TV Broadcaster Relocation Fund Reimbursement Application

Applicant Information

Applicant Name, Type, and Contact Information

Applicant	Address	Phone	Email	Applicant Type
GRAHAM MEDIA GROUP, FLORIDA. INC. Doing Business As: GRAHAM MEDIA GROUP, FLORIDA. INC.	Kim Parker 161 N. Clark Street Suite 2900 Chicago, IL 60601 United States	+1 (312) 917-6253	kparker@grahammedia.com	Corporation

Applicant

Address

Phone

Applicant Type

GRAHAM MEDIA GROUP, FLORIDA. INC.

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

Kim Parker

161 N. Clark Street

Suite 2900

Chicago, IL 60601

United States

+1 (312) 917-6253

kparker@grahammedia.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-D NW 60th Street Gainesville, FL 32607 United States	+1 (352) 332-3157	bill@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-D NW 60th Street

Gainesville, FL 32607

United States

+1 (352) 332-3157

bill@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.	Yes
Briefly describe transition plan	The WCWJ tower must be replaced due to the repack. Instead of building a new tower, it will be dismantled & WCWJ will collocate with WJXT. An interim antenna, transmitter & line are required to operate at alternate site during dismantle of WCWJ tower.

Transmitters

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

Primary Transmitter

Existing Transmitter Information

Section	Question	Response
Existing Transmitter Description	Type of change	Purchase New
	Use	Primary (Main)
	Description of Use	N/A
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is this transmitter currently shared with another station?	No
	Is this transmitter currently in operating condition?	Yes
Existing Transmitter Manufacturer and Type	Manufacturer
	Model	Sigma CD3140P2CF
	Year	2008
	Type	Inductive Output Tube
	IOT Power Type	Two
	Power Capacity	34.0 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	THU9EVO-48
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	73.5 kW
	Justification for New Transmitter	ERP: 1000 kW (1st Priority Station) RMS Gain: 18.9 Azimuth Gain: 1.39 TX Line Loss: 0.812 Mask Filter Loss: 0.931 Combiner Loss: 0.933 H-pol Only TPO: 54.0 kW (THU9EVO-36) 1 Step Up: THU9EVO-40 Upgrade: THU9EVO-48

Primary 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	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	900.0 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
Required Remote Control Mods	Required Remote Control Mods
Additional Installation Costs	Work performed by TSG Dermac subbed TSG Rohde & Schwarz subbed Dermac & provided quote
Other	Other transmitter costs
Switch	Switch to Combiner Interconnect 8-3/16" 75 ohm.
Electrical	Electrical for new WCWJ Main Transmitter installation & operation
Ceiling Structure Mods	Structural Analysis, Structural Design & Structural Mods required to hang RF System

Interim Transmitter

New Transmitter Costs

Section	Question	Response
New Transmitter	Use	Interim
	Description of Use	N/A
	Change Type	Purchase
	Manufacturer
	Model	THU9EVO-24
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	37.0 kW
	Justification for New Transmitter	A new transmitter for an interim facility at an alternate site is required to keep station on air while WCWJ tower is dismantled and for duration of the assigned phase. H-pol only TPO: 30.4 kW Required TX: THU9EVO-20 Upgrade TX: THU9EVO-24

Interim Transmitter

Other Transmitter Costs

Section	Question	Response
Electrical Service	Service Entrance (3 phases 800A 208V)	No
	Switchgear (industrial 800 amp)	Yes
	Transformer (480V)	Yes
	Power	500 kVA
	Rigid Conduit and Wiring	No
	Size	N/A
	Length	N/A
	Other Electrical Service	Yes
	Description	Other electrical services will be required for transmitter building at the alternate site for the interim facility to operate while the tower is being dismantled and through the assigned phase. See lease, bldg & elec quotes.
HVAC Service	Does the replacement transmitter require HVAC Service?	Yes
	Type	Cooling Only
	Size	10 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	450.0 square feet
Channel 14 Costs	Is an RF Consulting Engineer needed?	N/A
	Is a channel 14 Mask Filer needed?	N/A
	Is additional field engineering time needed?	N/A
	Number of Days	N/A
Inside RF System	Is an additional interior RF system required to support this interim transmitter?	No

Interim Transmitter

Other Transmitter Cost Not Listed

Name	Description
Additional RF Components	Required to split cabinets in order to meet spacing requirements in transmitter building.
Back-up Generator	A temporary generator is required at the interim site while the WCWJ tower is being dismantled.
Decommissioning Hogan to Anders	Decommissioning Hogan to Anders
POTS Line	POTS Line
Temp HVAC Rental	Temporary HVAC rentals required due to temperatures exceeding 120 deg inside making conditions unworkable for crews and equipment
Remote Control	Required for operate at an interim site

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?	Yes
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:	863.0 kW
	Manufacturer
	Model	TFU-28GTH-R 6T170
	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?	Yes
	Ownership	Owned
	Owner	N/A
	Is antenna shared?	Yes
	Is antenna directional?	Yes
	Will antenna be located on or in close proximity to an antenna farm?	Yes
New Antenna Manufacturer and Types	Class	Full Power
	Mounting	Top Mount
	Antenna position in stack	Top
	Polarization	Elliptical
	Type	Broadband Slot
	Number of Stations Supported	2
	Number of Panels/Bays	24
	Lower Limit	497.00 MHz
	Upper Limit	509.00 MHz
	Design power capacity in use	60.0 %
	Other Antenna Type	N/A
	ERP:	1000.0 kW
	Manufacturer
	Model	TFU-24GTH/VP-R TC O6SP
	Year	2018
	Justification for New Antenna	The existing main antenna is a single channel slotted coaxial which cannot accommodate the assigned channel. The antenna is an upgrade; however, it will result in an overall system savings for the FCC since it will be shared with WJXT.

Primary Antenna

Other Antenna Costs

Section	Question	Response
Combiner for Shared Antenna	Do you need a Combiner for a Shared Antenna?	Yes
	Type	New
	Number of channels supported	2
	Frequencies of channels supported	RF channel
	Frequency	N/A
	Do you need a combiner output splitter/switcher for dual feed lines?	No
Elbow Complex	Do you require the separate purchase of the Elbow Complex?	Yes
	Broadband or Single Channel?	Broadband
	Feed Line Size	8 3/16 inches inches
Side Mount Brackets	Do you require the separate purchase of side mount brackets for a high power antenna?	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

Enter a list of RF channel numbers.

RF Channel Number
20
18

Primary Antenna

Other Antenna Cost Not Listed

Name	Description
Antenna adapter	ANTENNA WEDDING CAKE MOUNTING ADAPTER.
Shipping	Shipping Cost: $9,800
Extension Pole	MOUNTING POLE FOR TOP MOUNTING ANTENNA IN ORDER TO MAINTAIN FAA HEIGHT.

Interim Antenna

New Antenna Costs

Section	Question	Response
New Antenna Description	Use	Interim
	Description of Use	N/A
	Change Type	Purchase New
	Ownership	Owned
	Owner	N/A
	Is antenna shared?	No
	Is antenna directional?	Yes
	Will antenna be located on or in close proximity to an antenna farm?	Yes
New Antenna Manufacturer and Type	Class	Full Power
	Mounting	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:	863.0 kW
	Manufacturer
	Model	TFU-25ETT-R O6T170
	Year	2018
	Justification for New Antenna	An interim antenna is necessary to keep station on the air at an alternate site while the WCWJ tower is being dismantled and while the primary antenna is built-out and throughout duration of assigned phase.

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?	S
	Feed Line Size	6 1/8 inches
Side Mount Brackets	Do you require the separate purchase of side mount brackets for an 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

Interim Antenna

Other Antenna Cost Not Listed

Name	Description
Additional Elbows	Additional Elbows
Other Antenna Costs	Other Antenna Costs
Shipping	Shipping Cost: $9,800

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	6 1/8 inches
	Other Diameter	N/A
	Segment Length	19 1/2 inches
	Other Segment Length	N/A
	Number of parallel runs	1
	Length	1005 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?	Yes
	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	1155 feet per run
	Justification for New Transmission Line	The power rating for 7-3/16" line is not capable of handling the power required for WJXT and WCWJ shared operation. The line is considered an upgrade; however, it will result in an overall system savings since WCWJ and WJXT stations will share the costs.

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Name	Description
Shipping	Shipping Cost: $9,800
Transmission Line Layout	Main transmission line layout and site survey to provide detailed technical information required for definitive transmission line layout.

Interim Transmission Line

New Transmission Line

Section	Question	Response
New Transmission Line Costs	Use	Interim
	Description of Use	N/A
	Change Type	Purchase New
	Type	Rigid
	Diameter	6 1/8 inches
	Segment Length	19 ½ '
	Other Segment Length
	Number of parallel runs	1
	Length	1100 feet per run
	Justification for New Transmission Line	Interim transmission line is necessary in order to keep WCWJ on the air during primary antenna replacement and for the duration of the assigned phase. This will be at an alternate site since the tower has to be dismantled.

