TV Broadcaster Relocation Fund Reimbursement Application

Applicant Information

Applicant Name, Type, and Contact Information

Applicant	Address	Phone	Email	Applicant Type
GRAHAM MEDIA GROUP, MICHIGAN, INC. Doing Business As: GRAHAM MEDIA GROUP, MICHIGAN, INC.	Amador Velasquez 550 WEST LAFAYETTE BOULEVARD DETROIT, MI 48226 United States	+1 (313) 222-0581	avelasquez@wdiv.com	Corporation

Applicant

Address

Phone

Applicant Type

GRAHAM MEDIA GROUP, MICHIGAN, INC.

Doing Business As: GRAHAM MEDIA GROUP, MICHIGAN, INC.

Amador Velasquez

550 WEST LAFAYETTE BOULEVARD

DETROIT, MI 48226

United States

+1 (313) 222-0581

avelasquez@wdiv.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
William T Godfrey , Jr. . Consulting Engineers Kessler and Gehman Associates, Inc.	William T. Godfrey, Jr. Kessler and Gehman Associates, Inc. 507 NW 60 Street, Suite D Gainesville, FL 32607 United States	+1 (352) 332-3157	jeff@kesslerandgehman.com

Applicant

Address

Phone

William T Godfrey , Jr. .

Consulting Engineers

Kessler and Gehman Associates, Inc.

William T. Godfrey, Jr.

Kessler and Gehman Associates, Inc.

507 NW 60 Street, Suite D

Gainesville, FL 32607

United States

+1 (352) 332-3157

jeff@kesslerandgehman.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.	No
Briefly describe transition plan	Install new main dual transmitter and main antenna while using licensed AUX facility during tower work and throughout the assigned phase. Map and analyze tower; design and modify tower. Install new AUX antenna and AUX transmitter post-transition.

Transmitters

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

Auxiliary Transmitter

Existing Transmitter Information

Section	Question	Response
Existing Transmitter Description	Type of change	Purchase New
	Use	Auxiliary (Backup)
	Description of Use	Auxiliary
	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	Diamond
	Year	2005
	Type	Solid State
	Solid State Cooling	Air Cooled
	Solid State Power Capacity	7.5 kW

Auxiliary Transmitter

New Transmitter Costs

Section	Question	Response
New Transmitter	Use	Auxiliary (Backup)
	Change Type	Purchase New
	Is this a request for upgraded equipment?	No
	Manufacturer
	Model	UAXTE-12R44
	Transmitter Type	Solid State
	Solid State Cooling	Air Cooled
	Solid State Power capacity	7.2 kW
	Justification for New Transmitter	The manufacturer of the existing transmitter advises that the transmitter cannot be re-tuned to the assigned channel. See attachment.

Auxiliary Transmitter

Other Transmitter Costs

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

Auxiliary Transmitter

Other Transmitter Cost Not Listed

Information not provided.

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	SigmaCD
	Year	2008
	Type	Inductive Output Tube
	IOT Power Type	Three
	Power Capacity	80 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-100
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	63.4 kW
	Justification for New Transmitter	The existing 80 kW IOT transmitter configuration is equivalent to a magic tee dual transmission system and not the single ULXTE. Therefore, WDIV is budgeting for the ULXTED model. The next step up is a ULXTED-100 which WDIV is budgeting for (see attached)

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	300 kVA
	Rigid Conduit and Wiring	Yes
	Size	3 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?	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

Primary Transmitter

Other Transmitter Cost Not Listed

Name	Description
Decommission and Deinstall	Decommission and Deinstall
HVAC Modifications	HVAC Modifications
Additional Interior RF System	Interior RF System Existing Transmitter to Interim Transmission line
Test Equipment	Test Equipment
Installation	Installation
Other transmitter cost	Other transmitter cost
Standby Exciter and Switch	Standby Exciter with Automatic Change Over Switch

Antennas

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

Auxiliary Antenna

Existing Antenna Information

Section	Question	Response
Existing Antenna Description	Type of change	Purchase New
	Antenna Use	Auxiliary (Backup)
	Description of Use	Auxiliary
	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:	973.0 kW
	Manufacturer
	Model	TFU-18DSC
	Year	2005

Auxiliary Antenna

New Antenna Costs

Section	Question	Response
New Antenna Description	Use	Auxiliary (Backup)
	Description of Use	Auxiliary
	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	Side 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:	973.0 kW
	Manufacturer
	Model	TFU-18DSC-R CT3
	Year	2018
	Justification for New Antenna	The existing and licensed AUX antenna is a single channel slotted coaxial which cannot accommodate the assigned channel.

Auxiliary 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	6 1/8 inches inches
Side Mount Brackets	Do you require the separate purchase of side mount brackets for a high power antenna?	Yes
Pattern Scatter Analysis	Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna?	Yes
Sweep Test	Do you require the sweep testing of transmission line and antenna?	Yes

Auxiliary Antenna

Other Antenna Cost Not Listed

Name	Description
TLSCR	TLSCR

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	Top 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:	872.0 kW
	Manufacturer
	Model	TFU-27ETT VP R4C130
	Year	2008

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	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:	720.0 kW
	Manufacturer
	Model	TFU-23ETT/VP-R 4C130
	Year	2018
	Justification for New Antenna	The existing primary antenna is a single channel slotted coaxial which cannot accommodate the assigned channel.

