TV Broadcaster Relocation Fund Reimbursement Application

Applicant Information

Applicant Name, Type, and Contact Information

Applicant	Address	Phone	Email	Applicant Type
SCRIPPS BROADCASTING HOLDINGS LLC	David Giles 312 WALNUT STREET 28TH FLOOR CINCINNATI, OH 45202 United States	+1 (513) 977-3000	DAVE.GILES@SCRIPPS.COM	Corporation

Applicant

Address

Phone

Applicant Type

SCRIPPS BROADCASTING HOLDINGS LLC

David Giles

312 WALNUT STREET

28TH FLOOR

CINCINNATI, OH 45202

United States

+1 (513) 977-3000

DAVE.GILES@SCRIPPS.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
Ray Thurber Vice President Engineering SCRIPPS BROADCASTING HOLDINGS LLC	Ray Thurber 312 Walnut St. Cincinnati, OH 45202 United States	+1 (248) 827-9202	ray.thurber@scripps.com

Applicant

Address

Phone

Ray Thurber

Vice President Engineering

SCRIPPS BROADCASTING HOLDINGS LLC

Ray Thurber

312 Walnut St.

Cincinnati, OH 45202

United States

+1 (248) 827-9202

ray.thurber@scripps.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	WFTX must replace its main antenna and transmitter in order to move it its new channel. It will need to install interim facilities at another site in order to be able to replace the main facility. See attached narrative for a more detailed explanation.

Transmitters

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

Auxiliary Transmitter

Add Transmitter Information

Section	Question	Response
Existing Transmitter Description	Type of change	Purchase New
	Use	Auxiliary (Backup)
	Description of Use	Auxiliary
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is this transmitter currently shared with another station?	No
	Is this transmitter currently in operating condition?	Yes
Existing Transmitter Manufacturer and Type	Manufacturer
	Model	Millennium
	Year	2003
	Type	Inductive Output Tube
	IOT Power Type	Single
	Power Capacity	30 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	ULXTE-40
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	21.4 kW
	Justification for New Transmitter	Current auxiliary transmitter is no longer supported by the manufacturer. Available parts are in very limited supply and in some cases are no longer available. It cannot be re-tuned.

Auxiliary Transmitter

Other Transmitter Costs

Section	Question	Response
Electrical Service	Service Entrance (3 phases 800A 208V)	No
	Switchgear (industrial 800 amp)	No
	Transformer (480V)	No
	Power	N/A
	Rigid Conduit and Wiring	No
	Size	N/A
	Length	N/A
	Other Electrical Service	Yes
	Description	Necessary conduit, wiring and fuse disconnects as quoted by electrical contractor.
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

Name	Description
Auxiliary Transmitter - Remote Control System	Auxiliary Transmitter - Remote Control System
Auxiliary Transmitter - Mask Filter Retune and Channel Change	Auxiliary Transmitter - Mask Filter Retune and Channel Change

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
	Year	2005
	Type	Inductive Output Tube
	IOT Power Type	Two
	Power Capacity	60 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?	No
	Manufacturer
	Model	ULXTE-50
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	31.7 kW
	Justification for New Transmitter	Current transmitter is orphaned and no longer supported by the manufacturer. Parts are in very limited supply or not available. It cannot be re-tuned. Current transmitter has headroom. Station asking for 1 step-up.

Primary Transmitter

Other Transmitter Costs

Section	Question	Response
Electrical Service	Service Entrance (3 phases 800A 208V)	No
	Switchgear (industrial 800 amp)	Yes
	Transformer (480V)	Yes
	Power	150 kVA
	Rigid Conduit and Wiring	No
	Size	N/A
	Length	N/A
	Other Electrical Service	Yes
	Description	Necessary conduit, wiring and fuse disconnects as quoted by electrical contractor.
HVAC Service	Does the replacement transmitter require HVAC Service?	Yes
	Type	Cooling Only
	Size	15 tons
	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
Primary Transmitter Installation and Decommission	Primary Transmitter Installation and Decommission
Primary Transmitter - Demolition	Primary Transmitter - Demolition
Florida Sales Tax	Florida Sales Tax on HVAC Expenses

Antennas

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

Primary Antenna

Existing Antenna Information

Section	Question	Response
Existing Antenna Description	Type of change	Purchase New
	Antenna Use	Primary (Main)
	Description of Use	N/A
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is the existing antenna shared with another station or stations?	No
	Is the existing antenna directional?	Yes
	Is antenna in operating condition?	Yes
	Is antenna located on or in close proximity to an antenna farm?	No
Existing Antenna Manufacturer and Type	Class	Full Power
	Mounting	Side Mount
	Antenna position in stack	Not in Stack
	Polarization	Horizontal
	Type	Slotted Coaxial
	Number of Stations Supported	N/A
	Number of Panels	N/A
	Design power capacity in use	N/A
	Lower Limit	N/A
	Upper Limit	N/A
	Other Antenna Type	N/A
	ERP:	930.0 kW
	Manufacturer
	Model	TFU-26DSC-R 3BP230
	Year	2005

Primary Antenna

New Antenna Costs

Section	Question	Response
New Antenna Description	Use	Primary (Main)
	Description of Use	N/A
	Change Type	Purchase New
	Is this a request for upgraded equipment?	Yes
	Ownership	Owned
	Owner	N/A
	Is antenna shared?	No
	Is antenna directional?	Yes
	Will antenna be located on or in close proximity to an antenna farm?	No
New Antenna Manufacturer and Types	Class	Full Power
	Mounting	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:	1000.0 kW
	Manufacturer
	Model	TFU-29ETT/VP-R 3BP230
	Year	2020
	Justification for New Antenna	Existing main antenna is a coaxial slot antenna that is channel specific and cannot be reused on the new channel.

