TV Broadcaster Relocation Fund Reimbursement Application

Applicant Information

Applicant Name, Type, and Contact Information

Applicant	Address	Phone	Email	Applicant Type
SOUTH CAROLINA EDUCATIONAL TV COMMISSION Doing Business As: SOUTH CAROLINA EDUCATIONAL TV COMMISSION	Mark Jahnke 1041 GEORGE ROGERS BOULEVARD COLUMBIA, SC 29201 United States	+1 (803) 737-3486	mjahnke@scetv.org	Government Entity

Applicant

Address

Phone

Applicant Type

SOUTH CAROLINA EDUCATIONAL TV COMMISSION

Doing Business As: SOUTH CAROLINA EDUCATIONAL TV COMMISSION

Mark Jahnke

1041 GEORGE ROGERS BOULEVARD

COLUMBIA, SC 29201

United States

+1 (803) 737-3486

mjahnke@scetv.org

Government Entity

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
Robert Gehman ConsultingEngineer Kessler and Gehman Associates, Inc.	Robert Gehman 507 NW 60 Street Suite D Gainesville, FL 32607 United States	+1 (352) 332-3157	bob@kesslerandgehman.com

Applicant

Address

Phone

Robert Gehman

ConsultingEngineer

Kessler and Gehman Associates, Inc.

Robert Gehman

507 NW 60 Street

Suite D

Gainesville, FL 32607

United States

+1 (352) 332-3157

bob@kesslerandgehman.com

Broadcaster Information and Transition Plan

Question	Response
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information.	No
Briefly describe transition plan	Replace transmitter and line using existing antenna. Acquire interim antenna system for continued operation on existing antenna during construction. Map and analyze tower for safety prior to starting tower work. See attached.

Transmitters

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

Primary Transmitter

Add 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	ULXTE-30
	Year	2019
	Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power Capacity	19.2 kW

Primary Transmitter

New Transmitter Costs

Section	Question	Response
New Transmitter	Use	Primary (Main)
	Change Type	Purchase New
	Is this a request for upgraded equipment?	Yes
	Manufacturer
	Model	ULXTE-30
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	19.2 kW
	Justification for New Transmitter	Manuafacturer states that existing Harris transmitter cannot be re-tuned for repack channel.

Primary Transmitter

Other Transmitter Costs

Section	Question	Response
Electrical Service	Service Entrance (3 phases 800A 208V)	No
	Switchgear (industrial 800 amp)	No
	Transformer (480V)	No
	Power	N/A
	Rigid Conduit and Wiring	No
	Size	N/A
	Length	N/A
	Other Electrical Service	No
	Description	N/A
HVAC Service	Does the replacement transmitter require HVAC Service?	No
	Type	N/A
	Size	N/A
	Other Size	N/A
Transmitter Building Addition/Modification or Leasehold Improvement	Does the Transmitter Building require an addition, modification, other leashold improvement?	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
Internal RF System	Internal RF components to interconnect transmitter to main and interim antennas

Primary Transmitter

Existing Transmitter Information

Section	Question	Response
Existing Transmitter Description	Type of change	Purchase New
	Use	Primary (Main)
	Description of Use	N/A
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is this transmitter currently shared with another station?	No
	Is this transmitter currently in operating condition?	Yes
Existing Transmitter Manufacturer and Type	Manufacturer
	Model	Sigma
	Year	2008
	Type	Inductive Output Tube
	IOT Power Type	Single
	Power Capacity	20 kW

Primary Transmitter

New Transmitter Costs

Section	Question	Response
New Transmitter	Use	Primary (Main)
	Change Type	Purchase New
	Is this a request for upgraded equipment?	Yes
	Manufacturer
	Model	ULXTE-30
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	19.2 kW
	Justification for New Transmitter	The manufacturer of the existing IOT transmitter advises that it cannot be re-tuned to the assigned channel. SCETV has elected to purchase a higher power transmitter for ATSC 3.0 and will pay upgrade costs from SCETV funds. See cover letter.