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	6 1/8 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

Name	Description
Wedding Cake Adapter	Wedding Cake Adapter
FM Sweep	FM Sweep

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	Utilize Existing
	Use	Primary (Main)
	Description of Use	N/A
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is the existing transmission line shared with another station or stations?	No
	Is Transmission Line in operating condition?	Yes
Existing Transmission Line Manufacturer and Type	Manufacturer	Dielectric
	Type	Rigid
	Diameter	8 3/16 inches
	Other Diameter	N/A
	Segment Length	Broadband
	Other Segment Length	N/A
	Number of parallel runs	1
	Length	1232 feet per run

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Name	Description
Miscellaneous Parts	Miscellaneous Parts
RTLSCR's	RTLSCR's
Sweep Tests	Sweep tests to confirm line is acceptable on assigned channel.
Other Transmission Line Parts	Other Transmission Line Parts

Auxiliary Transmission Line

Existing Transmission Line

Section	Question	Response
Existing Transmission Line Description	Type of change	Utilize Existing
	Use	Auxiliary (Backup)
	Description of Use	Auxiliary
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is the existing transmission line shared with another station or stations?	No
	Is Transmission Line in operating condition?	Yes
Existing Transmission Line Manufacturer and Type	Manufacturer	Dielectric
	Type	Rigid
	Diameter	6 1/8 inches
	Other Diameter	N/A
	Segment Length	19 3/4 inches
	Other Segment Length	N/A
	Number of parallel runs	1
	Length	1110 feet per run

Auxiliary Transmission Line

Other Transmission Line Expenses Not Listed

Name	Description
Sweep Tests	Sweep tests to verify operation on assigned channel

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?	Yes
	One or more FM, AM or TV radio broadcaster(s)	Yes
	Others Types of Users	No
	Is tower documented for structural analysis?	Yes
	Is tower compliant with Rev G?	Yes
Existing Tower Structure Registration	Do you have a tower registration number?	Yes
Existing Tower Structure Registration	ASR Number	1000830
Coordinates (NAD83)	Latitude (NAD83)	42° 28' 58.0" N-
	Longitude (NAD83)	083° 12' 19.0" W-
	Overall Structure Height	1062.98 feet
	Support Structure Height	980.96 feet
	Ground Elevation Above Mean Sea Level (AMSL)	685.69 feet
	Structure Type	TOWER - Free Standing or Guyed Structure
	Tower Owner	Graham Media Group, Michigan, Inc.
	Date Constructed	01/01/1988

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
9618	WXYT-FM	FM

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:	Minor Reinforcements needed

Primary Tower

Tower Rigging Costs

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

Primary Tower

Other Tower Expenses Not Listed

Name	Description
Plumb and Tension	Plumb and Tension
Fence	Fence

Outside Professional Services Costs

Section	Question	Response
Outside Project Management Services	Do you require outside project management services?	Yes
	Number of Hours	600
	Explanation	It will be necessary to schedule and coordinate multiple vendors, complete progress reports, and update Schedule 399. Station does not have available personnel or personnel trained in project management for such complex projects.
Outside RF consulting Engineering Services	Perform engineering study for new channel assignment and antenna development	Yes
	Prepare engineering section of Form FCC Construction Permit Application	Yes
	For Auxiliary Facility	Yes
	For Main Facility	Yes
	Prepare engineering section of Form FCC License to Cover Application	Yes
	For Auxiliary Facility	Yes
	For Main Facility	Yes
	Prepare request for Special Temporary Authority	No
	Quantity	N/A
	Do you have Distributed Transmission System engineering services?	N/A
	Critical Facility	N/A
	Terrain-Shielded Facility	N/A
Attorney and Other Outside Consulting Services	Prepare and file Form FCC Construction Permit Application	Yes
	For Auxiliary Facility	Yes
	For Main Facility	Yes
	Prepare and file Form FCC License to Cover Application	Yes
	For Auxiliary Facility	Yes
	For Main Facility	Yes
	Prepare request for Special Temporary Authority	Yes
	Quantity	1
	NEPA Section 106 environmental review	No
	Environmental Assessment	No
	ASR Modification	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	30
	Justification	It will be necessary to survey the site, plan the equipment, develop specifications for purchasing, and oversee multiple vendor RF projects. Station does not have available personnel or personnel trained in such services.

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Name	Description
Other Engineering Services	Fewer Project Management "PM" tasks are required & Other Engineering Services "OES" are required, therefore the PM total has been reduced to 600 hrs ($90,000 at $150/hr), & a new OES category has been created & funded with the money removed from PM.
Other Legal Services	Other Legal Services related to the DTV Repack
Security Guard	Security Guard

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	No
	Non-zoning permits	Yes
	BLM or NFS Coordination	No
	FCC Construction Permit Minor Change	No
	FCC License to Cover Application	No
	FCC Special Temporary Authority Application	No
Other Miscellaneous Expenses	Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)?	Yes
	Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs?	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
Dehydrator	Dehydrator

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	$2,800,155.08	$2,809,257.14	N/A	$2,603,832.97	N/A
Total for all systems	$4,444,562.28	$4,673,891.65	N/A	$3,900,195.31	N/A
Primary Transmitter ULXTED-100	$2,538,526.86	$2,547,628.92		$2,347,204.75
Standby Exciter and Switch	$25,000.00	$25,000.00	N/A	N/A	N/A
Other transmitter cost	$20,109.69	$20,109.69	See attached invoices.	$20,109.69	N/A
Installation	$55,745.09	$55,745.09	Fire extinguisher system work;transmitter installation	$55,745.09	N/A
Test Equipment	$27,224.17	$27,224.17	See attached / uploaded PDF file titled "HVS qte WISQ69372-01 amd v210317jgv1.pdf"	N/A	N/A
Additional Interior RF System	$75,000.00	$75,000.00	N/A	$3,000.00	N/A
HVAC Modifications	$8,427.00	$8,427.00	See attached / uploaded PDF file titled "Kropf qte amd v210317jgv1.pdf"	$8,427.00	N/A
UHF - Liquid Cooled Solid State Transmitter 63.4 kW	$2,156,021.67	$2,156,021.67	See attached GatesAir quote for ULXTED-100	$2,156,021.67	N/A
Decommission and Deinstall	$27,620.00	$27,620.00	See attached / uploaded PDF file titled "Qcomms QC20-470 v201111jgv1.pdf"	$27,620.00	N/A
Other -- Building Addition Size: 0.0	$48,779.24	$48,779.24	See uploaded PDF titled "WDIV Transmitter Building Preparation for Repack Cost v2.pdf" No building size increase is needed; only building modifications. See attached / uploaded PDF titled "Goyette 048070 v200414pmv1".	$48,779.24	N/A
3" Rigid Conduit and Wiring (Cost per foot)	$5,200.00	$4,900.00	N/A	N/A	N/A
Transformer 3 phase/480v - 300 KVA	$36,800.00	$35,000.00	N/A	N/A	N/A
Service entrance 3 phase/800 amp/208 volt	$14,400.00	$27,502.06	Please see attached invoices and quotes	$27,502.06	N/A
Switchgear - industrial 800 amp	$38,200.00	$36,300.00	N/A	N/A	N/A
Auxiliary Transmitter UAXTE-12R44	$261,628.22	$261,628.22		$256,628.22
UHF - Air Cooled Solid State Transmitter 7.2 kW	$256,628.22	$256,628.22	See attached quote and change orders where applicable	$256,628.22	N/A
Other Electrical Service: Disconnect existing transmitter for removal and connect new transmitter after installation.	$5,000.00	$5,000.00	N/A	N/A	N/A

