TV Broadcaster Relocation Fund Reimbursement Application

Applicant Information

Applicant Name, Type, and Contact Information

Applicant	Address	Phone	Email	Applicant Type
WBHQ COLUMBIA, LLC Doing Business As: WKTC-TV	Stefanie Rein 120-A PONTIAC BUSINESS CENTER DRIVE ELGIN, SC 29045 United States	+1 (803) 419-6363	SREIN@WKTCTV.COM	Limited Liability Company

Applicant

Address

Phone

Applicant Type

WBHQ COLUMBIA, LLC

Doing Business As: WKTC-TV

Stefanie Rein

120-A PONTIAC BUSINESS CENTER DRIVE

ELGIN, SC 29045

United States

+1 (803) 419-6363

SREIN@WKTCTV.COM

Limited Liability Company

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant	Address	Phone	Email
[Confidential]

Preparer Contact Information

Preparer Contact Name and Information

Applicant	Address	Phone	Email
The Preparer is same as the reimbursement contact.

Broadcaster Information and Transition Plan

Question	Response
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information.	No
Briefly describe transition plan	Install Interim antenna and line. Install new transmitter. Remove existing antenna and line. install new antenna and transmission line. Move operations to new main antenna. Remove interim antenna and transmission line. Remove old transmitter.

Transmitters

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

Primary Transmitter

Existing Transmitter Information

Section	Question	Response
Existing Transmitter Description	Type of change	Purchase New
	Use	Primary (Main)
	Description of Use	N/A
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is this transmitter currently shared with another station?	No
	Is this transmitter currently in operating condition?	Yes
Existing Transmitter Manufacturer and Type	Manufacturer
	Model	QXD1
	Year	2005
	Type	Inductive Output Tube
	IOT Power Type	Single
	Power Capacity	30 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	ULXTE50
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	30 kW
	Justification for New Transmitter	Acrodyne is no longer in business and this transmitter is no longer supported and is obsolete. Comark IOT Quote provided as directed by reimbursement contractor. Station desires to Purchase ULXTE50 Transmitter.

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	Yes
	Description	Installation of new transmitter
HVAC Service	Does the replacement transmitter require HVAC Service?	Yes
	Type	Cooling Only
	Size	20 tons
	Other Size	N/A
Transmitter Building Addition/Modification or Leasehold Improvement	Does the Transmitter Building require an addition, modification, other leashold improvement?	No
	Size	N/A
Channel 14 Costs	Is an RF Consulting Engineer needed?	N/A
	Is a channel 14 Mask Filer needed?	N/A
	Is additional field engineering time needed?	N/A
	Number of Days	N/A

Primary Transmitter

Other Transmitter Cost Not Listed

Information not provided.

Interim Transmitter

New Transmitter Costs

Section	Question	Response
New Transmitter	Use	Interim
	Description of Use	N/A
	Change Type	Purchase
	Manufacturer
	Model	ULXTE50
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	30 kW
	Justification for New Transmitter	Interim operations.

Interim Transmitter

Other Transmitter Costs

Section	Question	Response
Electrical Service	Service Entrance (3 phases 800A 208V)	No
	Switchgear (industrial 800 amp)	No
	Transformer (480V)	Yes
	Power	150 kVA
	Rigid Conduit and Wiring	Yes
	Size	3 inches
	Length	100.0 feet
	Other Electrical Service	Yes
	Description	Interim transmitter electrical installation
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
Inside RF System	Is an additional interior RF system required to support this interim transmitter?	Yes

Interim Transmitter

Other Transmitter Cost Not Listed

Information not provided.

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	Horizontal
	Type	Slotted Coaxial
	Number of Stations Supported	N/A
	Number of Panels	N/A
	Design power capacity in use	N/A
	Lower Limit	N/A
	Upper Limit	N/A
	Other Antenna Type	N/A
	ERP:	500.0 kW
	Manufacturer
	Model	ALP24M4-HSCX-39
	Year	2007

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	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:	426.0 kW
	Manufacturer
	Model	TFU25JSC-R C160
	Year	2017
	Justification for New Antenna	New channel side mount slot antenna. Old antenna was only for channel 39.

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	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?	Yes
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:	426.0 kW
	Manufacturer
	Model	TFU-16WB
	Year	2017
	Justification for New Antenna	Need interim antenna for operations while main antenna is removed and replaced.