Interim Transmission Line

Other Transmission Line Expenses Not Listed

Name	Description
Shipping	Shipping Cost: $5,400
Nitrogen Generator	Nitrogen Generator

Tower Equipment And Rigging Costs

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

Auxiliary Tower

Add Tower

Section	Question	Response
Existing Tower Description	Type of change	Modify Existing
	Tower Use	Auxiliary (Backup)
	Description of Use	Interim Tower (InSite)
	Ownership	Leased
	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?	No
	Is tower compliant with Rev G?	No
Existing Tower Structure Registration	Do you have a tower registration number?	Yes
Existing Tower Structure Registration	ASR Number	1016457
Coordinates (NAD83)	Latitude (NAD83)	30° 16' 36.0" N-
	Longitude (NAD83)	081° 33' 57.0" W-
	Overall Structure Height	1001.63 feet
	Support Structure Height	950.78 feet
	Ground Elevation Above Mean Sea Level (AMSL)	25.92 feet
	Structure Type	TOWER - Free Standing or Guyed Structure
	Tower Owner	IWG Towers Assets II, LLC
	Date Constructed	07/01/1988

Auxiliary 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

Auxiliary Tower

Tower Rigging Costs

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

Auxiliary Tower

Other Tower Expenses Not Listed

Name	Description
Remove Interim Equipment	Interim tower must be rigged a second time after assigned phase is complete to have the interim antenna, interim line, STL dish and waveguide removed from tower and disposed. Old pre-auction top-mount antenna reinstalled for FAA height.
Lead Based Paint Services	Interim tower discovered to have lead based paint.
Transmission Line Bridge	Required to shield interim transmission line exiting interim container feed-through to existing transmission line bridge.
Interim Tower Lease	Monthly lease expenses at alternate site (InSite Tower) to support the top-mount interim antenna, TX line and STL for up to 21 months (see attached quote).

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?	Terrain Constrained
	Is this tower currently shared with any other stations?	Yes
	One or more FM, AM or TV radio broadcaster(s)	Yes
	Others Types of Users	No
	Is tower documented for structural analysis?	Yes
	Is tower compliant with Rev G?	No
Existing Tower Structure Registration	Do you have a tower registration number?	No
Existing Tower Structure Registration	ASR Number
Coordinates (NAD83)	Latitude (NAD83)	30° 16' 25.0" N-
	Longitude (NAD83)	081° 33' 12.0" W-
	Overall Structure Height	996.38 feet
	Support Structure Height	882.21 feet
	Ground Elevation Above Mean Sea Level (AMSL)	49.87 feet
	Structure Type	GTOWER - Guyed Structure Used for Communication Purposes
	Tower Owner	First Coast Tower Group-- DBA WTLV/WJXT
	Date Constructed	01/01/1985

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
65046	WTLV	DTV
11893	WJXX	DTV

Primary Tower

Tower Modification Costs

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

Primary Tower

Tower Rigging Costs

Section	Question	Response
Tower Rigging Costs	Complex Tower	Terrain constrained
Helicopter Services Required	Are helicopter services required?	Yes

Primary Tower

Other Tower Expenses Not Listed

Name	Description
Foundation Expansion	In order to support the loading for WCWJ to collocate with WJXT on the WJXT tower, the guy wire anchor foundations must be reinforced (expanded).
Helicopter Site Staging Requirement	Erickson Incorporated requires a 200 x 200 ft staging area for the helicopter lift. See attached quote to clear the site.

Primary Tower

Add Tower

Section	Question	Response
Existing Tower Description	Type of change	Construct New
	Tower Use	Primary (Main)
	Description of Use	N/A
	Ownership	Owned
	Is this tower consider Complex?	Terrain Constrained
	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?	No
Existing Tower Structure Registration	Do you have a tower registration number?	No
Existing Tower Structure Registration	ASR Number
Coordinates (NAD83)	Latitude (NAD83)	30° 16' 37.0" N-
	Longitude (NAD83)	081° 33' 46.0" W-
	Overall Structure Height	1013.77 feet
	Support Structure Height	944.87 feet
	Ground Elevation Above Mean Sea Level (AMSL)	32.81 feet
	Structure Type	TOWER - Free Standing or Guyed Structure
	Tower Owner	Graham Media Group, Florida, Inc.
	Date Constructed	11/15/1967

Primary Tower

Tower Construction Costs

Section	Question	Response
Construct New Tower	Use	Primary (Main)
	Description of Use	N/A
	Is this a request for upgraded equipment?	No
	Height	1013.80 feet
	Justification for New Tower	Not required since tower is being dismantled

Primary Tower

Tower Rigging Costs

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

Primary Tower

Other Tower Expenses Not Listed

Name	Description
Tower Dismantle	Dismantle existing tower and co-locate to WJXT tower instead of building a new 222-G rated tower.
Tower Decom Assessment	Complete inspection to determine which Decommissioning Process will best suit the site
Site Clearing	Terrain restricted site requires site clearing for rigging winch
Inspection and Review	Engineering Climbing Inspection and Engineering Tower Decommissioning Review

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?	Terrain Constrained
	Is this tower currently shared with any other stations?	Yes
	One or more FM, AM or TV radio broadcaster(s)	Yes
	Others Types of Users	No
	Is tower documented for structural analysis?	Yes
	Is tower compliant with Rev G?	No
Existing Tower Structure Registration	Do you have a tower registration number?	No
Existing Tower Structure Registration	ASR Number
Coordinates (NAD83)	Latitude (NAD83)	30° 16' 25.0" N-
	Longitude (NAD83)	081° 33' 12.0" W-
	Overall Structure Height	996.38 feet
	Support Structure Height	882.21 feet
	Ground Elevation Above Mean Sea Level (AMSL)	49.87 feet
	Structure Type	GTOWER - Guyed Structure Used for Communication Purposes
	Tower Owner	First Coast Tower Group-- DBA WTLV/WJXT
	Date Constructed	01/01/1985

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
65046	WTLV	DTV
11893	WJXX	DTV

Primary Tower

Tower Construction Costs

Section	Question	Response
Construct New Tower	Use	Primary (Main)
	Description of Use	N/A
	Is this a request for upgraded equipment?	No
	Height	945.00 feet
	Justification for New Tower	A recent structural analysis indicates that the tower fails when changes are made that invoke EIA-222-G, such as required for this repack. The analysis states that tower cannot be upgraded to comply with the standards (see attached structural analysis).

Primary Tower

Tower Rigging Costs

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

Primary Tower

Other Tower Expenses Not Listed

Name	Description
Tower Mapping	Tower mapping cost shared with WJXT related to WCWJ moving to the WJXT tower
Helicopter Site Staging Requirement	See attached quotes. Erickson Inc. requires a 200 x 200 ft clearing for lifts and the only way to achieve this is to have the area clear-cut and also requires a Strong Plank Steel Mat.

Outside Professional Services Costs

Section	Question	Response
Outside Project Management Services	Do you require outside project management services?	Yes
	Number of Hours	850
	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	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	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	45
	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
Intermod Study at Interim Site	Tower owner requires an intermod study (see attached quote from InSite Towers, LLC)
Structural Engineering	This Professional Services component is added because the 399 will not allow new components to be added in the Tower Section without major issues taking place as reported to the FCC multiple times.
Osborn Engineering Examination of Interim Site	Professional Services - review existing drawings, design interim transmitter building, prepare conceptual site plan layout, prepare construction documents, provide construction administration services (shared cost with WJXT).
Osborn Engineering Main Transmitter Facility	Professional Services - main transmitter facility site assessment consisting of on-site laser scanning of both the interior and exterior of the WJXT main transmitter facility (shared costs with WJXT).
Other Engineering Services	Fewer Project Management "PM" tasks are required & Other Engineering Services "OES" are required, therefore the PM total has been reduced to 850 hrs ($127,500 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
Topographic Survey	Required for new interim transmitter building container (shared cost with WJXT).
Tower Foundation Modification	Main Tower Foundation Modification To Support Post-Auction Loads. Component placed in this section because the tower section in the 399 is locked and existing components vanish when trying to add new components in that section.
Environmental Impact Study	Study conducted due to presence of visible mold in existing interim building. Building determined to be uninhabitable (shared cost with WJXT).
First Priority Filing Window Engineering Study for New Channel Assignment and Antenna Development	Prepare Engineering Portion of a First Priority Filing Window Construction Pemit Application (Unable to Construct)
Geotechnical Report	Required for new interim transmitter building container (shared cost with WJXT).