Components

Actual Information Description	File Name
Standby Exciter and Switch	Information not provided.
Other transmitter cost	Component Description: GHA 101010737 v201005pmv1 Amount: $1,233.00 Component Description: Mouser 55221090 v201005pmv1 Amount: $484.79 Component Description: Evertz 299597 v201006pmv1 Amount: $1,901.25 Component Description: Goyette 049502 v201019pmv1 Amount: $3,500.00 Component Description: Allied 9012248134 v201005pmv1 Amount: $4,215.62 Component Description: Grainger 9333360080 v200415pmv1 Amount: $456.00 Component Description: Grainger 9319600616 v200415pmv1 Amount: $281.75 Component Description: GHA 101009808 v201005pmv1 Amount: $414.00 Component Description: Grainger 9339342173 v200415pmv1 Amount: $88.10 Component Description: Allied Bldg 00246819 v201019pmv1 Amount: $7,371.00 Component Description: Grainger 9323910258 v200415pmv1 Amount: $164.18
Installation	Component Description: Talbot 10237-02 v191217jgv2 Amount: $11,683.59 Component Description: MFE 112032 v190805jgv2 Amount: $270.00 Component Description: Talbot 10237-03 v200210pmv1 Amount: $34,363.50 Component Description: Talbot 10237-04 v200414pmv1 Amount: $7,940.00 Component Description: MFE 111915 v190805jgv2 Amount: $1,488.00
Test Equipment	Information not provided.
Additional Interior RF System	Component Description: Great Lakes 22019 v200207jgv1 Amount: $3,000.00
HVAC Modifications	Component Description: Kropf Q21-57A v211202pmv1 Amount: $8,427.00
UHF - Liquid Cooled Solid State Transmitter 63.4 kW	Component Description: Gates inv #JW30004541-1 1 third dp Prim TX UL2018116jgv1 Amount: $672,559.43 Component Description: Gates US0332511 v210211pmv1 Amount: $121,159.51 Component Description: Gates US0328131 v190919pmv1 Amount: $683,116.43 Component Description: Grainger 9337281639 v200415pmv1 Amount: $98.00 Component Description: Grainger 9319335908 v200415pmv1 Amount: $28.07 Component Description: Grainger 9323910258 v200415pmv1 Amount: N/A Component Description: Grainger 9341947233 v200415pmv1 Amount: $1,026.00 Component Description: Gates JW30004541-2 v190523jgv2 Amount: $678,034.23 Component Description: Grainger 9319600616 v200415pmv1 Amount: N/A Component Description: Grainger 9339342173 v200415pmv1 Amount: N/A Component Description: Grainger 9333360080 v200415pmv1 Amount: N/A
Decommission and Deinstall	Component Description: Qcomms QC20-470 v210127jgv2 Amount: $27,620.00
Other -- Building Addition Size: 0.0	Component Description: Matheson 20602893 v191115pmv1 Amount: $200.02 Component Description: Rey Concrete 20190107-03 v191121pmv2 Amount: $3,400.00 Component Description: DDD 0110239-00 v191108pmv1 Amount: $2,000.00 Component Description: DDD 0110446-00 v191108pmv1 Amount: $600.00 Component Description: Goyette 048070 v200414pmv1 Amount: $5,400.00 Component Description: Cert Abate 9150 v200225pmv2 Amount: $862.50 Component Description: Monahan 9644 v191203jgv2 Amount: $9,997.00 Component Description: Cert Abate 9317 v191111pmv1 Amount: $3,800.00 Component Description: MFE 113645 v191115pmv1 Amount: $1,260.00 Component Description: Monarch 64092 v200415pmv1 Amount: $21,259.72
3" Rigid Conduit and Wiring (Cost per foot)	Information not provided.
Transformer 3 phase/480v - 300 KVA	Information not provided.
Service entrance 3 phase/800 amp/208 volt	Component Description: Talbot 3894-01 v190705jgv1 Amount: $1,844.00 Component Description: Talbot 10237-01 v190919pmv1 Amount: $22,679.91 Component Description: Talbot 3910-01 v191111pmv1 Amount: $2,978.15
Switchgear - industrial 800 amp	Information not provided.
UHF - Air Cooled Solid State Transmitter 7.2 kW	Component Description: Gates US0332559 v210211pmv1 Amount: $16,676.20 Component Description: Gates US0329684 v190919pmv1 Amount: $78,274.68 Component Description: Gates inv #JW30004542-1 1 third dp Aux TX UL2018119jgv1 Amount: $80,838.67 Component Description: Gates JW30004542-2 v190529jgv1 Amount: $80,838.67
Other Electrical Service: Disconnect existing transmitter for removal and connect new transmitter after installation.	Information not provided.