Interim Antenna

Other Antenna Costs

Section	Question	Response
Elbow Complex	Do you require the separate purchase of the Elbow Complex?	Yes
	Broadband or Single Channel?	S
	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?	Yes
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	Leased
	Owner	American Tower
	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	4 1/16 inches
	Other Diameter	N/A
	Segment Length	19 1/2 inches
	Other Segment Length	N/A
	Number of parallel runs	1
	Length	1500 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	20 inches
	Other Segment Length	N/A
	Number of parallel runs	1
	Length	1500 feet per run
	Justification for New Transmission Line	Old transmission line will not work for new 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	Rigid
	Diameter	6 1/8 inches
	Segment Length	20'
	Other Segment Length
	Number of parallel runs	1
	Length	1300 feet per run
	Justification for New Transmission Line	Transmission line for interim antenna.

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	Leased
	Is this tower consider Complex?	Candelabra
	Is this tower currently shared with any other stations?	Yes
	One or more FM, AM or TV radio broadcaster(s)	Yes
	Others Types of Users	No
	Is tower documented for structural analysis?	Unknown
	Is tower compliant with Rev G?	Unknown
Existing Tower Structure Registration	Do you have a tower registration number?	Yes
Existing Tower Structure Registration	ASR Number	1055358
Coordinates (NAD83)	Latitude (NAD83)	34° 06' 58.4" N-
	Longitude (NAD83)	080° 45' 49.9" W-
	Overall Structure Height	1764.09 feet
	Support Structure Height	1695.85 feet
	Ground Elevation Above Mean Sea Level (AMSL)	284.77 feet
	Structure Type	GTOWER - Guyed Structure Used for Communication Purposes
	Tower Owner	American Tower, LLC
	Date Constructed	03/05/2001

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
60963	WOLO-TV	DTV
19199	WACH	DTV

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:	Major Reinforcements needed

Primary Tower

Tower Rigging Costs

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

Primary Tower

Other Tower Expenses Not Listed

Name	Description
American Tower Fees	American Tower Fees for Project Mgmt. & Allocated Costs
Interim Antenna Lease	Lease Fee for Interim Antenna and transmission line

Outside Professional Services Costs

Section	Question	Response
Outside Project Management Services	Do you require outside project management services?	Yes
	Number of Hours	500
	Explanation	Project Management Services required for project due to small station staff and lack of engineering resources. Interface with American Tower and various vendors.
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	Yes
	Prepare or Review FCC Form 399 for Reimbursement	Yes
	Address transition timing and coordination issues w/ other stations and wireless providers	Yes
RF Field Engineering Services	Comprehensive coverage verification via field study	Yes
	RF exposure measurements	No
	Additional Field Engineering Service	Yes
	Number of Days	3
	Justification	GatesAir Site Survey and Installation Drawings.

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Name	Description
Prepare Review Reimbursement Form	Prepare & Review FCC Reimbursement Form
Prepare File FCC Qtrly Progress Reports	Prepare & File FCC Progress Reports

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	Yes
	FCC License to Cover Application	Yes
	FCC Special Temporary Authority Application	Yes
Other Miscellaneous Expenses	Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)?	Yes
	Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs?	Yes
	Does this relocation require Equipment Storage?	Yes
	Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change?	Yes
	Does this relocation require MVPD Notification of a Channel Change?	Yes

Other Expenses

Other Expenses Not Listed

Name	Description
Equipment Inventory Review	Inventory of existing equipment and review.