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	No
	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
Tower Modifications	Tower Modifications
STL System	Microwave dish required for interim studio to transmitter link (STL) to be operated up to 21 months. Receiver, waveguide, licensing, etc. required for interim STL. See attached STL quotes.
Sales Tax	Sales Tax
Security	Security required due stolen equipment at the site
Site Clearing	Site clearing required for tower dismantle in order to have sufficient room for winch. This category has been created because the 399 will not allow additional categories under the tower section.
Other	Other expenses required for FCC Repack

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	$4,773,398.96	$3,741,623.44	N/A	$3,627,266.22	N/A
Total for all systems	$13,316,198.99	$7,857,913.63	N/A	$6,670,313.57	N/A
Interim Transmitter THU9EVO-24	$2,160,058.07	$1,639,370.05		$1,537,523.33
Remote Control	$5,922.59	$5,922.59	N/A	$5,922.59	N/A
Temp HVAC Rental	$9,793.42	$9,793.42	N/A	$4,896.71	N/A
Decommissioning Hogan to Anders	$32,421.86	$32,421.86	N/A	$32,421.86	N/A
POTS Line	$1,164.05	$1,164.05	N/A	$1,164.05	N/A
Back-up Generator	$63,128.08	$63,128.08	Back-up generator to be shared at interim site with WCWJ and WJXT.	$63,128.08	N/A
Other -- Building Addition Size: 450.0	$360,210.71	$360,210.71	Attached letter from InSite Tower (interim tower) states that new building must be provided.	$359,260.71	N/A
10 Ton system	$38,900.00	$36,935.00	N/A	$36,935.00	N/A
Other Electrical Service: Other electrical services will be required for transmitter building at the alternate site for the interim facility to operate while the tower is being dismantled and through the assigned phase. See lease, bldg & elec quotes.	$88,350.26	$88,350.26	Jacksonville Electric Authority (JEA) services must be retained in order to modify on-site transformer to provide required service to new interim building (container). Also see attached quotes.	$88,350.26	N/A
Transformer 3 phase/480v - 500 KVA	$48,400.00	$5,559.50	N/A	$5,559.50	N/A
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW	$1,473,000.00	$1,005,617.48	Total cost minus non-reimbursable upgrade cost and non-reimbursable portion of taxes related to the upgrade.	$909,617.47	N/A
Additional RF Components	$567.10	$567.10	N/A	$567.10	N/A
Switchgear - industrial 800 amp	$38,200.00	$29,700.00	N/A	$29,700.00	N/A
Primary Transmitter THU9EVO-48	$2,613,340.89	$2,102,253.39		$2,089,742.89
Required Remote Control Mods	$42,960.70	$42,960.70	N/A	$42,960.70	N/A
Other	$0.00	$0.00	N/A	$0.00	N/A
Additional Installation Costs	$269,881.93	$269,881.93	WCWJ portion of installation costs. See attached R&S Quotes and Invoices.	$268,011.43	The Sub-total is not greater than the Estimated Cost; they are equal.
Ceiling Structure Mods	$44,865.75	$44,865.75	See attached "WJXT & WCWJ Ceiling Structural Analysis (WT Group)" for justification.	$44,865.75	N/A
Switch	$49,932.51	$49,932.51	Switching required in order to access dummy load and combiner.	$49,932.51	N/A
Other -- Building Addition Size: 900.0	$25,000.00	$25,000.00	N/A	$14,890.00	N/A
UHF - Liquid Cooled Solid State Transmitter 68.5 - 75 kW	$1,999,000.00	$1,487,912.50	See attached Rohde and Schwarz Quotes and Invoices	$1,487,912.50	N/A
Electrical	$181,700.00	$181,700.00	N/A	$181,170.00	N/A

Components

Actual Information Description	File Name
Remote Control	Component Description: WCWJ Interim Remote Control (50% Shared Payment) Amount: $5,922.59
Temp HVAC Rental	Component Description: Temp HVAC Rental from 8-10-20 thru 9-6-20 (5-Ton) Amount: $840.22 Component Description: Temp HVAC Rental from 7-13-20 thru 8-9-20 (5-Ton) Amount: $840.22 Component Description: Sunbelt 80918469-0002 v210707pmv1 Amount: $794.83 Component Description: Temp HVAC Rental from 6-15-20 thru 7-12-20 (5-Ton) Amount: $981.27 Component Description: Sunbelt 80918469-0001 v210707pmv1 Amount: $1,440.17
Decommissioning Hogan to Anders	Component Description: TSG 204574 v211015pmv4 Amount: $32,421.86
POTS Line	Component Description: GMG-ATT 20181010-20191110pm v210312pmv3 Amount: $1,164.05
Back-up Generator	Component Description: Back-Up Generator Diesel Fuel Amount: $1,362.71 Component Description: Diesel Serv-Supp inv #110000051 Backup Generator UL20180905jgv1 50% to WCWJ 50% to WJXT Amount: $50,375.00 Component Description: FL Mechanical Systems (Offload & Set Interim Backup Generator) Amount: $759.37 Component Description: S and S 6837331 RI v210506pmv1 Amount: $1,476.00 Component Description: WCWJ R&S inv #9500083890 Interim Electrical temporary generator UL20180731jgv1 Amount: $9,155.00
Other -- Building Addition Size: 450.0	Component Description: Osborn inv #30282 Interim TX Facility prof srvcs UL20190214jgv1 Amount: $6,900.00 Component Description: Mulch Masters Railroad Ties for Interim Container Amount: $400.00 Component Description: WCWJ INT Container Scherer Const 10% & CO Invoice (Shared) Amount: $12,377.50 Component Description: WCWJ INT Container Scherer Const 90% Invoice (Shared) Amount: $46,512.00 Component Description: WCWJ Interim Building (Container) Construction (NET30 Payment) Amount: $211,797.10 Component Description: WCWJ Interim Container (NET30) Amount: $32,173.50 Component Description: FL Mechanical Systems (Crane to load, move and offload Interim Container) Amount: $6,617.50 Component Description: WCWJ Interim Dumpster, Storage, Plywood & Parallel RC Interface (Quote & Invoices) Amount: $5,075.00 Component Description: Interim Container Design Amount: $2,425.00 Component Description: Osborn inv #28314 Prof srvcs 180224 - 180330 UL20190205jgv1 Amount: $9,247.48 Component Description: Osborn inv #29391 Interim TX Facility prof srvcs UL20190214jgv1 Amount: $10,089.27 Component Description: SE Paving 6132018-WJXT-WCWJ v210303pmv1 Amount: $1,075.00 Component Description: Osborn inv #29010 Interim TX Facility prof srvcs UL20190214jgv1 Amount: $6,897.24 Component Description: Osborn inv #27953 Interim TX Facility prof srvcs UL20190214jgv1 Amount: $6,558.50 Component Description: FL Mechanical Systems (Crane to move Interim Container) Amount: $860.62 Component Description: WCWJ INT Container (Change Order) Amount: $2,680.00
10 Ton system	Component Description: WCWJ Interim HVAC (NET30 Payment) Amount: $36,935.00
Other Electrical Service: Other electrical services will be required for transmitter building at the alternate site for the interim facility to operate while the tower is being dismantled and through the assigned phase. See lease, bldg & elec quotes.	Component Description: WCWJ R&S inv #9500083847 Interim Main Panel UL20180725jgv1 Amount: $9,484.00 Component Description: WCWJ Interim Fire Alarm Electrical 100% Invoice (Shared) Amount: $296.26 Component Description: WCWJ R&S inv #9500083890 Interim Electrical installation UL20180731jgv1 Amount: $78,570.00
Transformer 3 phase/480v - 500 KVA	Component Description: Coffman Elec inv #131850E Automatic Transfer Switch UL20180905jgv1 50% to WCWJ 50% to WJXT Amount: $5,559.50
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW	Component Description: WCWJ Interim Dumpster, Storage, Plywood & Parallel RC Interface (Quote & Invoices) v2 Amount: $875.00 Component Description: WCWJ Interim Transmitter (NET30 Payment Upon Delivery) Amount: $646,421.45 Component Description: WCWJ Interim Transmitter (NET30 Down Payment) Amount: $262,321.02
Additional RF Components	Component Description: WCWJ R&S inv #9500083873 Interim Elbow UL20180725jgv1 Amount: $567.10
Switchgear - industrial 800 amp	Component Description: WCWJ R&S inv #9500083890 Interim Electrical switchgear UL20180731jgv1 Amount: $29,700.00
Required Remote Control Mods	Component Description: Bohn 200895 v210427pmv3 Amount: $22,914.20 Component Description: Bohn 201622 v210427pmv2 Amount: $8,296.50 Component Description: Bohn 200091 v210419pmv1b Amount: $11,750.00
Other	Component Description: Storage Containers Amount: N/A
Additional Installation Costs	Component Description: RF System Additional Parts Amount: $6,687.50 Component Description: WCWJ Main TX & RF System Installation (100% Payment) Amount: $255,889.40 Component Description: Updated as requested by RFAS Ref: MSG5451849 Amount: N/A Component Description: WCWJ Main Waveguide to Coax Transition Amount: $5,434.53
Ceiling Structure Mods	Component Description: WCWJ Main Ceiling Structural Support Design (100% Payment) Amount: $2,054.40 Component Description: WCWJ Portion of Ceiling Structural and Miscellaneous. Amount: $12,975.35 Component Description: WCWJ Main Ceiling Structural Modification Amount: $29,836.00
Switch	Component Description: WCWJ Main Additional Parts & Services (Switching) Amount: $49,932.51
Other -- Building Addition Size: 900.0	Component Description: WCWJ Main TX Bldg Demo & Disposal (NET30 Payment) v2 Amount: $14,890.00 Component Description: WCWJ Main TX Bldg Demo & Disposal (NET30 Payment) Amount: $14,890.00
UHF - Liquid Cooled Solid State Transmitter 68.5 - 75 kW	Component Description: WCWJ Main Transmitter (50% Down Payment) Amount: $740,300.00 Component Description: WCWJ Main Transmitter (Final 25% Down Payment) Amount: $370,150.00 Component Description: WCWJ Main Transmitter Reject Load Amount: $7,312.50 Component Description: WCWJ Main Transmitter (Initial 25% Down Payment) Amount: $370,150.00
Electrical	Component Description: WCWJ Main Electrical 100% Invoice (Shared) Amount: $181,170.00

