TV Broadcaster Relocation Fund Reimbursement Application

Applicant Information

Applicant Name, Type, and Contact Information

Applicant	Address	Phone	Email	Applicant Type
WGBO LICENSE PARTNERSHIP, G.P. Doing Business As: WGBO LICENSE PARTNERSHIP, G.P.	Christopher G. Wood 5999 CENTER DRIVE LOS ANGELES, CA 90045 United States	+1 (310) 348-3600	CWOOD@UNIVISION.NET	General Partnership

Applicant

Address

Phone

Applicant Type

WGBO LICENSE PARTNERSHIP, G.P.

Doing Business As: WGBO LICENSE PARTNERSHIP, G.P.

Christopher G. Wood

5999 CENTER DRIVE

LOS ANGELES, CA 90045

United States

+1 (310) 348-3600

CWOOD@UNIVISION.NET

General Partnership

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant	Address	Phone	Email
[Confidential]

Preparer Contact Information

Preparer Contact Name and Information

Applicant	Address	Phone	Email
Theodore Stoner VP Distribution Technology Strategy Univision Management Company	Theodore Stoner 9405 NW 41st Street Miami, FL 33178 United States	+1 (513) 608-0308	tstoner@univision.net

Applicant

Address

Phone

Theodore Stoner

VP Distribution Technology Strategy

Univision Management Company

Theodore Stoner

9405 NW 41st Street

Miami, FL 33178

United States

+1 (513) 608-0308

tstoner@univision.net

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	Place new antenna in open aperture on tower, install new transmission line, replace 2 mask filters, install patch panels to facilitate transmitter cutover to new channel. See attached Implementation Plan for details.

Transmitters

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

Primary Transmitter

Existing Transmitter Information

Section	Question	Response
Existing Transmitter Description	Type of change	Retune Existing
	Use	Primary (Main)
	Ownership	Owned
	Owner	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	Rohde & Schwarz
	Model	NV8630
	Year	2010
	Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	24 kW

Primary Transmitter

Retuning Transmitter Costs

Section	Question	Response
New IOT Tubes	Number of Tubes (including accessories) needed	N/A
New Mask Filter
	Power	30 kW
	Other Power	N/A
New Exciter	Is a new exciter needed?	No

Primary Transmitter

Other Transmitter Costs

Section	Question	Response
Electrical Service	Service Entrance (3 phases 800A 208V)	No
	Switchgear (industrial 800 amp)	No
	Transformer (480V)	No
	Power	N/A
	Rigid Conduit and Wiring	No
	Size	N/A
	Length	N/A
	Other Electrical Service	Yes
	Description	Relocation & install of rigid transmission line and spinner switch connections & testing in transmitter room.
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

Information not provided.

Auxiliary Transmitter

Add Transmitter Information

Section	Question	Response
Existing Transmitter Description	Type of change	Retune Existing
	Use	Auxiliary (Backup)
	Ownership	Owned
	Owner	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	Rohde & Schwarz
	Model	THU9-12
	Year	2013
	Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	12.5 kW

Auxiliary Transmitter

Retuning Transmitter Costs

Section	Question	Response
New IOT Tubes	Number of Tubes (including accessories) needed	N/A
New Mask Filter
	Power	30 kW
	Other Power	N/A
New Exciter	Is a new exciter needed?	No

Auxiliary Transmitter

Other Transmitter Costs

Section	Question	Response
Electrical Service	Service Entrance (3 phases 800A 208V)	Yes
	Switchgear (industrial 800 amp)	Yes
	Transformer (480V)	Yes
	Power	300 kVA
	Rigid Conduit and Wiring	Yes
	Size	3 inches
	Length	100.0 feet
	Other Electrical Service	Yes
	Description	2" Rigid Conduit and Wiring
HVAC Service	Does the replacement transmitter require HVAC Service?	Yes
	Type	Cooling Only
	Size	10 tons
	Other Size	N/A
Transmitter Building Addition/Modification or Leasehold Improvement	Does the Transmitter Building require an addition, modification, other leashold improvement?	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
Internal Transmission Line	4 1/16" internal line and installation
Interior RF Components for the Transmitter	Interior RF Components for the Transmitter

Antennas

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

Primary Antenna

Existing Antenna Information

Section	Question	Response
Existing Antenna Description	Type of change	Purchase New
	Antenna Use	Primary (Main)
	Description of Use	N/A
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is the existing antenna shared with another station or stations?	No
	Is the existing antenna directional?	Yes
	Is antenna in operating condition?	Yes
	Is antenna located on or in close proximity to an antenna farm?	Yes
Existing Antenna Manufacturer and Type	Class	Full Power
	Mounting	Side Mount
	Antenna position in stack	Not in Stack
	Polarization	Elliptical
	Type	Slotted Coaxial
	Number of Stations Supported	N/A
	Number of Panels	N/A
	Design power capacity in use	N/A
	Lower Limit	N/A
	Upper Limit	N/A
	Other Antenna Type	N/A
	ERP:	600.0 kW
	Manufacturer
	Model	ATW25HS4-ESC2-38H
	Year	2010

Primary Antenna

New Antenna Costs

Section	Question	Response
New Antenna Description	Use	Primary (Main)
	Description of Use	N/A
	Change Type	Purchase New
	Is this a request for upgraded equipment?	No
	Ownership	Owned
	Owner	N/A
	Is antenna shared?	No
	Is antenna directional?	Yes
	Will antenna be located on or in close proximity to an antenna farm?	Yes
New Antenna Manufacturer and Types	Class	Full Power
	Mounting	Side 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:	550.0 kW
	Manufacturer
	Model	SAA25-ATW_C1-J300-ES6R-35
	Year	2019
	Justification for New Antenna	Existing antenna is single-channel model incapable of use on new channel.

Primary Antenna

Other Antenna Costs

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

Primary Antenna

Other Antenna Cost Not Listed

Information not provided.

Interim Antenna

New Antenna Costs

Section	Question	Response
New Antenna Description	Use	Interim
	Description of Use	N/A
	Change Type	Lease New
	Ownership	Leased
	Owner	American Tower Corporation
	Is antenna shared?	Yes
	Is antenna directional?	Yes
	Will antenna be located on or in close proximity to an antenna farm?	Yes
New Antenna Manufacturer and Type	Class	Full Power
	Mounting	Side Mount
	Antenna position in stack	Not in Stack
	Polarization	Horizontal
	Type	Broadband Slot
	Number of Stations Supported	3
	Number of Panels/Bays	24
	Lower Limit	470.00 MHz
	Upper Limit	698.00 MHz
	Design power capacity in use	100.0 %
	Other Antenna Type	N/A
	ERP:	330.0 kW
	Manufacturer
	Model	TFU-24WB
	Year	2019
	Justification for New Antenna	For continuity of broadcast while changing main antenna on a shared complex tower.

