TV Broadcaster Relocation Fund Reimbursement Application

Applicant Information

Applicant Name, Type, and Contact Information

Applicant	Address	Phone	Email	Applicant Type
INDEPENDENCE TELEVISION COMPANY Doing Business As: INDEPENDENCE TELEVISION COMPANY	Keith Wilkowski 624 MUHAMMAD ALI BOULEVARD LOUISVILLE, KY 40203 United States	+1 (419) 277-6006	kwilkowski@blockcommunications.com	Corporation

Applicant

Address

Phone

Applicant Type

INDEPENDENCE TELEVISION COMPANY

Doing Business As: INDEPENDENCE TELEVISION COMPANY

Keith Wilkowski

624 MUHAMMAD ALI BOULEVARD

LOUISVILLE, KY 40203

United States

+1 (419) 277-6006

kwilkowski@blockcommunications.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
The Preparer is same as the reimbursement contact.

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 FCC allocated us two frequencies that aren't adjacent to each other (16 & 32). This combination will require 4 antennas and 4 feedlines . The existing tower will not support that much weight. We request to construct a new tower with a "T" top design.

Transmitters

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

Auxiliary Transmitter

Existing Transmitter Information

Section	Question	Response
Existing Transmitter Description	Type of change	Purchase New
	Use	Auxiliary (Backup)
	Description of Use	Aux/Standby transmitter
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is this transmitter currently shared with another station?	No
	Is this transmitter currently in operating condition?	No
Existing Transmitter Manufacturer and Type	Manufacturer
	Model	CZ1000
	Year	2003
	Type	Solid State
	Solid State Cooling	Air Cooled
	Solid State Power Capacity	1 kW

Auxiliary Transmitter

New Transmitter Costs

Section	Question	Response
New Transmitter	Use	Auxiliary (Backup)
	Change Type	Purchase New
	Is this a request for upgraded equipment?	No
	Manufacturer
	Model	N/A
	Transmitter Type	Solid State
	Solid State Cooling	Air Cooled
	Solid State Power capacity	0.01 kW
	Justification for New Transmitter	N/A. Station is not seeking reimbursement for AUX Transmitter or equipment.

Auxiliary Transmitter

Other Transmitter Costs

Section	Question	Response
Electrical Service	Service Entrance (3 phases 800A 208V)	No
	Switchgear (industrial 800 amp)	No
	Transformer (480V)	Yes
	Power	150 kVA
	Rigid Conduit and Wiring	Yes
	Size	2 inches
	Length	100.0 feet
	Other Electrical Service	No
	Description	N/A
HVAC Service	Does the replacement transmitter require HVAC Service?	No
	Type	N/A
	Size	N/A
	Other Size	N/A
Transmitter Building Addition/Modification or Leasehold Improvement	Does the Transmitter Building require an addition, modification, other leashold improvement?	No
	Size	N/A
Channel 14 Costs	Is an RF Consulting Engineer needed?	N/A
	Is a channel 14 Mask Filer needed?	N/A
	Is additional field engineering time needed?	N/A
	Number of Days	N/A

Auxiliary Transmitter

Other Transmitter Cost Not Listed

Information not provided.

Primary Transmitter

Existing Transmitter Information

Section	Question	Response
Existing Transmitter Description	Type of change	Purchase New
	Use	Primary (Main)
	Description of Use	N/A
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is this transmitter currently shared with another station?	No
	Is this transmitter currently in operating condition?	Yes
Existing Transmitter Manufacturer and Type	Manufacturer
	Model	DCX Millineum
	Year	2006
	Type	Inductive Output Tube
	IOT Power Type	Two
	Power Capacity	50 kW

Primary Transmitter

New Transmitter Costs

Section	Question	Response
New Transmitter	Use	Primary (Main)
	Change Type	Purchase New
	Is this a request for upgraded equipment?	Yes
	Manufacturer
	Model	ULXTE-72
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	47.2 kW
	Justification for New Transmitter	WMYO was originally assigned 487KwERP. It was determined we would receive at least 1% interference and was given the opportunity to increase power. We were authorized to increase our power to 725kw. The additional costs are due to the increase in ERP.

Primary Transmitter

Other Transmitter Costs

Section	Question	Response
Electrical Service	Service Entrance (3 phases 800A 208V)	No
	Switchgear (industrial 800 amp)	No
	Transformer (480V)	Yes
	Power	300 kVA
	Rigid Conduit and Wiring	Yes
	Size	3 inches
	Length	100.0 feet
	Other Electrical Service	Yes
	Description	Two transmitters, main and aux,need to be wired simultaneously.
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
Demolition	To prepare for the installation of the new transmitters, we will be required to remove two beam transformers filled with mineral oil.
RF Accessories	Dielectric 4 port switch with controller and cable, 80 kW liquid cooled RF load
Mask Filter	ATSC Mask filter Kit
Installation and proof	Installation of transmitter and proof of performance

Antennas

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

Auxiliary Antenna

Existing Antenna Information

Section	Question	Response
Existing Antenna Description	Type of change	Purchase New
	Antenna Use	Auxiliary (Backup)
	Description of Use	Aux/Standby
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is the existing antenna shared with another station or stations?	Yes
	Is the existing antenna directional?	No
	Is antenna in operating condition?	Yes
	Is antenna located on or in close proximity to an antenna farm?	No
Existing Antenna Manufacturer and Type	Class	Full Power
	Mounting	Side Mount
	Antenna position in stack	Not in Stack
	Polarization	Horizontal
	Type	Slotted Coaxial
	Number of Stations Supported	N/A
	Number of Panels	N/A
	Design power capacity in use	N/A
	Lower Limit	N/A
	Upper Limit	N/A
	Other Antenna Type	N/A
	ERP:	1000.0 kW
	Manufacturer
	Model	TFU-32DSB-R04TC
	Year	2005

Facility ID's and Call Signs of all stations with whom the antenna is shared.