Primary Antenna

Other Antenna Costs

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

Primary Antenna

Other Antenna Cost Not Listed

Name	Description
Florida Sales Tax	Florida Sales Tax on Antenna, Mounts and associated RF Components

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	28
	Lower Limit	470.00 MHz
	Upper Limit	698.00 MHz
	Design power capacity in use	60.0 %
	Other Antenna Type	N/A
	ERP:	805.0 kW
	Manufacturer
	Model	ATW28H5-HSPX-34/35H
	Year	2020
	Justification for New Antenna	WFTX will need to operate from an interim antenna off site while it does extensive tower work to be able to replace the main antenna and bring the tower up to TIA-222G requirements. Interim transmission location will receive signal via fiber or STL

Interim Antenna

Other Antenna Costs

Section	Question	Response
Elbow Complex	Do you require the separate purchase of the Elbow Complex?	No
	Broadband or Single Channel?	N/A
	Feed Line Size	N/A
Side Mount Brackets	Do you require the separate purchase of side mount brackets for an antenna?	Yes
Pattern Scatter Analysis	Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna?	No
Sweep Test	Do you require the sweep testing of transmission line and antenna?	Yes

Interim Antenna

Other Antenna Cost Not Listed

Information not provided.

Transmission Line

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

Primary Transmission Line

Add 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 this transmission currently shared with any other stations?	No
	Is Transmission Line in operating condition?	No
Existing Transmission Line Manufacturer and Type	Manufacturer	Dielectric
	Type	Rigid
	Diameter	6 1/8 inches
	Other Diameter	N/A
	Segment Length	Other
	Other Segment Length	20 feet
	Number of parallel runs	1
	Length	1450 feet per run

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Name	Description
Primary Transmission Line - Other Expenses - Flanges and Connectors	Additional sections for connecting the existing line to the new Gates Air coaxial switch

Primary Transmission Line

Add Transmission Line

Section	Question	Response
Existing Transmission Line Description	Type of change	Purchase New
	Use	Primary (Main)
	Description of Use	N/A
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is this transmission currently shared with any other stations?	No
	Is Transmission Line in operating condition?	No
Existing Transmission Line Manufacturer and Type	Manufacturer
	Type	Rigid
	Diameter	6 1/8 inches
	Other Diameter	N/A
	Segment Length	Other
	Other Segment Length	20 feet
	Number of parallel runs	1
	Length	1450 feet per run

Primary Transmission Line

New Transmission Line

Section	Question	Response
New Transmission Line Costs	Use	Primary (Main)
	Description of Use	N/A
	Change Type	Purchase New
	Is this a request for upgraded equipment?	Yes
	Type	Rigid
	Diameter	6 1/8 inches
	Other Diameter	N/A
	Segment Length	20 inches
	Other Segment Length	N/A
	Number of parallel runs	1
	Length	1452 feet per run
	Justification for New Transmission Line	Existing Transmission line is not in operation condition and requires to be replaced

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	4 1/16 inches
	Segment Length	Broadband
	Other Segment Length
	Number of parallel runs	1
	Length	1435 feet per run
	Justification for New Transmission Line	WFTX will need to operate an interim facility off site while it does extension tower work so that the tower can support the new main antenna and meet TIA-222G requirements. Interim transmission location will receive signal via fiber or STL.

Interim Transmission Line

Other Transmission Line Expenses Not Listed

Name	Description
Florida Sales Tax	Florida Sales Tax on the Transmission Line and Associated Hangers

Tower Equipment And Rigging Costs

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

Auxiliary Tower

Add Tower

Section	Question	Response
Existing Tower Description	Type of change	Modify Existing
	Tower Use	Auxiliary (Backup)
	Description of Use	Interim
	Ownership	Leased
	Is this tower consider Complex?	No
	Is this tower currently shared with any other stations?	Yes
	One or more FM, AM or TV radio broadcaster(s)	Yes
	Others Types of Users	No
	Is tower documented for structural analysis?	Yes
	Is tower compliant with Rev G?	Yes
Existing Tower Structure Registration	Do you have a tower registration number?	Yes
Existing Tower Structure Registration	ASR Number	1213076
Coordinates (NAD83)	Latitude (NAD83)	26° 47' 08.7" N-
	Longitude (NAD83)	081° 47' 45.9" W-
	Overall Structure Height	1515.07 feet
	Support Structure Height	1455.03 feet
	Ground Elevation Above Mean Sea Level (AMSL)	28.87 feet
	Structure Type	GTOWER - Guyed Structure Used for Communication Purposes
	Tower Owner	American Towers, LLC
	Date Constructed	02/15/2002

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
71580	WRXY-TV	DTV
61504	WXCW	DTV

Auxiliary Tower

Tower Modification Costs

Section	Question	Response
Engineering Study	Please what type of engineering study is required, if any:	Study needed for documented tower
Tower Reinforcements	Please select whether tower reinforcements are needed:	No reinforcements needed

Auxiliary Tower

Tower Rigging Costs

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

Auxiliary Tower

Other Tower Expenses Not Listed

Information not provided.