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	$658,904.34	$563,647.95	N/A	$527,243.01	N/A
Total for all systems	$13,316,198.99	$7,857,913.63	N/A	$6,670,313.57	N/A
Interim Antenna TFU-25ETT-R O6T170	$287,310.84	$233,392.84		$231,323.40
Shipping	$10,211.40	$10,211.40	Actual cost for freight. See Dielectric Invoice 182009	$10,211.40	N/A
Sweep test of existing antenna	$6,730.00	$6,400.00	N/A	$6,400.00	N/A
Other Antenna Costs	$2,069.44	$2,069.44	N/A	$0.00	N/A
Additional Elbows	$9,000.00	$9,000.00	N/A	$9,000.00	N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	$12,300.00	$10,984.00	See attached Dielectric Quote.	$10,984.00	N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized	$247,000.00	$194,728.00	See attached Dielectric Quote.	$194,728.00	N/A
Primary Antenna TFU-24GTH/VP-R TC O6SP	$371,593.50	$330,255.11		$295,919.61
Antenna adapter	$19,252.00	$19,252.00	Cost: $21,472; however, it is shared cost with WJXT, therefore, cost for WCWJ is $10,736. See attached Dielectric Quote. A 2nd adapter is required at a total price of $17,032 which is $8,516 to WCWJ and $8,516 to WJXT.	$19,252.00	N/A
Shipping	$4,900.00	$4,900.00	Cost: $9,800; however, it is shared cost with WJXT therefore, cost for WCWJ is $4,900. See attached Dielectric Quote.	N/A	N/A
Extension Pole	$76,315.00	$76,315.00	Cost: $152,630; however, it is shared cost with WJXT, therefore, cost for WCWJ is $76,315. See attached Dielectric Quote.	$46,879.50	N/A
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed)	$18,950.00	$20,400.00	Cost: $17,760; however, it is shared cost with WJXT, therefore, cost for WCWJ is $8,880. See attached Dielectric Quote. See attached / uploaded PDF file titled, "Die 223008 v200323pmv1".	$20,400.00	N/A
New combiner, cost per channel (without antenna)	$84,200.00	$44,941.61	Shared cost with WJXT	$44,941.61	N/A
Sweep test of existing antenna	$6,730.00	$3,200.00	Shared cost with WJXT	$3,200.00	N/A
UHF - High Power Top Mount Two Station antenna elliptically or circularly polarized	$161,246.50	$161,246.50	Cost: $350,093 ($322,493 less V-pol Upgrade); however, it is shared cost with WJXT, therefore, reimbursable cost for WCWJ is $161,246.49. See attached Dielectric Quote.	$161,246.50	N/A

Components

Actual Information Description	File Name
Shipping	Component Description: Die 182009 v190612jgv1 Amount: $10,211.40
Sweep test of existing antenna	Component Description: Die inv #MAN00154 Interim TX antenna sweep UL20181119jgv1 Amount: $2,880.00 Component Description: WCWJ Interim Repack Sweep (Final 10% Payment) Amount: $640.00 Component Description: Inv MAN00266 WCWJ Interim sweep test 45% down payment UL20180503jgv1 Amount: $2,880.00
Other Antenna Costs	Component Description: Die 219003 v210225pmv1 Amount: $2,063.44 Component Description: Die 261012 v210311pmv2 Amount: $6.00
Additional Elbows	Component Description: Die 209016 v210304pmv2 Amount: $9,000.00
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	Component Description: WCWJ Interim Antenna Elbow Complex (Final 10% Payment) Amount: $1,098.40 Component Description: Die 209016 v210301pmv1 Amount: N/A Component Description: Inv MAN00266 WCWJ Interim elbow complex 45% down payment UL20180503jgv1 Amount: $4,942.80 Component Description: Die inv #MAN00154 Interim TX antenna elbow complex UL20181119jgv1 Amount: $4,942.80
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized	Component Description: Inv MAN00266 WCWJ Interim TX antenna 45% down payment UL20180503jgv1 Amount: $87,627.60 Component Description: Die inv #MAN00154 Interim TX antenna UL20181119jgv1 Amount: $87,627.60 Component Description: WCWJ Interim Antenna (Final 10% Payment) Amount: $19,472.80
Antenna adapter	Component Description: Die 198003 v200323pmv4 Amount: $1,073.60 Component Description: Die 198003 v200323pmv4 Amount: $4,683.80 Component Description: Die inv #MAN00299 Primary ant adapter UL20181106jgv1 Amount: $4,831.20 Component Description: Inv MAN00214 WCWJ WJXT Primary ant adapter UL20180718jgv2 Amount: $4,831.20 Component Description: Die inv #MAN00299 Primary ant adapter UL20181106jgv1 Amount: $3,832.20
Shipping	Information not provided.
Extension Pole	Component Description: Die 223008 v200323pmv1 Amount: ($8,558.02) Component Description: Inv MAN00214 WCWJ WJXT Prim ant ext pole UL20180718jgv2 Amount: $34,341.75 Component Description: Die inv #MAN00299 Prim ant ext pole UL20181106jgv1 Amount: $21,095.77
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed)	Component Description: Die 198003 v200323pmv4 Amount: $888.00 Component Description: Die 223008 v200323pmv1 Amount: $11,520.00 Component Description: Die inv #MAN00299 Elbow complex UL20181106jgv1 Amount: $3,996.00 Component Description: Inv MAN00214 WCWJ WJXT Elbow complex UL20180718jgv2 Amount: $3,996.00
New combiner, cost per channel (without antenna)	Component Description: WCWJ Main Combiner Payment (Cover Letter, Invoice & Quote) Amount: $44,941.61
Sweep test of existing antenna	Component Description: Die 198003 v200323pmv4 Amount: $320.00 Component Description: Inv MAN00214 WCWJ WJXT Sweep UL20180718jgv2 Amount: $1,440.00 Component Description: Die inv #MAN00299 Sweep UL20181106jgv1 Amount: $1,440.00
UHF - High Power Top Mount Two Station antenna elliptically or circularly polarized	Component Description: Die 198003 v200323pmv4 Amount: $16,124.66 Component Description: Inv MAN00214 WCWJ WJXT Primary antenna UL20180718jgv2 Amount: $72,560.92 Component Description: Die inv #MAN00299 Primary antenna UL20181106jgv1 Amount: $72,560.92

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	$700,681.22	$324,730.69	N/A	$314,329.42	N/A
Total for all systems	$13,316,198.99	$7,857,913.63	N/A	$6,670,313.57	N/A
Interim Transmission Line	$231,686.22	$167,115.69		$161,715.69
Nitrogen Generator	$4,086.22	$4,086.22	N/A	$4,086.22	N/A
Rigid Transmission Line - copper, 6 1/8"	$222,200.00	$157,629.47	See Dielectric quote for WCWJ interim facility.	$157,629.47	N/A
Shipping	$5,400.00	$5,400.00	N/A	N/A	N/A
Primary Transmission Line	$468,995.00	$157,615.00		$152,613.73
Shipping	$4,900.00	$4,900.00	Shipping Cost is $9,800; however, it is a shared expense with WJXT; therefore, WCWJ shipping cost is	N/A	N/A
Rigid Transmission Line - copper, 8 3/16" broadband	$460,845.00	$149,465.00	N/A	$149,363.73	N/A
Transmission Line Layout	$3,250.00	$3,250.00	N/A	$3,250.00	N/A

Components

Actual Information Description	File Name
Nitrogen Generator	Component Description: Die 201007 v210225pmv1 Amount: $4,086.22
Rigid Transmission Line - copper, 6 1/8"	Component Description: Die 209016 v210304pmv2 Amount: ($5,038.41) Component Description: Die 209016 v210304pmv2 Amount: $184.12 Component Description: Die inv #MAN00154 Interim TX antenna TLSCRs UL20181119jgv1 Amount: $2,485.69 Component Description: Die inv #MAN00154 Interim TX line UL20181119jgv1 Amount: $70,466.29 Component Description: Die 210015 v210301pmv1 Amount: $368.25 Component Description: Inv MAN00266 WCWJ Interim line 45% down payment UL20180503jgv1 Amount: $72,951.98 Component Description: WCWJ Interim Transmission Line (Final 10% Payment) Amount: $16,211.55
Shipping	Information not provided.
Shipping	Information not provided.
Rigid Transmission Line - copper, 8 3/16" broadband	Component Description: Die 220015 v210225pmv1 Amount: $378.50 Component Description: Die 198003 v200323pmv4 Amount: ($92.30) Component Description: Die 198003 v200323pmv4 Amount: $11,173.59 Component Description: Die 223008 v200323pmv1 Amount: ($929.60) Component Description: Die inv #MAN00299 TLSCRs UL20181106jgv1 Amount: $1,792.80 Component Description: Die inv #MAN00299 Transmission line UL20181106jgv1 Amount: $61,296.17 Component Description: Die 705035 v200323pmv1 Amount: $940.53 Component Description: Inv MAN00214 WCWJ WJXT TLSCRs UL20180718jgv2 Amount: $1,792.80 Component Description: Inv MAN00214 WCWJ WJXT Transmission line UL20180718jgv2 Amount: $63,743.94 Component Description: Die inv #MAN00299 Feed thru UL20181106jgv1 Amount: $4,128.75 Component Description: Inv MAN00214 WCWJ WJXT Feed thru UL20180718jgv2 Amount: $5,138.55
Transmission Line Layout	Component Description: WCWJ Main Transmission Line Layout Payment Amount: $3,250.00