Facility ID	Call Sign
28476	WDRB

Auxiliary Antenna

New Antenna Costs

Section	Question	Response
New Antenna Description	Use	Auxiliary (Backup)
	Description of Use	Aux/Standby
	Change Type	Purchase New
	Is this a request for upgraded equipment?	No
	Ownership	Owned
	Owner	N/A
	Is antenna shared?	No
	Is antenna directional?	Yes
	Will antenna be located on or in close proximity to an antenna farm?	No
New Antenna Manufacturer and Types	Class	Full Power
	Mounting	Side Mount
	Antenna position in stack	Not in Stack
	Polarization	Horizontal
	Type	Slotted Coaxial
	Number of Stations Supported	N/A
	Number of Panels/Bays	N/A
	Lower Limit	N/A
	Upper Limit	N/A
	Design power capacity in use	N/A
	Other Antenna Type	N/A
	ERP:	725.0 kW
	Manufacturer
	Model	ATW19H3-HSCX-16H
	Year	2018
	Justification for New Antenna	Require new antenna due to new frequency allocation. This antenna is NOT Elliptically polarized. It is only Horizontally polarized.

Auxiliary 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?	Yes
Pattern Scatter Analysis	Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna?	Yes
Sweep Test	Do you require the sweep testing of transmission line and antenna?	Yes

Auxiliary Antenna

Other Antenna Cost Not Listed

Information not provided.

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?	Yes
	Is the existing antenna directional?	No
	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-32-GTH-R-06
	Year	2009

Facility ID's and Call Signs of all stations with whom the antenna is shared.

Facility ID	Call Sign
28476	WDRB

Primary Antenna

New Antenna Costs

Section	Question	Response
New Antenna Description	Use	Primary (Main)
	Description of Use	N/A
	Change Type	Purchase New
	Is this a request for upgraded equipment?	Yes
	Ownership	Owned
	Owner	N/A
	Is antenna shared?	No
	Is antenna directional?	No
	Will antenna be located on or in close proximity to an antenna farm?	No
New Antenna Manufacturer and Types	Class	Full Power
	Mounting	Top Mount
	Antenna position in stack	Not in Stack
	Polarization	Elliptical
	Type	Slotted Coaxial
	Number of Stations Supported	N/A
	Number of Panels/Bays	N/A
	Lower Limit	N/A
	Upper Limit	N/A
	Design power capacity in use	N/A
	Other Antenna Type	N/A
	ERP:	725.0 kW
	Manufacturer
	Model	ATW21H3-ETO-16H
	Year	2018
	Justification for New Antenna	Require new antenna due to new frequency allocation. Costs listed reflect a $15,500.00 up charge for ATSC 3.0 compliant ( Elliptical ) antenna.

Primary Antenna

Other Antenna Costs

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

Primary Antenna

Other Antenna Cost Not Listed

Information not provided.

Transmission Line

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

Auxiliary Transmission Line

Existing Transmission Line

Section	Question	Response
Existing Transmission Line Description	Type of change	Purchase New
	Use	Auxiliary (Backup)
	Description of Use	Feed sAux antenna
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is the existing transmission line shared with another station or stations?	Yes
	Is Transmission Line in operating condition?	Yes
Existing Transmission Line Manufacturer and Type	Manufacturer
	Type	Rigid
	Diameter	7 3/16 inches
	Other Diameter	N/A
	Segment Length	19 1/2 inches
	Other Segment Length	N/A
	Number of parallel runs	1
	Length	960 feet per run

Facility ID's and Call Signs of all stations with whom the transmission line is shared.

Facility ID	Call Sign
28476	WDRB

Auxiliary Transmission Line

New Transmission Line

Section	Question	Response
New Transmission Line Costs	Use	Auxiliary (Backup)
	Description of Use	Feeds new Aux antenna
	Change Type	Purchase New
	Is this a request for upgraded equipment?	No
	Type	Rigid
	Diameter	6 1/8 inches
	Other Diameter	N/A
	Segment Length	19 3/4 inches
	Other Segment Length	N/A
	Number of parallel runs	1
	Length	1040 feet per run
	Justification for New Transmission Line	Required due to new frequency allocations.

Auxiliary Transmission Line

Other Transmission Line Expenses Not Listed

Name	Description
Dehydrator	New dehydrator required for the six and an eighth inch line

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?	Yes
	Is Transmission Line in operating condition?	Yes
Existing Transmission Line Manufacturer and Type	Manufacturer
	Type	Rigid
	Diameter	8 3/16 inches
	Other Diameter	N/A
	Segment Length	19 1/2 inches
	Other Segment Length	N/A
	Number of parallel runs	1
	Length	1043 feet per run

Facility ID's and Call Signs of all stations with whom the transmission line is shared.