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?	No
	Is tower compliant with Rev G?	No
Existing Tower Structure Registration	Do you have a tower registration number?	Yes
Existing Tower Structure Registration	ASR Number	1002362
Coordinates (NAD83)	Latitude (NAD83)	26° 47' 43.0" N-
	Longitude (NAD83)	081° 48' 04.0" W-
	Overall Structure Height	1507.53 feet
	Support Structure Height	1449.46 feet
	Ground Elevation Above Mean Sea Level (AMSL)	28.87 feet
	Structure Type	TOWER - Free Standing or Guyed Structure
	Tower Owner	Scripps Broadcasting Holdings LLC
	Date Constructed	02/01/1987

Primary Tower

Tower Modification Costs

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

Primary Tower

Tower Rigging Costs

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

Primary Tower

Other Tower Expenses Not Listed

Name	Description
Rigging Plan, PE Review	Professional Engineering review of proposed rigging plan as required by ANSI/ASEE A10.48 and ANSI/TIA 322 standards.
Florida Sales Tax	Florida Sales Tax on Rigging and Tower Modifications
Primary Tower - Site Repair	Primary Tower - Site Repair
Tower Lighting Electrical	Tower Lighting Electrical
Tower Crew Power Connection	Tower Crew Power Connection

Outside Professional Services Costs

Section	Question	Response
Outside Project Management Services	Do you require outside project management services?	Yes
	Number of Hours	595
	Explanation	Project manager needed to manage all work at transmitter site required to transition to new channel (both the main and interim facilities). With the size of the current engineering staff, WFTX cannot spare personnel to ensure these tasks are completed.
Outside RF consulting Engineering Services	Perform engineering study for new channel assignment and antenna development	Yes
	Prepare engineering section of Form FCC Construction Permit Application	Yes
	For Auxiliary Facility	No
	For Main Facility	Yes
	Prepare engineering section of Form FCC License to Cover Application	Yes
	For Auxiliary Facility	No
	For Main Facility	Yes
	Prepare request for Special Temporary Authority	Yes
	Quantity	1
	Do you have Distributed Transmission System engineering services?	N/A
	Critical Facility	N/A
	Terrain-Shielded Facility	N/A
Attorney and Other Outside Consulting Services	Prepare and file Form FCC Construction Permit Application	Yes
	For Auxiliary Facility	No
	For Main Facility	Yes
	Prepare and file Form FCC License to Cover Application	Yes
	For Auxiliary Facility	No
	For Main Facility	Yes
	Prepare request for Special Temporary Authority	Yes
	Quantity	1
	NEPA Section 106 environmental review	No
	Environmental Assessment	No
	ASR Modification	Yes
	FAA Consultation (including preparation of FAA Form 7460)	Yes
	Negotiation of Lease and other Matter for Shared Locations	Yes
	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	Yes
	Additional Field Engineering Service	Yes
	Number of Days	12
	Justification	Additional Field Engineering Service is necessary for on-site troubleshooting, coordination of work with tower crew, coordination with vendors, equipment testing, and other field engineering work necessary for the repack

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Name	Description
Florida Sales Tax	Florida Sales Tax on Professional Services
Site Survey	GatesAir performed a site survey to access changes to facility as necessary to transition to new channel including, power and HVAC requirements, available transmitter room space and existing antenna and transmission line RF characteristics at new channel.

Other Expenses

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

Other Expenses

Other Expenses Not Listed

Name	Description
Employee Time	Time needed by Scripps corporate and WFTX employees to work on the transition to a new channel.
Florida Sales Tax	Florida Sales Tax on Other Expenses
In-Building Deconstruction	Removal of Existing Equipment to make room for new transmitter including hazardous waste materials.
Interim Site Rent	Rent for Interim Antenna and Transmission line on off site location.
STL or Fiber Connectivity	STL or Fiber Connectivity to get signal to off site interim location.
Site Coordination Meeting	Site Coordination Meeting
Site Security	Site security required during repack
Equipment Rental	Equipment Rental

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	$1,977,306.72	$1,681,728.91	N/A	$1,574,123.58	N/A
Total for all systems	$5,415,229.38	$5,048,534.06	N/A	$3,853,371.47	N/A
Primary Transmitter ULXTE-50	$990,646.53	$994,275.53		$889,650.19
Primary Transmitter Installation and Decommission	$11,096.77	$11,096.77	Please see Estimated Cost Justification WFTX-TV-110-1st Primary Transmitter - Installation and Decommission v1	$11,096.77	N/A
Switchgear - industrial 800 amp	$38,200.00	$36,300.00	N/A	$0.00	N/A
Florida Sales Tax	$0.00	$0.00	N/A	$0.00	N/A
Primary Transmitter - Demolition	$13,990.00	$13,990.00	Please see Kirkwood Electric quote dated 6/11/20	$13,990.00	N/A
15 Ton system	$55,800.00	$53,000.00	N/A	$0.00	N/A
Other Electrical Service: Necessary conduit, wiring and fuse disconnects as quoted by electrical contractor.	$16,990.00	$16,990.00	see Estimated Cost Justification WFTX-TV-110-1st Primary Transmitter - Other Electrical Service v0	$16,990.00	N/A
Transformer 3 phase/480v - 150 KVA	$25,550.00	$33,879.00	Please see Estimated Cost Justification WFTX-TV-110-1st Primary Transmitter - 3 Phase, 480 V, 150 KVA Transformer V0	$33,879.00	N/A
UHF - Liquid Cooled Solid State Transmitter 31.7 kW	$829,019.76	$829,019.76	N/A	$813,694.42	N/A
Auxiliary Transmitter ULXTE-40	$986,660.19	$687,453.38		$684,473.39
Auxiliary Transmitter - Mask Filter Retune and Channel Change	$12,578.77	$12,578.77	Please see GatesAir Quote Q-87707 and actual cost on Invoice US033927 (Services were reduced from the originally budgeted amount on quote. Overall project cost came in less than expected.)	$12,578.77	N/A
Other Electrical Service: Necessary conduit, wiring and fuse disconnects as quoted by electrical contractor.	$18,932.49	$18,932.49	see Estimated Cost Justification WFTX-TV-150-1st Auxiliary Transmitter - Other Electrical Service v0	$17,637.49	N/A
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW	$947,000.00	$647,793.19	see Estimated Cost Justification WFTX-TV-150-1st Auxiliary Transmitter - ULXTE40 v0	$646,108.20	N/A
Auxiliary Transmitter - Remote Control System	$8,148.93	$8,148.93	please see WFTX-TV-150-1st Auxiliary Transmitter - Remote Control System Verified Budget Increase Justification v0	$8,148.93	N/A

