	$3,336.40	$3,336.40	Please see Attachment 123 for quotation.	$3,336.40	N/A
Temp Roadway 2	$9,988.00	$9,988.00	Temporary Roadway 2 - Required for delivery of long antennas onto property to avoid sharp turn onto existing access roadway. Cost split 50/50 with WPSG. Please see Attachment 104.	N/A	N/A
STL to Interim Site	$0.00	$0.00	STL equipment, including transmitters, receivers, antennas, waveguide, and frequency coordination. See Attachments 29 and 31. We were instructed by the Repack Administrator to move 100% of this cost to WPSG so $0.00 is being requested here.	$0.00	N/A
Interim Site Generator	$146,965.50	$146,965.50	Interim Site Generator. Please see proposal provided as Attachment 90.	$146,965.49	N/A
Interim Bldg. GC and Mech. Contractor	$324,617.50	$324,617.50	Interim Building General Contractor and Mechanical Subcontractor. See Attachment 14. Site is to be used by KYW-TV and WPSG so only half of the quoted cost is shown here.	$324,617.48	N/A
Interim Bldg. Fire Detection	$75,240.00	$75,240.00	Interim Building Fire Detection and Suppression System. See Attachment 14. Site is to be used by KYW-TV and WPSG so only half of the quoted cost is shown here.	$75,240.00	N/A
Interim Bldg. Electrical Contractor	$449,270.50	$449,270.50	Interim Building Electrical Contractor. See Attachment 14. Site is to be used by KYW-TV and WPSG so only half of the quoted cost is shown here.	$449,270.48	N/A
Interim Bldg. Contingency	$42,456.50	$42,456.50	Please see proposal Attachment 14. Costs will be split 50/50 with WPSG. We will only seek reimbursement for actual costs, which will be itemized.	$42,414.14	N/A
Main TX Building Const Admin	$29,400.00	$29,400.00	Main Building Construction Administration and Management (Fixed Fee). Please see Proposal provided as Attachment 126. Cost shared 50/50 with WPSG.	$28,665.00	N/A
Interim Bldg. Asbestos Removal	$2,895.00	$2,895.00	Please see quote in Attachment 61. Cost shared equally with WPSG.	$2,895.00	N/A
FCC Filing Fee - STL	$0.00	$0.00	See FCC Wireless Bureau Fee Filing Guide (Attachment 16 page 19). We were instructed by the Repack Administrator to move 100% of this cost to repack station WPSG so $0.00 is being requested for KYW-TV.	$0.00	N/A
MVPD Notification of Channel Change	$1,000.00	$1,000.00	N/A	N/A	N/A
Equipment Delivery and Handling Charges	$100,879.52	$100,879.52	Based on actual costs. Please see Attachments 44 (12,643.16), 75 (3,003.75), 77 (7,235.51), 78 (1,829.90), 79 (641.61), 82 (24,212.53), 155 (3,046.44), 156 (1847.17), 157 (36,454.32), 160 (1,912.50), 161 (5959.32), 167 (1,856.65) and 169 (236.66). .	$100,879.52	Sub-total equals estimate.
Disposal Costs (for equipment and other waste, net of any salvage value)	$20,000.00	$20,000.00	N/A	N/A	N/A
Local Zoning	$5,000.00	$5,000.00	N/A	N/A	N/A
FCC Filing Fees - Special Temporary Authorization request	$195.00	$800.00	FCC Application Processing Fee for STAs is $200. We filed an initial application plus four renewals for a total of 4 fees.	$800.00	N/A
FCC Filing Fees - Form 2100 license to cover application	$335.00	$335.00	N/A	$335.00	N/A
DTV Medical Facility Notification	$11,550.00	$7,012.50	See Attachments 26 and 163. Due to construction delays, a second (but discounted) health care notification was required.	$7,012.00	N/A
Temp Roadway 1	$22,493.00	$22,493.00	Temporary Roadway Required for Ice Bridge Construction at Interim Tower. Please see quote in Attachment 99. Cost is split 50/50 with WPSG.	$22,493.00	N/A