Facility ID	Call Sign
28476	WDRB

Primary Transmission Line

New Transmission Line

Section	Question	Response
New Transmission Line Costs	Use	Primary (Main)
	Description of Use	N/A
	Change Type	Purchase New
	Is this a request for upgraded equipment?	No
	Type	Rigid
	Diameter	7 3/16 inches
	Other Diameter	N/A
	Segment Length	19 3/4 inches
	Other Segment Length	N/A
	Number of parallel runs	1
	Length	1123 feet per run
	Justification for New Transmission Line	Required due to new frequency allocation.

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Name	Description
Dehydrator	New Dehydrator required for the seven and three sixteenth inch line

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

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?	No
	Is this tower currently shared with any other stations?	Yes
	One or more FM, AM or TV radio broadcaster(s)	Yes
	Others Types of Users	No
	Is tower documented for structural analysis?	Yes
	Is tower compliant with Rev G?	No
Existing Tower Structure Registration	Do you have a tower registration number?	Yes
Existing Tower Structure Registration	ASR Number	1028421
Coordinates (NAD83)	Latitude (NAD83)	38° 21' 00.0" N-
	Longitude (NAD83)	085° 50' 57.0" W-
	Overall Structure Height	999.99 feet
	Support Structure Height	944.87 feet
	Ground Elevation Above Mean Sea Level (AMSL)	960.95 feet
	Structure Type	TOWER - Free Standing or Guyed Structure
	Tower Owner	Independence Television
	Date Constructed	12/01/1972

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
28476	WDRB	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?	Yes
	Height	999.99 feet
	Justification for New Tower	The FCC allocated us two frequencies that aren't adjacent to each other (16 & 32). This combination will require 4 antennas and 4 feedlines. The existing tower will not support that much weight. We request to construct a new tower with a "T" top design.

Primary Tower

Tower Rigging Costs

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

Primary Tower

Other Tower Expenses Not Listed

Name	Description
Installation services	Installation of two WMYO antennas and two WMYO feedlines. Remove old equipment from existing tower and mount on new tower.
Purchase six and one eighth inch hangers	Utilized to hang six and one eighth inch feedline
State taxes	State taxes at 7% for the new tower
Transmission line designs	Design drawings of transmission lines
Purchase seven and three sixteenth inch hangers	Utilized to hang seven and three sixteenth inch feedline
Install tower and ice bridge	Charges for the installation of the tower and new ice bridge
Foundation	Concrete work for pier and anchors
Fence removal and installation	Costs for removing existing fence and installing new fence around new tower and guy anchors.
Asphalt repair	Funds needed to repair the existing asphalt surface of the tower area after construction,
Electric	Provide electricity to base of tower for lighting and ENG antennas
Demolition	Removal of old tower and all apparatuses not utilized
Rental of heavy equipment	Rental of a Sky-jack to off load transmitters and other equipment
Shipping Freight	Freight charges for tower components

Outside Professional Services Costs

Section	Question	Response
Outside Project Management Services	Do you require outside project management services?	Yes
	Number of Hours	595
	Explanation	WBKI-TV does not have sufficient resource capacity and expertise in house to handle all of the reimbursement filing, expense tracking, vendor coordination, progress reporting, budget creation, budget review, budget tracking, daisy-chain monitoring, etc.
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	Yes
	For Main Facility	Yes
	Prepare request for Special Temporary Authority	Yes
	Quantity	1
	NEPA Section 106 environmental review	Yes
	Environmental Assessment	Yes
	ASR Modification	Yes
	FAA Consultation (including preparation of FAA Form 7460)	No
	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	No
	Additional Field Engineering Service	Yes
	Number of Days	14
	Justification	Taking signal level measurements of predetermined radials which will be used to compare after transition.

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Name	Description
Advanced site survey GA999TS	Site survey performed by transmitter manufacturer
Existing-Tower inspection	Coast to Coast Tower Performed a tower inspection for us
RF Consultant D. Everist	RF Consultant that files Engineering Studies for WBKI/WDRB
Structural Engineering Analysis	Mark Malouf performed a total of two (to date) Structural Tower analysis for WBKI/WDRB
Attorney Fees and Other Matters	Legal Services

Other Expenses

Section	Question	Response
AM Pattern Disturbance	Is an Impact Study needed?	No
AM Pattern Disturbance	Is Remediation needed?	No
Facility Expenses	Name	N/A
	Other Distributed Transmission System Expenses Not listed	N/A
	Name	N/A
	Is Notification of a Medical Facility required as a result of DTV broadcasting?	Yes
Permit and Filing Costs	Local Zoning	Yes
	Non-zoning permits	Yes
	BLM or NFS Coordination	No
	FCC Construction Permit Minor Change	No
	FCC License to Cover Application	Yes
	FCC Special Temporary Authority Application	Yes
Other Miscellaneous Expenses	Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)?	Yes
	Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs?	No
	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

Name	Description
Project management fees internal	Cost of station personnel man hours working on repack planning
Heavy Equipment Rental and Delivery	Scissor lift, pallet truck, and other heavy equipment required to move repack related equipment