Interim Antenna

Other Antenna Costs

Section	Question	Response
Combiner for Shared Antenna	Do you need a Combiner for a Shared Antenna?	Yes
	Type	New
	Number of channels supported	3
	Frequencies of channels supported	RF channel
	Frequency	N/A
	Do you need a combiner output splitter/switcher for dual feed lines?	No
Elbow Complex	Do you require the separate purchase of the Elbow Complex?	Yes
	Broadband or Single Channel?	B
	Feed Line Size	6 1/8 inches
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

Enter a list of RF channel numbers.

RF Channel Number
24
35

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

Existing Transmission Line

Section	Question	Response
Existing Transmission Line Description	Type of change	Purchase New
	Use	Primary (Main)
	Description of Use	N/A
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is the existing transmission line shared with another station or stations?	No
	Is Transmission Line in operating condition?	Yes
Existing Transmission Line Manufacturer and Type	Manufacturer
	Type	Rigid
	Diameter	6 1/8 inches
	Other Diameter	N/A
	Segment Length	Other
	Other Segment Length	10 feet
	Number of parallel runs	1
	Length	400 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?	No
	Type	Rigid
	Diameter	6 1/8 inches
	Other Diameter	N/A
	Segment Length	Other
	Other Segment Length	10 feet
	Number of parallel runs	1
	Length	400 feet per run
	Justification for New Transmission Line	Maintain continuity of operation through cutover period and avoid need for tower riggers during the cutover night.

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	Lease New
	Type	Rigid
	Diameter	6 1/8 inches
	Segment Length	Broadband
	Other Segment Length
	Number of parallel runs	1
	Length	450 feet per run
	Justification for New Transmission Line	To maintain broadcast continuity during transition on a complex shared tower.

Interim Transmission Line

Other Transmission Line Expenses Not Listed

Name	Description
Nitrogen Generator	Nitrogen Generator

Tower Equipment And Rigging Costs

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

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	Leased
	Is this tower consider Complex?	Located on Building
	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	Yes
	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	1009013
Coordinates (NAD83)	Latitude (NAD83)	41° 53' 56.1" N-
	Longitude (NAD83)	087° 37' 23.2" W-
	Overall Structure Height	1395.00 feet
	Support Structure Height	1395.00 feet
	Ground Elevation Above Mean Sea Level (AMSL)	592.84 feet
	Structure Type	BTWR - Building with Tower
	Tower Owner	American Towers, LLC.
	Date Constructed	01/01/1968

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
6377	WTMX	FM
60539	WXFT-DT	DTV
70042	WLIT-FM	FM
66649	WBEZ	FM
47905	WMAQ-TV	DTV
35092	WOCK-CD	DTV
53971	WEBG	FM
49552	WDRV	FM
12279	WYCC	DTV
67073	WOJO	FM
6588	WVAZ	FM
10059	WSHE-FM	FM
72115	WGN-TV	DTV
73226	WLS-TV	DTV
19525	WKQX	FM
28620	WUSN	FM
73233	WCKL-FM	FM
16853	WXRT	FM

Other Types of Users

Users
WRME-LP
WCHU-LD
W2268AY
W216CL
W280EM

Primary Tower

Tower Modification Costs

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

Primary Tower

Tower Rigging Costs

Section	Question	Response
Tower Rigging Costs	Complex Tower	Located on Building
Helicopter Services Required	Are helicopter services required?	No

Primary Tower

Other Tower Expenses Not Listed

Name	Description
Ground and Building Permit Drawing Package	For construction and maintenance needs
Construction project management	Tower Modification reinforcements and facilities
Tower Permit Drawing Package	For permitting needs

Outside Professional Services Costs

Section	Question	Response
Outside Project Management Services	Do you require outside project management services?	Yes
	Number of Hours	414
	Explanation	Univision stations are only staffed for daily station operations and minor equipment changes, major projects are contracted out externally. The large volume of work associated with repack schedule requires using external project management resources.
Outside RF consulting Engineering Services	Perform engineering study for new channel assignment and antenna development	Yes
	Prepare engineering section of Form FCC Construction Permit Application	Yes
	For Auxiliary Facility	Yes
	For Main Facility	Yes
	Prepare engineering section of Form FCC License to Cover Application	Yes
	For Auxiliary Facility	No
	For Main Facility	Yes
	Prepare request for Special Temporary Authority	No
	Quantity	N/A
	Do you have Distributed Transmission System engineering services?	N/A
	Critical Facility	N/A
	Terrain-Shielded Facility	N/A
Attorney and Other Outside Consulting Services	Prepare and file Form FCC Construction Permit Application	Yes
	For Auxiliary Facility	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	No
	Environmental Assessment	No
	ASR Modification	No
	FAA Consultation (including preparation of FAA Form 7460)	No
	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	No
RF Field Engineering Services	Comprehensive coverage verification via field study	No
	RF exposure measurements	No
	Additional Field Engineering Service	No
	Number of Days	N/A
	Justification	N/A

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Name	Description
Transmission Line Design	Design assistance with transmission line in complex shared tower
RF System Test	RF testing of new broadband combiner
Site Coordination Meeting	Multiple construction meetings for all stake holders in complex shared tower site

Other Expenses

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

Other Expenses

Other Expenses Not Listed

Name	Description
Evaluation of temporary antenna	Evaluation of temporary antenna use under STA
FCC Filing Fee Construction Permit Aux	FCC Filing Fee - Construction Permit (Aux)
Local Non-zoning BP	Building Permit Fee (Chicago)
Security for lift	JHC engineering/security personnel for smoke shaft equipment lift
Temporary Site License Fee	Temporary Site License Fee
Internal Labor	Internal Univision Labor directly associated with Repack