Components

Actual Information Description	File Name
Main Building MEP Design	Component Description: Invoice is for main transmitter building General Contractor, Mech contractor, Elec contractor, and Fire Detection and Suppression. This cost is for design. Site used by KYW-TV and WPSG so 50% of cost is shown here. Amount: $15,700.00 Component Description: Invoice is for main transmitter building General Contractor, Mech contractor, Elec contractor, and Fire Detection and Suppression. This cost is for design. Admin cost listed separately. Site used by KYW-TV and WPSG so 50% of cost is shown here. Amount: $3,925.00 Component Description: Invoice is for main transmitter building General Contractor, Mech contractor, Elec contractor, and Fire Detection and Suppression. This cost is for design. Site used by KYW-TV and WPSG so 50% of cost is shown here. Amount: $19,625.00
Drain Refill Glycol	Component Description: Drain and refill glycol. Please see Attachment 123 for quote. Amount: $3,336.40
Temp Roadway 2	Information not provided.
STL to Interim Site	Component Description: Invoice is for frequency coordination of studio transmitter link. We were instructed by the Repack Administrator to move 100% of this cost to repack station WPSG so $0.00 is being requested for KYW-TV. Amount: N/A
Interim Site Generator	Component Description: Interim Transmitter Generator. Cost split 50/50 with WPSG. Amount: $51,437.92 Component Description: Interim Transmitter Generator. Cost split 50/50 with WPSG. Amount: $66,134.47 Component Description: Interim Transmitter Generator. Cost split 50/50 with WPSG. Amount: $29,393.10
Interim Bldg. GC and Mech. Contractor	Component Description: Invoice is for interim building General Contractor, Mech contractor, Elec contractor, and Fire Detection and Suppression. This cost is for GC and Mech contractor. Site used by KYW-TV and WPSG so 50% of cost is shown here. Amount: $16,230.87 Component Description: Invoice is for interim building General Contractor, Mech contractor, Elec contractor, and Fire Detection and Suppression. This cost is for GC and Mech contractor. Site used by KYW-TV and WPSG so 50% of cost is shown here. Amount: $81,154.37 Component Description: Invoice is for interim building General Contractor, Mech contractor, Elec contractor, and Fire Detection and Suppression. This cost is for GC and Mech contractor. Site used by KYW-TV and WPSG so 50% of cost is shown here. Amount: $81,154.37 Component Description: Invoice is down payment for building General Contractor, Mech subcontractor, Elec Contractor, and Fire Detection and Suppression. This cost is GC and Mech Contractor. Site used by KYW-TV and WPSG so 50% of the quoted cost is shown here. Amount: $129,847.00 Component Description: Invoice is for interim building General Contractor, Mech contractor, Elec contractor, and Fire Detection and Suppression. This cost is for GC and Mech contractor. Site used by KYW-TV and WPSG so 50% of cost is shown here. Amount: $16,230.87
Interim Bldg. Fire Detection	Component Description: Invoice is for interim building General Contractor, Mech contractor, Elec contractor, and Fire Detection and Suppression. This cost is for Fire Detection contractor. Site used by KYW-TV and WPSG so 50% of cost is shown here. Amount: $3,762.00 Component Description: Invoice is for interim building General Contractor, Mech contractor, Elec contractor, and Fire Detection and Suppression. This cost is for Fire Detection contractor. Site used by KYW-TV and WPSG so 50% of cost is shown here. Amount: $18,810.00 Component Description: Invoice is down payment for building General Contractor, Mech subcontractor, Elec Contractor, and Fire Detection and Suppression. This cost is Fire Detection and Suppression. Site used by KYW-TV and WPSG so 50% of the quoted cost is shown here. Amount: $30,096.00 Component Description: Invoice is for interim building General Contractor, Mech contractor, Elec contractor, and Fire Detection and Suppression. This cost is for Fire Detection contractor. Site used by KYW-TV and WPSG so 50% of cost is shown here. Amount: $18,810.00 Component Description: Invoice is for interim building General Contractor, Mech contractor, Elec contractor, and Fire Detection and Suppression. This cost is for Fire Detection contractor. Site used by KYW-TV and WPSG so 50% of cost is shown here. Amount: $3,762.00
Interim Bldg. Electrical Contractor	Component Description: Invoice is for interim building General Contractor, Mech contractor, Elec contractor, and Fire Detection and Suppression. This cost is Elec contractor. Site used by KYW-TV and WPSG so 50% of cost is shown here. Amount: $22,463.52 Component Description: Invoice is for interim building General Contractor, Mech contractor, Elec contractor, and Fire Detection and Suppression. This cost is Elec contractor. Site used by KYW-TV and WPSG so 50% of cost is shown here. Amount: $112,317.62 Component Description: Invoice is down payment for building General Contractor, Mech subcontractor, Elec Contractor, and Fire Detection and Suppression. This cost is Elec. Contractor. Site used by KYW-TV and WPSG so 50% of the quoted cost is shown here. Amount: $179,708.20 Component Description: Invoice is for interim building General Contractor, Mech contractor, Elec contractor, and Fire Detection and Suppression. This cost is Elec contractor. Site used by KYW-TV and WPSG so 50% of cost is shown here. Amount: $112,317.62 Component Description: Invoice is for interim building General Contractor, Mech contractor, Elec contractor, and Fire Detection and Suppression. This cost is Elec contractor. Site used by KYW-TV and WPSG so 50% of cost is shown here. Amount: $22,463.52