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	Yes
	Size	3 inches
	Length	100.0 feet
	Other Electrical Service	No
	Description	N/A
HVAC Service	Does the replacement transmitter require HVAC Service?	No
	Type	N/A
	Size	N/A
	Other Size	N/A
Transmitter Building Addition/Modification or Leasehold Improvement	Does the Transmitter Building require an addition, modification, other leashold improvement?	No
	Size	N/A
Channel 14 Costs	Is an RF Consulting Engineer needed?	N/A
	Is a channel 14 Mask Filer needed?	N/A
	Is additional field engineering time needed?	N/A
	Number of Days	N/A

Primary Transmitter

Other Transmitter Cost Not Listed

Name	Description
Standby Exciter and Switch	Standby Exciter with Automatic Change Over Switch

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	Retune Existing
	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?	No
	Is antenna in operating condition?	Yes
	Is antenna located on or in close proximity to an antenna farm?	No
Existing Antenna Manufacturer and Type	Class	Full Power
	Mounting	Top Mount
	Antenna position in stack	Not in Stack
	Polarization	Horizontal
	Type	Broadband Panel
	Number of Stations Supported	1
	Number of Panels	48
	Design power capacity in use	100.0 %
	Lower Limit	470.00 MHz
	Upper Limit	692.00 MHz
	Other Antenna Type	N/A
	ERP:	250.0 kW
	Manufacturer	Dielectric
	Model	TUF-O4-12/48H-1-T
	Year	2008

Primary Antenna

Adjustment to Existing Antenna

Section	Question	Response
Sweep Test of Existing Antenna	Do you need a sweep test of existing antenna?	Yes

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

Primary Antenna

Other Antenna Cost Not Listed

Information not provided.

Interim Antenna

New Antenna Costs

Section	Question	Response
New Antenna Description	Use	Interim
	Description of Use	N/A
	Change Type	Purchase New
	Ownership	Owned
	Owner	N/A
	Is antenna shared?	No
	Is antenna directional?	Yes
	Will antenna be located on or in close proximity to an antenna farm?	No
New Antenna Manufacturer and Type	Class	Full Power
	Mounting	Side Mount
	Antenna position in stack	Not in Stack
	Polarization	Horizontal
	Type	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:	250.0 kW
	Manufacturer
	Model	TFU-WB-8
	Year	2018
	Justification for New Antenna	Temporary antenna to continue operation during main transmission line replacements. See attached.

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?	No
Pattern Scatter Analysis	Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna?	No
Sweep Test	Do you require the sweep testing of transmission line and antenna?	Yes

Interim Antenna

Other Antenna Cost Not Listed

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	20 inches
	Other Segment Length	N/A
	Number of parallel runs	1
	Length	1020 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	19 1/2 inches
	Other Segment Length	N/A
	Number of parallel runs	1
	Length	1020 feet per run
	Justification for New Transmission Line	The existing primary transmission line is rigid with section lengths that cannot accommodate the assigned channel.

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	Flexible Air
	Diameter	4 inches
	Segment Length	N/A
	Other Segment Length
	Number of parallel runs	1
	Length	600 feet per run
	Justification for New Transmission Line	An interim transmission line is necessary for the existing antenna to keep station on the air during primary line replacement. Station will attempt to rent if renting is available at time of acquisition.

Interim Transmission Line

Other Transmission Line Expenses Not Listed

Information not provided.

Tower Equipment And Rigging Costs

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

Primary Tower

Existing Tower

Section	Question	Response
Existing Tower Description	Type of change	Modify Existing
	Tower Use	Primary (Main)
	Description of Use	N/A
	Ownership	Owned
	Is this tower consider Complex?	No
	Is this tower currently shared with any other stations?	Yes
	One or more FM, AM or TV radio broadcaster(s)	Yes
	Others Types of Users	Yes
	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?	No
Existing Tower Structure Registration	ASR Number
Coordinates (NAD83)	Latitude (NAD83)	34° 07' 07.0" N-
	Longitude (NAD83)	080° 56' 12.7" W-
	Overall Structure Height	1003.60 feet
	Support Structure Height	952.74 feet
	Ground Elevation Above Mean Sea Level (AMSL)	391.73 feet
	Structure Type	TOWER - Free Standing or Guyed Structure
	Tower Owner	SOUTH CAROLINA EDUCATIONAL TELEVISION
	Date Constructed	03/24/2005