Components

Actual Information Description	File Name
Primary Transmitter Installation and Decommission	Component Description: Incremental Invoice #3- WFTX-Receive Transmitter & Site Work Amount: $5,294.27 Component Description: WFTX-TV-110-1st Primary Transmitter - Installation and Decommission Amount: $5,427.50 Component Description: WFTX-TV-110-1st Primary Transmitter - Installation and Decommission ($375.00) Amount: $375.00
Switchgear - industrial 800 amp	Information not provided.
Florida Sales Tax	Information not provided.
Primary Transmitter - Demolition	Component Description: Equipment Removal and Disposal Amount: $13,990.00
15 Ton system	Information not provided.
Other Electrical Service: Necessary conduit, wiring and fuse disconnects as quoted by electrical contractor.	Component Description: Supply and Install GatesAir drawing 100% completed Amount: $16,990.00
Transformer 3 phase/480v - 150 KVA	Component Description: Supplied Service Call, Labor and Materials Amount: $6,985.00 Component Description: Final 50% comp Amount: $13,447.00 Component Description: WFTX Tower New Equip-Heat Amount: $13,447.00
UHF - Liquid Cooled Solid State Transmitter 31.7 kW	Component Description: Gates Air Primary Transmitter 1st installment Amount: $276,482.13 Component Description: A. Transmitter Amount: $278,518.45 Component Description: WFTX Repack Transmitter Package Amount: $258,693.84
Auxiliary Transmitter - Mask Filter Retune and Channel Change	Component Description: Field Service, TV Amount: $12,578.77
Other Electrical Service: Necessary conduit, wiring and fuse disconnects as quoted by electrical contractor.	Component Description: WFTX-TV-150-1st Auxiliary Transmitter - Other Electrical Service Amount: $647.49 Component Description: WFTX-TV-150-1st Auxiliary Transmitter - Other Electrical Service Amount: $16,990.00
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW	Component Description: A. Transmitter Amount: $200,941.57 Component Description: ULXTE-40 Transmitter Amount: $171,639.17 Component Description: Transmitter Amount: $61,143.30 Component Description: WFTX Backup 1st installment Amount: $212,384.16
Auxiliary Transmitter - Remote Control System	Component Description: ARC PLUS TOUCH REMOTE CONT. V5 Amount: $8,148.93

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	$516,670.80	$450,568.29	N/A	$448,582.06	N/A
Total for all systems	$5,415,229.38	$5,048,534.06	N/A	$3,853,371.47	N/A
Interim Antenna ATW28H5-HSPX-34/35H	$208,140.80	$195,805.29		$195,655.29
Sweep test of existing antenna	$6,730.00	$6,400.00	N/A	$6,250.00	N/A
UHF - High Power, Side Mount, basic slot antenna, 28 bay,, 805 kW input, directional,, horizontally polarized	$178,260.80	$178,260.80	see Estimated Cost Justification WFTX-TV-280-Interim Antenna - UHF High Power Side Mount, Directional, H-POL v0	$178,260.80	N/A
Side mount brackets for high power antennas (if not included in antenna base cost)	$23,150.00	$11,144.49	see Estimated Cost Justification WFTX-TV-280-Interim Antenna - Side Mount Brackets v0	$11,144.49	N/A
Primary Antenna TFU-29ETT/VP-R 3BP230	$308,530.00	$254,763.00		$252,926.77
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	$12,300.00	$11,700.00	N/A	$10,298.00	N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized	$289,500.00	$236,663.00	Please see Estimated Cost Justification WFTX-TV-210-Primary Antenna - UHF High Power Top Mount, E-POL v2	$236,228.77
Sweep test of existing antenna	$6,730.00	$6,400.00	N/A	$6,400.00	N/A
Florida Sales Tax	$0.00	$0.00	N/A	$0.00	N/A

Components

Actual Information Description	File Name
Sweep test of existing antenna	Component Description: WFTX-TV-280-Interim Antenna - Sweep Test Amount: $2,500.00 Component Description: WFTX-TV-280-Interim Antenna - Sweep Test Amount: $3,125.00 Component Description: WFTX-TV-280-Interim Antenna - Sweep Test Amount: $625.00
UHF - High Power, Side Mount, basic slot antenna, 28 bay,, 805 kW input, directional,, horizontally polarized	Component Description: Interim Antenna Amount: $86,570.00 Component Description: Interim Antenna Amount: $5,120.80 Component Description: ATW28H5-HSPX-34/35H & Custom Mount Amount: $86,570.00
Side mount brackets for high power antennas (if not included in antenna base cost)	Component Description: WFTX-TV-280-Interim Antenna - Side Mount Brackets Amount: $5,430.00 Component Description: WFTX-TV-280-Interim Antenna - Side Mount Brackets Amount: $284.49 Component Description: WFTX-TV-280-Interim Antenna - Side Mount Brackets Amount: $5,430.00
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	Component Description: WFTX-TV-210-Primary Antenna - Elbow Complex, 6 1/8" Amount: $4,634.10 Component Description: WFTX-TV-210-Primary Antenna - Elbow Complex, 6 1/8" Amount: $1,029.80 Component Description: WFTX-TV-210-Primary Antenna - Elbow Complex, 6 1/8" Amount: $4,634.10
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized	Component Description: Antenna Amount: $106,498.35 Component Description: UHF -High Power Top Mount Amount: $106,498.35 Component Description: WFTX-TV-210-Primary Antenna - UHF High Power Top Mount, E-POL Amount: $1,547.10 Component Description: UHF - High Power Top Mount Amount: $17,469.47 Component Description: OTHER Amount: $4,215.50
Sweep test of existing antenna	Component Description: WFTX-TV-210-Primary Antenna - Sweep Test Amount: $2,880.00 Component Description: WFTX-TV-210-Primary Antenna-Sweep Test Amount: $2,880.00 Component Description: Sweep Test Amount: $640.00
Florida Sales Tax	Information not provided.

