TV Broadcaster Relocation Fund Reimbursement Application

Applicant Information

Applicant Name, Type, and Contact Information

Applicant	Address	Phone	Email	Applicant Type
SPRINGFIELD BROADCASTING PARTNERS Doing Business As: SPRINGFIELD BROADCASTING PARTNERS	Beverly B. Poston ONE TELEVISION PLACE CHARLOTTE, NC 28205 United States	+1 (704) 372-4434	BPoston@bahakel.com	General Partnership

Applicant

Address

Phone

Applicant Type

SPRINGFIELD BROADCASTING PARTNERS

Doing Business As: SPRINGFIELD BROADCASTING PARTNERS

Beverly B. Poston

ONE TELEVISION PLACE

CHARLOTTE, NC 28205

United States

+1 (704) 372-4434

BPoston@bahakel.com

General Partnership

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
M. Anne Swanson Legal Counsel Wilkinson Barker Knauer LLP	M. Anne Swanson 1800 M Street NW Suite 800N Washington, DC 20036 United States	+1 (202) 383-3342	ASwanson@wbklaw.com

Applicant

Address

Phone

M. Anne Swanson

Legal Counsel

Wilkinson Barker Knauer LLP

M. Anne Swanson

1800 M Street NW

Suite 800N

Washington, DC 20036

United States

+1 (202) 383-3342

ASwanson@wbklaw.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 interim antenna on tower for interim operations on existing channel, remove existing primary antenna from the tower. Install new primary antenna, install new primary transmitter. See Exhibit A

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	DCX-2(IOX/DCX Product Family)
	Year	2006
	Type	Inductive Output Tube
	IOT Power Type	Two
	Power Capacity	40 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	HPTV-PRLX-U24
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	40 kW
	Justification for New Transmitter	Manufacturer is not able to re-tune existing primary XMTR. New XMTR is required to operate on reassigned channel. New XMTR is upgrade to solid state. The cost of solid state XMTR is less than IOT and also below predetermined cost. See Exhibit B.

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	Yes
	Size	2 inches
	Length	500.0 feet
	Other Electrical Service	Yes
	Description	Circuit breakers and disconnects for transmitter, pumps, and heat exhangers. Cost estimate is based upon previous projects experience of a similar nature. See Exhibit H.
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

Primary Transmitter

Other Transmitter Cost Not Listed

Name	Description
Site Design and Survey by Manufacturer	Cost for site design and survey by manufacturer to determine electrical, HVAC, and space considerations for new primary transmitter and RF system. See Exhibit C. (Survey itself is in Exhibit B.)

Antennas

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

Primary Antenna

Existing Antenna Information

Section	Question	Response
Existing Antenna Description	Type of change	Purchase New
	Antenna Use	Primary (Main)
	Description of Use	N/A
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is the existing antenna shared with another station or stations?	No
	Is the existing antenna directional?	Yes
	Is antenna in operating condition?	Yes
	Is antenna located on or in close proximity to an antenna farm?	No
Existing Antenna Manufacturer and Type	Class	Full Power
	Mounting	Top 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:	1000.0 kW
	Manufacturer
	Model	TFU-26GTH-R T180
	Year	2006

Primary Antenna

New Antenna Costs

Section	Question	Response
New Antenna Description	Use	Primary (Main)
	Description of Use	N/A
	Change Type	Purchase New
	Is this a request for upgraded equipment?	No
	Ownership	Owned
	Owner	N/A
	Is antenna shared?	No
	Is antenna directional?	Yes
	Will antenna be located on or in close proximity to an antenna farm?	No
New Antenna Manufacturer and Types	Class	Full Power
	Mounting	Top Mount
	Antenna position in stack	Not in Stack
	Polarization	Horizontal
	Type	Slotted Coaxial
	Number of Stations Supported	N/A
	Number of Panels/Bays	N/A
	Lower Limit	N/A
	Upper Limit	N/A
	Design power capacity in use	N/A
	Other Antenna Type	N/A
	ERP:	1000.0 kW
	Manufacturer
	Model	TFU-30GTH-R 6T180
	Year	2018
	Justification for New Antenna	Existing primary antenna is on a fixed channel and cannot be re-tuned. New primary antenna is required to operate primary facility on reassigned channel. See Exhibit D.