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
60984	WLTR	FM

Other Types of Users

Users
WRLK microwave

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
Foundation Mapping	Research on existing tower and guy foundations to provide information for structural analysis
Structural Analysis	Structural Analysis to check with extra load of interim antenna(s)
Geotechnical Report	Geotechnical Report to provide ground information for structural analysis
Post Mod Inspection	Post Modification Inspection to be sure mods were done to specs
Structural Upgrade Plans	Develop plans to bring tower up to code with additional load of interim antenna(s)

Outside Professional Services Costs

Section	Question	Response
Outside Project Management Services	Do you require outside project management services?	Yes
	Number of Hours	102
	Explanation	It will be necessary to schedule and coordinate multiple vendors and complete progress reports. Station does not have available personnel or personnel trained in project management for such complex projects.
Outside RF consulting Engineering Services	Perform engineering study for new channel assignment and antenna development	Yes
	Prepare engineering section of Form FCC Construction Permit Application	Yes
	For Auxiliary Facility	No
	For Main Facility	Yes
	Prepare engineering section of Form FCC License to Cover Application	Yes
	For Auxiliary Facility	No
	For Main Facility	Yes
	Prepare request for Special Temporary Authority	Yes
	Quantity	1
	Do you have Distributed Transmission System engineering services?	N/A
	Critical Facility	N/A
	Terrain-Shielded Facility	N/A
Attorney and Other Outside Consulting Services	Prepare and file Form FCC Construction Permit Application	Yes
	For Auxiliary Facility	No
	For Main Facility	Yes
	Prepare and file Form FCC License to Cover Application	Yes
	For Auxiliary Facility	No
	For Main Facility	Yes
	Prepare request for Special Temporary Authority	Yes
	Quantity	1
	NEPA Section 106 environmental review	No
	Environmental Assessment	No
	ASR Modification	No
	FAA Consultation (including preparation of FAA Form 7460)	No
	Negotiation of Lease and other Matter for Shared Locations	No
	Prepare or Review FCC Form 399 for Reimbursement	Yes
	Address transition timing and coordination issues w/ other stations and wireless providers	Yes
RF Field Engineering Services	Comprehensive coverage verification via field study	Yes
	RF exposure measurements	No
	Additional Field Engineering Service	Yes
	Number of Days	10
	Justification	It will be necessary to plan the installation, develop specifications for purchasing, and perform final inspections of this RF project. Station does not have available personnel or personnel trained in such services.

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Name	Description
Misc Legal Services	Misc legal services related to repack and not covered elsewhere

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

Other Expenses

Other Expenses Not Listed

Name	Description
Billboard Ads for Transition	Billboard ads for Repack channel change
Move power line	Move power line to make room for tower rigging
Install TV Interim antenna	Installation of TV interim antenna

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	$2,059,200.00	$1,293,953.19	N/A	$595,636.71	N/A
Total for all systems	$4,065,640.00	$2,485,407.19	N/A	$1,451,371.21	N/A
Primary Transmitter ULXTE-30	$728,250.00	$329,421.16		$44,011.53
Internal RF System	$44,250.00	$44,250.00	N/A	$44,011.53	N/A
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW	$684,000.00	$285,171.16	N/A	$0.00	N/A
Primary Transmitter ULXTE-30	$1,330,950.00	$964,532.03		$551,625.18
3" Rigid Conduit and Wiring (Cost per foot)	$5,200.00	$0.00	N/A	N/A	N/A
Transformer 3 phase/480v - 150 KVA	$25,550.00	$5,000.00	N/A	$3,649.98	N/A
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW	$684,000.00	$684,000.00	N/A	$272,443.17	N/A
Switchgear - industrial 800 amp	$38,200.00	$0.00	N/A	N/A	N/A
Standby Exciter and Switch	$0.00	$0.00	N/A	N/A	N/A
Single IOT system (20 kW)	$578,000.00	$275,532.03	*System Notice: Estimate adjusted and locked because line has been superseded.*The purchase price of the new transmitter is based on a Proposal from Comark for a 25 kW MSDC IOT as suggested by the FCC. See attachment.	$275,532.03	N/A