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	$1,825,000.25	$1,818,468.89	N/A	$1,551,934.03	N/A
Total for all systems	$6,305,783.64	$5,817,961.78	N/A	$3,957,387.05	N/A
Primary Transmitter ULXTE-72	$1,796,850.25	$1,818,468.89		$1,551,934.03
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW	$1,473,000.00	$1,516,838.11	Please see WBKI GatesAir Quote Q-78331	$1,297,203.30	N/A
Installation and proof	$81,690.50	$81,690.50	Installation costs have increased due to increase in power from 487kw to 725kw. This item is referenced in the recent uploaded attachment entitled: GatesAir Proposal GA_00024362_WMYO_ULXTE-72	$81,690.50	N/A
Mask Filter	$78,774.87	$78,774.87	see Estimated Cost Justification WBKI-110-1st Primary Transmitter - Mask Filter v0	$78,774.85	N/A
RF Accessories	$79,384.88	$79,384.88	see Estimated Cost Justification WBKI-110-1st Primary Transmitter - RF Accessories v0	$79,384.87	N/A
Demolition	$4,500.00	$4,500.00	N/A	$0.00	N/A
Other Electrical Service: Two transmitters, main and aux,need to be wired simultaneously.	$37,500.00	$37,500.00	N/A	$0.00	N/A
3" Rigid Conduit and Wiring (Cost per foot)	$5,200.00	$4,900.00	N/A	$0.00	N/A
Transformer 3 phase/480v - 300 KVA	$36,800.00	$14,880.53	see Estimated Cost Justification WBKI-110-1st Primary Transmitter - Electrical, Transformer - 3 phase_408v - 300 KVA v0	$14,880.51	N/A
Auxiliary Transmitter N/A	$28,150.00	$0.00		$0.00
2" Rigid Conduit and Wiring (Cost per foot)	$2,600.00	$0.00	N/A. Station is not seeking reimbursement for AUX Transmitter or equipment.	$0.00	N/A
Transformer 3 phase/480v - 150 KVA	$25,550.00	$0.00	N/A. Station is not seeking reimbursement for AUX Transmitter or equipment.	$0.00	N/A
UHF - Air Cooled Solid State Transmitter 0.01 kW	$0.00	$0.00	N/A. Station is not seeking reimbursement for AUX Transmitter or equipment.	$0.00	N/A

Components

Actual Information Description	File Name
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW	Component Description: A. Transmitter Amount: $119,624.18 Component Description: A. Transmitter Amount: $392,645.46 Component Description: Primary Transmitter Amount: $392,771.28 Component Description: Transmitter, Mask filter system, RF accessories, Electrical, Installation & proof Amount: $392,162.38
Installation and proof	Component Description: WBKI-110-1st Primary Transmitter - Installation and Proof Amount: $0.01 Component Description: WBKI-110-1st Primary Transmitter - Installation and Proof Amount: $27,230.16 Component Description: 1st Primary Transmitter - Installation and Proof Amount: $27,230.16 Component Description: Primary Transmitter, Installation and Proof of Performance Amount: $27,230.17
Mask Filter	Component Description: WBKI-110-1st Primary Transmitter - Mask Filter Amount: $6,106.71 Component Description: WBKI-110-1st Primary Transmitter - Mask Filter Amount: $24,002.22 Component Description: Primary Transmitter, Mask Filter Amount: $24,443.20 Component Description: 1st Primary Transmitter - Mask Filter Amount: $24,222.72
RF Accessories	Component Description: WBKI-110-1st Primary Transmitter - RF Accessories Amount: $13,825.14 Component Description: WBKI-110-1st Primary Transmitter - RF Accessories Amount: $24,694.26 Component Description: 1st Primary Transmitter - RF Accessories Amount: $24,410.87 Component Description: Primary Transmitter, RF Accessories Amount: $16,454.60
Demolition	Information not provided.
Other Electrical Service: Two transmitters, main and aux,need to be wired simultaneously.	Information not provided.
3" Rigid Conduit and Wiring (Cost per foot)	Information not provided.
Transformer 3 phase/480v - 300 KVA	Component Description: WBKI-110-1st Primary Transmitter - Electrical, Transformer - 3 phase/408v - 300 KVA Amount: $1,093.73 Component Description: WBKI-110-1st Primary Transmitter - Electrical, Transformer - 3 phase/408v - 300 KVA Amount: $4,332.94 Component Description: 5500LB 19' Shooting Boom Forklift Amount: $787.96 Component Description: 1st Primary Transmitter - Electrical, Transformer - 3 phase/408v - 300 KVA Amount: $4,332.94 Component Description: Primary Transmitter, Electrical Amount: $4,332.94
2" Rigid Conduit and Wiring (Cost per foot)	Information not provided.
Transformer 3 phase/480v - 150 KVA	Information not provided.
UHF - Air Cooled Solid State Transmitter 0.01 kW	Information not provided.