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	$5,510,587.15	$1,563,774.23	N/A	$1,366,330.60	N/A
Total for all systems	$13,316,198.99	$7,857,913.63	N/A	$6,670,313.57	N/A
Primary Tower TOWER	$0.00	$0.00		$0.00
Primary Tower GTOWER	$3,806,760.15	$718,940.15		$700,190.15
Inspection and Review	$20,100.00	$20,100.00	N/A	$20,100.00	N/A
Site Clearing	$18,750.00	$18,750.00	N/A	N/A	N/A
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)	$421,000.00	$0.00	Not required since tower is being dismantled	N/A	N/A
New tower between 1000' and 1500' without elevator, presumptive soil conditions	$2,666,820.00	$0.00	Not required since tower is being dismantled	N/A	N/A
Tower Dismantle	$672,140.15	$672,140.15	N/A	$672,140.15	N/A
Tower Decom Assessment	$7,950.00	$7,950.00	N/A	$7,950.00	N/A
Auxiliary Tower TOWER	$775,356.79	$574,411.87		$395,718.24
Transmission Line Bridge	$8,595.52	$8,595.52	N/A	$8,595.52	N/A
Interim Tower Lease	$217,096.77	$217,096.77	See attached InSite Tower LLC quote. Costs are based on leasing space on the interim tower for just under 22 months at $10,000 per month.	$217,096.77	N/A
Minor tower reinforcement/modifications	$158,000.00	$75,000.00	Shared cost with WJXT	$55,458.37	N/A
Lead Based Paint Services	$9,412.50	$9,412.50	N/A	$9,412.50	N/A
Remove Interim Equipment	$159,152.00	$159,152.00	Interim tower must be rigged after assigned phase is complete in order to have interim antenna, line, STL & waveguide removed from tower and disposed. Old pre-auction top-mount antenna belonging to tower owner must be reinstalled to maintain FAA height.	N/A	N/A
Tall Tower (greater than 500')	$210,500.00	$103,155.08	Shared expense with WJXT	$103,155.08	N/A
Structural engineering tower load study for well documented tower	$12,600.00	$2,000.00	*System Notice: Estimate adjusted and locked because line has been superseded.*	$2,000.00	N/A
Primary Tower	$5,218.75	$5,218.75		$5,218.75
Tower Mapping	$5,218.75	$5,218.75	*System Notice: Estimate adjusted and locked because line has been superseded.*	$5,218.75	N/A
Primary Tower	$923,251.46	$265,203.46		$265,203.46
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)	$421,000.00	$151,848.61	*System Notice: Estimate adjusted and locked because line has been superseded.*Actual costs: $477,646 for main antenna install minus $73,300 for helicopter lift equates to $404,346. Since main antenna is shared with WJXT, the main antenna install cost for WCWJ is $202,173 (50% of $404,346). See ERI Proposal No. 20180123-851 Rev B.	$151,848.61	N/A
Foundation Expansion	$43,751.46	$43,751.46	*System Notice: Estimate adjusted and locked because line has been superseded.*Quote is for $183,284. Shared expense with WJXT; therefore WCWJ cost is $91642.	$43,751.46	N/A
Helicopter Site Staging Requirement	$37,500.00	$37,500.00	*System Notice: Estimate adjusted and locked because line has been superseded.*See attached clearing quote for $75,000. Erickson Inc. requires a 200 x 200 ft clearing for lifts and the only way to achieve this is to have the area clear-cut and also requires a Strong Plank Steel Mat. Shared expense with WJXT is $37,500.	$37,500.00	N/A
Major tower reinforcement/modifications	$421,000.00	$32,103.39	*System Notice: Estimate adjusted and locked because line has been superseded.*Costs for WCWJ tower mods are a shared expense with WJXT.	$32,103.39	N/A

Components

Actual Information Description	File Name
Inspection and Review	Component Description: WCWJ Tower Inspection & Decom Assessment ERI Invoice & Quote (Final 50%) Amount: $10,050.00 Component Description: WCWJ Tower Inspection & Decom Assessment ERI Invoice & Quote (Initial 50%) Amount: $10,050.00
Site Clearing	Information not provided.
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)	Information not provided.
New tower between 1000' and 1500' without elevator, presumptive soil conditions	Information not provided.
Tower Dismantle	Component Description: Tower Dismantle - Final 10% Payment Amount: $64,926.71 Component Description: Tower Dismantle - 40% Payment Amount: $265,550.00 Component Description: Tower Dismantle - Initial 50% Payment Amount: $325,350.00 Component Description: MEI 1705074V1 v210305pmv1 Amount: $10,000.00 Component Description: WCWJ Tower Dismantle Washers required to stabilize tower while dismantling. Amount: $313.44 Component Description: MEI 1705074V0 v210305pmv1 Amount: $6,000.00
Tower Decom Assessment	Component Description: WCWJ Tower Decom Assessment Invoice & Quote (TEP) Amount: $5,950.00 Component Description: WCWJ Tower Inspection Mobilization Invoice & Quote (TEP) Amount: $2,000.00
Transmission Line Bridge	Component Description: WCWJ Interim Transmission Line Bridge (10%) Amount: $311.35 Component Description: WCWJ Interim Transmission Line Bridge (50%) Amount: $3,480.50 Component Description: WCWJ Interim Transmission Line Bridge (40%) Amount: $4,803.67
Interim Tower Lease	Component Description: WCWJ Interim TWR Lease Payments (APRIL 2019) Amount: $10,000.00 Component Description: WCWJ Interim TWR Lease Payments (September 2019) Amount: $10,000.00 Component Description: WCWJ Interim TWR Lease Payments (January 2020) Amount: $10,000.00 Component Description: WCWJ Interim TWR Lease Payments (April 2020) Amount: $10,000.00 Component Description: WCWJ Interim TWR Lease Payments (July & August 2019) Amount: $20,000.00 Component Description: WCWJ Interim TWR Lease Payments (February 2020) Amount: $10,000.00 Component Description: WCWJ Interim Tower Lease Payments (JAN & FEB 2019) Amount: $20,000.00 Component Description: WCWJ Interim Tower Lease Payments (JUL 10, 2018 - DEC 31, 2018) Amount: $57,096.77 Component Description: WCWJ Interim Tower Lease Payments (MAR 2019) Amount: $10,000.00 Component Description: WCWJ Interim TWR Lease Payments (December 2019) Amount: $10,000.00 Component Description: WCWJ Interim TWR Lease Payments (OCT & NOV 2019) Amount: $20,000.00 Component Description: WCWJ Interim TWR Lease Payments (May & June 2019) Amount: $20,000.00 Component Description: WCWJ Interim TWR Lease Payments (March 2020) Amount: $10,000.00
Minor tower reinforcement/modifications	Component Description: WCWJ Interim Tower Mods (Final 50% Shared Payment) Amount: $29,172.75 Component Description: WCWJ Interim Tower Mods (First 50% Shared Payment) Amount: $24,754.37 Component Description: WCWJ INT TWR Climbing Inspection (NET30 Pymt) Amount: $1,531.25
Lead Based Paint Services	Component Description: WCWJ Interim Tower Lead Based Paint Final Payment Amount: $5,262.50 Component Description: WCWJ Interim Tower Lead Based Paint Initial Payment Amount: $4,150.00
Remove Interim Equipment	Information not provided.
Tall Tower (greater than 500')	Component Description: ERI WCWJ-005 v190910jgv1 Amount: $4,825.70 Component Description: WCWJ INT Ant Install (50%, 40% and 10% Pymts) Amount: $94,403.50 Component Description: ERI inv #WCWJ-004 Spring Hanger Ext Hardware UL20181127jgv1 Amount: $3,925.88
Structural engineering tower load study for well documented tower	Component Description: Inv FL952GRARADIO WJXT Structural Analysis UL20180521jgv2 50% to WJXT 50% to WCWJ Amount: $2,000.00
Tower Mapping	Component Description: Inv FL952GRA1422873 WCWJ Climbing Inspection UL20180605jgv2 50% to WCWJ 50% to WJXT Amount: $1,531.25 Component Description: Inv 947-05 Tower mapping UL20180712jgv2 50% to WCWJ 50% to WJXT Amount: $3,687.50
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)	Component Description: WCWJ Main Antenna & Line Installs (40% Payment) Amount: $65,862.31 Component Description: WCWJ Main Antenna & Line Installs (Initial 50% Down Payment) Amount: $71,655.25 Component Description: WCWJ Main Antenna & Line Installs (Final 10% Payment) Amount: $14,331.05
Foundation Expansion	Component Description: Osborn inv #29390 Twr found eng 180428 - 180525 UL20181114jgv1 Amount: $69.80 Component Description: Osborn inv #27338 Twr found eng 171125 - 171231 UL20181114jgv1 Amount: $2,702.68 Component Description: Osborn inv #28225 Twr found eng 180127 - 180223 UL20181114jgv1 Amount: $4,167.00 Component Description: Matrax inv #2041 Mud mat rental UL20181112jgv1 Amount: $989.48 Component Description: Osborn inv #27213 Twr found eng 171028 - 171125 UL20181114jgv1 Amount: $6,201.75 Component Description: Osborn inv #29009 Twr found eng 180331 - 180427 UL20181114jgv1 Amount: $2,529.20 Component Description: Osborn inv #26797R Twr found eng 170930 - 171027 UL20181114jgv1 Amount: $10,372.60 Component Description: Osborn inv #27832 Twr found eng 180101 - 180126 UL20181114jgv1 Amount: $109.95 Component Description: Osborn inv #28313 Twr found eng 180224 - 180330 UL20181114jgv1 Amount: $2,159.35 Component Description: Osborn inv #26528R Twr found eng 170701 - 170929 UL20181114jgv1 Amount: $14,449.65 Component Description: Osborn inv #28313 Twr found eng 180224 - 180330 UL20190213jgv1 Amount: $2,159.35
Helicopter Site Staging Requirement	Component Description: Roberts Tree Svc 456877 v200306jgv1 Amount: $37,500.00
Major tower reinforcement/modifications	Component Description: WCWJ Main Tower Mods (50% Shared Payment) Amount: $14,316.25 Component Description: WCWJ Main Tower Mods (Final 50% Shared Payment) Amount: $17,787.14