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	$2,232,200.00	$2,322,152.00	N/A	$1,687,797.14	N/A
Total for all systems	$4,668,395.00	$4,649,042.00	N/A	$2,373,714.87	N/A
Interim Transmitter ULXTE50	$1,155,250.00	$1,197,426.00		$891,688.22
Transformer 3 phase/480v - 150 KVA	$25,550.00	$24,300.00	Catalog	$16,167.97	N/A
Other Electrical Service: Interim transmitter electrical installation	$30,000.00	$30,000.00	Estimate for electrical for installation of interim transmitter. Based upon good faith estimate of similar projects.	$18,879.67	N/A
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW	$947,000.00	$998,226.00	GatesAir Quote	$718,936.01	N/A
UHF inside RF system including switching	$147,500.00	$140,000.00	Catalog	$134,720.36	N/A
3" Rigid Conduit and Wiring (Cost per foot)	$5,200.00	$4,900.00	Catalog	$2,984.21	N/A
Primary Transmitter ULXTE50	$1,076,950.00	$1,124,726.00		$796,108.92
3" Rigid Conduit and Wiring (Cost per foot)	$5,200.00	$4,900.00	Catalog	$2,984.21	N/A
Transformer 3 phase/480v - 150 KVA	$25,550.00	$24,300.00	Catalog	$16,167.97	N/A
Other Electrical Service: Installation of new transmitter	$36,000.00	$36,000.00	Estimated electrical installation for new transmitter based upon good faith estimate of similar projects.	$22,894.31	N/A
Other -- HVAC Service Type: C Size:20 (Other)	$25,000.00	$25,000.00	HVAC System Modifications.	$16,326.70	N/A
Switchgear - industrial 800 amp	$38,200.00	$36,300.00	Catalog	$18,799.92	N/A
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW	$947,000.00	$998,226.00	Comark Paragon Quote - single IOT Transmitter is $865,551. GatesAir ULXTE50 Quote $998,226.	$718,935.81	N/A

Components

Actual Information Description	File Name
Transformer 3 phase/480v - 150 KVA	Component Description: 30% progress payment for 150Kva transformer and parallel surge protector of interim transmitter for WKTC's channel relocation project. Amount: $6,929.13 Component Description: 40% initial payment deposit for 150 K va transformer and parallel surge protector for interim transmitter for WKTC's channel relocation project. Amount: $9,238.84
Other Electrical Service: Interim transmitter electrical installation	Component Description: 30% progress payment for ancillary component electrical services of interim transmitter for WKTC's channel relocation project. Amount: $8,091.29 Component Description: 40% initial payment deposit for ancillary component electrical services for interim transmitter for WKTC's channel relocation project. Amount: $10,788.38
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW	Component Description: 30% progress payment for Gates Air ULXTE-50 Solid State interim transmitter for WKTC"s channel relocation project. Total amount includes line items 28-47,51 on attached invoice. Amount: $308,116.45 Component Description: 40% initial payment deposit for Gates Air ULXTE-50 Solid State interim transmitter for WKTC's channel relocation project. Total amount includes line items 28-47, 51 on attached invoice. Amount: $410,819.56
UHF inside RF system including switching	Component Description: Payment for completion of Inside RF project for WKTC's repack project. Comprehensive scope of work is detailed in item 1 of invoice, Amount: $134,720.36
3" Rigid Conduit and Wiring (Cost per foot)	Component Description: 30% progress payment for electrical conduit and wiring for transformer and switchgear for interim transmitter of WKTC' channel relocation project. Amount: $1,278.95 Component Description: 40% initial payment deposit for electrical conduit and wiring for transformer and switchgear for interim transformer for WKTC's channel relocation project. Amount: $1,705.26
3" Rigid Conduit and Wiring (Cost per foot)	Component Description: 30% progress payment for electrical conduit and wiring of transformer and switchgear for primary transmitter of WKTC's channel relocation project. Amount: $1,278.95 Component Description: 40% of initial payment deposit for electrical conduit of transformer and switchgear for the primary transmitter for WKTC's channel relocation project. Amount: $1,705.26
Transformer 3 phase/480v - 150 KVA	Component Description: 30% progress payment for 150Kva transformer and parallel surge protector for primary transmitter of WKTC's channel relocation project. Total includes line items 21-22 on attached invoice. Amount: $6,929.13 Component Description: 40% initial payment deposit for 150 K va transformer and parallel surge protector for primary transmitter for WKTC's channel relocation project. Amount: $9,238.84
Other Electrical Service: Installation of new transmitter	Component Description: 30% progress payment for ancillary electrical components and installation of primary transmitter for WKTC's channel relocation project. Amount: $9,811.85 Component Description: 40% initial payment deposit for ancillary components electrical installation services for the primary transmitter for WKTC's channel relocation services. Amount: $13,082.46
Other -- HVAC Service Type: C Size:20 (Other)	Component Description: 30% progress payment for HVAC system for the primary transmitter of WKTC's channel relocation project. Amount: $6,997.16 Component Description: 40% initial payment deposit for HVAC System of the primary transmitter for WKTC's channel relocation project. Amount: $9,329.54
Switchgear - industrial 800 amp	Component Description: 30% progress payment for industiral 800amp Switchgear for 150 Kva transformer for the primary transmitter of WKTC's channel relocation project. Amount: $8,057.11 Component Description: 40% Initial payment deposit for Industrial 800amp Switchgear for 150 K va Transformer for the primary transmitter of WKTC's channel relocation project. Amount: $10,742.81
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW	Component Description: 30% progress payment for Gates Air ULXTE-50 Solid State primary transmitter for WKTC's channel relocation project. Total amount includes items 1-20, 26 on attached invoice. Amount: $308,116.45 Component Description: 40% initial payment deposit for Gates Air ULXTE-50 Solid State primary transmitter for WKTC's channel relocation project. Total amount includes items 1-20, 26 on attached invoice. Amount: $410,819.36