Cost Information

Antennas

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

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$705,955.00	$565,989.50	N/A	$485,415.43	N/A
Total for all systems	$6,305,783.64	$5,817,961.78	N/A	$3,957,387.05	N/A
Primary Antenna ATW21H3-ETO-16H	$315,390.00	$372,424.50		$331,284.04
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed)	$13,900.00	$27,192.00	This is the price quoted by ERI for all the elbows in the line (12). Actual cost may change after we pay for the transmission line design.	$10,820.42	N/A
Sweep test of existing antenna	$6,730.00	$6,400.00	N/A	$3,468.75	N/A
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost)	$5,260.00	$5,000.00	N/A	$0.00	N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized	$289,500.00	$333,832.50	ERI proposal 20170929-827 Rev E $171,750.00 plus antenna installation cost of $162,082.50 (on same quote).	$316,994.87	N/A
Auxiliary Antenna ATW19H3-HSCX-16H	$390,565.00	$193,565.00		$154,131.39
UHF - High Power, Side Mount, basic slot antenna, 725 kW input, directional,, horizontally polarized	$116,125.00	$116,125.00	N/A	$90,705.00	N/A
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost)	$5,260.00	$5,000.00	N/A	$4,800.00	N/A
Side mount brackets for high power antennas (if not included in antenna base cost)	$23,150.00	$14,850.00	N/A	$8,910.00	N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	$12,300.00	$8,065.00	N/A	$5,897.64	N/A
Sweep test of existing antenna	$6,730.00	$6,400.00	N/A	$693.75	N/A
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized	$227,000.00	$43,125.00	*System Notice: Estimate adjusted and locked because line has been superseded.*	$43,125.00	N/A

Components

Actual Information Description	File Name
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed)	Component Description: Primary Antenna - Elbow Complex 7 3/16" Amount: $5,410.21 Component Description: Primary Antenna - Elbow Complex 7 3/16" Amount: $5,410.21
Sweep test of existing antenna	Component Description: Primary Antenna - Sweep Test Amount: $1,387.50 Component Description: WBKI-210-Primary Antenna - Sweep Test Amount: $693.75 Component Description: Primary Antenna - Sweep Test Amount: $1,387.50
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost)	Information not provided.
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized	Component Description: Primary Antenna - UHF High Power Top Mount Amount: $100,149.75 Component Description: WBKI-210-Primary Antenna - UHF High Power Top Mount Amount: $116,695.37 Component Description: Primary Antenna - UHF High Power Top Mount Amount: $100,149.75
UHF - High Power, Side Mount, basic slot antenna, 725 kW input, directional,, horizontally polarized	Component Description: Lower Power Side Mount, One Station Amount: $43,125.00 Component Description: WBKI-250-Auxiliary Antenna - Lower Power Side Mount, One Station Amount: $47,580.00
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost)	Component Description: Aux Antenna Scattering Study Amount: $2,400.00 Component Description: SCATTERING STUDY -- WBKI Amount: $2,400.00
Side mount brackets for high power antennas (if not included in antenna base cost)	Component Description: Auxiliary Antenna - Side Mount Brackets Amount: $4,455.00 Component Description: Auxiliary Antenna - Side Mount Brackets Amount: $4,455.00
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	Component Description: Auxiliary Antenna - Elbow Complex 6 1/8" Amount: $2,948.82 Component Description: Auxiliary Antenna - Elbow Complex 6 1/8" Amount: $2,948.82
Sweep test of existing antenna	Component Description: WBKI-250-Auxiliary Antenna - Sweep Test Amount: $693.75
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized	Component Description: Please deny this invoice Amount: N/A Component Description: Auxiliary Antenna - Lower Power Side Mount, One Station Amount: $43,125.00

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	$557,690.00	$450,450.00	N/A	$424,552.11	N/A
Total for all systems	$6,305,783.64	$5,817,961.78	N/A	$3,957,387.05	N/A
Primary Transmission Line	$336,640.00	$300,052.00		$285,391.94
Dehydrator	$10,970.00	$10,970.00	N/A	$8,392.05	N/A
Rigid Transmission Line - copper, 7 3/16"	$325,670.00	$289,082.00	N/A	$276,999.89	N/A
Auxiliary Transmission Line	$221,050.00	$150,398.00		$139,160.17
Rigid Transmission Line - copper, 6 1/8"	$210,080.00	$139,428.00	N/A	$130,768.12	N/A
Dehydrator	$10,970.00	$10,970.00	N/A	$8,392.05	N/A

Components

Actual Information Description	File Name
Dehydrator	Component Description: Primary Transmission Line - Dehydrator Amount: $2,797.35 Component Description: WBKI-310-Primary Transmission Line - Dehydrator: Amount: $2,797.35 Component Description: Primary Transmission Line - Dehydrator Amount: $2,797.35
Rigid Transmission Line - copper, 7 3/16"	Component Description: Primary Transmission Line - Rigid Transmission Line - Copper 7 3/16" Amount: $90,067.39 Component Description: WBKI-310-Primary Transmission Line - Rigid Transmission Line - Copper 7 3/16": Amount: $96,865.11 Component Description: Primary Transmission Line - Rigid Transmission Line - Copper 7 3/16" Amount: $90,067.39
Rigid Transmission Line - copper, 6 1/8"	Component Description: Auxiliary Transmission Line - Rigid Transmission Line - Copper 6 1/8" Amount: $42,208.11 Component Description: WBKI-350-Auxiliary Transmission Line - Rigid Transmission Line - Copper 6 1/8" Amount: $46,351.90 Component Description: Auxiliary Transmission Line - Rigid Transmission Line - Copper 6 1/8" Amount: $42,208.11
Dehydrator	Component Description: Auxiliary Transmission Line - Dehydrator Amount: $2,797.35 Component Description: WBKI-350-Auxiliary Transmission Line - Dehydrator Amount: $2,797.35 Component Description: Auxiliary Transmission Line - Dehydrator Amount: $2,797.35