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	$918,144.00	$937,809.00	N/A	$593,820.41	N/A
Total for all systems	$13,316,198.99	$7,857,913.63	N/A	$6,670,313.57	N/A
Outside Professional Services	$918,144.00	$937,809.00		$593,820.41
Project management of the transition	$134,300.00	$127,500.00	Fewer Project Management "PM" tasks are required & Outside Engineering Services "OES" are required, therefore the PM total has been reduced to 850 hrs ($127,500 at $150/hr), & a new OES category has been created & funded with the money removed from PM.	$5,542.50	N/A
Geotechnical Report	$2,035.00	$2,035.00	Shared cost with WJXT	N/A	N/A
First Priority Filing Window Engineering Study for New Channel Assignment and Antenna Development	$7,000.00	$7,000.00	Required for Unable to Construct Stations	$7,000.00	N/A
Environmental Impact Study	$2,420.00	$2,420.00	Shared cost with WJXT	N/A	N/A
Tower Foundation Modification	$50,511.50	$50,511.50	Tower foundation modification required to support post-auction loads for the WCWJ and WJXT facilities.	$1,400.00	N/A
Topographic Survey	$870.00	$870.00	Shared cost with WJXT	N/A	N/A
Other Legal Services	$10,000.00	$10,000.00	Other Legal Services related to the DTV Repack	$5,670.41	N/A
Other Engineering Services	$405,037.50	$405,037.50	See attached invoiced & quotes applicable as the project has progressed.	$405,037.50	N/A
Osborn Engineering Main Transmitter Facility	$8,590.00	$8,590.00	Shared cost with WJXT.	N/A	N/A
Osborn Engineering Examination of Interim Site	$51,710.00	$51,710.00	Shared cost with WJXT. See attached Osborn Engineering quote.	N/A	N/A
Structural Engineering	$15,000.00	$15,000.00	This reimbursement request would normally be requested within the Tower Section of the 399; however, the 399 will not allow new components to be added in the Tower Section without major component issues taking place as reported to the FCC multiple times.	$2,500.00	N/A
Intermod Study at Interim Site	$500.00	$500.00	See attached InSite Tower LLC quote for required study. Shared cost with WJXT.	N/A	N/A
Additional Field Engineering Service, 45 Days	$90,000.00	$90,000.00	N/A	$27,610.00	N/A
RF Exposure Measurements	$21,050.00	$10,000.00	Shared expense with WJXT	N/A	N/A
Comprehensive coverage verification via field study, if needed	$84,200.00	$54,000.00	See attached / uploaded PDF file titled "KGA 947-423 v211207jgv1.pdf"	$54,000.00	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	$550.00	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 -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	$5,000.00	N/A	N/A	N/A
Prepare request for Special Temporary Authorization	$2,050.00	$1,500.00	N/A	$1,500.00	N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application	$1,580.00	$1,500.00	N/A	$625.00	N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	$3,155.00	$3,000.00	N/A	$3,000.00	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	$72,385.00	The Estimated Cost includes Form 399 submissions including ongoing Actual Cost invoice prep and submission, and amendments as needed.	$72,385.00	N/A

