TV Broadcaster Relocation Fund Reimbursement Application

Applicant Information

Applicant Name, Type, and Contact Information

Applicant	Address	Phone	Email	Applicant Type
PARKER BROADCASTING OF DAKOTA LICENSE, LLC Doing Business As: MAJOR MARKET BROADCASTING OF NORTH DAKOTA, INC.	RAVI KAPUR 2383 Pruneridge Avenue Suite 4 SANTA CLARA, CA 95050 United States	+1 (415) 886-7284	FCC@CHICAGO22.COM	Limited Liability Company

Applicant

Address

Phone

Applicant Type

PARKER BROADCASTING OF DAKOTA LICENSE, LLC

Doing Business As: MAJOR MARKET BROADCASTING OF NORTH DAKOTA, INC.

RAVI KAPUR

2383 Pruneridge Avenue

Suite 4

SANTA CLARA, CA 95050

United States

+1 (415) 886-7284

FCC@CHICAGO22.COM

Limited Liability Company

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
Tony Zummallen President QCommunications, LLC	Tony zumMallen 705B SE Melody Lane #314 Lee's Summit, MO 64063 United States	+1 (816) 729-1177	tony@qcomm.tv

Applicant

Address

Phone

Tony Zummallen

President

QCommunications, LLC

Tony zumMallen

705B SE Melody Lane #314

Lee's Summit, MO 64063

United States

+1 (816) 729-1177

tony@qcomm.tv

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.	No
Briefly describe transition plan	We intend to stay on the air as our existing digital antenna is sidemounted near the top of our tower. Our original analog antenna remains on top of the tower. So we will remove that antenna and replace it with the new antenna and transmission line.

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	DTT10kSU
	Year	2005
	Type	Solid State
	Solid State Cooling	Air Cooled
	Solid State Power Capacity	10 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	ULXTE-24
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	16 kW
	Justification for New Transmitter	See Exh 1 hereto. Our existing digital transmitter is on RF 38 & the transmitter manufacturer is no longer in business.

Primary Transmitter

Other Transmitter Costs

Section	Question	Response
Electrical Service	Service Entrance (3 phases 800A 208V)	Yes
	Switchgear (industrial 800 amp)	Yes
	Transformer (480V)	Yes
	Power	150 kVA
	Rigid Conduit and Wiring	Yes
	Size	4 inches
	Length	400.0 feet
	Other Electrical Service	Yes
	Description	Additional voltage regulators, surge suppressors in a rural electrical grid are required.
HVAC Service	Does the replacement transmitter require HVAC Service?	Yes
	Type	Heating and Cooling
	Size	30 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	1500.0 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

Primary Transmitter

Other Transmitter Cost Not Listed

Name	Description
Heat Exchanger	Construct a crete pad with security fencing, ice bridge protection and security alarms.
Installation	Installation and interconnection of a complete transmitter and associated equipment such as external (indoor) pump module assemblies, Dual Fan Heat Exchangers, tunable Filter, Dual HT Exchanger plumbing kits, dummy load, etc.

Interim Transmitter

New Transmitter Costs

Section	Question	Response
New Transmitter	Use	Interim
	Description of Use	N/A
	Change Type	Purchase
	Manufacturer
	Model	ULXTE-16
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	10 kW
	Justification for New Transmitter	Interim transmitter required on existing Channel 38 when the side mounted full power antenna must be turned off when the new top mounted CH 24 antenna is being installed. The Interim transmitter will be connected to new transmission line/broadband antenna

Interim Transmitter

Other Transmitter Costs

Section	Question	Response
Electrical Service	Service Entrance (3 phases 800A 208V)	Yes
	Switchgear (industrial 800 amp)	No
	Transformer (480V)	Yes
	Power	150 kVA
	Rigid Conduit and Wiring	Yes
	Size	4 inches
	Length	100.0 feet
	Other Electrical Service	No
	Description	N/A
HVAC Service	Does the replacement transmitter require HVAC Service?	No
	Type	N/A
	Size	N/A
	Other Size	N/A
Transmitter Building Addition/Modification or Leasehold Improvement	Does the Transmitter Building require an addition, modification, other leashold improvement?	No
	Size	N/A
Channel 14 Costs	Is an RF Consulting Engineer needed?	N/A
	Is a channel 14 Mask Filer needed?	N/A
	Is additional field engineering time needed?	N/A
	Number of Days	N/A
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
Installation	Installation of transmitter

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?	Yes
	Is antenna in operating condition?	Yes
	Is antenna located on or in close proximity to an antenna farm?	No
Existing Antenna Manufacturer and Type	Class	Full Power
	Mounting	Side Mount
	Antenna position in stack	Not in Stack
	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:	382.0 kW
	Manufacturer
	Model	TFU-32DSB-M
	Year	2005

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?	No
	Ownership	Owned
	Owner	N/A
	Is antenna shared?	No
	Is antenna directional?	Yes
	Will antenna be located on or in close proximity to an antenna farm?	No
New Antenna Manufacturer and Types	Class	Full Power
	Mounting	Top Mount
	Antenna position in stack	Not in Stack
	Polarization	Horizontal
	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:	382.0 kW
	Manufacturer
	Model	ATC-BCE426CM-V1-24
	Year	2017
	Justification for New Antenna	The existing antenna is a single channel antenna and cannot be retuned.

Primary Antenna

Other Antenna Costs

Section	Question	Response
Combiner for Shared Antenna	Do you need a Combiner for a Shared Antenna?	No
	Type
	Number of channels supported	N/A
	Frequencies of channels supported	N/A
	Frequency	N/A
	Do you need a combiner output splitter/switcher for dual feed lines?	N/A
Elbow Complex	Do you require the separate purchase of the Elbow Complex?	Yes
	Broadband or Single Channel?	Single Channel
	Feed Line Size	7 3/16 inches inches
Side Mount Brackets	Do you require the separate purchase of side mount brackets for a high power antenna?	No
Pattern Scatter Analysis	Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna?	No
Sweep Test	Do you require the sweep testing of transmission line and antenna?	Yes

Primary Antenna

Other Antenna Cost Not Listed

Information not provided.