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	$2,798,435.00	$2,587,936.00	N/A	$1,265,763.71	N/A
Total for all systems	$6,305,783.64	$5,817,961.78	N/A	$3,957,387.05	N/A
Primary Tower TOWER	$0.00	$0.00		$0.00
Primary Tower	$2,798,435.00	$2,587,936.00		$1,265,763.71
Shipping Freight	$11,696.00	$11,696.00	N/A	$11,695.74	N/A
Tall Tower (greater than 500')	$210,500.00	$1.00	Cost reflected in new tower expense	$0.00	N/A
Purchase seven and three sixteenth inch hangers	$56,057.00	$56,057.00	N/A	$0.00	N/A
Transmission line designs	$9,250.00	$9,250.00	N/A	$5,550.00	N/A
Electric	$9,750.00	$9,750.00	see Estimated Cost Justification WBKI-480-Construct New Tower - Electrical Work v0	$8,775.00	N/A
Fence removal and installation	$5,000.00	$5,000.00	N/A	$0.00	N/A
Purchase six and one eighth inch hangers	$28,838.00	$28,838.00	N/A	$0.00	N/A
Rental of heavy equipment	$2,500.00	$2,500.00	N/A	$1,861.06	N/A
Asphalt repair	$5,000.00	$5,000.00	N/A	$0.00	N/A
Foundation	$200,000.00	$200,000.00	N/A	$64,980.00	N/A
Install tower and ice bridge	$625,000.00	$625,000.00	N/A	$411,750.30	N/A
Demolition	$160,715.00	$160,715.00	N/A	$16,600.00	N/A
State taxes	$134,843.00	$134,843.00	N/A	$92,861.64	N/A
New tower	$1,250,000.00	$1,250,000.00	N/A	$617,213.52	N/A
Installation services	$89,286.00	$89,286.00	N/A	$34,476.45	ERI Proposal 20170929-827 Rev E

Components

Actual Information Description	File Name
Shipping Freight	Component Description: WBKI-480-Construct New Tower - Freight Amount: $11,695.74
Tall Tower (greater than 500')	Information not provided.
Purchase seven and three sixteenth inch hangers	Information not provided.
Transmission line designs	Component Description: Construct New Tower - Transmission Line Designs Amount: $2,775.00 Component Description: Reference WBKI-480-Construct New Tower - Transmission Line Designs Electronics Research, Inc WBKI-003 Amount: $2,775.00
Electric	Component Description: Total Amount of Contract Amount: $8,775.00
Fence removal and installation	Information not provided.
Purchase six and one eighth inch hangers	Information not provided.
Rental of heavy equipment	Component Description: Pallet truck, cab shooting boom forklift Amount: $1,861.06
Asphalt repair	Information not provided.
Foundation	Component Description: Construct New Tower - Foundation Amount: $21,660.00 Component Description: WBKI-480-Construct New Tower - Foundation Amount: $21,660.00 Component Description: Construct New Tower - Foundation Amount: $21,660.00
Install tower and ice bridge	Component Description: Construct New Tower - Install Tower and Ice Bridge Amount: $205,875.15 Component Description: Construct New Tower - Install Tower and Ice Bridge Amount: $205,875.15
Demolition	Component Description: Remove approx 1 1/2 acres of trees Amount: $16,600.00
State taxes	Component Description: WBKI-480-Construct New Tower - State Sales Tax Amount: $92,861.64
New tower	Component Description: Construct New Tower - New Tower Amount: $143,553.00 Component Description: Antenna Equipment and Installation Services Amount: $330,107.52 Component Description: Antenna Equipment and Installation Services Amount: $143,553.00
Installation services	Component Description: Construct New Tower - Installation Services Amount: $7,650.00 Component Description: WBKI-480-Construct New Tower - Installation Services Amount: $5,775.00 Component Description: Construct New Tower - Installation Services Amount: $7,650.00 Component Description: Labor-operation/management to create proposed crane pad Amount: $13,401.45

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	$359,491.44	$342,806.44	N/A	$205,705.83	N/A
Total for all systems	$6,305,783.64	$5,817,961.78	N/A	$3,957,387.05	N/A
Outside Professional Services	$359,491.44	$342,806.44		$205,705.83
Attorney Fees and Other Matters	$42,282.44	$42,282.44	see Estimated Cost Justification WBKI-550-Attorney Fees - Other Matters v4	$42,156.44	N/A
Structural Engineering Analysis	$11,000.00	$11,000.00	Per invoices received	$11,000.00	N/A
RF Consultant D. Everist	$50,000.00	$50,000.00	N/A	$22,079.99	N/A
Existing-Tower inspection	$5,000.00	$5,000.00	N/A	$5,000.00	N/A
Advanced site survey GA999TS	$9,599.00	$9,599.00	N/A	$8,185.20	N/A
Additional Field Engineering Service, 14 Days	$11,650.00	$11,650.00	N/A	$0.00	N/A
Comprehensive coverage verification via field study, if needed	$84,200.00	$80,000.00	N/A	$12,500.00	N/A
ASR modification (prepare FCC Form 854)	$2,105.00	$2,000.00	N/A	$1,110.00	N/A
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet	$10,520.00	$1,650.00	Please see the attached invoice from TERRACON # TB18642-2	$1,650.00	N/A
NEPA Section 106 environmental review, if needed	$6,310.00	$1,000.00	Please see the attached invoice from TERRACON # TB 18642-2	$1,000.00	N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization	$3,680.00	$3,500.00	N/A	$0.00	N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application	$2,365.00	$2,250.00	N/A	$0.00	N/A
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application	$2,105.00	$200.00	WBKI Justification New Budget Category Attorney License to Cover App (Aux)	$200.00	N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	$5,260.00	$5,000.00	N/A	$2,837.50	N/A
Prepare request for Special Temporary Authorization	$2,050.00	$1,500.00	N/A	$0.00	N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application	$1,580.00	$1,500.00	N/A	$0.00	N/A
Perform engineering study for new channel assignment and antenna development	$7,360.00	$7,000.00	N/A	$4,637.80	N/A
Address transition timing and coordination issues w/ other stations and wireless	$2,630.00	$2,500.00	N/A	$0.00	N/A
Prepare and or review reimbursement form	$2,630.00	$2,500.00	N/A	$0.00	N/A
Project management of the transition	$94,010.00	$99,675.00	Per Widelity Quote	$93,348.90	N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	$3,155.00	$3,000.00	N/A	$0.00	N/A