Cost Information

Transmitters

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

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$600,436.35	$412,546.35	N/A	$369,988.66	N/A
Total for all systems	$2,087,386.50	$1,890,933.95	N/A	$1,690,076.45	N/A
Primary Transmitter NV8630	$160,955.00	$154,455.00		$133,509.97
30 kW mask filter	$32,600.00	$36,750.00	Estimated Cost Justification WGBO-DT-110-1st Primary Transmitter - Retune Existing Transmitter, 30 kW Mask Filter V0	$36,746.90	N/A
Other Electrical Service: Relocation & install of rigid transmission line and spinner switch connections & testing in transmitter room.	$23,155.00	$23,155.00	Please see Estimated Cost Justification WGBO-DT-110-1st Primary Transmitter - Other Electrical v0	$21,615.00	N/A
UHF and VHF - minor banding issues	$105,200.00	$94,550.00	Please see WGBO-DT Myat quote 90004833	$75,148.07	N/A
Auxiliary Transmitter THU9-12	$439,481.35	$258,091.35		$236,478.69
UHF and VHF - minor banding issues	$105,200.00	$25,000.00	N/A	$20,139.06	N/A
Other Electrical Service: 2" Rigid Conduit and Wiring	$6,817.20	$6,817.20	Please see WGBO-DT American Tower Customer Project Cost Estimation	$6,817.20	N/A
10 Ton system	$38,900.00	$11,100.00	N/A	$9,994.50	N/A
Internal Transmission Line	$159,444.15	$159,444.15	see Estimated Cost Justification WGBO-DT-150-1st Auxiliary Transmitter - Internal Transmission Line v2	$157,327.74	Invoices submitted
Interior RF Components for the Transmitter	$1,920.00	$1,920.00	Please see WGBO-DT Alive Telecom proposal dated 10-3-2019	$1,920.00	N/A
30 kW mask filter	$32,600.00	$23,900.00	N/A	$17,847.69	N/A
Service entrance 3 phase/800 amp/208 volt	$14,400.00	$4,110.00	N/A	$3,082.50	N/A
Switchgear - industrial 800 amp	$38,200.00	$10,890.00	N/A	$8,167.50	N/A
Transformer 3 phase/480v - 300 KVA	$36,800.00	$10,500.00	N/A	$7,875.00	N/A
3" Rigid Conduit and Wiring (Cost per foot)	$5,200.00	$4,410.00	N/A	$3,307.50	N/A

Components

Actual Information Description	File Name
30 kW mask filter	Component Description: K. Lahm - Main mask filter installation planning Amount: $875.00 Component Description: REDUCER 6-50 X 3-50 W/CONN "QS Amount: $32,910.00 Component Description: Primary Transmitter - Retune Existing Transmitter, 30 kW Mask Filter Illinois Sales Tax Amount: $2,961.90
Other Electrical Service: Relocation & install of rigid transmission line and spinner switch connections & testing in transmitter room.	Component Description: Additional transmitter room work Amount: $12,480.00 Component Description: Electrical Work Amount: $9,135.00
UHF and VHF - minor banding issues	Component Description: Invoice moved to correct budget category per NMI message Amount: N/A Component Description: 30kW FILTER SY 4 1-16in PORTS Amount: $75,148.07
UHF and VHF - minor banding issues	Component Description: Engineering Services Amount: $16,500.00 Component Description: Connection kit liquid cooling Amount: $3,639.06
Other Electrical Service: 2" Rigid Conduit and Wiring	Component Description: CAPITAL CONTRIBUTION - JOHN HANCOCK - WEST TOWER IL Amount: $6,817.20
10 Ton system	Component Description: WGBO-DT-150-1st Auxiliary Transmitter - HVAC Services Amount: $1,669.50 Component Description: WGBO-DT-150-1st Auxiliary Transmitter - HVAC Services Amount: $2,775.00 Component Description: WGBO-DT-150-1st Auxiliary Transmitter - HVAC Services Amount: $5,550.00
Internal Transmission Line	Component Description: Measure and layout connections. Perform nightime installation of interum connection of WGBO 4" to West WB antenna. Amount: $1,560.00 Component Description: MACXLINE 4 1/16" 50 OHM CUSTOM SECTION Amount: $749.59 Component Description: ILLINOIS SALES TAX Amount: $800.47 Component Description: FINE MATCHER 4 1/6 Amount: $1,360.50 Component Description: 4-1/16" UHF FINE TUNER Amount: $2,032.82 Component Description: MACXLINE 4 1/16" 50 OHM CUSTOM SECTION 41-9/16" Amount: $14,688.54 Component Description: MACXLINE 4 1/16" 50 OHM CUSTOM SECTION Amount: $697.09 Component Description: ELBOW 4-1/16" 50 OHM EQUAL 90 DEGR FLNG Amount: $10,882.82 Component Description: FINE MATCHER Amount: $1,500.53 Component Description: 4-1/16" VARIABLE FLANGED BOTH ENDS Amount: $23,499.24 Component Description: MACXLINE 4 1/16" 50 OHM CUSTOM SECTION Amount: $2,496.26 Component Description: ELBOW 4-1/16" 50 OHM EQUAL 90 DEGR FLNG Amount: $8,948.31 Component Description: Install customer provided 4-1/8" rigid coax from WGBO 93rd floor transmitter room to 97th floor UHF combiner spline input module. Amount: $42,000.00 Component Description: Final payment 25% of project cost Amount: $21,000.00 Component Description: Invoice for 25% draw on project at half way completion point. Amount: $21,000.00 Component Description: 4-1/16" SOFT SOLDER FIELD FLANGE Amount: $2,459.75 Component Description: 4-1/16" to 3-1/8" FLANGED STEP REDUCER Amount: $1,651.82
Interior RF Components for the Transmitter	Component Description: Tuner Attachment Amount: $1,920.00
30 kW mask filter	Component Description: 25KW AIR COOLED LOAD Amount: $17,847.69
Service entrance 3 phase/800 amp/208 volt	Component Description: CAPITAL CONTRIBUTION Amount: $2,055.00 Component Description: CAPITAL CONTRIBUTION Amount: $1,027.50
Switchgear - industrial 800 amp	Component Description: WGBO-DT-150-1st Auxiliary Transmitter - Switchgear (industrial 800 amp) Amount: $5,445.00 Component Description: WGBO-DT-150-1st Auxiliary Transmitter - Switchgear (industrial 800 amp Amount: $2,722.50
Transformer 3 phase/480v - 300 KVA	Component Description: WGBO-DT-150-1st Auxiliary Transmitter - Transformer (480V) (300KVA) Amount: $5,250.00 Component Description: WGBO-DT-150-1st Auxiliary Transmitter - Transformer (480V) (300KVA) Amount: $2,625.00
3" Rigid Conduit and Wiring (Cost per foot)	Component Description: WGBO-DT-150-1st Auxiliary Transmitter - Rigid Conduit and Wiring (3) Amount: $1,102.50 Component Description: WGBO-DT-150-1st Auxiliary Transmitter - Rigid Conduit and Wiring (3) Amount: $2,205.00