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	$631,967.00	$635,936.16	N/A	$527,432.03	N/A
Total for all systems	$4,444,562.28	$4,673,891.65	N/A	$3,900,195.31	N/A
Primary Antenna TFU-23ETT/VP-R 4C130	$342,355.00	$338,566.98		$315,567.35
Wedding Cake Adapter	$30,825.00	$30,825.00	Per C Zuba, "Engineering has advised that we will need a new wedding cake adapter (6 ft) to replace what’s on top of the existing pole. The new lower channel antenna uses a larger OD pole and base flange that will not fit what’s there now."	$30,825.00	N/A
FM Sweep	$3,000.00	$3,000.00	N/A	$3,000.00	N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	$12,300.00	$16,941.98	The $3,600.00 "Elbow 6-75 DIGIT 90 DEG 9 X 18" line item is being applied to this component, in addition to the $12,383.00 Elbow Complex line item.	$16,941.98	N/A
Sweep test of existing antenna	$6,730.00	$12,800.00	See attached invoices and quotes.	$12,800.00	N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized	$289,500.00	$275,000.00	N/A	$252,000.37	N/A
Auxiliary Antenna TFU-18DSC-R CT3	$289,612.00	$297,369.18		$211,864.68
TLSCR	$7,172.00	$7,172.00	N/A	$6,718.52	N/A
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	$18,571.20	N/A
Sweep test of existing antenna	$6,730.00	$6,400.00	N/A	$6,400.00	N/A
UHF - High Power, Side Mount, basic slot antenna, 973 kW input, directional,, horizontally polarized	$235,000.00	$235,000.00	N/A	$158,377.78	N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	$12,300.00	$21,797.18	The $2,420.00 Trans Test and $1,964.00 Fixed Flange line items are being applied to this component, in addition to the $12,383.00 Elbow Complex line item.	$21,797.18	N/A

Components

Actual Information Description	File Name
Wedding Cake Adapter	Component Description: Die 764008 v200914pmv1 Amount: $30,825.00
FM Sweep	Component Description: Die 896004 v201209pmv1 Amount: $3,000.00
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	Component Description: Die MAN01554 v200805pmv1 Amount: $1,620.00 Component Description: Die MAN01554 v200805pmv1 Amount: $5,572.35 Component Description: Die 764007 v200805pmv1 Amount: $1,238.30 Component Description: Die 764007 v200805pmv1 Amount: $360.00 Component Description: Die ST764007 v201020pmv1 Amount: $216.00 Component Description: Die ST764007 v201020pmv1 Amount: $742.98 Component Description: Die inv #MAN00799 Primary elbow pmt 1 UL20190313jgv1 Amount: $1,620.00 Component Description: Die inv #MAN00799 Primary elbow complex pmt 1 UL20190313jgv1 Amount: $5,572.35
Sweep test of existing antenna	Component Description: Die 889009 v201020pmv1 Amount: $640.00 Component Description: Die MAN01554 v200805pmv1 Amount: $2,880.00 Component Description: Die 877006 v201019pmv1 Amount: $6,400.00 Component Description: Die inv #MAN00799 Primary sweep pmt 1 UL20190313jgv1 Amount: $2,880.00
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized	Component Description: Die inv #MAN00799 Primary fixed flange pmt 1 UL20190313jgv1 Amount: $1,255.50 Component Description: Die 889009 v201020pmv1 Amount: ($2,390.40) Component Description: Die MAN01554 v200805pmv1 Amount: $2,469.60 Component Description: Die MAN01554 v200805pmv1 Amount: $102,095.55 Component Description: Die MAN01554 v200805pmv1 Amount: $1,255.50 Component Description: Die MAN01554 v200805pmv1 Amount: $1,160.64 Component Description: Die MAN01554 v200805pmv1 Amount: $1,195.20 Component Description: Die ST881009 v201020pmv1 Amount: $167.40 Component Description: Die 764007 v200805pmv1 Amount: $22,687.90 Component Description: Die 764007 v200805pmv1 Amount: $548.80 Component Description: Die ST764007 v201020pmv1 Amount: $329.28 Component Description: Die ST764007 v201020pmv1 Amount: $154.75 Component Description: Die ST764007 v201020pmv1 Amount: $13,612.74 Component Description: Die inv #MAN00799 Primary ant pmt 1 UL20190313jgv1 Amount: $102,095.55 Component Description: Die inv #MAN00799 Primary fixed flange pmt 1 UL20190313jgv1 Amount: $1,195.20 Component Description: Die inv #MAN00799 Primary reducer pmt 1 UL20190313jgv1 Amount: $1,160.64 Component Description: Die inv #MAN00799 Primary trans test pmt 1 UL20190313jgv1 Amount: $2,469.60 Component Description: Die 764007 v200805pmv1 Amount: $257.92 Component Description: Die 881009 v201020pmv1 Amount: $279.00
TLSCR	Component Description: Die 627008 v191112 pmv1 Amount: $196.40 Component Description: Die 626013 v200106pmv2 Amount: $5,208.00 Component Description: Die ST626013 v191202pmv2 Amount: $312.48 Component Description: Die MAN01318 v190919pmv1 Amount: $883.80 Component Description: Die ST627008 v191202pmv2 Amount: $117.84
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)	Component Description: Die ST620004 v191204pmv2 Amount: $1,051.20 Component Description: Die MAN01318 v190919pmv1 Amount: $7,884.00 Component Description: Die inv #MAN00798 Aux ant side mt brackets pmt 1 UL20190314jgv1 Amount: $7,884.00 Component Description: Die 637019 v191112 pmv1 Amount: $1,752.00
Sweep test of existing antenna	Component Description: Die 637019 v191112 pmv1 Amount: $640.00 Component Description: Die MAN01318 v190919pmv1 Amount: $2,880.00 Component Description: Die inv #MAN00798 Aux ant sweep pmt 1 UL20190314jgv1 Amount: $2,880.00
UHF - High Power, Side Mount, basic slot antenna, 973 kW input, directional,, horizontally polarized	Component Description: Die 627008 v191112 pmv1 Amount: $1,767.60 Component Description: Die ST620004 v191204pmv2 Amount: $8,964.78 Component Description: Die inv #MAN00798 Aux ant pmt 1 UL20190314jgv1 Amount: $67,235.85 Component Description: Die MAN01318 v190919pmv1 Amount: $67,235.85 Component Description: Die 637019 v191112 pmv1 Amount: $2,527.70 Component Description: Die 620004 v191112 pmv1 Amount: $10,646.00
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	Component Description: Die ST641014 v191204pmv2 Amount: $295.60 Component Description: Die ST620004 v191204pmv2 Amount: $742.98 Component Description: Die ST620004 v191204pmv2 Amount: $145.20 Component Description: Die 641014 v191108pmv1 Amount: $4,926.60 Component Description: Die inv #MAN00798 Aux ant elbow complex pmt 1 UL20190314jgv1 Amount: $5,572.35 Component Description: Die inv #MAN00798 Aux ant fixed flange pmt 1 UL20190314jgv1 Amount: $883.80 Component Description: Die inv #MAN00798 Aux ant trans test pmt 1 UL20190314jgv1 Amount: $1,089.00 Component Description: Die MAN01318 v190919pmv1 Amount: $5,572.35 Component Description: Die MAN01318 v190919pmv1 Amount: $1,089.00 Component Description: Die 637019 v191112 pmv1 Amount: $1,480.30