Primary Antenna

Add 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 this antenna currently shared with any other stations?	No
	Is this antenna directional?	Yes
	Is antenna in operating condition?	No
	Is antenna located on or in close proximity to an antenna farm?	No
Existing 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	N/A
	Design power capacity in use	N/A
	Lower Limit	N/A
	Upper Limit	N/A
	Other Antenna Type	N/A
	ERP:	285.0 kW
	Manufacturer
	Model	JSH-26/24 SEC-R
	Year	2018

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?	Yes
	Will antenna be located on or in close proximity to an antenna farm?	No
New Antenna Manufacturer and Types	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:	285.0 kW
	Manufacturer
	Model	JSH-26/24 SEC-R
	Year	2018
	Justification for New Antenna	New antenna is required to accomplish repack of station from channel 38 to channel 24.

Primary Antenna

Other Antenna Costs

Section	Question	Response
Combiner for Shared Antenna	Do you need a Combiner for a Shared Antenna?	No
	Type
	Number of channels supported	N/A
	Frequencies of channels supported	N/A
	Frequency	N/A
	Do you need a combiner output splitter/switcher for dual feed lines?	N/A
Elbow Complex	Do you require the separate purchase of the Elbow Complex?	Yes
	Broadband or Single Channel?	Single Channel
	Feed Line Size	7 3/16 inches inches
Side Mount Brackets	Do you require the separate purchase of side mount brackets for a high power antenna?	No
Pattern Scatter Analysis	Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna?	No
Sweep Test	Do you require the sweep testing of transmission line and antenna?	Yes

Primary Antenna

Other Antenna Cost Not Listed

Name	Description
Dehydrator System	Dehydrator system for side mount antenna
Antenna Installation	Installation of new side mount antenna
Antenna Removal	Removal of old antenna

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?	No
New Antenna Manufacturer and Type	Class	Full Power
	Mounting	Side Mount
	Antenna position in stack	Not in Stack
	Polarization	Horizontal
	Type	Broadband Slot
	Number of Stations Supported	1
	Number of Panels/Bays	1
	Lower Limit	530.00 MHz
	Upper Limit	620.00 MHz
	Design power capacity in use	60.0 %
	Other Antenna Type	N/A
	ERP:	131.79 kW
	Manufacturer
	Model	ATC-BCSH16CC1-U2
	Year	2017
	Justification for New Antenna	A new antenna will be needed for interim site use as the installation of our main antenna will be done in phases over a number of weeks. Because the tower is 2060 feet tall, in a region known for unpredictable weather, install delays are likely.

Interim Antenna

Other Antenna Costs

Section	Question	Response
Elbow Complex	Do you require the separate purchase of the Elbow Complex?	Yes
	Broadband or Single Channel?	B
	Feed Line Size	3 1/8 inches
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?	No
Sweep Test	Do you require the sweep testing of transmission line and antenna?	Yes

Interim Antenna

Other Antenna Cost Not Listed

Name	Description
Dehydrator	Interim Antenna Dehydrator

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	7 3/16 inches
	Other Diameter	N/A
	Segment Length	19 1/2 inches
	Other Segment Length	N/A
	Number of parallel runs	0
	Length	2000 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	7 3/16 inches
	Other Diameter	N/A
	Segment Length	19 3/4 inches
	Other Segment Length	N/A
	Number of parallel runs	0
	Length	2200 feet per run
	Justification for New Transmission Line	New CH 24 antenna will requires 19 3/4 foot line versus 19 1/2 foot for the original CH 38 line.

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Name	Description
Existing Line Removal	The original analog coaxial line must be removed in order to install the new CH 24 coaxial line.
Sweep Test	TV/System Sweep (tune and test)

Primary Transmission Line

Add 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 this transmission currently shared with any other stations?	No
	Is Transmission Line in operating condition?	No
Existing Transmission Line Manufacturer and Type	Manufacturer
	Type	Rigid
	Diameter	7 3/16 inches
	Other Diameter	N/A
	Segment Length	19 3/4 inches
	Other Segment Length	N/A
	Number of parallel runs	1
	Length	2133 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	7 3/16 inches
	Other Diameter	N/A
	Segment Length	19 3/4 inches
	Other Segment Length	N/A
	Number of parallel runs	1
	Length	2133 feet per run
	Justification for New Transmission Line	New vendor

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Name	Description
Sweep Test	System Sweep Tune/Test
Transmission Line Installation	Install of New Transmission Line
Old Line Removal	Removal of Old Transmission Line

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	Flexible Air
	Diameter	3 inches
	Segment Length	N/A
	Other Segment Length
	Number of parallel runs	0
	Length	800 feet per run
	Justification for New Transmission Line	Line to be used with the interim 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

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	Owned
	Is this tower consider Complex?	No
	Is this tower currently shared with any other stations?	No
	One or more FM, AM or TV radio broadcaster(s)	N/A
	Others Types of Users	N/A
	Is tower documented for structural analysis?	Yes
	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	1038731
Coordinates (NAD83)	Latitude (NAD83)	47° 16' 45.0" N-
	Longitude (NAD83)	097° 20' 27.0" W-
	Overall Structure Height	2059.69 feet
	Support Structure Height	1932.72 feet
	Ground Elevation Above Mean Sea Level (AMSL)	1064.95 feet
	Structure Type	TOWER - Free Standing or Guyed Structure
	Tower Owner	Parker Broadcasting of Dakota, LLC
	Date Constructed	08/03/1998

Primary Tower

Tower Modification Costs

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

Primary Tower

Tower Rigging Costs

Section	Question	Response
Tower Rigging Costs	Complex Tower	N/A
Helicopter Services Required	Are helicopter services required?	Yes

Primary Tower

Other Tower Expenses Not Listed

Name	Description
Tower and Rigging Costs	Tower and rigging costs of tall tower due to weather delays
FAA Consultant	With the tower height at 2060 feet, we need to be certain we are complying with all federal aviation mandates to ensure the continued safety of the public during and after the installation.