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	$246,996.02	$159,985.43	N/A	$159,985.42	N/A
Total for all systems	$5,415,229.38	$5,048,534.06	N/A	$3,853,371.47	N/A
Interim Transmission Line	$233,905.00	$146,894.41		$146,894.40
Florida Sales Tax	$0.00	$0.00	N/A	$0.00	N/A
Rigid Transmission Line - copper, 4 1/16" broadband	$233,905.00	$146,894.41	see Estimated Cost Justification WFTX-TV-380-Interim Transmission Line - 4 1_16 Rigid Copper v1	$146,894.40	N/A
Primary Transmission Line	$13,091.02	$13,091.02		$13,091.02
Primary Transmission Line - Other Expenses - Flanges and Connectors	$13,091.02	$13,091.02	Please see Estimated Cost Justification WFTX-TV-310-Primary Transmission Line - Other Expenses v1	$13,091.02	N/A
Primary Transmission Line	$0.00	$0.00		$0.00

Components

Actual Information Description	File Name
Florida Sales Tax	Information not provided.
Rigid Transmission Line - copper, 4 1/16" broadband	Component Description: Freight Cost Amount: $1,686.18 Component Description: WFTX-TV-380-Interim Transmission Line - 4 1/16" Rigid Copper Amount: $70,565.27 Component Description: WFTX-TV-380-Interim Transmission Line - 4 1/16" Rigid Copper Amount: $4,077.68 Component Description: WFTX-TV-380-Interim Transmission Line - 4 1/16" Rigid Copper Amount: $70,565.27
Primary Transmission Line - Other Expenses - Flanges and Connectors	Component Description: Other Expenses Amount: $2,104.65 Component Description: WFTX-TV-310-Primary Transmission Line - Other Expenses Amount: $2,104.65 Component Description: EIA LENGTH 15' TO 20' FIXED FLG Amount: $171.90 Component Description: Dehydrator 1000TLS 115V Amount: $4,976.65 Component Description: TLSCR 6/50 @ 26.25 INCHES Amount: $2,315.37 Component Description: WFTX-TV-310-Primary Transmission Line - Other Expenses Amount: $295.80 Component Description: Transmission Line Rigid - Copper Amount: $1,122.00

Cost Information

Tower Equipment and Rigging Costs

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

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$1,950,096.00	$1,931,550.50	N/A	$1,234,508.74	N/A
Total for all systems	$5,415,229.38	$5,048,534.06	N/A	$3,853,371.47	N/A
Auxiliary Tower GTOWER	$223,100.00	$212,000.00		$191,456.00
Tall Tower (greater than 500')	$210,500.00	$200,000.00	Moving to existing tower on an interim basis - Documented as an auxiliary due to LMS limitations. Interim transmission location will receive signal via fiber or STL	$191,456.00	N/A
Structural engineering tower load study for well documented tower	$12,600.00	$12,000.00	N/A	$0.00	N/A
Primary Tower TOWER	$1,726,996.00	$1,719,550.50		$1,043,052.74
Primary Tower - Site Repair	$7,120.00	$7,120.00	Please see Estimated Cost Justification WFTX-TV-410-Existing Primary Tower - Site Repairs v0	$7,120.00	N/A
Tower Lighting Electrical	$564.00	$564.00	Please see WFTX-TV Tower- Other- Tower Lighting Electrical Budget Revision Justification Letter	$564.00	N/A
Tall Tower (greater than 500')	$210,500.00	$454,903.00	see Justifying Quote WFTX Electronics Research Inc quote 20180905-174 Rev A	$235,901.50	N/A
Serious tower reinforcement/modifications	$1,052,000.00	$1,000,000.00	N/A	$562,503.74	N/A
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)	$421,000.00	$227,451.50	*System Notice: Estimate adjusted and locked because line has been superseded.*	$227,451.50	N/A
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study	$26,300.00	$20,000.00	Please see Precision Communications Inc Inv 16397-6 WFTX Tower Mapping-Analysis	$0.00	N/A
Rigging Plan, PE Review	$7,500.00	$7,500.00	N/A	$7,500.00	N/A
Florida Sales Tax	$0.00	$0.00	N/A	$0.00	N/A
Tower Crew Power Connection	$2,012.00	$2,012.00	Please see COMB WFTX-TV Tower Crew Power Connection Budget Justification Letter	$2,012.00	N/A

Components

Actual Information Description	File Name
Tall Tower (greater than 500')	Component Description: WFTX-TV-450-Existing Auxiliary Tower - Tower Rigging, Tall Tower Amount: $76,102.40 Component Description: WFTX-TV-450-Existing Auxiliary Tower - Tower Rigging, Tall Tower Amount: $95,128.00 Component Description: Clearing of debris and mulching onsite of area on map at 39631 Cook Brown Rd Amount: $1,200.00 Component Description: WFTX-TV-450-Existing Auxiliary Tower - Tower Rigging, Tall Tower Amount: $19,025.60
Structural engineering tower load study for well documented tower	Information not provided.
Primary Tower - Site Repair	Component Description: Repaired damaged lid of septic tank Amount: $700.00 Component Description: Repairing of roads to tower and guide wires Amount: $6,420.00
Tower Lighting Electrical	Component Description: Added (1) 20-amp 120-volt Amount: $564.00
Tall Tower (greater than 500')	Component Description: WEATHER DAY Amount: $3,900.00 Component Description: WFTX-TV-410-Existing Primary Tower - Tower Rigging, Non-Complex Tower Amount: $45,490.30 Component Description: WFTX-TV-410-Existing Primary Tower - Tower Rigging, Non-Complex Tower Amount: $181,961.20 Component Description: WEATHER DAY Amount: $4,550.00
Serious tower reinforcement/modifications	Component Description: Tower Modifications and Materials Amount: $258,782.70 Component Description: Conduit Clamp for 3/4" Conduit Amount: $534.60 Component Description: Galvanized Angle Amount: $577.54 Component Description: REINFORCING MATERIALS Amount: $271,307.50 Component Description: Provide construction documents for required modifications Amount: $15,000.00 Component Description: Per Proposal Agreement Amount: $16,301.40
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)	Component Description: WFTX-TV-410-Existing Primary Tower - Tower Rigging, Complex Tower Amount: $227,451.50
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study	Information not provided.
Rigging Plan, PE Review	Component Description: Determine modifications for 1446.5' Guyed Tower Amount: $7,500.00
Florida Sales Tax	Information not provided.
Tower Crew Power Connection	Component Description: Added (1) dedicated 50-amp circuit. Amount: $2,012.00