Components

Actual Information Description	File Name
Internal RF System	Component Description: Dummy load Amount: $15,270.78 Component Description: Internal RF components - see cover letter Amount: $28,740.75
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW	Component Description: Remaining amount for transmitter Amount: $285,171.16
3" Rigid Conduit and Wiring (Cost per foot)	Information not provided.
Transformer 3 phase/480v - 150 KVA	Component Description: Transformer and associated electrical parts Amount: $3,649.98
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW	Component Description: Purchased ULXTE-30, using ULXTE-24 for reimbursement. 50% Dwn Pmt. See explanation letter. Amount: $275,532.03 Component Description: Installation and Proof of transmitter Amount: $30,395.25 Component Description: Has been previously reimbursed for down payment. Requested amount is for balance on base xmtr. See explanation letter. Amount: $242,047.92
Switchgear - industrial 800 amp	Information not provided.
Standby Exciter and Switch	Information not provided.
Single IOT system (20 kW)	Component Description: Transmitter 50% Down Payment Amount: $275,532.03 Component Description: This invoice is in error and should be rejected. Amount: N/A

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	$216,660.00	$205,800.00	N/A	$53,437.00	N/A
Total for all systems	$4,065,640.00	$2,485,407.19	N/A	$1,451,371.21	N/A
Interim Antenna TFU-WB-8	$196,230.00	$186,400.00		$51,325.00
Sweep test of existing antenna	$6,730.00	$6,400.00	N/A	$6,400.00	N/A
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized	$189,500.00	$180,000.00	N/A	$44,925.00	N/A
Primary Antenna TUF-O4-12/48H-1-T	$20,430.00	$19,400.00		$2,112.00
Sweep test of existing antenna	$6,730.00	$6,400.00	N/A	$2,112.00	N/A
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed)	$13,700.00	$13,000.00	N/A	N/A	N/A

Components

Actual Information Description	File Name
Sweep test of existing antenna	Component Description: Sweep of interim antenna Amount: $6,400.00
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized	Component Description: TV Interim Antenna Amount: $44,925.00 Component Description: Installation of interim TV antenna and transmission line Amount: N/A
Sweep test of existing antenna	Component Description: Sweep testing (partial payment) Amount: $2,112.00
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed)	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	$250,440.00	$228,840.00	N/A	$167,767.00	N/A
Total for all systems	$4,065,640.00	$2,485,407.19	N/A	$1,451,371.21	N/A
Interim Transmission Line	$44,400.00	$33,000.00		$32,074.30
Flexible Air Transmission Line - dielectric, 4"	$44,400.00	$33,000.00	N/A	$32,074.30	N/A
Primary Transmission Line	$206,040.00	$195,840.00		$135,692.70
Rigid Transmission Line - copper, 6 1/8"	$206,040.00	$195,840.00	N/A	$135,692.70	N/A

Components

Actual Information Description	File Name
Flexible Air Transmission Line - dielectric, 4"	Component Description: Adapters for interim antenna transmission line Amount: $1,860.00 Component Description: 4" flexible transmission line for interim TV antenna Amount: $30,214.30
Rigid Transmission Line - copper, 6 1/8"	Component Description: Partial payment for field test engineer Amount: $2,112.00 Component Description: Special cut length sections of transmission line Amount: $4,910.00 Component Description: 33% Down Payment on transmission line Amount: $47,127.20 Component Description: 2nd Payment on transmission line, sweep submitted separately Amount: $45,015.20 Component Description: Shipping for transmission line Amount: $3,850.00 Component Description: 3rd payment on transmission line Amount: $34,790.30 Component Description: Moving sweep test to category under Main Antenna Amount: ($2,112.00)

Actual Information Description

File Name

Flexible Air Transmission Line - dielectric, 4"

Component Description:: Adapters for interim antenna transmission line
Amount:: $1,860.00

Component Description:: 4" flexible transmission line for interim TV antenna
Amount:: $30,214.30

Rigid Transmission Line - copper, 6 1/8"

Component Description:: Partial payment for field test engineer
Amount:: $2,112.00

Component Description:: Special cut length sections of transmission line
Amount:: $4,910.00

Component Description:: 33% Down Payment on transmission line
Amount:: $47,127.20