Outside Professional Services Costs

Section	Question	Response
Outside Project Management Services	Do you require outside project management services?	Yes
	Number of Hours	150
	Explanation	This is the 2nd tallest structure in the U.S. We need comprehensive help to ensure continued service & safety, as this tower has fallen twice historically. We will require experts in RF, tower rigging, antenna manufacturing, among other services.
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	Yes
	For Auxiliary Facility	No
	For Main Facility	Yes
	Prepare and file Form FCC License to Cover Application	Yes
	For Auxiliary Facility	No
	For Main Facility	Yes
	Prepare request for Special Temporary Authority	Yes
	Quantity	1
	NEPA Section 106 environmental review	Yes
	Environmental Assessment	Yes
	ASR Modification	Yes
	FAA Consultation (including preparation of FAA Form 7460)	Yes
	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	Yes
RF Field Engineering Services	Comprehensive coverage verification via field study	Yes
	RF exposure measurements	Yes
	Additional Field Engineering Service	Yes
	Number of Days	5
	Justification	Our coverage reaches a wide swath of rural North Dakota and Minnesota, extending to the Canadian border. As one of only 5 full service television stations in the region, it's imperative we maintain a strong over-the-air signal to these agrarian areas.

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Name	Description
Attorney Fees - Prepare and File FCC Form 2100, Schedule 387	Prepare and file Form 2100, Schedule 387 (Transition Progress Reports)
Field and Technical Project Management	Field and Technical Project Management, coordination/scheduling with vendors.
General Legal - Repack	General legal expenses due to repack
Transmitter System Service	Emergency on-site work to perform troubleshooting and channel change for station transmitter system.
Zoning Permits	We will need to obtain local permits for all aspects of this installation.
General Engineering	General Engineering consulting

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	Yes
	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?	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

Other Expenses Not Listed

Name	Description
Field Engineer	Comprehensive coverage verification needed via field study
Motor Freight to Site	Motor freight to site of antenna and transmission line
RF Consulting Engineer	Perform engineering study for new channel assignment and antenna development
Outside labor	Outside labor to assist technician with installation activities

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	$1,750,660.00	$1,576,853.69	N/A	$1,155,240.57	N/A
Total for all systems	$4,581,841.70	$4,491,887.14	N/A	$3,014,418.65	N/A
Interim Transmitter ULXTE-16	$697,300.00	$662,850.00		$393,610.04
Installation	$5,250.00	$5,250.00	Cost determined by invoices.	$5,250.00	N/A
UHF inside RF system including switching	$147,500.00	$140,000.00	N/A	$21,544.43	Q-77099 replaces Q-65189 with updated cost estimates for Invoice GO1004765A
4" Rigid Conduit and Wiring (Cost per foot)	$10,100.00	$9,600.00	N/A	$0.00	N/A
Transformer 3 phase/480v - 150 KVA	$25,550.00	$24,300.00	N/A	$4,226.37	Q-77099 replaces Q-65189 with updated cost estimates for Invoice GO1004765A
Service entrance 3 phase/800 amp/208 volt	$14,400.00	$13,700.00	N/A	N/A	N/A
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW	$494,500.00	$470,000.00	N/A	$362,589.24	Q-77099 replaces cost invoice quotes in Q-65189 for Invoice GO1004765A-1
Primary Transmitter ULXTE-24	$1,053,360.00	$914,003.69		$761,630.53
Installation	$10,375.00	$10,375.00	Cost determined by invoices.	$10,375.00	N/A
Heat Exchanger	$3,800.00	$3,800.00	Quote to be supplied.	$3,799.50	N/A
Other -- Building Addition Size: 1500.0	$45,635.00	$45,635.00	See attached quote	N/A	N/A
30 Ton system	$166,000.00	$152,493.69	Transmitter building requires a complete winter/summer HVAC system	$152,493.69	N/A
4" Rigid Conduit and Wiring (Cost per foot)	$40,400.00	$38,400.00	N/A	N/A	N/A
Service entrance 3 phase/800 amp/208 volt	$14,400.00	$13,700.00	N/A	N/A	N/A
Transformer 3 phase/480v - 150 KVA	$25,550.00	$24,300.00	N/A	$2,715.55	Q-77104 reflects updated costs for Q-66104 for Invoice GO1004765B-1
Switchgear - industrial 800 amp	$38,200.00	$36,300.00	N/A	$31,825.57	Quote Q-77104 replaces Quote Q-65194 for Invoice GO1004765B-1
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW	$684,000.00	$564,000.00	See EXH 1	$558,910.40	Q-77104 reflects updated costs and changes made to original Q-65194 for Invoice GO1004765B-1
Other Electrical Service: Additional voltage regulators, surge suppressors in a rural electrical grid are required.	$25,000.00	$25,000.00	See EXH. 1	$1,510.82	N/A

Components

Actual Information Description	File Name
Installation	Component Description: Assisting in the installation of the interim transmitter. Amount: $5,250.00
UHF inside RF system including switching	Component Description: Updated quote for Mask Filter System and RF Accessories, Line Item #13-15, 16-21 Amount: $65,011.26 Component Description: Invoice: "Mask Filter System" Quote: Line Items #13, #14, #15, #16 Amount: $21,544.43
4" Rigid Conduit and Wiring (Cost per foot)	Information not provided.
Transformer 3 phase/480v - 150 KVA	Component Description: Invoice: "Electrical" Quote: Line Items #17, #18 Amount: $4,226.37 Component Description: Updated Quote for "Electrical": Line Item #17 Amount: $1,510.82
Service entrance 3 phase/800 amp/208 volt	Information not provided.
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW	Component Description: Q-77099 replaces cost invoice quotes in Q-65189 for Invoice GO1004765A-1, Transmitter and Services, Line Items #1-12, 23-26 Amount: $362,588.91 Component Description: Invoice: "Transmitter" and "Installation & Proof" Quote: #1-12, #19-22 Amount: $362,589.24
Installation	Component Description: Assisting in the installation of the main transmitter. Amount: $10,375.00
Heat Exchanger	Component Description: Invoice: portion of "Transmitter" Quote: Line Item #9 Amount: $3,799.50
Other -- Building Addition Size: 1500.0	Information not provided.
30 Ton system	Component Description: HVAC and Electrical Work Amount: $5,862.64 Component Description: HVAC Installation of new rooftop units, zones, ductwork Amount: $146,631.05
4" Rigid Conduit and Wiring (Cost per foot)	Information not provided.
Service entrance 3 phase/800 amp/208 volt	Information not provided.
Transformer 3 phase/480v - 150 KVA	Component Description: Updated Cost for Electrical, line item #23 Amount: $1,510.82 Component Description: Invoice: portion of "Electrical" Quote: Line item # 19 Amount: $2,715.55
Switchgear - industrial 800 amp	Component Description: Update Quote Invoice: Mask Filter System, Line items #14-16, RF Accessories, Line Items #17-22 Amount: $47,411.31 Component Description: Invoice: Mask Filter System Quote: Line items #13-17 Amount: $31,825.57
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW	Component Description: Updated Quote of Invoice: "Transmitter" (excluding heat exchanger) and "Services" Quote: Line Items #1-8,10-13, #24-26 Amount: $534,023.69 Component Description: Invoice: portion of "Transmitter" (excluding Heat Exchanger) and all of "Installation and Proof" Quote: Line Items #1-8, #10-12, #20-22 Amount: $528,313.40 Component Description: Site Survey Amount: $30,597.00
Other Electrical Service: Additional voltage regulators, surge suppressors in a rural electrical grid are required.	Component Description: Invoice: portion of "Electrical" Quote: Line Item # 18 Amount: $1,510.82