Components

Actual Information Description	File Name
Attorney Fees and Other Matters	Component Description: Email with K. Wilkowski re FCC reimbursement issues Amount: $3,505.00 Component Description: Special Counsel Amount: $90.00 Component Description: Correspondence to G. Schroder re tree removal. Amount: $2,506.50 Component Description: Special Counsel Amount: $852.00 Component Description: Review issues re tower construction; email with G. Schroder re same Amount: $1,980.00 Component Description: Prepare notices for hearing. Amount: $3,878.94 Component Description: Telephone conference with G. Schroder. Amount: $1,393.50 Component Description: Telephone conference with Gary Schroder. Amount: $6,768.00 Component Description: Correspondence to Mr. Schroder. Amount: $1,428.00 Component Description: Special Counsel Amount: $4,140.00 Component Description: Special Counsel Amount: $2,730.00 Component Description: Email with K. Witkowski and station engineers re FCC repack filings Amount: $6,748.50 Component Description: Special Counsel Amount: $3,247.00 Component Description: Special Counsel Amount: $90.00 Component Description: Conference call and emails with K. Amount: $1,432.50 Component Description: Special Counsel Amount: $810.00 Component Description: Legal services Amount: $286.50 Component Description: Special Counsel Amount: $270.00
Structural Engineering Analysis	Component Description: Structural analysis Amount: $3,500.00 Component Description: Engineering Evaluation/Feasibility Analysis for 944' guyed tower Amount: $7,500.00
RF Consultant D. Everist	Component Description: Consulting Services Amount: $3,502.12 Component Description: Consulting Engineering Services Amount: $7,618.92 Component Description: Consulting Services Amount: $4,817.83 Component Description: Consulting Services Amount: $2,616.22 Component Description: Consulting Services Amount: $3,524.90
Existing-Tower inspection	Component Description: Completion of complete tower inspection services at WBKI TV, formally WMYO TV tower Amount: $5,000.00
Advanced site survey GA999TS	Component Description: Site survey Amount: $8,185.20
Additional Field Engineering Service, 14 Days	Information not provided.
Comprehensive coverage verification via field study, if needed	Component Description: TV MEASUREMENTS AND REPORT PER QUOTATION DATED 9/4/2018 Amount: $5,000.00 Component Description: Down Payment for TV measurements and report per quotation Amount: $7,500.00
ASR modification (prepare FCC Form 854)	Component Description: WBKI-590-ASR Modification Amount: $1,110.00
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet	Component Description: NEPA Screening, Detailed Habitat Assessment and GIS Analysis/Mapping of tree removal activities Amount: $1,650.00
NEPA Section 106 environmental review, if needed	Component Description: WBKI-590-Environmental Assessment Amount: $1,000.00
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	Component Description: WBKI-550-Attorney - Prepare and File Construction Permit or License Application (Aux) Amount: $200.00
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	Component Description: WBKI-550-Attorney - Prepare and File Construction Permit Application $2,837.50 Amount: $2,837.50
Prepare request for Special Temporary Authorization	Information not provided.
Prepare engineering section of FCC Form 2100 (main), License to Cover Application	Information not provided.
Perform engineering study for new channel assignment and antenna development	Component Description: Professional Services Amount: $4,637.80
Address transition timing and coordination issues w/ other stations and wireless	Information not provided.
Prepare and or review reimbursement form	Information not provided.
Project management of the transition	Component Description: Project Management Amount: $5,313.45 Component Description: Project Management Amount: $4,981.40 Component Description: Project Management Amount: $3,613.45 Component Description: Project Management Amount: $3,593.15 Component Description: Project Management Amount: $1,902.60 Component Description: Project Management Amount: $6,773.65 Component Description: Project Management Amount: $3,570.15 Component Description: Project Management Amount: $6,762.55 Component Description: Project Management Amount: $3,990.60 Component Description: Project Management Amount: $3,607.95 Component Description: Project Management Amount: $4,829.45 Component Description: Project Management Amount: $4,320.20 Component Description: Project Management Amount: $1,481.50 Component Description: Project Management Amount: $2,389.55 Component Description: Project Management Amount: $4,648.80 Component Description: Project Management Amount: $1,713.50 Component Description: Project Management Amount: $6,189.80 Component Description: Project Management Amount: $2,716.65 Component Description: Project Management Amount: $4,378.10 Component Description: Project Management Amount: $1,267.90 Component Description: Project Management Amount: $4,286.10 Component Description: Project Management Amount: $2,080.20 Component Description: Project Management Amount: $241.75 Component Description: Project Management Amount: $3,406.25 Component Description: Project Management Amount: $5,290.20
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	Information not provided.