Component Description:: 2nd Payment on transmission line, sweep submitted separately
Amount:: $45,015.20

Component Description:: Shipping for transmission line
Amount:: $3,850.00

Component Description:: 3rd payment on transmission line
Amount:: $34,790.30

Component Description:: Moving sweep test to category under Main Antenna
Amount:: ($2,112.00)

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	$1,312,050.00	$568,250.00	N/A	$510,227.35	N/A
Total for all systems	$4,065,640.00	$2,485,407.19	N/A	$1,451,371.21	N/A
Primary Tower TOWER	$1,312,050.00	$568,250.00		$510,227.35
Serious tower reinforcement/modifications	$1,052,000.00	$320,000.00	N/A	$315,394.00	N/A
Tall Tower (greater than 500')	$210,500.00	$200,000.00	N/A	$188,693.00	N/A
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study	$26,300.00	$25,000.00	N/A	$3,140.35	N/A
Foundation Mapping	$5,000.00	$5,000.00	N/A	N/A	N/A
Structural Analysis	$5,000.00	$5,000.00	N/A	$3,000.00	N/A
Geotechnical Report	$4,500.00	$4,500.00	N/A	N/A	N/A
Structural Upgrade Plans	$5,000.00	$5,000.00	N/A	$0.00	N/A
Post Mod Inspection	$3,750.00	$3,750.00	N/A	$0.00	N/A

Components

Actual Information Description	File Name
Serious tower reinforcement/modifications	Component Description: Modifications portion of invoice - see cover letter Amount: $113,787.00 Component Description: Basic rigging for tower upgrades - see cover letter Amount: $150,000.00 Component Description: Balance of structural upgrade rigging - see cover letter Amount: $51,607.00
Tall Tower (greater than 500')	Component Description: Tower rigging to change main transmission line Amount: $188,693.00 Component Description: Overage in installation of transmission line due to faulty line sections from manufacturer Amount: N/A
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study	Component Description: Tower structural analysis - see cover letter Amount: $3,000.00 Component Description: Allocated refund amount from overpayment Amount: ($859.65) Component Description: Maintenance and condition assessment - see cover letter Amount: $4,000.00 Component Description: WRLK - Twr Maint, Mapping and Condition Assessment Amount: N/A
Foundation Mapping	Information not provided.
Structural Analysis	Component Description: Tower Structural Analysis - see Cover Letter Amount: $3,000.00
Geotechnical Report	Information not provided.
Structural Upgrade Plans	Component Description: Tower Upgrade Design and Drawings - see cover letter Amount: $4,500.00
Post Mod Inspection	Component Description: WRLK portion of purchase order Amount: $3,750.00

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	$156,026.00	$117,850.00	N/A	$72,349.42	N/A
Total for all systems	$4,065,640.00	$2,485,407.19	N/A	$1,451,371.21	N/A
Outside Professional Services	$156,026.00	$117,850.00		$72,349.42
Misc Legal Services	$5,000.00	$5,000.00	N/A	$1,176.00	N/A
Comprehensive coverage verification via field study, if needed	$84,200.00	$42,000.00	Sixarms quote uploaded	$38,872.20	N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization	$3,680.00	$3,500.00	N/A	$168.00	N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application	$2,365.00	$2,250.00	N/A	$420.00	N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	$5,260.00	$5,000.00	N/A	$210.00	N/A
Prepare request for Special Temporary Authorization	$2,050.00	$1,600.00	N/A	$1,553.00	N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application	$1,580.00	$1,500.00	N/A	$750.00	N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	$3,155.00	$3,000.00	N/A	$2,000.00	N/A
Perform engineering study for new channel assignment and antenna development	$7,360.00	$7,000.00	N/A	$3,250.00	N/A
Address transition timing and coordination issues w/ other stations and wireless	$2,630.00	$2,500.00	N/A	$0.00	N/A
Prepare and or review reimbursement form	$2,630.00	$2,500.00	N/A	$2,500.00	N/A
Project management of the transition	$16,116.00	$22,000.00	With ten stations, 399 reimbursement filings are taking longer than expected.	$21,450.22	With ten stations, submitting all 399 invoices is taking longer than expected.
Additional Field Engineering Service, 10 Days	$20,000.00	$20,000.00	N/A	N/A	N/A