Cost Information

Antennas

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

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$430,874.25	$367,806.94	N/A	$346,228.60	N/A
Total for all systems	$2,087,386.50	$1,890,933.95	N/A	$1,690,076.45	N/A
Interim Antenna TFU-24WB	$179,680.00	$117,235.69		$109,124.18
Side mount brackets for high power antennas (if not included in antenna base cost)	$23,150.00	$6,600.00	N/A	$4,950.00	N/A
UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 330 kW input, directional,, horizontally polarized	$51,900.00	$51,900.00	WGBO's share of 3 multi-channel antenna	$51,013.50	N/A
Sweep test of existing antenna	$6,730.00	$9,314.57	see Estimated Cost Justification WGBO-DT-280-Interim Antenna - Sweep Test v0	$9,314.56	N/A
New combiner, cost per channel (without antenna)	$84,200.00	$44,891.12	see Estimated Cost Justification WGBO-DT-290-Interim Antenna - Combiner Systems v0	$39,941.12	N/A
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed)	$13,700.00	$4,530.00	see Estimated Cost Justification WGBO-DT-280-Interim Antenna - Elbow Complex v0	$3,905.00	N/A
Primary Antenna SAA25-ATW_C1-J300-ES6R-35	$251,194.25	$250,571.25		$237,104.42
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	$12,300.00	$11,700.00	N/A	N/A	N/A
UHF - High Power, Side Mount, basic slot antenna, 550 kW input, directional,, elliptically or circularly polarized	$203,754.25	$203,754.25	see Estimated Cost Justification WGBO-DT-210-Primary Antenna - UHF High Power Side Mount, Directional, E-POL v1	$203,754.25	N/A
Sweep test of existing antenna	$6,730.00	$6,000.00	Per RFS quote 20077929	$6,000.00	N/A
Side mount brackets for high power antennas (if not included in antenna base cost)	$23,150.00	$24,117.00	RFS quote plus 10.25% sales/use tax	$23,850.17	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	Per RFS quote 20077929	$3,500.00	N/A

Components

Actual Information Description	File Name
Side mount brackets for high power antennas (if not included in antenna base cost)	Component Description: WGBO-DT-280-Interim Antenna - Side Mount Brackets, High Power Amount: $1,650.00 Component Description: WGBO-DT-280-Interim Antenna - Side Mount Brackets, High Power Amount: $3,300.00
UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 330 kW input, directional,, horizontally polarized	Component Description: WGBO-DT-280-Interim Antenna - UHF - High Power, Side Mount, broadband, 24 bay Amount: $12,088.50 Component Description: WGBO-DT-280-Interim Antenna - UHF - High Power, Side Mount, broadband, 24 bay Amount: $12,975.00 Component Description: WGBO-DT-280-Interim Antenna - UHF - High Power, Side Mount, broadband, 24 bay Amount: $25,950.00
Sweep test of existing antenna	Component Description: WGBO-DT-280-Interim Antenna - Sweep Test Amount: $1,250.00 Component Description: WGBO-DT-280-Interim Antenna - Sweep Test Amount: $2,500.00 Component Description: WGBO transmitter Amount: $4,314.56 Component Description: WGBO-DT-280-Interim Antenna - Sweep Test Amount: $1,250.00
New combiner, cost per channel (without antenna)	Component Description: WGBO-DT-290-Interim Antenna - Combiner Systems Amount: $9,740.50 Component Description: WGBO-DT-290-Interim Antenna - Combiner Systems Amount: $9,750.00 Component Description: WGBO-DT-290-Interim Antenna - Combiner Systems Amount: $19,500.00 Component Description: Other Flange Field Amount: $877.43 Component Description: IL Sales Tax - Invoice 626028 Amount: $73.19
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed)	Component Description: WGBO-DT-280-Interim Antenna - Elbow Complex Amount: $980.00 Component Description: WGBO-DT-280-Interim Antenna - Elbow Complex Amount: $1,950.00 Component Description: WGBO-DT-280-Interim Antenna - Elbow Complex Amount: $975.00
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	Information not provided.
UHF - High Power, Side Mount, basic slot antenna, 550 kW input, directional,, elliptically or circularly polarized	Component Description: SAA25-ATW_C1-J3--ES6R-35 bay, side mounted Amount: $57,503.71 Component Description: SAA25-ATW_C1-J3--ES6R-35 bay, side mounted, elliptically polarized RFStar slotted array antenna Amount: $56,107.50 Component Description: SAA25-ATW_C1-J3--ES6R-35 bay, side mounted, Amount: $21,174.98 Component Description: SAA25-ATW_C1-J3--ES6R-35 bay, side mounted, elliptically polarized RFStar slotted array antenna Amount: $68,968.06
Sweep test of existing antenna	Component Description: WGBO-DT-210-Primary Antenna - Sweep Test Amount: $1,800.00 Component Description: WGBO-DT-210-Primary Antenna - Sweep Test Amount: $600.00 Component Description: WGBO-DT-210-Primary Antenna - Sweep Test Amount: $1,800.00 Component Description: WGBO-DT-210-Primary Antenna - Sweep Test Amount: $1,800.00
Side mount brackets for high power antennas (if not included in antenna base cost)	Component Description: WGBO-DT-210-Primary Antenna - Side Mount Brackets, High Power Amount: $2,476.69 Component Description: WGBO-DT-210-Primary Antenna - Side Mount Brackets, High Power Amount: $6,562.50 Component Description: WGBO-DT-210-Primary Antenna - Side Mount Brackets, High Power Amount: $8,248.48 Component Description: WGBO-DT-210-Primary Antenna - Side Mount Brackets, High Power Amount: $6,562.50
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost)	Component Description: WGBO-DT-210-Primary Antenna - Pattern Scatter Analysis Amount: $1,500.00 Component Description: WGBO-DT-210-Primary Antenna - Pattern Scatter Analysis Amount: $500.00 Component Description: WGBO-DT-210-Primary Antenna - Pattern Scatter Analysis Amount: $1,500.00

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	$189,499.90	$164,938.94	N/A	$85,580.54	N/A
Total for all systems	$2,087,386.50	$1,890,933.95	N/A	$1,690,076.45	N/A
Interim Transmission Line	$108,699.90	$66,318.94		$66,318.94
Rigid Transmission Line - copper, 6 1/8" broadband	$104,400.00	$62,019.04	Please see Estimated Cost Justification WGBO-DT-310-InterimTransmission Line - 6 1_8_ Rigid Copper v0	$62,019.04	N/A
Nitrogen Generator	$4,299.90	$4,299.90	Please see WGBO-DT American Tower Customer Project Cost Estimation	$4,299.90	N/A
Primary Transmission Line	$80,800.00	$98,620.00		$19,261.60
Rigid Transmission Line - copper, 6 1/8"	$80,800.00	$98,620.00	Components per attached ERI quote, plus 10.25% sales/use tax and estimated freight	$19,261.60	N/A