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	$473,880.00	$450,200.00	N/A	$274,510.17	N/A
Total for all systems	$4,668,395.00	$4,649,042.00	N/A	$2,373,714.87	N/A
Interim Antenna TFU-16WB	$236,940.00	$225,100.00		$129,295.78
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost)	$5,260.00	$5,000.00	Catalog	$0.00	N/A
Side mount brackets for high power antennas (if not included in antenna base cost)	$23,150.00	$22,000.00	Catalog	$14,450.80	N/A
Sweep test of existing antenna	$6,730.00	$6,400.00	Catalog	$0.00	N/A
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized	$189,500.00	$180,000.00	N/A	$107,156.18	N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	$12,300.00	$11,700.00	Catalog	$7,688.80	N/A
Primary Antenna TFU25JSC-R C160	$236,940.00	$225,100.00		$145,214.39
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost)	$5,260.00	$5,000.00	Catalog	$0.00	N/A
Side mount brackets for high power antennas (if not included in antenna base cost)	$23,150.00	$22,000.00	Catalog	$14,450.80	N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	$12,300.00	$11,700.00	Catalog	$7,688.80	N/A
Sweep test of existing antenna	$6,730.00	$6,400.00	Catalog	$0.00	N/A
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized	$189,500.00	$180,000.00	N/A	$123,074.79	N/A

Components

Actual Information Description	File Name
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost)	Information not provided.
Side mount brackets for high power antennas (if not included in antenna base cost)	Component Description: 30% progress payment of side mount brackets for interim antenna of WKTC's channel relocation project. Amount: $6,193.20 Component Description: 40% initial payment deposit for side mount brackets of interim transmitter for WKTC's channel relocation project. Amount: $8,257.60
Sweep test of existing antenna	Information not provided.
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized	Component Description: 30% progress payment for Dielectric UHF Broadband Side-mount interim antenna for WKTC's channel relocation project Amount: $45,924.08 Component Description: 40% initial payment deposit for Dielectric UHF broadband side mount antenna for interim antenna for WKTC"s channel relocation project. Amount: $61,232.10
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	Component Description: 30% progress payment of elbow complex for interim antenna. Amount: $3,295.20 Component Description: 40% initial payment deposit for elbow complex of interim antenna. Amount: $4,393.60
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost)	Information not provided.
Side mount brackets for high power antennas (if not included in antenna base cost)	Component Description: 30% progress payment for side mount brackets of primary antenna for WKTC's channel relocation project. Amount: $6,193.20 Component Description: 40% initial payment deposit for side mount brackets of primary antenna for WKTC's channel relocation project. Amount: $8,257.60
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	Component Description: 30% progress payment for elbow complex of primary antenna for WKTC's channel relocation project. Amount: $3,295.20 Component Description: 40% initial payment deposit for elbow complex of primary antenna for WKTC's channel relocation project. Amount: $4,393.60
Sweep test of existing antenna	Information not provided.
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized	Component Description: 30% progress payment for Dielectric UHF side mount primary antenna for WKTC's channel relocation project. Amount: $52,746.34 Component Description: 40% initial payment deposit for Dielectric UHF Side Mount antenna for primary antenna for WKTC's channel relocation project. Amount: $70,328.45

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	$565,600.00	$537,600.00	N/A	$375,132.56	N/A
Total for all systems	$4,668,395.00	$4,649,042.00	N/A	$2,373,714.87	N/A
Interim Transmission Line	$262,600.00	$249,600.00		$162,938.48
Rigid Transmission Line - copper, 6 1/8"	$262,600.00	$249,600.00	Catalog	$162,938.48	N/A
Primary Transmission Line	$303,000.00	$288,000.00		$212,194.08
Rigid Transmission Line - copper, 6 1/8"	$303,000.00	$288,000.00	Catalog	$212,194.08	N/A