Components

Actual Information Description	File Name
Misc Legal Services	Component Description: Misc repack legal services Amount: $126.00 Component Description: Misc repack legal services Amount: $21.00 Component Description: Misc repack legal services Amount: $189.00 Component Description: Misc portion of invoice Amount: $231.00 Component Description: Misc portion of legal services Amount: $147.00 Component Description: Misc portion of repack legal services Amount: $42.00 Component Description: Misc repack legal services Amount: $21.00 Component Description: Misc portion of legal services Amount: $189.00 Component Description: Misc portion of legal services Amount: $210.00 Component Description: Misc repack legal services Amount: $231.00
Comprehensive coverage verification via field study, if needed	Component Description: 50% down payment WRLK portion of drone coverage verification - See cover letter Amount: $20,579.40 Component Description: WRLK portion of final invoice Amount: $18,292.80
Attorney Fees - Prepare and File request for Special Temporary Authorization	Component Description: STA portion of repack legal services Amount: $21.00 Component Description: STA related portion of legal services Amount: $147.00
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application	Component Description: LTC portion of legal services Amount: $273.00 Component Description: LTC portion of legal services Amount: $147.00
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	Component Description: CP portion of legal services Amount: $42.00 Component Description: CP related legal services Amount: $168.00
Prepare request for Special Temporary Authorization	Component Description: Engineering for STA application - see cover letter Amount: $1,553.00
Prepare engineering section of FCC Form 2100 (main), License to Cover Application	Component Description: Engineering for License to Cover application Amount: $750.00
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	Component Description: WRLK - Prepare CP application Amount: $2,000.00 Component Description: Prepare engineering application for construction permit Amount: $2,000.00
Perform engineering study for new channel assignment and antenna development	Component Description: WRLK - Engineering study for new channel and antenna deveopment Amount: $3,250.00 Component Description: Engineering study for new channel Amount: $3,250.00
Address transition timing and coordination issues w/ other stations and wireless	Component Description: Coordination portion of legal services Amount: $21.00
Prepare and or review reimbursement form	Component Description: WRLK - Reimbursement Form 399 Preparation Amount: $2,500.00
Project management of the transition	Component Description: WRLK Project Management Jul - Dec 2017 Amount: $1,804.04 Component Description: Project Management - Jan thru June 2020 Amount: $2,955.00 Component Description: Project Management July - December 2018 Amount: $2,010.00 Component Description: WRLK Project Management Feb - Jun 2017 Amount: $1,807.43 Component Description: Project Management - Jul thru Dec 2019 Amount: $2,407.50 Component Description: Project Management for January - June 2018 Amount: $2,696.25 Component Description: Project Management - Jan thru Jun 2019 Amount: $2,227.50 Component Description: Project Management - July 2021 to October 8, 2021 Amount: $1,755.00 Component Description: Project Management - July thru Dec 2020 Amount: $1,927.50 Component Description: Project Management January - June 2021 Amount: $1,860.00
Additional Field Engineering Service, 10 Days	Information not provided.

Cost Information

Other Expenses

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

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$71,264.00	$70,714.00	N/A	$51,953.73	N/A
Total for all systems	$4,065,640.00	$2,485,407.19	N/A	$1,451,371.21	N/A
Other Expenses	$71,264.00	$70,714.00		$51,953.73
Move power line	$2,300.00	$2,300.00	N/A	$2,257.00	N/A
Billboard Ads for Transition	$1,200.00	$1,200.00	N/A	$1,200.00	N/A
MVPD Notification of Channel Change	$714.00	$714.00	N/A	$714.00	N/A
Develop and air announcement of upcoming channel change	$2,500.00	$2,500.00	N/A	$2,496.00	N/A
Disposal Costs (for equipment and other waste, net of any salvage value)	$10,000.00	$10,000.00	N/A	N/A	N/A
DTV Medical Facility Notification	$11,550.00	$11,000.00	N/A	$2,950.00	N/A
Equipment Delivery and Handling Charges	$22,000.00	$22,000.00	Tower modification materials shipping costs more than expected	$21,336.73	N/A
Install TV Interim antenna	$21,000.00	$21,000.00	N/A	$21,000.00	N/A