Components

Actual Information Description	File Name
Rigid Transmission Line - copper, 6 1/8" broadband	Component Description: WGBO-DT-310-Interim Transmission Line - 6 1/8"" Rigid Copper Amount: $38,650.05 Component Description: WGBO-DT-310-InterimTransmission Line - 6 1/8" Rigid Copper Amount: $13,162.50 Component Description: Temp transmission line Amount: $3,625.24 Component Description: WGBO-DT-310-InterimTransmission Line - 6 1/8" Rigid Copper Amount: $6,581.25
Nitrogen Generator	Component Description: WGBO-DT-310-InterimTransmission Line - Nitrogen Generator Amount: $4,299.90
Rigid Transmission Line - copper, 6 1/8"	Component Description: 6-1/8" 75 OHM UHF Fine Matcher 18" Amount: $3,980.05 Component Description: Invoice moved to correct budget category Amount: N/A Component Description: MACXLINE 6 1/8" 50 OHM CUSTOM SECTION Amount: $7,090.18 Component Description: WGBO-DT-310-Primary Transmission Line - 6 1/8" Rigid Copper Amount: $1,875.00 Component Description: 6-1/8" 75 OHM VAR. 60" - 1200" FLG/FLG Amount: $6,316.37

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	$619,900.00	$524,680.00	N/A	$505,583.90	N/A
Total for all systems	$2,087,386.50	$1,890,933.95	N/A	$1,690,076.45	N/A
Primary Tower BTWR	$619,900.00	$524,680.00		$505,583.90
Minor tower reinforcement/modifications	$158,000.00	$27,900.00	N/A	$23,879.40	N/A
Structural engineering tower load study for well documented tower	$12,600.00	$26,180.00	Please see Estimated Cost Justification WGBO-DT-410-Existing Primary Tower - Structural Engineering Load Study v0	$15,847.50	N/A
Tower Permit Drawing Package	$4,700.00	$4,700.00	N/A	$3,525.00	N/A
Ground and Building Permit Drawing Package	$4,700.00	$4,700.00	N/A	$3,525.00	N/A
Construction project management	$18,900.00	$18,900.00	N/A	$16,555.82	N/A
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)	$421,000.00	$442,300.00	Please see Estimated Cost Justification WGBO-DT-410-Existing Primary Tower - Complex Tower - Tower Rigging and Equipment v1	$442,251.18	N/A

Components

Actual Information Description	File Name
Minor tower reinforcement/modifications	Component Description: WGBO-DT-410-Existing Primary Tower - Complex Tower - Minor tower reinforcement/modifications Amount: $2,954.40 Component Description: WGBO-DT-410-Existing Primary Tower - Complex Tower - Minor tower reinforcement/modifications Amount: $6,975.00 Component Description: WGBO-DT-410-Existing Primary Tower - Complex Tower - Minor tower reinforcement/modifications Amount: $13,950.00
Structural engineering tower load study for well documented tower	Component Description: WGBO-DT-410-Existing Primary Tower - Structural Engineering Load Study Amount: $1,837.50 Component Description: WGBO-DT-410-Existing Primary Tower - Complex Tower - Structural engineering tower load study Amount: $8,340.00 Component Description: WGBO-DT-410-Existing Primary Tower - Structural Engineering Load Study Amount: $1,500.00 Component Description: WGBO-DT-410-Existing Primary Tower - Complex Tower - Structural engineering tower load study Amount: $4,170.00
Tower Permit Drawing Package	Component Description: WGBO-DT-410-Existing Primary Tower - Complex Tower - Tower Permit Drawing Package Amount: $1,175.00 Component Description: WGBO-DT-410-Existing Primary Tower - Complex Tower - Tower Permit Drawing Package Amount: $2,350.00
Ground and Building Permit Drawing Package	Component Description: WGBO-DT-410-Existing Primary Tower - Complex Tower - Ground & Building A&E Permit Drawing Package Amount: $1,175.00 Component Description: WGBO-DT-410-Existing Primary Tower - Complex Tower - Ground & Building A&E Permit Drawing Package Amount: $2,350.00
Construction project management	Component Description: WGBO-DT-410-Existing Primary Tower - Complex Tower - Construction project management Amount: $2,380.82 Component Description: WGBO-DT-410-Existing Primary Tower - Complex Tower - Construction project management Amount: $9,450.00 Component Description: WGBO-DT-410-Existing Primary Tower - Complex Tower - Construction project management Amount: $4,725.00
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)	Component Description: Additional labor costs for removal, modifications and re-installation of WGBO antenna Amount: $33,000.00 Component Description: Field bracket fabrication and fitting necessary to fit antenna custom brackets Amount: $16,500.00 Component Description: Additional costs based on new rigging and lifting requirements and increased labor costs to complete antenna replacement project. Amount: $10,846.00 Component Description: WGBO-DT-410-Existing Primary Tower - Complex Tower - Tower Rigging and Equipment Amount: $76,217.18 Component Description: Progress payment on estimate Amount: $10,846.00 Component Description: WGBO-DT-410-Existing Primary Tower - Complex Tower - Tower Rigging and Equipment Amount: $11,250.00 Component Description: WGBO-DT-410-Existing Primary Tower - Complex Tower - Tower Rigging and Equipment Amount: $22,500.00 Component Description: Receive shipment at Hancock Amount: $1,500.00 Component Description: Additional costs based on new rigging Amount: $21,692.00 Component Description: Receive RF system equipment at Hancock loading dock and install as required in 93rd floor transmitter room to effect sequence of changeover from CH38 to CH35. Amount: $123,000.00 Component Description: Additional tower rigging services required to field fabricate and modify mounts to correctly interface with poorly documented tower Amount: $8,400.00 Component Description: WGBO CH38 antenna. Amount: $72,346.00 Component Description: Remaining balance on Univision PO # 63547 Amount: $34,154.00

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	$119,112.00	$295,842.72	N/A	$269,939.14	N/A
Total for all systems	$2,087,386.50	$1,890,933.95	N/A	$1,690,076.45	N/A
Outside Professional Services	$119,112.00	$295,842.72		$269,939.14
Prepare and or review reimbursement form	$2,630.00	$2,500.00	N/A	N/A	N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application	$2,105.00	$562.50	Please see Prepare engineering section of FCC Form 2100 Aux Construction Permit Application Revision Justification Cover Letter	$562.50	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
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	$2,500.00	N/A	N/A	N/A
Transmission Line Design	$6,750.00	$6,750.00	Please see Estimated Cost Justification WGBO-DT-590-Outside Professional Service - Transmission Line Design v0	$5,875.00	N/A
RF System Test	$7,500.00	$7,500.00	N/A	$5,625.00	N/A
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application	$2,105.00	$1,252.80	Please see WGBO-DT Attorney - License to Cover Application (Aux) Budget Revision Justification Letter	$0.00	N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization	$3,680.00	$5,628.60	The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. Please see WGBO-DT Attorney-Special Temporary Authority Budget Revision Justification Letter	$5,181.30	N/A
Perform engineering study for new channel assignment and antenna development	$7,360.00	$17,937.97	The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time.	$17,937.97	N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	$3,155.00	$3,000.00	N/A	$2,750.00	N/A
Attorney Fees - Negotiation of lease and other matters for shared locations	$4,210.00	$5,360.85	The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time.	$5,158.35	N/A
Site Coordination Meeting	$5,000.00	$5,000.00	N/A	$5,000.00	N/A
Project management of the transition	$65,412.00	$234,100.00	The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time.	$221,849.02	N/A