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	$39,983.37	$39,983.37	N/A	$30,843.72	N/A
Total for all systems	$4,444,562.28	$4,673,891.65	N/A	$3,900,195.31	N/A
Primary Transmission Line	$33,583.37	$33,583.37		$30,843.72
Miscellaneous Parts	$16,431.69	$16,431.69	N/A	$16,431.69	N/A
RTLSCR's	$9,926.70	$9,926.70	See attached invoices and quotes	$9,926.70	N/A
Sweep Tests	$6,400.00	$6,400.00	N/A	$3,660.35	N/A
Other Transmission Line Parts	$824.98	$824.98	See attached invoices	$824.98	N/A
Auxiliary Transmission Line	$6,400.00	$6,400.00		$0.00
Sweep Tests	$6,400.00	$6,400.00	N/A	N/A	N/A

Components

Actual Information Description	File Name
Miscellaneous Parts	Component Description: Die 594028 v191018pmv1 Amount: $2,344.00 Component Description: Die ST594028 v191024pmv1 Amount: $140.64 Component Description: Die ST579006 v191009pmv2 Amount: $550.62 Component Description: Die ST592013 v190923pmv1 Amount: $216.84 Component Description: Die 592013 v190923pmv1 Amount: $3,614.00 Component Description: Die 579006 v190923pmv1 Amount: $9,177.00 Component Description: Supply House 5779142 v191115pmv1 Amount: $388.59
RTLSCR's	Component Description: Die 662007 v200806pmv1 Amount: $4,320.00 Component Description: Die ST662007 v200806pmv1 Amount: $259.20 Component Description: Die 871003 v201209pmv1 Amount: $5,347.50
Sweep Tests	Component Description: Inv WDIV161202 WDIV Line sweep UL20180423 v2 Amount: $3,660.35
Other Transmission Line Parts	Component Description: Supply 20574225 v201008pmv2 Amount: $74.34 Component Description: Supply 20573761 v201005pmv1 Amount: $750.64
Sweep Tests	Information not provided.

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	$396,700.00	$594,805.65	N/A	$438,002.46	N/A
Total for all systems	$4,444,562.28	$4,673,891.65	N/A	$3,900,195.31	N/A
Primary Tower TOWER	$396,700.00	$594,805.65		$438,002.46
Plumb and Tension	$13,800.00	$13,800.00	See attached / uploaded PDF file titled "Plumb and Tension estimate v210921jgv1.pdf"	N/A	N/A
Fence	$1,800.00	$1,800.00	See attached / uploaded PDF file titled "Detroit Fence WDIV1 v201202jgv1.pdf"	$1,800.00	N/A
Tall Tower (greater than 500')	$210,500.00	$417,205.65	Rigging must be done twice since WDIV has a licensed AUX facility. First rigging for post-auction AUX build-out while main operates as interim. Second rigging for post-auction Main build-out while AUX operates on post-auction after assigned phase.	$417,205.65	N/A
Structural engineering tower load study for well documented tower	$12,600.00	$12,000.00	N/A	$6,000.00	N/A
Minor tower reinforcement/modifications	$158,000.00	$150,000.00	N/A	$12,996.81	N/A

Components

Actual Information Description	File Name
Plumb and Tension	Information not provided.
Fence	Component Description: Detroit Fence WDIV1 v201202jgv1 Amount: $1,800.00
Tall Tower (greater than 500')	Component Description: CTC 2316 v201023jgv1 Amount: $35,000.00 Component Description: CTC 2542 v201029jgv2 Amount: $12,790.15 Component Description: CTC 2318 v191108pmv1 Amount: $33,851.25 Component Description: CTC inv #2093 Aux and Prim ant install pmt 1 UL20190308jgv1 Amount: $134,210.00 Component Description: CTC 2319 v191108pmv1 Amount: $4,837.50 Component Description: CTC 2538 v201029jgv2 Amount: $30,388.75 Component Description: Great Lakes 120390 v201106jgv2 Amount: $16,128.00 Component Description: CTC 2528 v200904jgv1 Amount: $75,000.00 Component Description: CTC 2532 v201023jgv1 Amount: $75,000.00
Structural engineering tower load study for well documented tower	Component Description: Inv: WDIV Structural Analysis UL20180329 2 of 2 Amount: $1,000.00 Component Description: Inv: WDIV Structural Analysis UL20180329 1 of 2 Amount: $5,000.00
Minor tower reinforcement/modifications	Component Description: Monarch 64093 v200415pmv1 Amount: $12,996.81