Primary Antenna

Other Antenna Costs

Section	Question	Response
Combiner for Shared Antenna	Do you need a Combiner for a Shared Antenna?	No
	Type
	Number of channels supported	N/A
	Frequencies of channels supported	N/A
	Frequency	N/A
	Do you need a combiner output splitter/switcher for dual feed lines?	N/A
Elbow Complex	Do you require the separate purchase of the Elbow Complex?	Yes
	Broadband or Single Channel?	Single Channel
	Feed Line Size	6 1/8 inches inches
Side Mount Brackets	Do you require the separate purchase of side mount brackets for a high power antenna?	No
Pattern Scatter Analysis	Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna?	No
Sweep Test	Do you require the sweep testing of transmission line and antenna?	Yes

Primary Antenna

Other Antenna Cost Not Listed

Information not provided.

Interim Antenna

New Antenna Costs

Section	Question	Response
New Antenna Description	Use	Interim
	Description of Use	N/A
	Change Type	Purchase New
	Ownership	Owned
	Owner	N/A
	Is antenna shared?	No
	Is antenna directional?	Yes
	Will antenna be located on or in close proximity to an antenna farm?	No
New Antenna Manufacturer and Type	Class	Full Power
	Mounting	Side Mount
	Antenna position in stack	Not in Stack
	Polarization	Horizontal
	Type	Broadband Slot
	Number of Stations Supported	1
	Number of Panels/Bays	8
	Lower Limit	470.00 MHz
	Upper Limit	698.00 MHz
	Design power capacity in use	100.0 %
	Other Antenna Type	N/A
	ERP:	218.0 kW
	Manufacturer
	Model	TFU-8WB-1-R C160
	Year	2018
	Justification for New Antenna	Station has no existing auxiliary antenna. New interim antenna is required to operate on existing channel while primary antenna is removed from tower and new primary antenna is installed. See Exhibit E Revised 2-26-18.

Interim Antenna

Other Antenna Costs

Section	Question	Response
Elbow Complex	Do you require the separate purchase of the Elbow Complex?	Yes
	Broadband or Single Channel?	B
	Feed Line Size	4 1/16 inches
Side Mount Brackets	Do you require the separate purchase of side mount brackets for an 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

Interim Antenna

Other Antenna Cost Not Listed

Name	Description
Reducer	Reducer to connect interim transmission line to elbow complex. See Exhibit E.

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	6 1/8 inches
	Other Diameter	N/A
	Segment Length	20 inches
	Other Segment Length	N/A
	Number of parallel runs	1
	Length	1568 feet per run

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Information not provided.

Interim Transmission Line

New Transmission Line

Section	Question	Response
New Transmission Line Costs	Use	Interim
	Description of Use	N/A
	Change Type	Purchase New
	Type	Rigid
	Diameter	6 1/8 inches
	Segment Length	20'
	Other Segment Length
	Number of parallel runs	1
	Length	1500 feet per run
	Justification for New Transmission Line	New interim transmission line is required for use with new interim antenna while existing primary antenna is removed from tower and new primary antenna is installed. See Exhibit E.

Interim Transmission Line

Other Transmission Line Expenses Not Listed

Name	Description
Waveguide Transition	Waveguide transition to connect existing RF system to interim transmission line for interim operations. See Exhibit E.