Components

Actual Information Description	File Name
Rigid Transmission Line - copper, 6 1/8"	Component Description: 40% initial payment deposit for interim transmission line of WKTC's channel relocation project. Amount: $93,107.70 Component Description: 30% progress payment for interim transmission line of WKTC's channel relocation project; Amount: $69,830.78
Rigid Transmission Line - copper, 6 1/8"	Component Description: 30% progress payment for primary transmission line of WKTC's channel relocation project. Amount: $90,940.32 Component Description: 40% initial payment deposit of primary transmission line for WKTC's channel relocation project. Amount: $121,253.76

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	$1,078,455.00	$1,035,155.00	N/A	$0.00	N/A
Total for all systems	$4,668,395.00	$4,649,042.00	N/A	$2,373,714.87	N/A
Primary Tower GTOWER	$1,078,455.00	$1,035,155.00		$0.00
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study	$26,300.00	$25,000.00	Catalog	$0.00	N/A
American Tower Fees	$154,155.00	$154,155.00	American Tower Fees provided by ATC. See attached spreadsheet for details on ATC fees. These fees do not include WKTC costs for antenna and transmission line installation for rigging.	$0.00	N/A
Interim Antenna Lease	$56,000.00	$56,000.00	Estimate for lease payments for interim antenna aperture. See attached American Tower Spreadsheet for quotation.	$0.00	N/A
Major tower reinforcement/modifications	$421,000.00	$400,000.00	Catalog	$0.00	N/A
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)	$421,000.00	$400,000.00	Catalog	$0.00	N/A

Components

Information not provided.

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	$233,570.00	$223,350.00	N/A	$36,275.00	N/A
Total for all systems	$4,668,395.00	$4,649,042.00	N/A	$2,373,714.87	N/A
Outside Professional Services	$233,570.00	$223,350.00		$36,275.00
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application	$2,365.00	$2,250.00	Catalog	$1,700.00	N/A
Prepare File FCC Qtrly Progress Reports	$24,000.00	$24,000.00	FCC Quarterly Progress Reports. 8 Qtrs.	$6,000.00	N/A
Prepare Review Reimbursement Form	$5,300.00	$5,300.00	Respond to FCC Reimbursement Contractor Form 399 Inquiries. Develop Vendor Quote Data, Prepare documents and submissions for revisions to 399 form. Per attached MSW Estimate.	N/A	N/A
Additional Field Engineering Service, 3 Days	$6,150.00	$6,150.00	GatesAir estimate for on site survey and develop installation drawings.	$6,150.00	N/A
Comprehensive coverage verification via field study, if needed	$84,200.00	$80,000.00	Catalog	N/A	N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization	$3,680.00	$3,500.00	Catalog	N/A	N/A
Attorney Fees - Negotiation of lease and other matters for shared locations	$4,210.00	$4,000.00	Catalog	N/A	N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	$5,260.00	$5,000.00	Catalog	$0.00	N/A
Prepare request for Special Temporary Authorization	$2,050.00	$1,500.00	Catalog	N/A	N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application	$1,580.00	$1,500.00	Catalog	N/A	N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	$3,155.00	$3,000.00	Catalog	N/A	N/A
Perform engineering study for new channel assignment and antenna development	$7,360.00	$7,000.00	Catalog	$3,975.00	N/A
Address transition timing and coordination issues w/ other stations and wireless	$2,630.00	$2,500.00	Catalog	N/A	N/A
Prepare and or review reimbursement form	$2,630.00	$2,650.00	Develop and Prepare Form 399 Data. Per attached MSW Estimate.	N/A	N/A
Project management of the transition	$79,000.00	$75,000.00	Catalog	$18,450.00	N/A