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	$811,880.00	$533,688.00	N/A	$533,688.00	N/A
Total for all systems	$4,581,841.70	$4,491,887.14	N/A	$3,014,418.65	N/A
Interim Antenna ATC-BCSH16CC1-U2	$135,120.00	$155,888.00		$155,888.00
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized	$89,400.00	$139,388.00	Quote from vendor was higher than estimated cost to accommodate the tower	$139,388.00	This amount includes the installation of the interim antenna. The increased cost has a direct correlation to the complexity of the project (e.g., very tall tower, need for interim facilities, etc.)
Dehydrator	$6,500.00	$6,500.00	N/A	$6,500.00	N/A
Side mount brackets for high power antennas (if not included in antenna base cost)	$23,150.00	$7,000.00	N/A	$7,000.00	N/A
Elbow complex, broadband, at antenna input, per 3 1/8. feedline (if needed)	$9,340.00	$0.00	N/A	$0.00	N/A
Sweep test of existing antenna	$6,730.00	$3,000.00	N/A	$3,000.00	N/A
Primary Antenna ATC-BCE426CM-V1-24	$267,630.00	$0.00		$0.00
Sweep test of existing antenna	$6,730.00	$0.00	N/A	$0.00	N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized	$247,000.00	$0.00	N/A	$0.00	The increased cost has a direct correlation to the complexity of the project (e.g., very tall tower, need for interim facilities, etc.)
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed)	$13,900.00	$0.00	N/A	$0.00	N/A
Primary Antenna JSH-26/24 SEC-R	$409,130.00	$377,800.00		$377,800.00
Antenna Removal	$85,400.00	$85,400.00	Cost equally allocated from total cost for removal of antenna and transmission line.	$85,400.00	N/A
Antenna Installation	$67,500.00	$67,500.00	Cost equally allocated from total cost for installation of antenna and transmission line.	$67,500.00	N/A
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed)	$13,900.00	$12,900.00	N/A	$12,900.00	N/A
Sweep test of existing antenna	$6,730.00	$17,200.00	Field Service/Commissioning split evenly between antenna and transmission line testing	$17,200.00	N/A
Dehydrator System	$8,600.00	$8,600.00	N/A	$8,600.00	N/A
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized	$227,000.00	$186,200.00	N/A	$186,200.00	N/A

Components

Actual Information Description	File Name
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized	Component Description: .3 of total cost of H-Pol Cavity Slot Side Mount Interim Antenna Amount: $20,400.00 Component Description: Tower Work Installation of interim 500 lbs. 20' long antenna, input complex and 800' of 3" flex transmission line - this amount is split between the Interim Antenna line item and the interim transmission line-item. Amount: $19,450.00 Component Description: Remaining balance of total Alive Telecom installation costs Amount: $51,938.00 Component Description: .7 of total cost of Interim Antenna installation. The remaining portion of the cost was reimbursed in Alive Invoice 1882. Amount: $63,586.60 Component Description: H-POL Cavity Slot Antenna Side Mount Cardioid 16 EL Gain 1.00 Beam Tilt 3-1/8" EIA Input ATC-BCSH16CCI-U2 Amount: $68,000.00 Component Description: .2 of total cost of H-Pol Cavity Slot Side Mount Interim Antenna Amount: $13,600.00 Component Description: .5 of total cost of H-Pol Cavity Slot Side Mount Interim Antenna Amount: $34,000.00
Dehydrator	Component Description: .3 of total dehydrator system cost Amount: $1,950.00 Component Description: .5 of total dehydrator system cost Amount: $3,250.00 Component Description: .2 of total dehydrator system cost Amount: $1,300.00
Side mount brackets for high power antennas (if not included in antenna base cost)	Component Description: Mounts Amount: $7,000.00 Component Description: .3 of total side mount cost Amount: $2,100.00 Component Description: .2 of total side mount cost Amount: $1,400.00 Component Description: .5 of total side mount cost Amount: $3,500.00
Elbow complex, broadband, at antenna input, per 3 1/8. feedline (if needed)	Information not provided.
Sweep test of existing antenna	Component Description: The total cost of the system sweep for both the interim antenna and primary antenna was $6000.00. Therefore we have split this cost between the system sweep line item for each antenna. Amount: $3,000.00 Component Description: Sweep test cost component Amount: $3,000.00
Sweep test of existing antenna	Component Description: The total cost of the system sweep for both the interim antenna and primary antenna was $6000.00. Therefore we have split this cost between the system sweep line item for each antenna. Amount: $3,000.00
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized	Component Description: H-POL Coaxial Slot Antenna Top Mount Cardioid 26 EL Gain 1.00 Beam Tilt 6-1/8" EIA Input ATC-BCE426CM-VI-24 Mast and Welding Cake for COR Compliance Amount: $248,000.00
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed)	Component Description: Elbow Complex 6-1/8" EIA 75 Ohm Amount: $11,500.00
Antenna Removal	Component Description: Cost for antenna installation is split evenly between total installation cost for antenna and transmission line. Amount: $85,400.00
Antenna Installation	Component Description: Cost for antenna removal is split evenly between total removal cost for antenna and transmission line. Amount: $67,500.00
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed)	Component Description: Tower Top Elbow Complex Amount: $12,900.00
Sweep test of existing antenna	Component Description: Field Service/Commissioning split evenly between antenna and transmission line testing Amount: $17,200.00
Dehydrator System	Component Description: Dehydrator System Amount: $8,600.00
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized	Component Description: Jampro JSH-26/24 SEC-R Side Mount Antenna Amount: $186,200.00