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	$230,197.13	$331,303.22	N/A	$266,996.72	N/A
Total for all systems	$5,415,229.38	$5,048,534.06	N/A	$3,853,371.47	N/A
Outside Professional Services	$230,197.13	$331,303.22		$266,996.72
Site Survey	$17,684.00	$17,684.00	N/A	$1,437.50	N/A
Florida Sales Tax	$0.00	$0.00	N/A	$0.00	N/A
Additional Field Engineering Service, 12 Days	$58,323.13	$58,323.13	The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time.	$58,323.13	x
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	$1,812.50	N/A
ASR modification (prepare FCC Form 854)	$2,105.00	$2,000.00	N/A	$0.00	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 - Negotiation of lease and other matters for shared locations	$4,210.00	$4,000.00	N/A	$0.00	N/A
Address transition timing and coordination issues w/ other stations and wireless	$2,630.00	$5,225.00	see Estimated Cost Justification WFTX-TV-590-Transition Timing and Coordination v0	$2,892.50	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 - Prepare and File FCC Form 2100 (main), Construction Permit Application	$5,260.00	$5,000.00	N/A	$0.00	N/A
Prepare request for Special Temporary Authorization	$2,050.00	$1,500.00	The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time.	$1,500.00	N/A
RF Exposure Measurements	$21,050.00	$20,000.00	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	$450.00	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
Perform engineering study for new channel assignment and antenna development	$7,360.00	$7,000.00	N/A	$3,522.50	N/A
Prepare and or review reimbursement form	$2,630.00	$2,500.00	N/A	$1,237.50	N/A
Project management of the transition	$94,010.00	$195,821.09	The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time.	$195,821.09	x

Components

Actual Information Description	File Name
Site Survey	Component Description: WFTX-TV-590-Transmitter Site Survey Amount: $562.50 Component Description: WFTX-TV-590-Transmitter Site Survey Amount: $875.00
Florida Sales Tax	Information not provided.
Additional Field Engineering Service, 12 Days	Component Description: Coordinate Gates Air and Dielectric for auxiliary site. Amount: $9,695.97 Component Description: All Work completed by Richard Wood Amount: $5,853.48 Component Description: TRAVEL Amount: $12,244.86 Component Description: 2/17 Travel Amount: $10,639.15 Component Description: 5th Incremental Invoice Under New PO for this site - PO 008715 Amount: $19,889.67
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase	Component Description: Professional Engineering Services Amount: $462.50 Component Description: Engineering Services Amount: $1,350.00
ASR modification (prepare FCC Form 854)	Information not provided.
Attorney Fees - Prepare and File request for Special Temporary Authorization	Information not provided.
Attorney Fees - Negotiation of lease and other matters for shared locations	Information not provided.
Address transition timing and coordination issues w/ other stations and wireless	Component Description: Review of Repack Situation Amount: $225.00 Component Description: CAPITAL CONTRIBUTION Amount: $2,667.50
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application	Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	Information not provided.
Prepare request for Special Temporary Authorization	Component Description: WFTX-TV-530-RF Eng - Special Temporary Authorization Amount: $600.00 Component Description: WFTX-TV-530-RF Eng - Special Temporary Authorization Amount: $900.00
RF Exposure Measurements	Information not provided.
Prepare engineering section of FCC Form 2100 (main), License to Cover Application	Component Description: Preparation of Application for License to Cover Repack Amount: $450.00
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: WFTX-TV-530-RF Eng - Engineering Study for New Channel Assignment Amount: $97.50 Component Description: Repack Status Calls & Dielectric Call Amount: $1,462.50 Component Description: Review of WFTX Alternative Interim Antenna from ERI Amount: $300.00 Component Description: Repack Conference Calls/Status Discussions Amount: $285.00 Component Description: WFTX-TV-530-RF Eng - Engineering Study for New Channel Assignment $300.00 Amount: $300.00 Component Description: WMAR Repack Conference Call/Status Discussion Amount: $45.00 Component Description: Professional Engineering Services Amount: $687.50 Component Description: WACY - Calls w/ Repack Team, Info Gathering on Station, Coverage Maps Amount: $345.00
Prepare and or review reimbursement form	Component Description: Required Revisions Amount: $862.50 Component Description: WFTX-TV-590-Prepare and/or Review Reimbursement Form Amount: $375.00
Project management of the transition	Component Description: FOR SERVICES RENDERED Amount: $150.00 Component Description: Kent Aschenbrenner Amount: $5,021.62 Component Description: Project Management Amount: $4,830.35 Component Description: Project management Amount: $8,910.25 Component Description: Project Management Amount: $5,923.45 Component Description: Project Management Amount: $12,384.95 Component Description: Project Management Amount: $9,573.45 Component Description: Services Rendered Amount: $2,200.00 Component Description: FOR SERVICES RENDERED THROUGH: 10/1/18-10/31/18 Amount: $75.00 Component Description: Project Management Amount: $11,031.40 Component Description: Professional Services Amount: $150.00 Component Description: Incremental Invoice May 30, 2019 through August 10, 2019 Amount: $7,755.95 Component Description: Project management Amount: $9,393.05 Component Description: Project Management Amount: $3,217.80 Component Description: Project Management Amount: $3,007.70 Component Description: Project Management Amount: $3,086.45 Component Description: Main site permit, coordinating with AFF (consulting firm) Amount: $1,742.50 Component Description: FCC Repack Amount: $262.50 Component Description: Project Management Amount: $4,650.80 Component Description: WFTX-TV-510-Project Management Amount: $425.00 Component Description: Incremental Invoice #4 Prepare for & oversee Gates Air Install Crew. Amount: $7,866.55 Component Description: WFTX-TV-510-Project Management $225.00 Amount: $225.00 Component Description: Project Management Amount: $6,575.80 Component Description: 387 Amount: $75.00 Component Description: WFTX-TV-510-Project Management ($200.00) Amount: $200.00 Component Description: Project Management Amount: $36.05 Component Description: Project Management Amount: $9,961.55 Component Description: FOR SERVICES RENDERED Amount: $75.00 Component Description: WFTX-TV-510-Project Management Amount: $225.00 Component Description: Project Management Amount: $4,171.40 Component Description: Project Management Amount: $13.30 Component Description: Review of WXYZ Aux/Interim Antenna Coverage and Configuration Amount: $225.00 Component Description: Review auxiliary transmitter documentation Amount: $1,700.00 Component Description: Preparation of 387 Quarterly Update Amount: $75.00 Component Description: Review of Interim Antenna Issues Raised by American Tower Amount: $525.00 Component Description: Project Management Amount: $2,944.70 Component Description: WFTX-TV-510-Project Management Amount: $1,300.00 Component Description: Project Management Amount: $441.55 Component Description: Incremental Invoice 2- Begin Site Clean-u, work with local Subs, coordination & planning Amount: $3,185.12 Component Description: Project Management Amount: $6,864.50 Component Description: 387 Update, 2019 4th Quarter Amount: $150.00 Component Description: Project management Amount: $8,800.60 Component Description: invoice to be resubmitted Amount: N/A Component Description: Project management Amount: $16,469.30 Component Description: Preparation of 387 2019 Q2 Update Amount: $75.00 Component Description: Project Management Amount: $3,672.90 Component Description: Incremental Billing Nov. 11,2019- Nov. 22, 2019- Oversee and Coordinate Interim Site Installation Amount: $12,050.14 Component Description: FOR SERVICES RENDERED Amount: $300.00 Component Description: Project Management Amount: $64.95 Component Description: Project Management Amount: $7,972.45 Component Description: Incremental Invoice #6 for WFTX-TV Coordination and Phone Calls Amount: $1,200.00 Component Description: 12/18/19 Office Amount: $4,588.01