Components

Actual Information Description	File Name
Prepare and or review reimbursement form	Information not provided.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application	Component Description: Permit App Amount: $562.50
Prepare engineering section of FCC Form 2100 (main), License to Cover Application	Information not provided.
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application	Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	Information not provided.
Transmission Line Design	Component Description: WGBO-DT-590-Outside Professional Service - Transmission Line Design Amount: $1,125.00 Component Description: WGBO-DT-590-Outside Professional Service - Transmission Line Design Amount: $2,250.00 Component Description: Main transmission line planning Amount: $2,250.00 Component Description: K. Lahm - Main transmission line planning Amount: $250.00
RF System Test	Component Description: WGBO-DT-590-Outside Professional Service - RF System Test Amount: $3,750.00 Component Description: WGBO-DT-590-Outside Professional Service - RF System Test Amount: $1,875.00
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application	Component Description: Invoice moved to correct budget category. Amount: N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization	Component Description: WGBO-DT-550-Attorney - Special Temporary Authorization Amount: $1,901.70 Component Description: WGBO-DT-550-Attorney - Special Temporary Authorization Amount: $2,786.85 Component Description: Legal Services Amount: $102.60 Component Description: Legal Services Amount: $71.10 Component Description: Legal Services Amount: $182.25 Component Description: Legal Services Amount: $136.80
Perform engineering study for new channel assignment and antenna development	Component Description: Transmission line retuning & report, 9/23-10/1/2020 Amount: $2,780.11 Component Description: K. Lahm - Antenna aperture reassignment analysis - 6/28,29/2018 Amount: $375.00 Component Description: WGBO-DT-590-Outside Professional Service - Perform engineering study Amount: $1,250.00 Component Description: K. Lahm - TPO update & temp/aux transmission line plan Amount: $187.50 Component Description: Auxiliary antenna TPO updates - Amount: $125.00 Component Description: WGBO-DT-590-Outside Professional Service - Perform engineering study Amount: $2,500.00 Component Description: WGBO-DT-590-Outside Professional Service - Perform engineering study Amount: $625.00 Component Description: Engineer Review Amount: $687.50 Component Description: WGBO-DT-590-Outside Professional Service - Perform engineering study Amount: $125.00 Component Description: K. Lahm - Antenna height reduction study Amount: $1,750.00 Component Description: K. Lahm - Temporary RF subsystem planning - 5/14&16/2019 Amount: $250.00 Component Description: WGBO-DT-590-Outside Professional Service - Perform engineering study Amount: $1,250.00 Component Description: WGBO-DT-590-Outside Professional Service - Perform engineering study Amount: $62.50 Component Description: K. Lahm - Residence to/from WGBO transmitter Amount: $4,845.36 Component Description: WGBO-DT-590-Outside Professional Service - Perform engineering study Amount: $1,125.00
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	Component Description: Preparation of the engineering portion of FCC Form 2100. Amount: $1,750.00 Component Description: Invoice moved to correct budget category Amount: N/A Component Description: K. Lahm - Height reduction CP modification application preparation - 12/26/2018 Amount: $1,000.00
Attorney Fees - Negotiation of lease and other matters for shared locations	Component Description: Legal Services Amount: $1,341.45 Component Description: Legal Services Amount: $102.60 Component Description: Legal Services Amount: $71.10 Component Description: Legal Services Amount: $142.20 Component Description: Legal Services Amount: $162.00 Component Description: Legal Services Amount: $195.75 Component Description: Legal Services Amount: $319.05 Component Description: Legal Services Amount: $1,912.05 Component Description: Legal Services Amount: $106.65 Component Description: Legal Services Amount: $71.10 Component Description: Legal Services Amount: $734.40
Site Coordination Meeting	Component Description: WGBO-DT-590-Outside Professional Service - Site Coordination Meeting Amount: $1,250.00 Component Description: WGBO-DT-590-Outside Professional Service - Site Coordination Meeting Amount: $2,500.00 Component Description: WGBO-DT-590-Outside Professional Service - Site Coordination Meeting Amount: $1,250.00
Project management of the transition	Component Description: Project Management Amount: $5,349.05 Component Description: Project management Services Amount: $1,325.00 Component Description: Project Management Amount: $571.12 Component Description: Project Management Services Amount: $84.00 Component Description: Project Management Services Amount: $538.08 Component Description: Project management Services, Amount: $316.55 Component Description: Project management Amount: $986.25 Component Description: Project management Services Amount: $213.85 Component Description: Project management services Amount: $631.30 Component Description: Project Management Amount: $516.00 Component Description: Project management Services Amount: $395.85 Component Description: Project Management Services Amount: $165.20 Component Description: Project Management Services Amount: $84.00 Component Description: Project Management Amount: $5,405.35 Component Description: Project management Services Amount: $198.25 Component Description: Project Management Amount: $22.50 Component Description: Project Management Services Amount: $180.00 Component Description: Project management services Amount: $417.50 Component Description: Project management services Amount: $123.00 Component Description: Project Management Services Amount: $417.72 Component Description: Project management Amount: $512.50 Component Description: Project Management Services Amount: $222.00 Component Description: Project Management Amount: $339.00 Component Description: Project Management Amount: $663.00 Component Description: Project Management Amount: $150.00 Component Description: Project Management Services Amount: $156.00 Component Description: Project Management Services Amount: $750.48 Component Description: Project management Amount: $552.50 Component Description: Project management Amount: $365.30 Component Description: Project Management Services Amount: $931.02 Component Description: Project management Services Amount: $322.50 Component Description: Project management Services Amount: $528.75 Component Description: Project Management Services Amount: $415.36 Component Description: Project management Services Amount: $463.45 Component Description: Project management Services Amount: $386.25 Component Description: Project Management Services Amount: $428.34 Component Description: Project Management Services Amount: $521.25 Component Description: Project management Services Amount: $234.65 Component Description: Project management Services Amount: $243.75 Component Description: Project management Services Amount: $542.75 Component Description: Place of the Sun, LLC Amount: $238.55 Component Description: Project Management Amount: $2,765.75 Component Description: Project management Services Amount: $375.00 Component Description: Project Management Services Amount: $590.00 Component Description: Project management Services Amount: $372.50 Component Description: Project Management Services Amount: $737.50 Component Description: Project Management Services Amount: $1,142.24 Component Description: Invoice revisions to meet FCC submittal requirements Amount: $52.50 Component Description: Project management Services Amount: $866.25 Component Description: Project management Services Amount: $463.75 Component Description: Project Management Amount: $5,308.10 Component Description: Project Management Amount: $317.20 Component Description: Project management Services Amount: $297.50 Component Description: Project management Amount: $351.65 Component Description: Project Management Services Amount: $703.75 Component Description: Project management Services Amount: $401.05 Component Description: Project Management Amount: $4,378.40 Component Description: Project Management Services Amount: $1,653.00 Component Description: Review directional coupler Amount: $75.00 Component Description: Project Management Services Amount: $130.50 Component Description: Project management Services, including: invoice Amount: $161.85 Component Description: Project management Services Amount: $209.30 Component Description: Project management Services Amount: $317.50 Component Description: Project management Services Amount: $269.75 Component Description: Project Management Services Amount: $1,274.55 Component Description: Project Management Amount: $712.72 Component Description: Project management Services Amount: $551.25 Component Description: Project Management Services Amount: $206.25 Component Description: K. Lahm - Antenna specification check & project Amount: $187.50 Component Description: Project Management Services Amount: $227.50 Component Description: Project management Services Amount: $434.85 Component Description: Project management Services Amount: $405.00 Component Description: Project management services Amount: $75.00 Component Description: Project Management Services Amount: $103.50 Component Description: Project Management Services, including: supervision Amount: $410.64 Component Description: Project management services Amount: $423.00 Component Description: Project management services Amount: $49.50 Component Description: Project Management Amount: $4,167.90 Component Description: Project management Services Amount: $217.50 Component Description: WGBO-DT-510-Project Management Amount: $2,370.00 Component Description: Project management Services Amount: $493.75 Component Description: Project management Services Amount: $291.25 Component Description: Project Management Services Amount: $236.25 Component Description: WGBO-DT-510-Project Management Amount: $4,740.00 Component Description: Project Management Services Amount: $415.50 Component Description: Project management Services Amount: $675.00 Component Description: Project management Services Amount: $413.75 Component Description: Project management Services, including: invoice Amount: $334.75 Component Description: Project Management Amount: $8,354.35 Component Description: Project management Services Amount: $372.50 Component Description: Project management Services Amount: $711.25 Component Description: Project Management Services Amount: $90.00 Component Description: Project management Amount: $576.25 Component Description: Project management services Amount: $1,560.00 Component Description: Project management services Amount: $121.50 Component Description: Project Management Services Amount: $470.82 Component Description: Project Management Services Amount: $614.78 Component Description: Project management Amount: $456.25 Component Description: Project Management Services Amount: $310.50 Component Description: Project Management Amount: $643.10 Component Description: Project Management Amount: $2,004.45 Component Description: Project management services Amount: $163.50 Component Description: Project Management Amount: $2,356.85 Component Description: Project Management Services Amount: $323.32 Component Description: Project Management Amount: $33.00 Component Description: Project Management Amount: $4,521.15 Component Description: Project management Amount: $3,469.20 Component Description: Project Management Amount: $693.84 Component Description: Project management Services Amount: $125.45 Component Description: Project management Amount: $503.75 Component Description: Project Management Amount: $634.50 Component Description: Project Management Amount: $6,877.65 Component Description: Project management Amount: $6,386.80 Component Description: Project Management Amount: $5,671.20 Component Description: Project Management Amount: $3,614.05 Component Description: Project management Amount: $454.30 Component Description: Project Management Services Amount: $2,052.15 Component Description: Project Management Amount: $7,335.90 Component Description: Project Management Services Amount: $384.00 Component Description: Project Management Services Amount: $240.00 Component Description: Project Management Amount: $8,038.05 Component Description: Project Management Services Amount: $987.66 Component Description: Project Management Services Amount: $358.50 Component Description: Project management Services Amount: $462.50 Component Description: Project Management Services Amount: $411.45 Component Description: Project management Amount: $2,730.80 Component Description: Project management services Amount: $610.50 Component Description: Project Management Amount: $3,525.90 Component Description: American Tower project calls & consultations Amount: $150.00 Component Description: Project management Services, including: invoice Amount: $87.75 Component Description: Project Management Amount: $1,237.30 Component Description: Project management Services Amount: $493.75 Component Description: Project management services Amount: $260.65 Component Description: Project management Amount: $336.25 Component Description: Project Management Services Amount: $47.20 Component Description: Project management services Amount: $75.00 Component Description: Project Management Amount: $2,703.35 Component Description: Project Management Services Amount: $57.00 Component Description: Project management Services Amount: $201.50 Component Description: Project Management Services Amount: $905.06 Component Description: Project management Amount: $211.25 Component Description: Project Management Amount: $600.00 Component Description: Project Management Amount: $4,505.30 Component Description: Project Management Amount: $4,704.55 Component Description: Project Management Amount: $2,070.75 Component Description: Project management Services Amount: $627.50 Component Description: Project Management Amount: $1,829.40 Component Description: Project Management Amount: $5,317.20 Component Description: Project management Services Amount: $840.00 Component Description: Project management Services Amount: $338.00 Component Description: Project Management Services Amount: $466.50 Component Description: Project management Services Amount: $438.75 Component Description: Project management Services Amount: $449.15 Component Description: Project management Amount: $442.00 Component Description: Project Management Services Amount: $1,923.40 Component Description: Project management Services Amount: $478.75 Component Description: WGBO-DT-510-Project Management: $75.00 Amount: $75.00 Component Description: Project Management Services Amount: $217.50 Component Description: Project Management Services, including: supervision Amount: $335.12 Component Description: Project management Services Amount: $201.25 Component Description: Project Management Services Amount: $438.10 Component Description: Project management Services Amount: $272.35 Component Description: Project Management Services Amount: $66.00 Component Description: Project Management Services Amount: $105.00 Component Description: K. Lahm - Project management consultations 6/13&21, 8/23, 10/9, 11/13, all 2018 Amount: $187.50 Component Description: Project Management Amount: $2,712.50 Component Description: WGBO-DT-510-Project Management Amount: $2,370.00 Component Description: Project Management Amount: $1,483.60 Component Description: Project management services Amount: $127.50 Component Description: K. Lahm - RF subsystem ordering & installation contracting 4/4,10,12/2019 Amount: $112.50 Component Description: Project Management Amount: $2,970.00 Component Description: Project Management Amount: $3,438.80 Component Description: Project Management Services Amount: $781.50 Component Description: Project management Amount: $438.75 Component Description: Project management Services Amount: $801.25 Component Description: Project management Services Amount: $51.35 Component Description: Project management services Amount: $374.40 Component Description: Project Management Services Amount: $114.00 Component Description: Project Management Amount: $6,216.75 Component Description: Cost Reconciliation Amount: $2,853.95 Component Description: Project Management Amount: $8,137.95 Component Description: Project Management Services Amount: $694.50 Component Description: Project management Services Amount: $160.55 Component Description: Project Management Amount: $8,478.70 Component Description: Project Management Services Amount: $241.50 Component Description: Project Management Services Amount: $102.00 Component Description: Project Management Services Amount: $687.70