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	$388,824.24	$407,526.74	N/A	$220,996.74	N/A
Total for all systems	$4,444,562.28	$4,673,891.65	N/A	$3,900,195.31	N/A
Outside Professional Services	$388,824.24	$407,526.74		$220,996.74
Security Guard	$6,301.78	$6,301.78	See attached invoices.	$6,301.78	N/A
Other Legal Services	$21,707.46	$21,707.46	Other Legal Services related to the station's transition to it's post-Repack channel	$21,707.46	N/A
Other Engineering Services	$60,000.00	$60,000.00	Fewer Project Management "PM" tasks are required & Other Engineering Services "OES" are required, therefore the PM total has been reduced to 600 hrs ($90,000 at $150/hr), & a new OES category has been created & funded with the money removed from PM.	$50,290.00	N/A
Additional Field Engineering Service, 30 Days	$60,000.00	$60,000.00	N/A	$6,800.00	N/A
RF Exposure Measurements	$21,050.00	$20,000.00	N/A	N/A	N/A
Comprehensive coverage verification via field study, if needed	$84,200.00	$70,000.00	N/A	$70,000.00	N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application	$2,365.00	$2,250.00	N/A	N/A	N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application	$1,580.00	$1,500.00	N/A	$625.00	N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application	$1,580.00	$1,500.00	N/A	N/A	N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application	$2,105.00	$2,000.00	N/A	$2,000.00	N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	$3,155.00	$3,625.00	See attached invoices.	$3,625.00	N/A
Perform engineering study for new channel assignment and antenna development	$7,360.00	$7,000.00	N/A	$7,000.00	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
Prepare and or review reimbursement form	$2,630.00	$42,642.50	The Estimated Cost includes Form 399 submissions including ongoing Actual Cost invoice prep and submission, and amendments as needed.	$42,642.50	N/A
Project management of the transition	$94,800.00	$90,000.00	The added complexity of dual mobilization for tower rigging as well as the complexity of this project. $60,000 has been moved from PM to the Other Engineering Services component (181116jg)	$9,330.00	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	$675.00	N/A
ASR modification (prepare FCC Form 854)	$2,105.00	$2,000.00	N/A	N/A	N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization	$3,680.00	$3,500.00	N/A	N/A	N/A
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application	$4,210.00	$4,000.00	N/A	N/A	N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	$5,260.00	$5,000.00	N/A	N/A	N/A