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	$493,962.71	$493,397.71	N/A	$169,174.95	N/A
Total for all systems	$5,415,229.38	$5,048,534.06	N/A	$3,853,371.47	N/A
Other Expenses	$493,962.71	$493,397.71		$169,174.95
Equipment Rental	$375.26	$375.26	Please see WFTX-TV Equipment Rental Budget Revision Justification Letter and Estimated Cost Justification WFTX-TV-610-Equipment Rental v0	$371.25	N/A
Site Security	$21,441.50	$21,441.50	Please see Estimated Cost Justification WFTX-TV-610-Site Security V1	$21,441.50	N/A
Site Coordination Meeting	$2,667.50	$2,667.50	Please see American Towers Customer Project Cost Estimation, plus tax on invoice 460216499	$2,667.50	N/A
STL or Fiber Connectivity	$67,106.59	$67,106.59	Needed for connectivity between the studio and off site interim facility during significant tower work that must be completed to bring WFTX tower up to TIA-222G compliance. See attached quote.	$14,973.00	N/A
Interim Site Rent	$159,000.00	$159,000.00	Needed while the top 300 ft of the current WFTX main antenna tower is removed in order to bring the tower up the TIA-222G standards.	$64,094.42	N/A
In-Building Deconstruction	$0.00	$0.00	No costs for this category	$0.00	N/A
Florida Sales Tax	$0.00	$0.00	N/A	$0.00	N/A
Employee Time	$87,294.40	$87,294.40	N/A	$0.00	N/A
MVPD Notification of Channel Change	$2,997.46	$2,997.46	see Estimated Cost Justification WFTX-TV-610-MVPD Notifications v0	$2,997.46	N/A
Develop and air announcement of upcoming channel change	$5,000.00	$5,000.00	N/A	$0.00	N/A
Equipment Storage	$20,000.00	$20,000.00	N/A	$6,756.87	N/A
Equipment Delivery and Handling Charges	$41,000.00	$41,000.00	See attached quotes.	$17,971.20	N/A
Disposal Costs (for equipment and other waste, net of any salvage value)	$25,000.00	$25,000.00	N/A	$23,328.54	N/A
Non-zoning permits	$25,000.00	$25,000.00	N/A	$9,914.61	N/A
Local Zoning	$25,000.00	$25,000.00	N/A	$990.00	N/A
FCC Filing Fees - Special Temporary Authorization request	$195.00	$190.00	N/A	$0.00	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	$11,000.00	N/A	$3,668.60	N/A