Tower Equipment And Rigging Costs

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

Primary Tower

Existing Tower

Section	Question	Response
Existing Tower Description	Type of change	Modify Existing
	Tower Use	Primary (Main)
	Description of Use	N/A
	Ownership	Owned
	Is this tower consider Complex?	No
	Is this tower currently shared with any other stations?	No
	One or more FM, AM or TV radio broadcaster(s)	N/A
	Others Types of Users	N/A
	Is tower documented for structural analysis?	Yes
	Is tower compliant with Rev G?	No
Existing Tower Structure Registration	Do you have a tower registration number?	Yes
Existing Tower Structure Registration	ASR Number	1013613
Coordinates (NAD83)	Latitude (NAD83)	34° 11' 20.0" N-
	Longitude (NAD83)	079° 10' 59.0" W-
	Overall Structure Height	1533.12 feet
	Support Structure Height	1475.05 feet
	Ground Elevation Above Mean Sea Level (AMSL)	76.11 feet
	Structure Type	GTOWER - Guyed Structure Used for Communication Purposes
	Tower Owner	Springfield Independent Television Co., Inc.
	Date Constructed	02/05/2007

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?	Yes

Primary Tower

Other Tower Expenses Not Listed

Information not provided.

Outside Professional Services Costs

Section	Question	Response
Outside Project Management Services	Do you require outside project management services?	Yes
	Number of Hours	480
	Explanation	Reassigned station does not have sufficient qualified internal personnel for project management. It is estimated that outside project management will be required for 60 days while new antennas, transmission line, and transmitter are installed.
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	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	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	No
	RF exposure measurements	No
	Additional Field Engineering Service	No
	Number of Days	N/A
	Justification	N/A

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Name	Description
WFXB Additional Repack Related Legal Services	Attorneys Fees - Repack requirements (vendor contracts, refinancing, tax, affiliation agreements, equipment selection/justification). See Exhibit G.

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	Yes
	FCC Special Temporary Authority Application	Yes
Other Miscellaneous Expenses	Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)?	Yes
	Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs?	Yes
	Does this relocation require Equipment Storage?	No
	Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change?	Yes
	Does this relocation require MVPD Notification of a Channel Change?	Yes

Other Expenses

Other Expenses Not Listed

Information not provided.

Cost Information

Transmitters

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$1,508,800.00	$1,130,932.00	N/A	$1,116,057.00	N/A
Total for all systems	$3,003,021.00	$2,269,066.30	N/A	$1,747,364.58	N/A
Primary Transmitter HPTV-PRLX-U24	$1,508,800.00	$1,130,932.00		$1,116,057.00
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW	$1,473,000.00	$1,095,632.00	N/A	$1,095,632.00	N/A
Site Design and Survey by Manufacturer	$15,300.00	$15,300.00	N/A	$15,300.00	N/A
2" Rigid Conduit and Wiring (Cost per foot)	$13,000.00	$12,500.00	N/A	N/A	N/A
Other Electrical Service: Circuit breakers and disconnects for transmitter, pumps, and heat exhangers. Cost estimate is based upon previous projects experience of a similar nature. See Exhibit H.	$7,500.00	$7,500.00	N/A	$5,125.00	N/A

Components

Actual Information Description	File Name
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW	Component Description: WFXB Transmitter Fourth Payment Amount: $54,781.60 Component Description: Invoice for 35% Deposit on Digital Transmitter. Amount: $383,471.20 Component Description: WFXB Transmitter Third Payment Amount: $328,689.60 Component Description: WFXB Transmitter Second Payment Amount: $328,689.60
Site Design and Survey by Manufacturer	Component Description: Down payment for Site Survey and Design. Amount: $2,000.00 Component Description: Final payment for Site Survey and Design. Amount: $13,300.00
2" Rigid Conduit and Wiring (Cost per foot)	Information not provided.
Other Electrical Service: Circuit breakers and disconnects for transmitter, pumps, and heat exhangers. Cost estimate is based upon previous projects experience of a similar nature. See Exhibit H.	Component Description: WFXB Transmitter Electrical Installation Amount: $5,125.00