Components

Actual Information Description	File Name
Move power line	Component Description: Move of power line Amount: $2,257.00
Billboard Ads for Transition	Component Description: WRLK portion of billboard ads for channel transition Amount: $1,200.00
MVPD Notification of Channel Change	Component Description: MVPD Announcements Amount: $714.00
Develop and air announcement of upcoming channel change	Component Description: WRLK portion of monthly invoice Amount: $465.00 Component Description: WRLK portion of monthly invoice Amount: $273.00 Component Description: WRLK portion of monthly invoice Amount: $162.00 Component Description: WRLK portion of monthly invoice Amount: $543.00 Component Description: WRLK portion of monthly invoice Amount: $1,053.00
Disposal Costs (for equipment and other waste, net of any salvage value)	Information not provided.
DTV Medical Facility Notification	Component Description: Medical Announcements Amount: $2,950.00
Equipment Delivery and Handling Charges	Component Description: Overnight shipping for special cut length sections of line - overnight because tower crew on tower waiting Amount: $3,302.15 Component Description: Freight for coaxial adapter for interim TV antenna Amount: $31.86 Component Description: Freight for Interim TV antenna and transmission line Amount: $4,609.72 Component Description: Freight cost for interim antenna and transmission line Amount: $2,375.70 Component Description: Balance of tower modification materials shipping - see cover letter Amount: $5,180.00 Component Description: Tower modifications materials shipping - see cover letter Amount: $8,213.00
Install TV Interim antenna	Component Description: TV interim antenna installation portion of invoice Amount: $21,000.00

Cost Information

Grand Total

	Predetermined Cost Estimate	Estimated Cost	Actual Cost
Total for all systems	$4,065,640.00	$2,485,407.19	$1,451,371.21

Reimbursement Status

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

Certification

Section	Question	Response
Submission of Estimated Expenses Statements	WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT.
The Authorized Person signing below certifies that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity acknowledges that all certifications and attached documentation are considered material representations. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD). The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund. The above-named entity certifies that it will maintain and provide to the Commission detailed records, including receipts, of all costs eligible for reimbursement actually incurred. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.	Hap Griffin Repack Project Manager 06/08/2022

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.

Hap Griffin

Repack Project Manager

06/08/2022

Certification

Section	Question	Response
Submission of Actual Cost Documentation Statements	WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733).
The Authorized Person signing below certifies and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity certifies that the statements in this form and attached documentation are true, complete, and correct. The above-named entity acknowledges that all certifications and attached documentation are considered material representations. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (full power and Class A stations) and/or otherwise modify a television station’s facility as a result of the spectrum repack (LPTV/TV Translator stations); or to minimize service disruption resulting from a repacked television station (FM stations); or to continue to carry the signal of a broadcaster that changes channels (MVPD) . The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund. The above-named entity certifies that the cost information/documents submitted reflect costs actually incurred. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a prerequisite for obtaining the payments herein requested.
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.	Hap Griffin Repack Project Manager 06/08/2022

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.

Hap Griffin

Repack Project Manager

06/08/2022

Certification

Section

Question

Response

Submission of Final Allocation or Accounting Information Statements

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

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

Hap Griffin

Repack Project Manager

06/08/2022

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

Applicant Information

Applicant Name, Type, and Contact Information

Reimbursement Contact Information

Reimbursement Contact Name and Information

Preparer Contact Information

Preparer Contact Name and Information

Broadcaster Information and Transition Plan

Transmitters

Primary Transmitter

Add Transmitter Information

Primary Transmitter

New Transmitter Costs

Primary Transmitter

Other Transmitter Costs

Primary 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

Adjustment to Existing Antenna

Primary Antenna

Other Antenna Costs

Primary Antenna

Other Antenna Cost Not Listed

Interim Antenna

New Antenna Costs

Interim Antenna

Other Antenna Costs

Interim Antenna

Other Antenna Cost Not Listed

Transmission Line

Primary Transmission Line

Existing Transmission Line

Primary Transmission Line

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

Components

Cost Information

Tower Equipment and Rigging Costs

Components