Interim Bldg. Contingency	Component Description: Invoice is for interim building General Contractor, Mech contractor, Elec contractor, and Fire Detection and Suppression. This cost is for Misc Costs from contractors. Site used by KYW-TV and WPSG so 50% of cost is shown here. Amount: $2,904.00 Component Description: Invoice is for interim building General Contractor, Mech contractor, Elec contractor, and Fire Detection and Suppression. This cost is for Misc Costs from contractors. Site used by KYW-TV and WPSG so 50% of cost is shown here. Amount: $3,114.90 Component Description: Invoice is for interim building General Contractor, Mech contractor, Elec contractor, and Fire Detection and Suppression. This cost is for Misc Costs from contractors. Site used by KYW-TV and WPSG so 50% of cost is shown here. Amount: $7,567.50 Component Description: Invoice is for interim building General Contractor, Mech contractor, Elec contractor, and Fire Detection and Suppression. This cost is for Misc Costs from contractors. Site used by KYW-TV and WPSG so 50% of cost is shown here. Amount: $9,395.74 Component Description: Invoice is for interim building General Contractor, Mech contractor, Elec contractor, and Fire Detection and Suppression. This cost is for Misc Costs from contractors. Site used by KYW-TV and WPSG so 50% of cost is shown here. Amount: $13,430.50 Component Description: Invoice is for interim building General Contractor, Mech contractor, Elec contractor, and Fire Detection and Suppression. This cost is for Misc Costs from contractors. Site used by KYW-TV and WPSG so 50% of cost is shown here. Amount: $1,694.00 Component Description: Invoice is for interim building General Contractor, Mech contractor, Elec contractor, and Fire Detection and Suppression. This cost is for Misc Costs from contractors. Site used by KYW-TV and WPSG so 50% of cost is shown here. Amount: $4,307.50
Main TX Building Const Admin	Component Description: Invoice is for main transmitter building General Contractor, Mech contractor, Elec contractor, and Fire Detection and Suppression. This cost is for admin. Site used by KYW-TV and WPSG so 50% of cost is shown here. Amount: $4,410.00 Component Description: Invoice is for main transmitter building General Contractor, Mech contractor, Elec contractor, and Fire Detection and Suppression. This cost is for admin. Site used by KYW-TV and WPSG so 50% of cost is shown here. Amount: $735.00 Component Description: Invoice is for main transmitter building General Contractor, Mech contractor, Elec contractor, and Fire Detection and Suppression. This cost is for admin. Design cost listed separately. Site used by KYW-TV and WPSG so 50% of cost is shown here. Amount: $7,350.00 Component Description: Invoice is for main transmitter building General Contractor, Mech contractor, Elec contractor, and Fire Detection and Suppression. This cost is for admin. Site used by KYW-TV and WPSG so 50% of cost is shown here. Amount: $7,350.00 Component Description: Invoice is for main transmitter building General Contractor, Mech contractor, Elec contractor, and Fire Detection and Suppression. This cost is for admin. Site used by KYW-TV and WPSG so 50% of cost is shown here. Amount: $5,880.00 Component Description: Invoice is for main transmitter building General Contractor, Mech contractor, Elec contractor, and Fire Detection and Suppression. This cost is for admin. Site used by KYW-TV and WPSG so 50% of cost is shown here. Amount: $2,940.00
Interim Bldg. Asbestos Removal	Component Description: Asbestos removal. Cost shared equally with WPSG. Please see quotation Attachment 61. Amount: $2,895.00
FCC Filing Fee - STL	Component Description: Invoice is for FCC License Application for studio transmitter link. We were instructed by the Repack Administrator to move 100% of this cost to repack station WPSG so $0.00 is being requested for KYW-TV. Amount: N/A
MVPD Notification of Channel Change	Information not provided.
Equipment Delivery and Handling Charges	Component Description: Invoice is for nuts required for the wedding cake adapter plus freight. This cost is for the freight alone. Please see Attachment 169A for details. Amount: $236.66 Component Description: Freight and Shipping. Please see Attachment 156A for Statement and Line Number reference. Amount: $1,847.17 Component Description: Freight and Shipping. Please see Attachment 161A for Statement and Line Number reference. Amount: $5,959.32 Component Description: Transmitter shipping. Please see Attachment 82. Amount: $24,212.53 Component Description: Freight for Interim Transmission Line cut line sections. Cost shared equally with KYW-TV. Please see Attachment 71. Amount: $7,235.51 Component Description: Freight and Shipping. Please see Attachment 155A for Statement and Line Number reference. Amount: $3,046.44 Component Description: Invoice is split 50/50 with WPSG. Please see Attachment 167 for details. Amount: $1,856.65 Component Description: Freight, Shipping, and Storage. Please see Attachment 157A for Statement and storage proposal. Amount: $36,454.32 Component Description: Freight and Shipping. Please see Attachment 160A for Statement and Line Number reference. Amount: $1,912.50 Component Description: Freight for Interim Transmission Line cut line sections. Cost shared equally with WPSG. Please see Attachment 71. Amount: $641.61 Component Description: Interim transmitter shipping based on actual cost. Please see Attachment 44. Amount: $12,643.16 Component Description: Freight for Interim Transmission Line cut line sections. Cost shared equally with KYW-TV. Please see Attachment 71. Amount: $1,829.90 Component Description: Interim Antenna, Elbow Complex, Line Freight. Please see Attachment 71. Amount: $3,003.75
Disposal Costs (for equipment and other waste, net of any salvage value)	Information not provided.
Local Zoning	Information not provided.
FCC Filing Fees - Special Temporary Authorization request	Component Description: STA First Extension Application Processing Fee Amount: $200.00 Component Description: STA Third Extension Application Processing Fee Amount: $200.00 Component Description: STA Second Extension Application Processing Fee Amount: $200.00 Component Description: STA Initial Application Processing Fee Amount: $200.00
FCC Filing Fees - Form 2100 license to cover application	Component Description: Primary Antenna License Application Processing Fee Amount: $335.00
DTV Medical Facility Notification	Component Description: Required notification to nearby healthcare facilities. See Attachment 27. Amount: $4,675.00 Component Description: A second notification to nearby healthcare facilities - due to unanticipated construction delays. See Attachment 163 for quotation. Amount: $2,337.00
Temp Roadway 1	Component Description: Temporary Roadway. Please see Attachment 99 for quote. Cost split 50/50 with WPSG. Amount: $22,493.00