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	$474,673.00	$291,425.50	N/A	$262,282.96	N/A
Total for all systems	$3,003,021.00	$2,269,066.30	N/A	$1,747,364.58	N/A
Interim Antenna TFU-8WB-1-R C160	$208,643.00	$60,843.00		$54,758.70
Reducer	$1,463.00	$1,463.00	N/A	$1,316.70	N/A
Elbow complex, broadband, at antenna input, per 4 1/16. feedline (if needed)	$10,950.00	$8,055.00	N/A	$7,249.50	N/A
Sweep test of existing antenna	$6,730.00	$6,400.00	N/A	$5,760.00	N/A
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized	$189,500.00	$44,925.00	N/A	$40,432.50	N/A
Primary Antenna TFU-30GTH-R 6T180	$266,030.00	$230,582.50		$207,524.26
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized	$247,000.00	$213,885.00	N/A	$192,496.50	N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	$12,300.00	$10,297.50	N/A	$9,267.76	N/A
Sweep test of existing antenna	$6,730.00	$6,400.00	N/A	$5,760.00	N/A

Components

Actual Information Description	File Name
Reducer	Component Description: WFXB Interim Reducer First Payment Amount: $658.35 Component Description: WFXB Interim Reducer Second Payment Amount: $658.35
Elbow complex, broadband, at antenna input, per 4 1/16. feedline (if needed)	Component Description: WFXB Interim Elbow Complex Second Payment Amount: $3,624.75 Component Description: WFXB Interim Elbow Complex First Payment Amount: $3,624.75
Sweep test of existing antenna	Component Description: WFXB Interim Antenna Repack Sweep Second Payment Amount: $2,880.00 Component Description: WFXB Interim Antenna Repack Sweep First Payment Amount: $2,880.00
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized	Component Description: WFXB Interim Antenna Second Payment Amount: $20,216.25 Component Description: WFXB Interim Antenna First Payment Amount: $20,216.25
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized	Component Description: WFXB Main Antenna First Payment Amount: $96,248.25 Component Description: WFXB Main Antenna Second Payment Amount: $96,248.25
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	Component Description: WFXB Main Antenna Elbow Complex Second Payment Amount: $4,633.88 Component Description: WFXB Main Antenna Elbow Complex First Payment Amount: $4,633.88
Sweep test of existing antenna	Component Description: WFXB Main Antenna Repack Sweep Second Payment Amount: $2,880.00 Component Description: WFXB Main Antenna Repack Sweep First Payment Amount: $2,880.00

Cost Information

Transmission Line

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$303,000.00	$205,795.80	N/A	$185,216.22	N/A
Total for all systems	$3,003,021.00	$2,269,066.30	N/A	$1,747,364.58	N/A
Interim Transmission Line	$303,000.00	$205,795.80		$185,216.22
Waveguide Transition	$0.00	$0.00	N/A	N/A	N/A
Rigid Transmission Line - copper, 6 1/8"	$303,000.00	$205,795.80	N/A	$185,216.22	N/A
Primary Transmission Line	$0.00	$0.00		$0.00

Components

Actual Information Description	File Name
Waveguide Transition	Information not provided.
Rigid Transmission Line - copper, 6 1/8"	Component Description: WFXB Interim Swivel Flange Transmission Line Second Payment Amount: $1,856.25 Component Description: WFXB Interim Rigid Transmission Line Second Payment Amount: $90,751.86 Component Description: WFXB Interim Swivel Flange Transmission Line First Payment Amount: $1,856.25 Component Description: WFXB Interim Rigid Transmission Line First Payment Amount: $90,751.86

Actual Information Description

File Name

Waveguide Transition

Information not provided.