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	$127,564.00	$125,119.00	N/A	$112,755.61	N/A
Total for all systems	$2,087,386.50	$1,890,933.95	N/A	$1,690,076.45	N/A
Other Expenses	$127,564.00	$125,119.00		$112,755.61
DTV Medical Facility Notification	$11,550.00	$8,000.00	N/A	$5,250.00	N/A
FCC Filing Fees - Form 2100 license to cover application	$335.00	$325.00	N/A	N/A	N/A
FCC Filing Fees - Special Temporary Authorization request	$195.00	$1,310.00	Please see Estimated Cost Justification WGBO-DT-610-Other Expenses - FCC Filing Fee - Special Temporary Authority V0	$1,310.00	N/A
Non-zoning permits	$4,344.00	$4,344.00	Justifying Invoice & Quote - WGBO-DT AMERICAN TOWER 460214351	$3,258.00	N/A
Disposal Costs (for equipment and other waste, net of any salvage value)	$600.00	$600.00	N/A	$450.00	N/A
Equipment Delivery and Handling Charges	$18,000.00	$18,000.00	N/A	$13,500.00	N/A
Equipment Storage	$1,500.00	$1,500.00	N/A	$1,125.00	N/A
Evaluation of temporary antenna	$950.00	$950.00	see Estimated Cost Justification WGBO-DT-610-Other Expenses-Antenna Evaluation v0	$950.00	N/A
FCC Filing Fee Construction Permit Aux	$1,110.00	$1,110.00	Please see WGBO-DT FCC Filing Fee-Construction Permit (Aux) Budget Revision Justification Letter	$0.00	N/A
Local Non-zoning BP	$750.00	$750.00	N/A	$562.50	N/A
Security for lift	$7,500.00	$7,500.00	N/A	$5,625.00	N/A
Temporary Site License Fee	$57,600.00	$57,600.00	Please see WGBO-DT Temporary Site License Fee Budget Justification Cover Letter	$57,600.00	N/A
Internal Labor	$23,130.00	$23,130.00	N/A	$23,125.11	N/A

Components

Actual Information Description	File Name
DTV Medical Facility Notification	Component Description: Medical Notification Amount: $5,250.00
FCC Filing Fees - Form 2100 license to cover application	Information not provided.
FCC Filing Fees - Special Temporary Authorization request	Component Description: WGBO-DT-610-Other Expenses - FCC Filing Fee - Special Temporary Authority Amount: $200.00 Component Description: Minor Mod CP Amount: $1,110.00
Non-zoning permits	Component Description: WGBO-DT-610-Other Expenses - Non-zoning Permit Expenses Amount: $2,172.00 Component Description: WGBO-DT-610-Other Expenses - Non-zoning Permit Expenses Amount: $1,086.00
Disposal Costs (for equipment and other waste, net of any salvage value)	Component Description: WGBO-DT-610-Other Expenses - Equipment Disposal Costs Amount: $150.00 Component Description: WGBO-DT-610-Other Expenses - Equipment Disposal Costs Amount: $300.00
Equipment Delivery and Handling Charges	Component Description: WGBO-DT-610-Other Expenses - Equipment Delivery and Handling Charges Amount: $9,000.00 Component Description: WGBO-DT-610-Other Expenses - Equipment Delivery and Handling Charges Amount: $4,500.00
Equipment Storage	Component Description: WGBO-DT-610-Other Expenses - Equipment Storage Expenses Amount: $375.00 Component Description: WGBO-DT-610-Other Expenses - Equipment Storage Expenses Amount: $750.00
Evaluation of temporary antenna	Component Description: discussion of ATC aperture plans & schedule evaluation of temporary antenna use under STA Amount: $575.00 Component Description: WGBO-DT-610-Other Expenses - Antenna evaluation Amount: $375.00
FCC Filing Fee Construction Permit Aux	Component Description: New Digital Auxiliary CP Amount: $1,110.00
Local Non-zoning BP	Component Description: WGBO-DT-610-Other Expenses - Local Non-zoning BP Amount: $375.00 Component Description: WGBO-DT-610-Other Expenses - Local Non-zoning BP Amount: $187.50
Security for lift	Component Description: WGBO-DT-610-Other Expenses - Security for lift Amount: $1,875.00 Component Description: WGBO-DT-610-Other Expenses - Security for lift Amount: $3,750.00
Temporary Site License Fee	Component Description: MASTER ANTEN Amount: $57,600.00
Internal Labor	Component Description: Internal Labor 2016 Amount: $43.58 Component Description: Internal Labor 2020 Amount: $9,348.85 Component Description: Internal Labor 2018 Amount: $3,102.36 Component Description: Internal Labor 2017 Amount: $452.43 Component Description: Internal Labor 2021 Amount: $4,941.64 Component Description: Internal Labor 2019 Amount: $5,236.25

Cost Information

Grand Total

	Predetermined Cost Estimate	Estimated Cost	Actual Cost
Total for all systems	$2,087,386.50	$1,890,933.95	$1,690,076.45

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.	Jose Franchi , Franchi . VP Finance 09/16/2021

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.

Jose Franchi , Franchi .

VP Finance

09/16/2021

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.

Jose Franchi , Franchi .

VP Finance

09/16/2021

(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

Primary Transmitter

Existing Transmitter Information

Primary Transmitter

Retuning Transmitter Costs

Primary Transmitter

Other Transmitter Costs

Primary Transmitter

Other Transmitter Cost Not Listed

Auxiliary Transmitter

Add Transmitter Information

Auxiliary Transmitter

Retuning Transmitter Costs

Auxiliary Transmitter

Other Transmitter Costs

Auxiliary 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

Enter a list of RF channel numbers.

Interim Antenna

Other Antenna Cost Not Listed

Transmission Line

Primary Transmission Line

Existing Transmission Line

Primary Transmission Line

New Transmission Line

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Interim Transmission Line

New Transmission Line

Interim Transmission Line

Other Transmission Line Expenses Not Listed

Tower Equipment And Rigging Costs

Primary Tower

Existing Tower

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

Other Types of Users

Primary Tower

Tower Modification Costs

Primary Tower

Tower Rigging Costs

Primary Tower

Other Tower Expenses Not Listed

Outside Professional Services Costs

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Other Expenses

Other Expenses

Other Expenses Not Listed

Cost Information

Transmitters

Components

Cost Information

Antennas

Components

Cost Information

Transmission Line