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	$788,670.00	$786,507.00	N/A	$786,507.00	N/A
Total for all systems	$4,581,841.70	$4,491,887.14	N/A	$3,014,418.65	N/A
Interim Transmission Line	$0.00	$50,685.00		$50,685.00
Flexible Air Transmission Line - dielectric, 3"	$0.00	$50,685.00	Quote from vendor was higher than estimated cost catalog price of 800 ft. at $56/ft.	$50,685.00	N/A
Primary Transmission Line	$0.00	$0.00		$0.00
Sweep Test	$0.00	$0.00	N/A	$0.00	N/A
Rigid Transmission Line - copper, 7 3/16"	$0.00	$0.00	N/A	$0.00	N/A
Existing Line Removal	$0.00	$0.00	Costs included in Tall Tower, cost amount relocated	$0.00	Cost amount included in Tall Tower
Primary Transmission Line	$788,670.00	$735,822.00		$735,822.00
Old Line Removal	$67,500.00	$67,500.00	Cost equally allocated from total cost for installation of antenna and transmission line.	$67,500.00	N/A
Transmission Line Installation	$85,400.00	$85,400.00	Cost equally allocated from total cost for installation of antenna and transmission line.	$85,400.00	N/A
Rigid Transmission Line - copper, 7 3/16"	$618,570.00	$565,722.00	N/A	$565,722.00	N/A
Sweep Test	$17,200.00	$17,200.00	Field Service/Commissioning split evenly between antenna and transmission line testing	$17,200.00	N/A

Components

Actual Information Description	File Name
Flexible Air Transmission Line - dielectric, 3"	Component Description: .3 of total 3" 50 Ohm Flex Line System cost Amount: $9,370.50 Component Description: .5 of total 3" 50 Ohm Flex Line System cost Amount: $15,617.50 Component Description: 3" 50 Ohm Flex Line System 800' Support Braces, Grounds, Hangers and Connectors Amount: $31,235.00 Component Description: Tower Work Installation of interim 500 lbs. 20' long antenna, input complex and 800' of 3" flex transmission line - this amount is split between the Interim Antenna line item and the interim transmission line-item. Amount: $19,450.00 Component Description: .3 of total 3" 50 Ohm Flex Line System cost Amount: $9,370.50 Component Description: .5 of total 3" 50 Ohm Flex Line System cost Amount: $15,617.50 Component Description: .2 of total 3" 50 Ohm Flex Line System cost Amount: $6,247.00 Component Description: .2 of total 3" 50 Ohm Flex Line System cost Amount: $6,247.00
Sweep Test	Information not provided.
Rigid Transmission Line - copper, 7 3/16"	Component Description: 7" 75 Ohm Rigid Line System 1900'V 200'H Support Braces and Hangers Amount: $531,105.00
Existing Line Removal	Component Description: Tower Work Removal of Old Antenna Installation of new mast, antenna and line sections as required (portion) Amount: $254,000.00
Old Line Removal	Component Description: Equal split removal cost for transmission line. Amount: $67,500.00
Transmission Line Installation	Component Description: Equal split installation cost for transmission line Amount: $85,400.00
Rigid Transmission Line - copper, 7 3/16"	Component Description: Transmission Line Amount: $565,722.00
Sweep Test	Component Description: Field Service/Commissioning split evenly between antenna and transmission line testing Amount: $17,200.00

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	$726,550.00	$1,029,299.25	N/A	$80,450.00	N/A
Total for all systems	$4,581,841.70	$4,491,887.14	N/A	$3,014,418.65	N/A
Primary Tower TOWER	$726,550.00	$1,029,299.25		$80,450.00
Tall Tower (greater than 500')	$210,500.00	$210,500.00	N/A	N/A	N/A
Tower and Rigging Costs	$80,450.00	$80,450.00	N/A	$80,450.00	N/A
FAA Consultant	$2,000.00	$2,000.00	N/A	N/A	N/A
Structural engineering tower load study for well documented tower	$12,600.00	$22,725.00	See EXH 1	$0.00	N/A
Tower Helicopter Lift	$0.00	$0.00	N/A	N/A	N/A
Major tower reinforcement/modifications	$421,000.00	$713,624.25	Per actual costs on invoice	$0.00	N/A

Components

Actual Information Description	File Name
Tall Tower (greater than 500')	Information not provided.
Tower and Rigging Costs	Component Description: Tower rigging and extreme weather delays Amount: $80,450.00
FAA Consultant	Information not provided.
Structural engineering tower load study for well documented tower	Component Description: Tower Mapping and Structural Study Amount: $22,725.00
Tower Helicopter Lift	Information not provided.
Major tower reinforcement/modifications	Component Description: Major tower mods - Northeast Towers - INV 220110NDS3 Amount: $713,624.25

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	$369,558.73	$438,391.23	N/A	$357,170.27	N/A
Total for all systems	$4,581,841.70	$4,491,887.14	N/A	$3,014,418.65	N/A
Outside Professional Services	$369,558.73	$438,391.23		$357,170.27
Zoning Permits	$0.00	$0.00	Subject to quote	N/A	N/A
Transmitter System Service	$9,101.01	$9,101.01	N/A	$0.00	N/A
General Legal - Repack	$15,321.75	$15,321.75	Per actual costs from invoices	$12,910.50	N/A
Field and Technical Project Management	$4,125.00	$4,125.00	Cost determined by invoices.	$4,125.00	N/A
Attorney Fees - Prepare and File FCC Form 2100, Schedule 387	$7,673.00	$7,673.00	N/A	$7,673.00	Additional reimbursement costs incurred
Additional Field Engineering Service, 5 Days	$152,262.97	$152,262.97	As per field engineering service invoice estimate	$152,262.97	Updated invoices for project management and engineering services.
Comprehensive coverage verification via field study, if needed	$84,200.00	$43,732.00	Per actual costs	$43,732.00	N/A
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase	$2,105.00	$2,000.00	N/A	N/A	N/A
ASR modification (prepare FCC Form 854)	$2,105.00	$2,000.00	N/A	N/A	N/A
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet	$10,520.00	$10,000.00	N/A	N/A	N/A
NEPA Section 106 environmental review, if needed	$6,310.00	$6,000.00	N/A	N/A	N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization	$3,680.00	$20,373.00	The increased cost has a direct correlation to the complexity of the project (e.g., very tall tower, need for interim facilities, etc.)	$20,373.00	The increased cost has a direct correlation to the complexity of the project (e.g., very tall tower, need for interim facilities, etc.)
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application	$2,365.00	$2,250.00	N/A	N/A	N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	$5,260.00	$9,840.50	The increased cost has a direct correlation to the complexity of the project (e.g., very tall tower, need for interim facilities, etc.)	$9,840.50	The increased cost has a direct correlation to the complexity of the project (e.g., very tall tower, need for interim facilities, etc.)
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	$0.00	The increased cost has a direct correlation to the complexity of the project (e.g., very tall tower, need for interim facilities, etc.)
Address transition timing and coordination issues w/ other stations and wireless	$2,630.00	$2,500.00	N/A	N/A	N/A
Prepare and or review reimbursement form	$2,630.00	$95,337.00	Reimbursement process	$95,337.00	Comprehensive legal services regarding reimbursement forms; The increased cost has a direct correlation to the complexity of the project (e.g., very tall tower, need for interim facilities, etc.)
RF Exposure Measurements	$21,050.00	$20,000.00	N/A	N/A	N/A
Perform engineering study for new channel assignment and antenna development	$7,360.00	$7,000.00	N/A	$0.00	N/A
General Engineering	$375.00	$375.00	General consulting engineer services	$375.00	N/A
Project management of the transition	$23,700.00	$22,500.00	N/A	$10,541.30	N/A