Components

Actual Information Description	File Name
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application	Component Description: Assisted with filing FCC Form 2100 and repack requirements. Amount: $1,700.00 Component Description: Consulting on Form 39 Amount: $212.50
Prepare File FCC Qtrly Progress Reports	Component Description: Filing of FCC quarterly progress reports - 4Q17 & 1Q18 Amount: $6,000.00
Prepare Review Reimbursement Form	Information not provided.
Additional Field Engineering Service, 3 Days	Component Description: Site Survey with Gates Air - 2/5/18 Amount: $6,150.00
Comprehensive coverage verification via field study, if needed	Information not provided.
Attorney Fees - Prepare and File request for Special Temporary Authorization	Information not provided.
Attorney Fees - Negotiation of lease and other matters for shared locations	Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	Component Description: Review,finalize and file form 399. Amount: $531.25 Component Description: Consulting on repack reimbursement and other repack matters. Amount: $625.00
Prepare request for Special Temporary Authorization	Information not provided.
Prepare engineering section of FCC Form 2100 (main), License to Cover Application	Information not provided.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	Information not provided.
Perform engineering study for new channel assignment and antenna development	Component Description: Repack Engineering Services Amount: $3,975.00
Address transition timing and coordination issues w/ other stations and wireless	Information not provided.
Prepare and or review reimbursement form	Information not provided.
Project management of the transition	Component Description: Project Management Fee - 123 hours on WKTC's channel relocation project. Detailed scope of work listed in item 1 of invoice. Amount: $18,450.00

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	$84,690.00	$80,585.00	N/A	$0.00	N/A
Total for all systems	$4,668,395.00	$4,649,042.00	N/A	$2,373,714.87	N/A
Other Expenses	$84,690.00	$80,585.00		$0.00
Equipment Inventory Review	$3,000.00	$3,000.00	Develop existing equipment inventory and determine utilization.	N/A	N/A
MVPD Notification of Channel Change	$5,000.00	$5,000.00	Estimate to provide MVPD notifications.	N/A	N/A
Develop and air announcement of upcoming channel change	$2,500.00	$2,500.00	N/A	N/A	N/A
Equipment Storage	$7,500.00	$7,500.00	Estimate to store equipment until ready for on-site delivery	N/A	N/A
Equipment Delivery and Handling Charges	$11,000.00	$11,000.00	GatesAir Estimate	N/A	N/A
Disposal Costs (for equipment and other waste, net of any salvage value)	$17,500.00	$17,500.00	N/A	N/A	N/A
Non-zoning permits	$25,000.00	$25,000.00	N/A	N/A	N/A
FCC Filing Fees - Special Temporary Authorization request	$195.00	$190.00	N/A	N/A	N/A
FCC Filing Fees - Form 2100 license to cover application	$335.00	$325.00	N/A	N/A	N/A
FCC Filing Fees - Form 2100 minor change CP application	$1,110.00	$1,070.00	catalog	N/A	N/A
DTV Medical Facility Notification	$11,550.00	$7,500.00	Quote	N/A	N/A

Components

Information not provided.

Cost Information

Grand Total

	Predetermined Cost Estimate	Estimated Cost	Actual Cost
Total for all systems	$4,668,395.00	$4,649,042.00	$2,373,714.87

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.	Stefanie Danea Rein Managing Member 06/03/2018

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.

Stefanie Danea Rein

Managing Member

06/03/2018

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.	Stefanie Danea Rein Managing Member 06/03/2018

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.

Stefanie Danea Rein

Managing Member

06/03/2018

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

Applicant Information

Applicant Name, Type, and Contact Information

Reimbursement Contact Information

Reimbursement Contact Name and Information

Preparer Contact Information

Preparer Contact Name and Information

Broadcaster Information and Transition Plan

Transmitters

Primary Transmitter

Existing Transmitter Information

Primary Transmitter

New Transmitter Costs

Primary Transmitter

Other Transmitter Costs

Primary Transmitter

Other Transmitter Cost Not Listed

Interim Transmitter

New Transmitter Costs

Interim Transmitter

Other Transmitter Costs

Interim Transmitter

Other Transmitter Cost Not Listed

Antennas

Primary Antenna

Existing Antenna Information

Primary Antenna

New Antenna Costs

Primary Antenna

Other Antenna Costs

Primary Antenna

Other Antenna Cost Not Listed

Interim Antenna

New Antenna Costs

Interim Antenna

Other Antenna Costs

Interim Antenna

Other Antenna Cost Not Listed

Transmission Line

Primary Transmission Line

Existing Transmission Line

Primary Transmission Line

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

Primary Tower

Tower Modification Costs

Primary Tower

Tower Rigging Costs

Primary Tower

Other Tower Expenses Not Listed

Outside Professional Services Costs

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Other Expenses

Other Expenses

Other Expenses Not Listed

Cost Information

Transmitters

Components

Cost Information

Antennas

Components

Cost Information

Transmission Line

Components

Cost Information

Tower Equipment and Rigging Costs

Components

Cost Information

Outside Professional Services

Components