Cost Information

Other Expenses

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

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$59,211.95	$52,310.95	N/A	$24,015.94	N/A
Total for all systems	$6,305,783.64	$5,817,961.78	N/A	$3,957,387.05	N/A
Other Expenses	$59,211.95	$52,310.95		$24,015.94
Heavy Equipment Rental and Delivery	$12,767.95	$12,767.95	Per Estimated Cost Justification WBKI-610-Heavy Equipment Rental and Delivery v0	$12,767.94	N/A
Project management fees internal	$15,000.00	$15,000.00	N/A	$0.00	N/A
MVPD Notification of Channel Change	$4,364.00	$4,364.00	Estimated Cost Justification WBKI-610-MVPD Notification v0	$4,364.00	N/A
Develop and air announcement of upcoming channel change	$1,000.00	$1,000.00	N/A	$0.00	N/A
FCC Filing Fees - Special Temporary Authorization request	$195.00	$190.00	N/A	$0.00	N/A
Local Zoning	$7,000.00	$7,000.00	N/A	$0.00	N/A
Non-zoning permits	$3,000.00	$3,000.00	N/A	$0.00	N/A
Disposal Costs (for equipment and other waste, net of any salvage value)	$4,000.00	$4,000.00	N/A	$2,220.00	N/A
FCC Filing Fees - Form 2100 license to cover application	$335.00	$325.00	N/A	$0.00	N/A
DTV Medical Facility Notification	$11,550.00	$4,664.00	see Estimated Cost Justification WBKI-610-DTV Medical Notification v0	$4,664.00	N/A

Components

Actual Information Description	File Name
Heavy Equipment Rental and Delivery	Component Description: 19' Elect Scissorlift Amount: $4,046.44 Component Description: 19' Elect Scissorlift Amount: $4,354.06 Component Description: 19' Elect Scissorlift Amount: $4,046.44 Component Description: Pallet Truck Amount: $321.00
Project management fees internal	Information not provided.
MVPD Notification of Channel Change	Component Description: Notification of cable and satellite MVPD Providers of new RF Channel Amount: $3,464.00 Component Description: WBKI-610-MVPD Notification Amount: $900.00
Develop and air announcement of upcoming channel change	Information not provided.
FCC Filing Fees - Special Temporary Authorization request	Information not provided.
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: Switch Out - Trash Amount: $370.00 Component Description: Final Pick Up- Trash Amount: $370.00 Component Description: 1 - 20YD Switch Out - Trash Amount: $370.00 Component Description: Dump & Return - Trash Amount: $370.00 Component Description: 1 - 20YD Switch Out - Trash Amount: $370.00 Component Description: Serv 001 Roll Off (Trash, Shingle, YWaste, Fill) 1 - 20YD Amount: $370.00
FCC Filing Fees - Form 2100 license to cover application	Information not provided.
DTV Medical Facility Notification	Component Description: DTV Notification Service Amount: $4,664.00

Cost Information

Grand Total

	Predetermined Cost Estimate	Estimated Cost	Actual Cost
Total for all systems	$6,305,783.64	$5,817,961.78	$3,957,387.05

Reimbursement Status

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

Certification

Section

Question

Response

Submission of Estimated Expenses Statements

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

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

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

Gary Schroder , Schroder .

Chief Engineer

05/06/2020

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.

Gary Schroder , Schroder .

Chief Engineer

05/06/2020

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

Applicant Information

Applicant Name, Type, and Contact Information

Reimbursement Contact Information

Reimbursement Contact Name and Information

Preparer Contact Information

Preparer Contact Name and Information

Broadcaster Information and Transition Plan

Transmitters

Auxiliary Transmitter

Existing Transmitter Information

Auxiliary Transmitter

New Transmitter Costs

Auxiliary Transmitter

Other Transmitter Costs

Auxiliary Transmitter

Other Transmitter Cost Not Listed

Primary Transmitter

Existing Transmitter Information

Primary Transmitter

New Transmitter Costs

Primary Transmitter

Other Transmitter Costs

Primary Transmitter

Other Transmitter Cost Not Listed

Antennas

Auxiliary Antenna

Existing Antenna Information

Facility ID's and Call Signs of all stations with whom the antenna is shared.

Auxiliary Antenna

New Antenna Costs

Auxiliary Antenna

Other Antenna Costs

Auxiliary Antenna

Other Antenna Cost Not Listed

Primary Antenna

Existing Antenna Information

Facility ID's and Call Signs of all stations with whom the antenna is shared.

Primary Antenna

New Antenna Costs

Primary Antenna

Other Antenna Costs

Primary Antenna

Other Antenna Cost Not Listed

Transmission Line

Auxiliary Transmission Line

Existing Transmission Line

Facility ID's and Call Signs of all stations with whom the transmission line is shared.

Auxiliary Transmission Line

New Transmission Line

Auxiliary Transmission Line

Other Transmission Line Expenses Not Listed

Primary Transmission Line

Existing Transmission Line

Facility ID's and Call Signs of all stations with whom the transmission line is shared.

Primary Transmission Line

New Transmission Line

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Tower Equipment And Rigging Costs

Primary Tower

Add Tower

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

Primary Tower

Tower Construction 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