Components

Actual Information Description	File Name
Zoning Permits	Information not provided.
Transmitter System Service	Component Description: Emergency on-site visit to perform on-site troubleshooting and channel change for ULXTE series transmitter system. Amount: $9,101.01
General Legal - Repack	Component Description: Legal - BakerHostetler - INV 51001375 Amount: $2,411.25 Component Description: Gen Legal Sept 2021 - TLP - INV 1652 Amount: $9,386.50 Component Description: March 2022 Legal - TLP - INV 2231 Amount: $3,524.00
Field and Technical Project Management	Component Description: Cost determined by invoices. Amount: $4,125.00
Attorney Fees - Prepare and File FCC Form 2100, Schedule 387	Component Description: Attorney review and preparation of Form 2100 Schedule 387 Amount: $2,486.50 Component Description: Attorney review and preparation of Form 2100 Schedule 387 Amount: $248.00 Component Description: Attorney review and preparation of Form 2100 Schedule 387 Amount: $503.00 Component Description: Attorney preparation costs Amount: $2,105.50 Component Description: Attorney review and preparation of Form 2100 Schedule 387 Amount: $310.00 Component Description: Attorney review and preparation of Form 2100 Schedule 387 Amount: $297.50 Component Description: Attorney review and preparation of Form 2100 Schedule 387 Amount: $1,072.50 Component Description: Attorney review and preparation of Form 2100 Schedule 387 Amount: $650.00
Additional Field Engineering Service, 5 Days	Component Description: Project Management and Engineering Services Amount: $3,075.00 Component Description: Project Management and Engineering Services Amount: $14,037.97 Component Description: Project Management and Engineering Services Amount: $2,737.50 Component Description: Invoice for Engineering Services and project Management Labor Amount: $65,000.00 Component Description: Project Management and Engineering Services Amount: $3,075.00 Component Description: Project Management and Engineering Services Amount: $21,000.00 Component Description: Project Management and Engineering Services Amount: $2,737.50 Component Description: Project Management and Engineering Services Amount: $412.50 Component Description: Project Management and Engineering Services Amount: $36,000.00 Component Description: Field Engineering Services Amount: $6,000.00 Component Description: Field Engineering Services Amount: $69,000.00
Comprehensive coverage verification via field study, if needed	Component Description: Antenna Verification and Ground-Based Spot Measurements Amount: $80,000.00 Component Description: 1st half CV - QComm - INV 341048 Amount: $21,866.00 Component Description: 2nd half CV - QComm - INV 341057 Amount: $21,866.00
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase	Information not provided.
ASR modification (prepare FCC Form 854)	Information not provided.
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet	Information not provided.
NEPA Section 106 environmental review, if needed	Information not provided.
Attorney Fees - Prepare and File request for Special Temporary Authorization	Component Description: Attorney review and preparation of STA phase deadline and phase change request Amount: $682.00 Component Description: Attorney review and preparation of STA phase change Amount: $2,604.00 Component Description: Attorney preparation and review of STA and tolling waiver request Amount: $5,474.00 Component Description: Attorney review and preparation of STA applications Amount: $2,923.00 Component Description: Attorney review and preparation of STA phase change applications Amount: $4,028.00 Component Description: Attorney review and preparation of phase change STA application Amount: $186.00 Component Description: Attorney preparation and review of STA and tolling waiver request Amount: $4,476.00
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application	Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	Component Description: Line items related to Attorney review of repack PNs Amount: $310.00 Component Description: Attorney review and preparation of construction permit applications and extensions Amount: $1,922.00 Component Description: Attorney review and preparation of construction permit applications and extension requests Amount: $2,022.50 Component Description: Attorney preparation and review of Form 2100 CP Amount: $4,743.00 Component Description: (1) Review of FCC Permit for Valley City, ND; send same to client; (2) 1/2 of Telephone call with R. Kapur regarding Form 1876, CP modification application Amount: $217.00 Component Description: Attorney review and preparation of construction permit application and extension Amount: $626.00
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 engineering section of Form 2100 (CP) Amount: $3,300.00
Address transition timing and coordination issues w/ other stations and wireless	Information not provided.
Prepare and or review reimbursement form	Component Description: Attorney review and preparation of reimbursement forms Amount: $2,794.50 Component Description: Attorney review and assistance of reimbursement-related issues in FCC database Amount: $121.00 Component Description: Attorney review and preparation of reimbursement forms Amount: $6,101.00 Component Description: Attorney review and preparation of reimbursement forms Amount: $5,140.50 Component Description: Attorney review and preparation of reimbursement forms Amount: $4,874.00 Component Description: Attorney review and preparation of reimbursement forms Amount: $248.00 Component Description: Attorney review and preparation of reimbursement forms Amount: $1,013.00 Component Description: Attorney review and preparation of reimbursement forms Amount: $5,344.50 Component Description: Attorney review and preparation of reimbursement forms Amount: $987.50 Component Description: Attorney preparation of reimbursement forms Amount: $1,612.00 Component Description: Attorney review and preparation of reimbursement forms Amount: $1,332.50 Component Description: Attorney review and preparation of reimbursement forms Amount: $283.50 Component Description: Attorneys fees related to preparing and updating reimbursement forms regarding interim facilities Amount: $1,240.00 Component Description: Attorney review and preparation of reimbursement forms Amount: $680.00 Component Description: Attorney review and preparation of reimbursement forms Amount: $467.50 Component Description: Attorney review and preparation of reimbursement forms Amount: $1,430.00 Component Description: Attorney review and preparation of reimbursement forms Amount: $4,202.50 Component Description: Attorney review and preparation of reimbursement forms Amount: $1,450.50 Component Description: Attorney review and preparation of reimbursement forms Amount: $511.00 Component Description: Attorney review and preparation of reimbursement forms Amount: $3,604.00 Component Description: Attorney review and preparation of reimbursement forms Amount: $2,366.50 Component Description: Attorney preparation of reimbursement forms Amount: $121.00 Component Description: Attorney review and preparation of reimbursement forms Amount: $510.00 Component Description: Attorney review and preparation of reimbursement forms Amount: $3,283.00 Component Description: Attorney review and preparation of reimbursement forms Amount: $3,246.00 Component Description: Attorney review and preparation of reimbursement forms Amount: $1,925.00 Component Description: Attorney review and preparation of reimbursement forms Amount: $127.50 Component Description: Attorney review and preparation of reimbursement forms Amount: $1,025.50 Component Description: Attorney review and preparation of reimbursement forms Amount: $5,611.00 Component Description: Attorney review and preparation of reimbursement forms Amount: $3,472.00 Component Description: Attorney review and preparation of reimbursement forms Amount: $3,832.50 Component Description: Attorney review and preparation of reimbursement forms Amount: $483.50 Component Description: Attorney review and preparation of reimbursement funds Amount: $850.00 Component Description: Attorney review and preparation of reimbursement forms Amount: $2,566.00 Component Description: Attorney review and preparation of reimbursement forms Amount: $7,806.00 Component Description: Attorney review and preparation of reimbursement forms Amount: $1,612.00 Component Description: Attorney review and preparation of reimbursement forms Amount: $904.00 Component Description: Attorney review and preparation of reimbursement forms Amount: $1,785.00 Component Description: Line Items related to Attorney preparation and review of reimbursement forms Amount: $2,170.00 Component Description: Attorney review and preparation of reimbursement funds Amount: $8,233.50 Component Description: Attorney review and preparation of reimbursement forms Amount: $1,702.50
RF Exposure Measurements	Information not provided.
Perform engineering study for new channel assignment and antenna development	Component Description: Engineering services for new channel assignment and antenna development Amount: $150.00 Component Description: Engineering services for new channel assignment and antenna development Amount: $675.00
General Engineering	Component Description: Gen Eng - Mid States - INV 2105-5007 Amount: $375.00
Project management of the transition	Component Description: May 2022 PM - QComm - INV 20220611 Amount: $1,232.00 Component Description: Dec 2021 PM - QComm - INV 2022005 Amount: $1,232.00 Component Description: Nov 2021 PM - QComm - INV 230090 Amount: $154.00 Component Description: April 2022 PM - QComm - INV 20220508 Amount: $1,016.40 Component Description: March 2022 PM - QComm - INV 20220304 Amount: $739.20 Component Description: Jan 2022 PM - QComm - INV 220026 Amount: $154.00 Component Description: Sept 2021 399 PM - QComm - INV 230052 Amount: $2,156.00 Component Description: Oct 2021 399 PM - QComm - INV 230074 Amount: $2,695.00 Component Description: Feb 2022 PM - QComm - INV 220043 Amount: $1,162.70