Cost Information

Grand Total

	Predetermined Cost Estimate	Estimated Cost	Actual Cost
Total for all systems	$9,620,834.38	$6,523,493.07	$5,820,330.70

Reimbursement Status

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

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.

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.
The above-named entity acknowledges that all certifications and attached documentation are considered material representations.
The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.
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).
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.
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.
The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.
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.

Martha E Heller

VP, Government Relations and Regulatory

10/01/2021

Certification

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).

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 certifies that the statements in this form and attached documentation are true, complete, and correct.
The above-named entity acknowledges that all certifications and attached documentation are considered material representations.
The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.
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) .
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.
The above-named entity certifies that the cost information/documents submitted reflect costs actually incurred.
The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.
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.

Martha E Heller

VP, Government Relations and Regulatory

10/01/2021

Certification

Section

Question

Response

Submission of Final Allocation or Accounting Information Statements

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.
The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.
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.
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.
The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.
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.

Martha E Heller

VP, Government Relations and Regulatory

10/01/2021

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

Applicant Information

Applicant Name, Type, and Contact Information

Reimbursement Contact Information

Reimbursement Contact Name and Information

Preparer Contact Information

Preparer Contact Name and Information

Broadcaster Information and Transition Plan

Transmitters

Primary Transmitter

Existing Transmitter Information

Primary Transmitter

New Transmitter Costs

Primary Transmitter

Other Transmitter Costs

Primary Transmitter

Other Transmitter Cost Not Listed

Interim Transmitter

New Transmitter Costs

Interim Transmitter

Other Transmitter Costs

Interim Transmitter

Other Transmitter Cost Not Listed

Antennas

Primary Antenna

Existing Antenna Information

Primary Antenna

New Antenna Costs

Primary Antenna

Other Antenna Costs

Primary Antenna

Other Antenna Cost Not Listed

Interim Antenna

New Antenna Costs

Interim Antenna

Other Antenna Costs

Interim Antenna

Other Antenna Cost Not Listed

Transmission Line

Primary Transmission Line

Existing Transmission Line

Primary Transmission Line

New Transmission Line

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Interim Transmission Line

New Transmission Line

Interim Transmission Line

Other Transmission Line Expenses Not Listed

Tower Equipment And Rigging Costs

Auxiliary Tower

Add Tower

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

Auxiliary Tower

Tower Modification Costs

Auxiliary Tower

Tower Rigging Costs

Auxiliary Tower

Other Tower Expenses Not Listed

Primary Tower

Existing Tower

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

Primary Tower

Tower Modification Costs

Primary Tower

Tower Rigging Costs

Primary Tower

Other Tower Expenses Not Listed

Outside Professional Services Costs

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Other Expenses

Other Expenses

Other Expenses Not Listed

Cost Information

Transmitters

Components

Cost Information

Antennas

Components