Components

Actual Information Description	File Name
Project management of the transition	Component Description: KGA 947-247 v210201pmv1 Amount: $300.00 Component Description: KGA inv #947-23 Project Management UL20180726jgv1 50% to WCWJ 50% to WJXT Amount: $2,257.50 Component Description: KGA 947-32 v190502pmv1 Amount: $300.00 Component Description: Inv 947-31 WCWJ PM 387 2017 Q4 UL20180621jgv1 Amount: $300.00 Component Description: KGA 947-79 v190503pmv1 Amount: $300.00 Component Description: KGA 947-215 v210201pmv1 Amount: $300.00 Component Description: KGA inv947-19 is no longer being applied to this component Amount: N/A Component Description: KGA 947-120 v210201pmv1 Amount: $300.00 Component Description: KGA 947-242 v210201pmv1 Amount: $300.00 Component Description: KGA 947-280 v210201pmv1 Amount: $300.00 Component Description: KGA 947-229 v210201pmv1 Amount: $285.00 Component Description: KGA inv #947-108 Form 387 2018 Q3 UL20181109jgv1 Amount: $300.00 Component Description: KGA 947-54 v190503pmv1 Amount: $300.00
Geotechnical Report	Information not provided.
First Priority Filing Window Engineering Study for New Channel Assignment and Antenna Development	Component Description: KGA 947-16 v190502pmv1 Amount: $7,000.00
Environmental Impact Study	Information not provided.
Tower Foundation Modification	Component Description: Robert's Tree 457006 v210709pmv1 Amount: $1,400.00 Component Description: WCWJ Main Tower Foundation Modifications 100% Invoice (Shared with WJXT) Amount: $50,511.50
Topographic Survey	Information not provided.
Other Legal Services	Component Description: Covington inv #60836456 Various Legal thru 190131 UL20181030jgv1 Amount: $1,694.06 Component Description: Covington inv #60812706 Various Legal UL20181024jgv1 Amount: $309.70 Component Description: Covington inv #60774445 Various Legal UL20181022jgv1 Amount: $1,246.26 Component Description: Covington inv #60780135 Various Legal UL20181019jgv1 Amount: $1,872.22 Component Description: C&B 60847115 v190613pmv1 Amount: $71.10 Component Description: Covington inv #60780136 Various Legal UL20190221jgv2 Amount: $135.00 Component Description: C&B 60816789 v190613pmv1 Amount: $288.90 Component Description: Covington inv #60780136 Various Legal UL20181022jgv1 Amount: $247.50 Component Description: Covington inv #60793199 Various Legal UL20181023jgv1 Amount: $149.47 Component Description: Covington inv #60790156 Various Legal UL20181023jgv1 Amount: $62.10 Component Description: Covington inv #60816783 Various Legal UL20181030jgv1 Amount: $130.50
Other Engineering Services	Component Description: KGA 947-262 v210201pmv1 Amount: $1,725.00 Component Description: KGA 947-258 v210201pmv1 Amount: $6,257.50 Component Description: KGA 947-264 v210201pmv1 Amount: $2,125.00 Component Description: KGA 947-146 v190507pmv1 Amount: $14,450.00 Component Description: KGA 947-240 v210201pmv1 Amount: $1,875.00 Component Description: KGA 947-17 v190502pmv1 Amount: $2,800.00 Component Description: KGA 947-144 v190507pmv1 Amount: $4,575.00 Component Description: KGA 947-259 v210201pmv1 Amount: $2,115.00 Component Description: KGA 947-301 v210201pmv1 Amount: $262.50 Component Description: KGA 947-87 v190503pmv1 Amount: $120,300.00 Component Description: KGA 947-100 v190503pmv1 Amount: $450.00 Component Description: KGA 947-182 v190705jgv2 Amount: $16,247.50 Component Description: KGA 947-19 v200204jgv6 Amount: $22,100.00 Component Description: KGA 947-19 v200204jgv6 Amount: $750.00 Component Description: KGA 947-19 v200204jgv6 Amount: $750.00 Component Description: KGA 947-19 v200204jgv6 Amount: $3,000.00 Component Description: KGA 947-19 v200204jgv6 Amount: $750.00 Component Description: KGA 947-19 v200204jgv6 Amount: $5,400.00 Component Description: KGA 947-183 v190705jgv2 Amount: $14,167.50 Component Description: KGA 947-181 v190705jgv2 Amount: $14,392.50 Component Description: KGA 947-260 v210201pmv1 Amount: $1,142.50 Component Description: KGA 947-303 v210201pmv1 Amount: $312.50 Component Description: KGA 947-145 v190507pmv1 Amount: $12,325.00 Component Description: KGA 947-161 v190507pmv1 Amount: $300.00 Component Description: KGA 947-19 v191003jgv5 Amount: $22,100.00 Component Description: KGA 947-19 v191003jgv5 Amount: $3,000.00 Component Description: KGA 947-19 v191003jgv5 Amount: $750.00 Component Description: KGA 947-50 v190503pmv1 Amount: $2,425.00 Component Description: KGA 947-184 v190705jgv2 Amount: $32,462.50 Component Description: KGA 947-19 v191003jgv5 Amount: $750.00 Component Description: KGA 947-64 v190503pmv1 Amount: $36,645.00 Component Description: KGA 947-19 v191003jgv5 Amount: $750.00 Component Description: KGA 947-147 v190507pmv1 Amount: $22,575.00 Component Description: KGA 947-261 v210201pmv1 Amount: $2,422.50 Component Description: KGA 947-19 v191003jgv5 Amount: $5,400.00 Component Description: KGA inv #947-112 Other Eng Srvcs UL20181113jgv1 Amount: $54,625.00 Component Description: KGA inv #947-77 Actual Cost Invs UL20181109jgv1 Amount: $750.00 Component Description: KGA 947-302 v210201pmv1 Amount: $362.50 Component Description: KGA 947-300 v210201pmv1 Amount: $3,937.50 Component Description: KGA 947-263 v210201pmv1 Amount: $1,010.00
Osborn Engineering Main Transmitter Facility	Information not provided.
Osborn Engineering Examination of Interim Site	Information not provided.
Structural Engineering	Component Description: Initial Structural Analysis (Malouf Engineering) Amount: $2,500.00
Intermod Study at Interim Site	Information not provided.
Additional Field Engineering Service, 45 Days	Component Description: KGA 947-43 v190503pmv1 Amount: $4,050.00 Component Description: KGA 947-67 v210506pmv4 Amount: $3,800.00 Component Description: KGA 947-73 v190503pmv1 Amount: $1,350.00 Component Description: KGA 947-93 v190503pmv1 Amount: $2,700.00 Component Description: KGA 947-52 v190503pmv1 Amount: $2,700.00 Component Description: KGA 947-68 v191210jgv2 Amount: $1,350.00 Component Description: KGA 947-45 v190503pmv1 Amount: $1,800.00 Component Description: KGA 947-19 v200204jgv6 Amount: $500.00 Component Description: KGA 947-44 v190503pmv1 Amount: $1,800.00 Component Description: KGA 947-47 v190503pmv1 Amount: $2,160.00 Component Description: KGA 947-68 v190530pmv2 Amount: $1,350.00 Component Description: KGA 947-98 v190503pmv1 Amount: $2,700.00 Component Description: KGA 947-19 v191003jgv5 Amount: $500.00 Component Description: KGA 947-46 v190503pmv1 Amount: $2,700.00
RF Exposure Measurements	Information not provided.
Comprehensive coverage verification via field study, if needed	Component Description: KGA 947-423 v211207jgv1 Amount: $54,000.00
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase	Component Description: KGA 947-72 v190503pmv1 Amount: $550.00
ASR modification (prepare FCC Form 854)	Information not provided.
Attorney Fees - Prepare and File request for Special Temporary Authorization	Information not provided.
Attorney Fees -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	Information not provided.
Prepare request for Special Temporary Authorization	Component Description: KGA 947-90 v190503pmv1 Amount: $1,500.00
Prepare engineering section of FCC Form 2100 (main), License to Cover Application	Component Description: KGA 947-246 v210201pmv1 Amount: $625.00
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	Component Description: KGA 947-22 v190502pmv1 Amount: $3,000.00
Perform engineering study for new channel assignment and antenna development	Component Description: KGA 947-19 v200204jgv6 Amount: $7,000.00 Component Description: KGA 947-19 v191003jgv5 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 947-261 v210201pmv1 Amount: $1,825.00 Component Description: KGA 947-316 v201204jgv1 Amount: $1,675.00 Component Description: KGA 947-263 v210201pmv1 Amount: $912.50 Component Description: KGA 947-321 v201204jgv1 Amount: $775.00 Component Description: KGA 947-379 v210201pmv1 Amount: $417.50 Component Description: KGA 947-262 v210201pmv1 Amount: $1,292.50 Component Description: KGA 947-377 v210201pmv1 Amount: $4,335.00 Component Description: KGA 947-258 v210201pmv1 Amount: $4,942.50 Component Description: KGA 947-324 v210201pmv1 Amount: $825.00 Component Description: KGA 947-353 v210201pmv1 Amount: $4,502.50 Component Description: KGA 947-335 v210201pmv1 Amount: $975.00 Component Description: KGA 947-264 v210201pmv1 Amount: $2,055.00 Component Description: KGA 947-325 v210201pmv1 Amount: $575.00 Component Description: KGA 947-201 v210201pmv1 Amount: $165.00 Component Description: KGA 947-290 v210201pmv1 Amount: $2,875.00 Component Description: KGA 947-334 v210201pmv1 Amount: $1,075.00 Component Description: KGA 947-169 v210201pmv1 Amount: $1,309.50 Component Description: KGA 947-281 v210201pmv1 Amount: $120.00 Component Description: KGA 947-122 v190507pmv1 Amount: $275.00 Component Description: KGA 947-12 v190502pmv1 Amount: $2,500.00 Component Description: KGA 947-303 v210201pmv1 Amount: $137.50 Component Description: KGA 947-125 v190507pmv1 Amount: $250.00 Component Description: KGA 947-259 v210201pmv1 Amount: $1,902.50 Component Description: KGA 947-338 v210201pmv1 Amount: $250.00 Component Description: KGA 947-123 v190507pmv1 Amount: $700.00 Component Description: KGA 947-301 v210201pmv1 Amount: $287.50 Component Description: KGA 947-219 v210201pmv1 Amount: $720.00 Component Description: KGA 947-320 v210201pmv1 Amount: $1,650.00 Component Description: KGA 947-230 v210201pmv1 Amount: $350.00 Component Description: KGA 947-260 v210201pmv1 Amount: $837.50 Component Description: KGA 947-243 v210201pmv1 Amount: $100.00 Component Description: KGA 947-378 v210201pmv1 Amount: $4,747.50 Component Description: KGA 947-318 v210201pmv1 Amount: $675.00 Component Description: KGA 947-124 v190507pmv1 Amount: $2,775.00 Component Description: KGA 947-350 v210201pmv1 Amount: $2,175.00 Component Description: KGA 947-352 v210201pmv1 Amount: $5,227.50 Component Description: KGA 947-351 v210201pmv1 Amount: $5,630.00 Component Description: KGA 947-327 v210201pmv1 Amount: $525.00 Component Description: KGA 947-194 v210201pmv1 Amount: $785.00 Component Description: KGA 947-302 v210201pmv1 Amount: $175.00 Component Description: KGA 947-205 v210201pmv1 Amount: $75.00 Component Description: KGA 947-156 v190507pmv1 Amount: $725.00 Component Description: KGA inv #947-77 Actual Cost Invs UL20190329jgv2 Amount: $750.00 Component Description: KGA 947-284 v210201pmv1 Amount: $75.00 Component Description: KGA 947-173 v210201pmv1 Amount: $2,448.00 Component Description: KGA 947-106 v190503pmv1 Amount: $2,677.50 Component Description: KGA 947-166 v190507pmv1 Amount: $1,232.50 Component Description: KGA 947-459 v220106pmv1 Amount: $550.00 Component Description: KGA 947-300 v210201pmv1 Amount: $425.00 Component Description: KGA 947-312 v210201pmv1 Amount: $100.00

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	$320,883.32	$320,328.32	N/A	$235,323.91	N/A
Total for all systems	$13,316,198.99	$7,857,913.63	N/A	$6,670,313.57	N/A
Other Expenses	$320,883.32	$320,328.32		$235,323.91
FCC Filing Fees - Special Temporary Authorization request	$195.00	$190.00	N/A	N/A	N/A
DTV Medical Facility Notification	$11,550.00	$11,000.00	N/A	$3,275.00	N/A
Tower Modifications	$65,461.50	$65,461.50	N/A	$65,461.50	N/A
Other	$825.00	$825.00	N/A	$825.00	N/A
Site Clearing	$19,820.00	$19,820.00	Site clearing required for tower dismantle in order to have sufficient room for winch. This category has been created because the 399 will not allow additional categories under the tower section.	$19,820.00	N/A
Security	$40,326.16	$40,326.16	N/A	$40,326.16	N/A
Sales Tax	$8,628.76	$8,628.76	Sales tax on any purchases where it is charged will be added to this component, with the cost adjusted upward accordingly.	$8,023.75	N/A
STL System	$52,525.95	$52,525.95	STL required at interim site. See attached STL quotes from Vernick Technology, Inc. and Data Flow Communications.	$52,525.95	N/A
MVPD Notification of Channel Change	$2,460.00	$2,460.00	See attached / uploaded PDF titled, "KGA 947-213 v210201pmv1".	$2,460.00	N/A
Develop and air announcement of upcoming channel change	$10,000.00	$10,000.00	N/A	N/A	N/A
Equipment Storage	$25,000.00	$25,000.00	N/A	$8,515.60	N/A
Equipment Delivery and Handling Charges	$27,684.12	$27,684.12	N/A	$27,684.12	The costs are the same.
Local Zoning	$25,000.00	$25,000.00	N/A	N/A	N/A
Non-zoning permits	$25,000.00	$25,000.00	N/A	N/A	N/A
Disposal Costs (for equipment and other waste, net of any salvage value)	$6,406.83	$6,406.83	See attached Rohde & Schwarz Quote Number 190379.0 (WCWJ Interim Decom)	$6,406.83	N/A