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	$134,522.97	$127,147.97	N/A	$101,362.81	N/A
Total for all systems	$4,581,841.70	$4,491,887.14	N/A	$3,014,418.65	N/A
Other Expenses	$134,522.97	$127,147.97		$101,362.81
Outside labor	$1,206.50	$1,206.50	Per actual costs on invoices	$1,206.50	N/A
RF Consulting Engineer	$0.00	$0.00	To be supplied	N/A	N/A
Motor Freight to Site	$23,405.00	$23,405.00	N/A	$23,405.00	N/A
Field Engineer	$9,850.00	$9,850.00	N/A	$9,850.00	Additional invoices received
MVPD Notification of Channel Change	$3,470.00	$3,470.00	As per vendor invoices.	$3,470.00	Additional invoices received.
Develop and air announcement of upcoming channel change	$25,000.00	$25,000.00	Cost catalog / quote to be obtained, as necessary.	N/A	N/A
Equipment Storage	$10,904.00	$10,904.00	Cost determined by invoices. There are multiple invoices pending submission totaling $10,904	$10,633.84	N/A
Equipment Delivery and Handling Charges	$48,607.47	$48,607.47	Cost determined by invoices.	$48,607.47
Disposal Costs (for equipment and other waste, net of any salvage value)	$0.00	$0.00	Subject to final quotes, and blend with $343700 (above) Note: Subject to additional quotes for heat exchanger, concrete pad, etc.	$0.00	N/A
Non-zoning permits	$0.00	$0.00	To be determined.	N/A	N/A
Local Zoning	$0.00	$0.00	To be determined.	N/A	N/A
FCC Filing Fees - Special Temporary Authorization request	$195.00	$190.00	N/A	N/A	N/A
FCC Filing Fees - Form 2100 license to cover application	$335.00	$325.00	N/A	N/A	N/A
DTV Medical Facility Notification	$11,550.00	$4,190.00	As per vendor invoices.	$4,190.00	Additional invoices received.