Components

Actual Information Description	File Name
Equipment Rental	Component Description: Regular Unit Rental Amount: $90.42 Component Description: Regular Unit Rental Amount: $99.99 Component Description: Regular Unit Rental Amount: $90.42 Component Description: Regular Unit Rental Amount: $90.42
Site Security	Component Description: Re-Install 81' of Existing Material with 1 New Line Post, 2 New Barb Arms, and New 3 Strand Barbed Wire Amount: $2,521.50 Component Description: 6/07/2020 Regular Time 40.00 hours @ $20.00 per hour Amount: $2,645.00 Component Description: Security Amount: $901.50 Component Description: SECURITY FOR WFTX REMOTE TRANSMITTER SITE Amount: $2,645.00 Component Description: Security Amount: $2,583.50 Component Description: 6/14/2020 Regular Time 40.00 hours @ $20.00 per hour Amount: $2,210.00 Component Description: SECURITY FOR WFTX REMOTE TRANSMITTER SITE Amount: $2,645.00 Component Description: 5/24/2020 Regular Time 40.00 hours @ $20.00 per hour Amount: $2,645.00 Component Description: 5/31/2020 Regular Time 40.00 hours @ $20.00 per hour Amount: $2,645.00
Site Coordination Meeting	Component Description: WFTX-TV-610-Site Coordination Meeting Amount: $2,667.50
STL or Fiber Connectivity	Component Description: Mount 1 dish at each site Amount: $14,973.00
Interim Site Rent	Component Description: Broadcast Rent Amount: $3,839.32 Component Description: Broadcast RE Amount: $3,734.50 Component Description: Broadcast RE Amount: $3,734.50 Component Description: Fort Myers Broa Amount: $7,469.00 Component Description: Broadcast Rent Amount: $3,839.32 Component Description: Broadcast Rent Amount: $3,839.32 Component Description: Invoice zeroed out as it has already been reimbursed. Amount: N/A Component Description: Broadcast Rent Amount: $3,727.50 Component Description: Broadcast RE Amount: $3,734.50 Component Description: Broadcast RE Amount: $3,734.50 Component Description: Broadcast Amount: $3,727.50 Component Description: Broadcast Rent Amount: $3,839.32 Component Description: Broadcast Rent Amount: $3,839.32 Component Description: Broadcast RE Amount: $3,727.50 Component Description: Broadcast RE Amount: $3,734.50 Component Description: Broadcast RE Amount: $3,734.50 Component Description: Broadcast rent Amount: $3,839.32
In-Building Deconstruction	Information not provided.
Florida Sales Tax	Information not provided.
Employee Time	Information not provided.
MVPD Notification of Channel Change	Component Description: Notification of Cable and Satellite MVPD Providers Amount: $2,997.46
Develop and air announcement of upcoming channel change	Information not provided.
Equipment Storage	Component Description: WFTX-TV-610-Equipment Storage Amount: $6,240.00 Component Description: Storage & Delivery to Punta Gorda, FL Amount: $320.00 Component Description: 20x8 Container Amount: $196.87
Equipment Delivery and Handling Charges	Component Description: WFTX-TV-610-Equipment Delivery and Handling Amount: $156.24 Component Description: Unloading Box Truck WFTX Equipment Amount: $5,500.00 Component Description: Receipt of 8 boxes/crates, storage and delivery Amount: $3,500.00 Component Description: OTHER Amount: $6,752.88 Component Description: WFTX-TV-610-Equipment Delivery and Handling ($392.00) Amount: $392.00 Component Description: WFTX-TV-610-Equipment Delivery and Handling Amount: $218.90 Component Description: OTHER Amount: $1,451.18
Disposal Costs (for equipment and other waste, net of any salvage value)	Component Description: TRANSFORMER OIL & COOLANT REMOVAL Amount: $4,048.85 Component Description: WFTX Tower Equip Removal Amount: $15,300.00 Component Description: Transformer oil and coolant removal Amount: $3,979.69
Non-zoning permits	Component Description: WFTX-TV-610-Non-Zoning Permits Amount: $626.61 Component Description: Scope of Services Amount: $4,394.00 Component Description: Consulting Amount: $4,894.00
Local Zoning	Component Description: WFTX-TV-610-Local Zoning Amount: $150.00 Component Description: Scope of Services Amount: $500.00 Component Description: WFTX-TV-610-Local Zoning Amount: $340.00
FCC Filing Fees - Special Temporary Authorization request	Information not provided.
FCC Filing Fees - Form 2100 license to cover application	Information not provided.
DTV Medical Facility Notification	Component Description: DTV Notification Service Amount: $3,668.60

Cost Information

Grand Total

	Predetermined Cost Estimate	Estimated Cost	Actual Cost
Total for all systems	$5,415,229.38	$5,048,534.06	$3,853,371.47

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.

Sravan V Reddy , Reddy .

Senior Director, General Accounting

06/29/2021

Certification

Section

Question

Response

Submission of Actual Cost Documentation Statements

WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733).

The Authorized Person signing below certifies and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.
The above-named entity certifies that the statements in this form and attached documentation are true, complete, and correct.
The above-named entity acknowledges that all certifications and attached documentation are considered material representations.
The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.
The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (full power and Class A stations) and/or otherwise modify a television station’s facility as a result of the spectrum repack (LPTV/TV Translator stations); or to minimize service disruption resulting from a repacked television station (FM stations); or to continue to carry the signal of a broadcaster that changes channels (MVPD) .
The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.
The above-named entity certifies that the cost information/documents submitted reflect costs actually incurred.
The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.
The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a prerequisite for obtaining the payments herein requested.

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

Sravan V Reddy , Reddy .

Senior Director, General Accounting

06/29/2021

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

Applicant Information

Applicant Name, Type, and Contact Information

Reimbursement Contact Information

Reimbursement Contact Name and Information

Preparer Contact Information

Preparer Contact Name and Information

Broadcaster Information and Transition Plan

Transmitters

Auxiliary Transmitter

Add 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

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

Add Transmission Line

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Primary Transmission Line

Add Transmission Line

Primary Transmission Line

New Transmission Line

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Interim Transmission Line

New Transmission Line

Interim Transmission Line

Other Transmission Line Expenses Not Listed

Tower Equipment And Rigging Costs

Auxiliary 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

Auxiliary Tower

Tower Modification Costs

Auxiliary Tower

Tower Rigging Costs

Auxiliary Tower

Other Tower Expenses Not Listed

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