Rigid Transmission Line - copper, 6 1/8"

Component Description:: WFXB Interim Swivel Flange Transmission Line Second Payment
Amount:: $1,856.25

Component Description:: WFXB Interim Rigid Transmission Line Second Payment
Amount:: $90,751.86

Component Description:: WFXB Interim Swivel Flange Transmission Line First Payment
Amount:: $1,856.25

Component Description:: WFXB Interim Rigid Transmission Line First Payment
Amount:: $90,751.86

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	$527,100.00	$458,435.00	N/A	$157,367.50	N/A
Total for all systems	$3,003,021.00	$2,269,066.30	N/A	$1,747,364.58	N/A
Primary Tower GTOWER	$527,100.00	$458,435.00		$157,367.50
Tall Tower (greater than 500')	$210,500.00	$150,435.00	N/A	$75,217.50	N/A
Minor tower reinforcement/modifications	$158,000.00	$150,000.00	N/A	N/A	N/A
Structural engineering tower load study for well documented tower	$12,600.00	$12,000.00	N/A	$9,150.00	See Exhibit J, Exhibit K, revised invoices, and WFXB From 399 Amendment 2-20-18
Tower Helicopter Lift	$146,000.00	$146,000.00	See Attached WFXB VTS Quote 17085-SC-REV-1	$73,000.00	N/A

Components

Actual Information Description	File Name
Tall Tower (greater than 500')	Component Description: WFXB Tower Crew Down Payment Amount: $75,217.50
Minor tower reinforcement/modifications	Information not provided.
Structural engineering tower load study for well documented tower	Component Description: Invoice for Tower Structural Analysis Amount: $7,400.00 Component Description: Invoice for ground anchor inspection and site walk Amount: $500.00 Component Description: Invoice for Level 1 Corrosion Risk Analysis on tower Amount: $1,250.00
Tower Helicopter Lift	Component Description: WFXB Tower Helicopter Lift Down Payment Amount: $73,000.00

Cost Information

Outside Professional Services

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$130,655.00	$124,250.00	N/A	$26,440.90	N/A
Total for all systems	$3,003,021.00	$2,269,066.30	N/A	$1,747,364.58	N/A
Outside Professional Services	$130,655.00	$124,250.00		$26,440.90
WFXB Additional Repack Related Legal Services	$12,000.00	$12,000.00	N/A	$11,138.40	Please see WFXB Form 399 Amendment 2-20-18 and WFXB Form 399 Amendment 2-26-18
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase	$2,105.00	$2,000.00	N/A	N/A	N/A
ASR modification (prepare FCC Form 854)	$2,105.00	$2,000.00	N/A	N/A	N/A
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 - 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	$978.00	N/A
Prepare request for Special Temporary Authorization	$2,050.00	$1,500.00	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	N/A	N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application	$1,580.00	$1,500.00	N/A	N/A	N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application	$2,105.00	$2,000.00	N/A	N/A	N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	$3,155.00	$3,000.00	N/A	N/A	N/A
Perform engineering study for new channel assignment and antenna development	$7,360.00	$7,000.00	N/A	$1,875.00	Please see attached revised invoices #240515, #240347, #240676, #240208, and WFXB Form 399 Amendment 2-20-18
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	$2,500.00	N/A	$12,449.50	See Exhibit I and WFXB Form 399 Amendment 2-26-18
Project management of the transition	$75,840.00	$72,000.00	N/A	N/A	N/A