Components

Actual Information Description	File Name
Security Guard	Component Description: Sterling 1001 v201019pmv1 Amount: $2,445.66 Component Description: Sterling 1006 v201019pmv1 Amount: $3,856.12
Other Legal Services	Component Description: WDIV Covington inv #60812717 Review and file 2018 Q2 Progress Report UL20181019jgv1 Amount: $34.20 Component Description: Cov 60905656 v201001jgv1 Amount: $1,649.25 Component Description: Cov 60894641 v201001jgv1 Amount: $453.60 Component Description: C&B 60855206 v190918pmv1 Amount: $177.75 Component Description: Covington inv #60827773 Legal services thru 181130 UL20190308jgv1 Amount: $102.60 Component Description: WDIV Covington inv #60790165 Review and file Progress Report UL20181019jgv1 Amount: $62.10 Component Description: Covington inv #60776173 Various legal UL20190321jgv1 Amount: $229.05 Component Description: Cov 60887973 v201202jgv1 Amount: $13,681.26 Component Description: Cov 60890118 v201001jgv1 Amount: $2,647.80 Component Description: C&B 60847121 v190610pmv1 Amount: $71.10 Component Description: Cov 60842522 v201211jgv1 Amount: $449.10 Component Description: Covington inv #60836455 Legal services thru 190131 UL20190308jgv1 Amount: $328.05 Component Description: Cov 60850676 v201202jgv1 Amount: $106.65 Component Description: Covington inv #60773112 Various legal UL20190321jgv1 Amount: $456.75 Component Description: C&B 60774447 v190918pmv1 Amount: $576.00 Component Description: Cov 60859398 v201202jgv1 Amount: $682.20
Other Engineering Services	Component Description: KGA 947-308 v200804jgv1 Amount: $1,275.00 Component Description: KGA 947-277 v201112jgv1 Amount: $1,032.50 Component Description: KGA 947-384 v210126jgv2 Amount: $145.00 Component Description: KGA 947-383 v210126jgv2 Amount: $167.50 Component Description: KGA 947-276 v201112jgv1 Amount: $7,785.00 Component Description: KGA 947-274 v201112jgv1 Amount: $1,525.00 Component Description: KGA 947-309 v200804jgv1 Amount: $4,212.50 Component Description: KGA 947-189 v190614pmv1c Amount: $590.00 Component Description: KGA 947-192 v190614pmv1 Amount: $1,652.50 Component Description: KGA 947-382 v210126jgv2 Amount: $250.00 Component Description: KGA 947-278 v201112jgv1 Amount: $2,242.50 Component Description: KGA 947-311 v200804jgv1 Amount: $212.50 Component Description: KGA 947-355 v200930jgv1 Amount: $275.00 Component Description: KGA 947-155 v190515pmv1 Amount: $675.00 Component Description: KGA 947-357 v200930jgv1 Amount: $700.00 Component Description: KGA 947-152 v190515pmv1 Amount: $675.00 Component Description: KGA 947-310 v200812jgv2 Amount: $1,225.00 Component Description: KGA 947-273 v201112jgv1 Amount: $790.00 Component Description: KGA 947-191 v190614pmv1 Amount: $670.00 Component Description: KGA 947-235 v200207jgv1 Amount: $625.00 Component Description: KGA 947-275 v201112jgv1 Amount: $2,957.50 Component Description: KGA inv #947-114 Other Eng Srvcs July - Oct 2018 UL20190206jgv2 Amount: $6,950.00 Component Description: KGA 947-190 v190614pmv1 Amount: $1,267.50 Component Description: KGA 947-272 v201112jgv1 Amount: $812.50 Component Description: KGA 947-154 v190515pmv1 Amount: $225.00 Component Description: KGA inv #947-62 Other Eng Srvcs Aug - Dec 2017 UL2018116jgv1 Amount: $7,665.00 Component Description: KGA 947-153 v190515pmv1 Amount: $2,075.00 Component Description: KGA 947-354 v200930jgv1 Amount: $1,187.50 Component Description: KGA 947-356 v200930jgv1 Amount: $425.00 Component Description: KGA inv #947-62 Other Eng Srvcs Aug - Dec 2017 UL20190226jgv2 Amount: $7,665.00
Additional Field Engineering Service, 30 Days	Component Description: Inv: WDIV Addl Fld Eng Srv TX Mask Fltr Elec HVAC Solution UL20180403 Amount: $1,250.00 Component Description: Inv: WDIV Antenna Repurposing Study, Transmission Line Repurposing Study, Transmitter Repurposing Study & Parameter Review UL20180403 Amount: $2,800.00 Component Description: Inv: WDIV Outside Prof Svcs 1) CAS planning procuremnt & oversight, coord twr mapping & analyses 2) CAS planning procuremnt, oversight & develop an upgrade or replacement solution for twr 3) CAS planning procuremnt, oversight & coord twr mods UL20180403 Amount: $2,750.00
RF Exposure Measurements	Information not provided.
Comprehensive coverage verification via field study, if needed	Component Description: KGA 947-386 v210120jgv2 Amount: $70,000.00
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application	Information not provided.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application	Component Description: KGA 947-288 v201113jgv1 Amount: $625.00
Prepare engineering section of FCC Form 2100 (main), License to Cover Application	Information not provided.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application	Component Description: KGA 947-115 v201113jgv1 Amount: $2,000.00
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	Component Description: Inv: WDIV Outside Prof Svcs - Prepare eng section of Form FCC Const Permit App for Main Facility UL20180403 Amount: $3,000.00 Component Description: KGA 947-345 v201020pmv1 Amount: $625.00
Perform engineering study for new channel assignment and antenna development	Component Description: Inv: WDIV Outside Prof Svcs - Perform eng study for new ch assignment and antenna development UL20180403 Amount: $7,000.00
Address transition timing and coordination issues w/ other stations and wireless	Information not provided.
Prepare and or review reimbursement form	Component Description: KGA 947-366 v201202jgv1 Amount: $1,470.00 Component Description: KGA 947-164 v190515pmv1 Amount: $2,122.50 Component Description: KGA 947-313 v200804jgv1 Amount: $2,240.00 Component Description: KGA 947-282 v201112jgv1 Amount: $630.00 Component Description: KGA 947-387 v210203pmv1 Amount: $1,900.00 Component Description: KGA 947-292 v201112jgv1 Amount: $25.00 Component Description: KGA 947-202 v190916jgv1 Amount: $1,550.00 Component Description: KGA 947-244 v200207jgv1 Amount: $2,095.00 Component Description: KGA 947-206 v190916jgv1 Amount: $250.00 Component Description: KGA 947-175 v190704jgv1 Amount: $3,045.00 Component Description: Inv: WDIV Outside Prof Svcs - Prepare and or Review Reimbursement Form UL20180403 Amount: $2,500.00 Component Description: KGA 947-171 v190704jgv1 Amount: $95.00 Component Description: KGA 947-389 v201218jgv1 Amount: $545.00 Component Description: KGA 947-360 v200930jgv1 Amount: $3,090.00 Component Description: KGA 947-132 v190515pmv1 Amount: $1,225.00 Component Description: KGA 947-343 v200930jgv1 Amount: $50.00 Component Description: KGA 947-217 v191106jgv1 Amount: $2,020.00 Component Description: KGA 947-231 v200207jgv1 Amount: $1,205.00 Component Description: KGA 947-131 v190515pmv1 Amount: $150.00 Component Description: KGA 947-133 v190515pmv1 Amount: $500.00 Component Description: KGA 947-287 v201112jgv1 Amount: $1,030.00 Component Description: KGA 947-130 v190515pmv1 Amount: $50.00 Component Description: KGA 947-159 v190515pmv1 Amount: $350.00 Component Description: KGA 947-139 v190515pmv1 Amount: $200.00 Component Description: KGA 947-196 v190916jgv1 Amount: $665.00 Component Description: KGA 947-322 v201112jgv1 Amount: $250.00 Component Description: KGA 947-237 v200207jgv1 Amount: $5,670.00 Component Description: KGA 947-371 v201202jgv1 Amount: $7,720.00
Project management of the transition	Component Description: KGA inv #947-82 Form 387 2018 Q2 UL2018116jgv1 Amount: $300.00 Component Description: KGA inv #947-58 Actual Cost invs 180403 UL2018116jgv1 Amount: $720.00 Component Description: KGA 947-118 v190515jgv1 Amount: $300.00 Component Description: KGA 947-362 v200930jgv1 Amount: $300.00 Component Description: KGA 947-200 v190916jgv1 Amount: $300.00 Component Description: KGA 947-236 v200207jgv1 Amount: $285.00 Component Description: Inv 947-21 WDIV Project Management through Aug 2017 UL20180504jgv3 Amount: $3,500.00 Component Description: KGA inv #947-59 Actual Cost invs 180329 UL2018116jgv1 Amount: $300.00 Component Description: KGA 947-337 v200930jgv1 Amount: $625.00 Component Description: KGA 947-341 v200930jgv1 Amount: $300.00 Component Description: Inv: WDIV 2017Q4 387 UL20180403 Amount: $300.00 Component Description: KGA 947-214 v191106jgv1 Amount: $300.00 Component Description: KGA inv #947-56 Form 387 2018 Q1 UL2018116jgv1 Amount: $300.00 Component Description: Inv: WDIV 2017Q3 387 UL20180403 Amount: $300.00 Component Description: KGA inv #947-110 Form 387 2018 Q3 UL2018116jgv1 Amount: $300.00 Component Description: KGA 947-294 v201112jgv1 Amount: $300.00 Component Description: KGA 947-289 v200804jgv1 Amount: $300.00 Component Description: KGA 947-162 v190515jgv1 Amount: $300.00
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase	Component Description: KGA 947-399 v210709pmv1 Amount: $675.00
ASR modification (prepare FCC Form 854)	Information not provided.
Attorney Fees - Prepare and File request for Special Temporary Authorization	Information not provided.
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application	Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	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	$186,932.59	$186,382.59	N/A	$79,087.39	N/A
Total for all systems	$4,444,562.28	$4,673,891.65	N/A	$3,900,195.31	N/A
Other Expenses	$186,932.59	$186,382.59		$79,087.39
Develop and air announcement of upcoming channel change	$25,000.00	$25,000.00	N/A	N/A	N/A
Equipment Storage	$25,000.00	$25,000.00	N/A	$9,110.00	N/A
Equipment Delivery and Handling Charges	$59,352.39	$59,352.39	N/A	$59,352.39	N/A
Dehydrator	$11,155.20	$11,155.20	See attached / uploaded PDF file titled "Die qte 1933610 amd v210319jgv1.pdf"	N/A	N/A
MVPD Notification of Channel Change	$4,875.00	$4,875.00	See attached invoices.	$4,875.00	N/A
Non-zoning permits	$25,000.00	$25,000.00	N/A	N/A	N/A
DTV Medical Facility Notification	$11,550.00	$11,000.00	N/A	$3,750.00	N/A
Disposal Costs (for equipment and other waste, net of any salvage value)	$25,000.00	$25,000.00	N/A	$2,000.00	N/A