Components

Actual Information Description	File Name
Outside labor	Component Description: EIN is station EIN; Warren Const - Labor - INV #2 Amount: $350.00 Component Description: labor to assist technician with installation Amount: $856.50
RF Consulting Engineer	Information not provided.
Motor Freight to Site	Component Description: Motor freight to tower site Amount: $23,405.00
Field Engineer	Component Description: Channel repack transition engineering services Amount: $3,150.00 Component Description: Channel repack transition engineering services Amount: $3,150.00 Component Description: Channel repack transition engineering services Amount: $6,700.00
MVPD Notification of Channel Change	Component Description: MVPD Notification Service for Channel Sharing Station - Notice of Commencement of Channel Sharing Amount: $1,735.00 Component Description: MVPD Notification service for channel sharing. Estimate EST-001342 corresponds to Invoice INV-001892. Amount: $1,735.00 Component Description: MVPD Notification of delayed channel sharing. Estimate EST-001417 corresponds to Invoice INV-001934. Amount: $1,735.00
Develop and air announcement of upcoming channel change	Information not provided.
Equipment Storage	Component Description: Feb 2020 storage - Mobile Mini - INV 6157 Amount: $157.66 Component Description: Nov 2019 Storage - Mobile Mini - INV -5689 Amount: $157.66 Component Description: June 2020 storage - Mobile mini - INV 3356 Amount: $157.66 Component Description: Jan 2020 storage - Mobile Mini - INV 3391 Amount: $157.66 Component Description: Jan 2020 storage - Mobile Mini - INV -3392 Amount: $157.66 Component Description: Nov 2019 storage - Mobile Mini - INV 5692 Amount: $157.66 Component Description: Dec 2019 Storage - Mobile MIni - INV -0171 Amount: $157.66 Component Description: Nov 2019 storage - Mobile Mini - INv -5688 Amount: $157.66 Component Description: June 2020 storage - Mobile Mini - INV 3357 Amount: $157.66 Component Description: Cost of Equipment Storage Amount: $739.36 Component Description: Dec 2019 storage - Mobile MIni - INV 0173 Amount: $157.66 Component Description: Oct 2019 storage - Mobile Mini - INV -8589 Amount: $157.66 Component Description: Oct 2019 storage - Mobile Mini - INV 8590 Amount: $157.66 Component Description: May 2020 Storage - Mobile Mini - INV 3141 Amount: $157.66 Component Description: Oct 2019 storage - Mobile Mini - INV 8591 Amount: $157.66 Component Description: Cost of Equipment Storage Amount: $739.36 Component Description: Feb 2020 - Mobile Mini - INV -6154 Amount: $157.66 Component Description: Cost of Equipment Storage Amount: $739.36 Component Description: Dec 2019 Storage - Mobile Mini - -0170 Amount: $157.66 Component Description: April 2020 storage - Mobile Mini - INV 1071 Amount: $157.66 Component Description: May 2020 storage - MObile Mini - INV -3142 Amount: $157.66 Component Description: May 2020 storage - Mobile MIni - INV 3140 Amount: $157.66 Component Description: Jan 2020 storage - Mobile Mini - INV 3394 Amount: $157.66 Component Description: June 2020 Storage - Mobile Mini - INV 3355 Amount: $157.66 Component Description: Feb 2020 storage - Mobile Mini - INV -6156 Amount: $157.66 Component Description: Feb 2020 storage - Mobile Mini - INV 6158 Amount: $157.66 Component Description: March 2020 storage - Mobile MIni - INV -5122 Amount: $157.66 Component Description: April 2020 storage - Mobile Mini - INV 1068 Amount: $157.66 Component Description: Oct 2019 Storage - Mobile Mini - INV -8588 Amount: $157.66 Component Description: March 2020 storage - Mobile Mini - INV 5124 Amount: $157.66 Component Description: Jan 2020 storage - Mobile mini - 3390 Amount: $157.66 Component Description: Dec 2019 storage - Mobile Mini - INV -0172 Amount: $157.66 Component Description: Cost of Equipment Storage Amount: $739.36 Component Description: April 2020 storage - Mobile Mini - INV 1072 Amount: $157.66 Component Description: Nov 2019 storage - Mobile Mini - INV 5691 Amount: $157.66 Component Description: Cost of Equipment Storage Amount: $739.36 Component Description: March 2020 - Mobile Mini - 5120 Amount: $157.66 Component Description: April 2020 storage - Mobile Mini - INV -1070 Amount: $157.66 Component Description: Nov 2019 storage - Mobile Mini - INV -5690 Amount: $157.66 Component Description: Feb 2020 storage - Mobile Mini - INV -6155 Amount: $157.66 Component Description: May 2020 storage - Mobile Mini - INV 3144 Amount: $157.66 Component Description: April 2020 storage - Mobile Mini - 1069 Amount: $157.66 Component Description: Dec 2019 storage - Mobile Mini - INV 0174 Amount: $157.66 Component Description: March 2020 storage - Mobile Mini - INV 5121 Amount: $157.66 Component Description: May 2020 storage - Mobile Mini - INV 3143 Amount: $157.66 Component Description: Oct 2019 Storage - -8587 Amount: $157.66 Component Description: March 2020 storage - Mobile Mini - INV 5123 Amount: $157.66 Component Description: June 2020 storage - Mobile Mini - INV 3358 Amount: $157.66 Component Description: Jan 2020 storage - Mobile Mini - INV 3393 Amount: $157.66
Equipment Delivery and Handling Charges	Component Description: Shipping Amount: $19,000.00 Component Description: Shipping costs for Interim Antenna, Accessories, and Cable Amount: $6,982.47 Component Description: Receiving and handling freight on site. Amount: $625.00 Component Description: Mobilization of antenna and transmission line Amount: $41,000.00
Disposal Costs (for equipment and other waste, net of any salvage value)	Information not provided.
Non-zoning permits	Information not provided.
Local Zoning	Information not provided.
FCC Filing Fees - Special Temporary Authorization request	Information not provided.
FCC Filing Fees - Form 2100 license to cover application	Information not provided.
DTV Medical Facility Notification	Component Description: DTV Notification Service. Estimate EST-001418 corresponds to Invoice INV-001937. Amount: $2,095.00 Component Description: Notification of Medical Facilities - Transmitter Medical Facility Notification Amount: $2,095.00 Component Description: DTV Notification Service. Estimate EST-001341 corresponds to Invoice INV-001893. Amount: $2,095.00

Cost Information

Grand Total

	Predetermined Cost Estimate	Estimated Cost	Actual Cost
Total for all systems	$4,581,841.70	$4,491,887.14	$3,014,418.65

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.	No
All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator.	No

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.

Ravi Kapur

President

06/20/2022

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.

Ravi Kapur

President

06/20/2022

(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

Primary Antenna

Add 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

Primary Transmission Line

Add 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

Primary Tower

Existing Tower

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