Components

Actual Information Description	File Name
FCC Filing Fees - Special Temporary Authorization request	Information not provided.
DTV Medical Facility Notification	Component Description: RF Notifs 1347 v190925jgv1 Amount: $3,275.00
Tower Modifications	Component Description: MEI 1805028V0 v210305pmv1 Amount: $3,500.00 Component Description: Univ Eng 00256683 v210318pmv1 Amount: $1,000.00 Component Description: Univ Eng 00256716 v210318pmv1 Amount: $1,450.00 Component Description: MEI 1705028V2 v210305pmv1 Amount: $6,000.00 Component Description: MEI 1805028V2 v210305pmv1 Amount: $3,000.00 Component Description: Scherer 18-111-01 v210305pmv2 Amount: $50,511.50
Other	Component Description: Interim Site Fence Re-Installation Amount: $825.00
Site Clearing	Component Description: WCWJ Tower Dismantle Site Clearing (Big Ben's Tree Service) Amount: $18,750.00 Component Description: WCWJ Helicopter Landing Zone Preparation (Duval Asphalt) Amount: $1,070.00 Component Description: WCWJ Tower Dismantle Site Clearing (Big Ben's Tree Service) Amount: $18,750.00
Security	Component Description: Security at WCWJ Main (Primary) Site from 02-16-2019 thru 02-28-2019 (INV 2294) Amount: $1,335.36 Component Description: Security at WCWJ Main (Primary) Site from 01-16-2019 thru 01-31-2019 (INV 2281) Amount: $1,643.52 Component Description: Security at WCWJ Main (Primary) Site from 01-01-2019 thru 01-15-2019 (INV 2274) Amount: $1,540.80 Component Description: Security at WCWJ Main (Primary) Site from 08-16-2018 thru 08-31-2018 (INV 2225) Amount: $1,643.52 Component Description: Security at WCWJ Interim Site from 08-16-2018 thru 08-31-2018 (INV 2225) Amount: $1,643.52 Component Description: Security at WCWJ Main (Primary) Site from 12-01-2018 thru 12-15-2018 (INV 2265) Amount: $1,540.80 Component Description: Security at WCWJ Main (Primary) Site from 03-16-2019 thru 03-31-2019 (INV 2307) Amount: $1,643.52 Component Description: Security at WCWJ Main (Primary) Site from 12-16-2018 thru 12-31-2018 (INV 2270) Amount: $1,643.52 Component Description: Security at WCWJ Main (Primary) Site from 04-01-2019 thru 04-15-2019 (INV 2310) Amount: $1,540.80 Component Description: Security at WCWJ Interim Site from 08-01-2018 thru 08-15-2018 (INV 2219) Amount: $1,540.80 Component Description: Security at WCWJ Main Site from 08-01-2018 thru 08-15-2018 (INV 2219) Amount: $1,532.24 Component Description: Security at WCWJ Dismantled Site from 08-01-2018 thru 08-15-2018 (INV 2219) Amount: $2,636.48 Component Description: Security at Interim Site (06-22-2018 thru 06-30-2018) Amount: $924.48 Component Description: Security at WCWJ Main (Primary) Site from 11-16-2018 thru 11-30-2018 (INV 2261) Amount: $1,540.80 Component Description: Security at WCWJ Main (Primary) Site from 11-01-2018 thru 11-15-2018 (INV 2252) Amount: $1,540.80 Component Description: Security at WCWJ Main (Primary) Site from 10-01-2018 thru 10-15-2018 (INV 2245) Amount: $1,540.80 Component Description: Security at WCWJ Main Site from 09-01-2018 thru 09-15-2018 (INV 2232) Amount: $1,540.80 Component Description: Security at WCWJ Interim Site from 09-01-2018 thru 09-15-2018 (INV 2232) Amount: $1,540.80 Component Description: Security at WCWJ Main (Primary) Site from 10-16-2018 thru 10-31-2018 (INV 2249) Amount: $1,643.52 Component Description: Security from 07-16-2018 thru 07-31-2018 (INV 2203) - Interim Site Amount: $1,643.52 Component Description: Security from 07-16-2018 thru 07-31-2018 (INV 2203) - Dismantled Site Amount: $1,438.08 Component Description: Security at WCWJ Interim Site from 09-16-2018 thru 09-30-2018 (INV 2238) Amount: $205.44 Component Description: Security from 07-16-2018 thru 07-31-2018 (INV 2203) - Main Site Amount: $719.04 Component Description: Security at WCWJ Main (Primary) Site from 03-01-2019 thru 03-15-2019 (INV 2296) Amount: $1,540.80 Component Description: Security at WCWJ Main (Primary) Site from 02-01-2019 thru 02-15-2019 (INV 2286) Amount: $1,540.80 Component Description: Security at WCWJ Main (Primary) Site from 09-16-2018 thru 09-30-2018 (INV 2238) Amount: $1,540.80 Component Description: Security at Interim Site (07-01-2018 thru 07-15-2018) Amount: $1,540.80
Sales Tax	Component Description: WCWJ Interim Dumpster, Storage, Plywood & Parallel RC Interface (Quote & Invoices) Amount: $878.25 Component Description: WCWJ R&S inv #9500083890 Interim Electrical sales tax UL20180731jgv1 Amount: $7,145.50 Component Description: Die ST572035 v190924pmv1 Amount: $302.50
STL System	Component Description: Vernick 3641 v210824pmv1 Amount: $224.56 Component Description: Vernick 3579 v210716pmv2 Amount: $18,952.79 Component Description: WCWJ Interim STL System - Data Flow (NET30 Payment) Amount: $27,977.19 Component Description: Data Flow 3178 v210707pmv1 Amount: $516.28 Component Description: Data Flow 3177 v210707pmv1 Amount: $4,855.13
MVPD Notification of Channel Change	Component Description: KGA 947-213 v210201pmv1 Amount: $2,460.00
Develop and air announcement of upcoming channel change	Information not provided.
Equipment Storage	Component Description: WCWJ Interim Dumpster, Storage, Plywood & Parallel RC Interface (Quote & Invoices) Amount: $5,650.00 Component Description: WCWJ R&S inv #9500083842 Storage container UL20180723jgv1 Amount: $995.10 Component Description: Storage Containers Amount: $1,870.50
Equipment Delivery and Handling Charges	Component Description: Die 233009 v210224pmv1 Amount: $294.50 Component Description: Die 201007 v210225pmv1 Amount: $51.00 Component Description: Die 209016 v210304pmv2 Amount: $6,112.80 Component Description: Die 214014 v200323pmv1 Amount: $8,363.81 Component Description: Die 225013 v210301pmv1 Amount: $232.50 Component Description: TSG 204574 v211015pmv4 Amount: $6,850.88 Component Description: Die 235019 v210224pmv1 Amount: $4,375.16 Component Description: Die 210015 v210301pmv1 Amount: $1,403.47 Component Description: Die 576032 v190920pmv1 Amount: $144.10
Local Zoning	Information not provided.
Non-zoning permits	Information not provided.
Disposal Costs (for equipment and other waste, net of any salvage value)	Component Description: WCWJ Interim Dumpster, Storage, Plywood & Parallel RC Interface (Quote & Invoices) Amount: $1,050.00 Component Description: TSG 204574 v211015pmv4 Amount: $4,233.33 Component Description: WCWJ R&S inv #9500083843 Dumpster UL20180725jgv1 Amount: $1,123.50

Cost Information

Grand Total

	Predetermined Cost Estimate	Estimated Cost	Actual Cost
Total for all systems	$13,316,198.99	$7,857,913.63	$6,670,313.57

Reimbursement Status

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

Certification

Section

Question

Response

Submission of Estimated Expenses Statements

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

The Authorized Person signing below certifies that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.
The above-named entity acknowledges that all certifications and attached documentation are considered material representations.
The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.
The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD).
The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.
The above-named entity certifies that it will maintain and provide to the Commission detailed records, including receipts, of all costs eligible for reimbursement actually incurred.
The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.
The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

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

Jeffrey C Gehman

Engineering Associate

01/18/2022

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.

Jeffrey C Gehman

Engineering Associate

01/18/2022

Certification

Section

Question

Response

Submission of Final Allocation or Accounting Information Statements

The Authorized Person signing below certifies and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.
The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.
The above-named entity certifies that all costs identified as "actual costs" herein accurately represent the costs actually paid by the above-named entity, including any discounts, refunds, or rebates.
The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.
The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.
The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

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

Jeffrey C Gehman

Engineering Associate

01/18/2022

(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

Enter a list of RF channel numbers.

Primary Antenna

Other Antenna Cost Not Listed

Interim Antenna

New Antenna Costs

Interim Antenna

Other Antenna Costs

Interim Antenna

Other Antenna Cost Not Listed

Transmission Line

Primary Transmission Line

Existing Transmission Line

Primary Transmission Line

New Transmission Line

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Interim Transmission Line

New Transmission Line

Interim Transmission Line

Other Transmission Line Expenses Not Listed

Tower Equipment And Rigging Costs

Auxiliary Tower

Add Tower

Auxiliary Tower

Tower Modification Costs

Auxiliary Tower

Tower Rigging Costs

Auxiliary Tower

Other Tower Expenses Not Listed

Primary Tower

Existing Tower

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

Primary Tower

Tower Modification Costs

Primary Tower

Tower Rigging Costs

Primary Tower

Other Tower Expenses Not Listed

Primary Tower

Add Tower

Primary Tower

Tower Construction Costs

Primary Tower

Tower Rigging Costs

Primary Tower

Other Tower Expenses Not Listed

Primary Tower

Existing Tower

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

Primary Tower