Components

Actual Information Description	File Name
WFXB Additional Repack Related Legal Services	Component Description: WFXB Post-Auction Repack Legal Services. Amount: $8,388.50 Component Description: WFXB Post-Auction Repack Legal Services. Amount: $819.00 Component Description: WFXB Post-Auction Repack Legal Services. Amount: $1,930.90
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase	Information not provided.
ASR modification (prepare FCC Form 854)	Information not provided.
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 - 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	Component Description: Construction Permit Legal Issues. Amount: $480.00 Component Description: Construction Permit Legal Issues. Amount: $498.00
Prepare request for Special Temporary Authorization	Information not provided.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application	Information not provided.
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	Information not provided.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	Information not provided.
Perform engineering study for new channel assignment and antenna development	Component Description: Engineering study work for new channel assignment and antenna development. Amount: $312.50 Component Description: Engineering study work for new channel assignment and antenna development. Amount: $62.50 Component Description: Engineering study work for new channel assignment and antenna development. Amount: N/A Component Description: Engineering study work for new channel assignment and antenna development. Amount: $1,500.00
Address transition timing and coordination issues w/ other stations and wireless	Information not provided.
Prepare and or review reimbursement form	Component Description: WFXB Post-Auction Repack Legal Services. Amount: $1,592.00 Component Description: WFXB Post-Auction Repack Legal Services re-submitted Amount: $175.50 Component Description: WFXB Post-Auction Repack Legal Services. Amount: $175.00 Component Description: WFXB Post-Auction Repack Legal Services. Amount: $3,276.00 Component Description: WFXB Post-Auction Repack Legal Services. Amount: $4,619.00 Component Description: WFXB Post-Auction Legal Services. Amount: $1,664.00 Component Description: WFXB Post-Auction Repack Legal Services. Amount: $1,123.00
Project management of the transition	Information not provided.

Cost Information

Other Expenses

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$58,793.00	$58,228.00	N/A	$0.00	N/A
Total for all systems	$3,003,021.00	$2,269,066.30	N/A	$1,747,364.58	N/A
Other Expenses	$58,793.00	$58,228.00		$0.00
MVPD Notification of Channel Change	$1,000.00	$1,000.00	N/A	N/A	N/A
Develop and air announcement of upcoming channel change	$1,000.00	$1,000.00	N/A	N/A	N/A
Equipment Delivery and Handling Charges	$13,500.00	$13,500.00	N/A	N/A	N/A
Disposal Costs (for equipment and other waste, net of any salvage value)	$30,713.00	$30,713.00	See Exhibit B and Form 399 Amendment Document.	N/A	N/A
Non-zoning permits	$500.00	$500.00	N/A	N/A	N/A
FCC Filing Fees - Special Temporary Authorization request	$195.00	$190.00	N/A	N/A	N/A
FCC Filing Fees - Form 2100 license to cover application	$335.00	$325.00	N/A	N/A	N/A
DTV Medical Facility Notification	$11,550.00	$11,000.00	N/A	N/A	N/A

Components

Information not provided.

Cost Information

Grand Total

	Predetermined Cost Estimate	Estimated Cost	Actual Cost
Total for all systems	$3,003,021.00	$2,269,066.30	$1,747,364.58

Reimbursement Status

Question	Response
The facility has ceased operating on its pre-auction channel.	No
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.	Beverly Poston President 03/05/2019

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.

Beverly Poston

President

03/05/2019

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.	Beverly Poston President 03/05/2019

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.

Beverly Poston

President

03/05/2019

(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

Antennas

Primary Antenna

Existing Antenna Information

Primary Antenna

New Antenna Costs

Primary Antenna

Other Antenna Costs

Primary Antenna

Other Antenna Cost Not Listed

Interim Antenna

New Antenna Costs

Interim Antenna

Other Antenna Costs

Interim Antenna

Other Antenna Cost Not Listed

Transmission Line

Primary Transmission Line

Existing Transmission Line

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Interim Transmission Line

New Transmission Line

Interim Transmission Line

Other Transmission Line Expenses Not Listed

Tower Equipment And Rigging Costs

Primary Tower

Existing Tower

Primary Tower

Tower Modification Costs

Primary Tower

Tower Rigging Costs

Primary Tower

Other Tower Expenses Not Listed

Outside Professional Services Costs

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Other Expenses

Other Expenses

Other Expenses Not Listed

Cost Information

Transmitters

Components

Cost Information

Antennas

Components

Cost Information

Transmission Line

Components

Cost Information

Tower Equipment and Rigging Costs

Components

Cost Information

Outside Professional Services

Components

Cost Information

Other Expenses

Components

Cost Information

Grand Total

Reimbursement Status

Certification

Certification

Attachments