Components

Actual Information Description	File Name
Develop and air announcement of upcoming channel change	Information not provided.
Equipment Storage	Component Description: Die 905002 v201210pmv1 Amount: $9,110.00
Equipment Delivery and Handling Charges	Component Description: Gates US0332559 v210211pmv1 Amount: $4,167.29 Component Description: Die ST664003 v200806pmv1 Amount: $30.50 Component Description: Die 664003 v200806pmv1 Amount: $508.34 Component Description: Die ST905002 v201210pmv1 Amount: $396.02 Component Description: GHA 101010737 v201005pmv1 Amount: $97.00 Component Description: Mouser 55221090 v201005pmv1 Amount: $11.59 Component Description: Die 882003 v201020pmv1 Amount: $441.22 Component Description: Fraza R82145 v210211pmv1 Amount: $1,001.70 Component Description: Die ST597044 v201210pmv1 Amount: $28.18 Component Description: Evertz 299597 v201006pmv1 Amount: $110.00 Component Description: Gates US0332511 v210211pmv1 Amount: $19,890.37 Component Description: Supply 20574225 v201008pmv2 Amount: $9.99 Component Description: Allied 9012248134 v201005pmv1 Amount: $11.66 Component Description: FRAZA L28672 v190924pmv1 Amount: $1,370.58 Component Description: Grainger 9333360080 v200415pmv1 Amount: $59.10 Component Description: Die ST644035 v191202pmv2 Amount: $9.23 Component Description: Grainger 9319600616 v200415pmv1 Amount: $20.40 Component Description: Grainger 9337281639 v200415pmv1 Amount: $10.98 Component Description: Fraza R81840 v191204pmv1 Amount: $1,001.70 Component Description: Die ST580017 v191204pmv3 Amount: $57.90 Component Description: Grainger 9319335908 v200415pmv1 Amount: $2.03 Component Description: Die 626013 v200106pmv2 Amount: $6,582.52 Component Description: Die ST628013 v191202pmv2 Amount: $41.64 Component Description: Die 871003 v201209pmv1 Amount: $5,971.91 Component Description: Die 905002 v201210pmv1 Amount: $6,600.29 Component Description: Die 580017 v191018pmv2 Amount: $964.93 Component Description: Die 597044 v191018pmv2 Amount: $469.70 Component Description: Die ST638001 v191204pmv2 Amount: $281.89 Component Description: Fraza R81949 v191209pmv1 Amount: $863.69 Component Description: Fraza R82776 v200414pmv1 Amount: $333.90 Component Description: Grainger 9339342173 v200415pmv1 Amount: $10.98 Component Description: Fraza R82488 v191204pmv1 Amount: $1,001.70 Component Description: Die ST882003 v201020pmv1 Amount: $26.47 Component Description: Die 628013 v191121 pmv2 Amount: $694.04 Component Description: Fraza R81516 v191204pmv1 Amount: $1,001.70 Component Description: Die 638001 v200106pmv1 Amount: $4,698.14 Component Description: GHA 101009808 v201005pmv1 Amount: $11.00 Component Description: Grainger 9323910258 v200415pmv1 Amount: $13.30 Component Description: Die ST626013 v191202pmv2 Amount: $394.95 Component Description: Die 644035 v191108pmv1 Amount: $153.86
Dehydrator	Information not provided.
MVPD Notification of Channel Change	Component Description: KGA 947-238 v200207jgv1 Amount: $1,625.00 Component Description: KGA 947-227 v201019pmv1 Amount: $3,250.00
Non-zoning permits	Information not provided.
DTV Medical Facility Notification	Component Description: RF Notif 1392 v200110pmv1 Amount: $3,750.00
Disposal Costs (for equipment and other waste, net of any salvage value)	Component Description: Darnell's 001 v210709pmv1 Amount: $2,000.00

Cost Information

Grand Total

	Predetermined Cost Estimate	Estimated Cost	Actual Cost
Total for all systems	$4,444,562.28	$4,673,891.65	$3,900,195.31

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.

Jeffrey C Gehman

Engineering Associate

12/02/2021

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.

Jeffrey C Gehman

Engineering Associate

12/02/2021

(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

Auxiliary Transmitter

Existing Transmitter Information

Auxiliary Transmitter

New Transmitter Costs

Auxiliary Transmitter

Other Transmitter Costs

Auxiliary Transmitter

Other Transmitter Cost Not Listed

Primary Transmitter

Existing Transmitter Information

Primary Transmitter

New Transmitter Costs

Primary Transmitter

Other Transmitter Costs

Primary Transmitter

Other Transmitter Cost Not Listed

Antennas

Auxiliary Antenna

Existing Antenna Information

Auxiliary Antenna

New Antenna Costs

Auxiliary Antenna

Other Antenna Costs

Auxiliary Antenna

Other Antenna Cost Not Listed

Primary Antenna

Existing Antenna Information

Primary Antenna

New Antenna Costs

Primary Antenna

Other Antenna Costs

Primary Antenna

Other Antenna Cost Not Listed

Transmission Line

Primary Transmission Line

Existing Transmission Line

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Auxiliary Transmission Line

Existing Transmission Line

Auxiliary Transmission Line

Other Transmission Line Expenses Not Listed

Tower Equipment And Rigging Costs

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