TV Broadcaster Relocation Fund Reimbursement Application

Applicant Information

Applicant Name, Type, and Contact Information

Applicant	Address	Phone	Email	Applicant Type
BOARD OF TRUSTEES OF SOUTHERN ILLINOIS UNIVERSITY Doing Business As: SOUTHERN ILLINOIS UNIVERSITY	Fred Martino PO Box 62708 MAILCODE 6602 CARBONDALE, IL 62901 United States	+1 (618) 453-6181	fred.martino@wsiu.org	Government Entity

Applicant

Address

Phone

Applicant Type

BOARD OF TRUSTEES OF SOUTHERN ILLINOIS UNIVERSITY

Doing Business As: SOUTHERN ILLINOIS UNIVERSITY

Fred Martino

PO Box 62708

MAILCODE 6602

CARBONDALE, IL 62901

United States

+1 (618) 453-6181

fred.martino@wsiu.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
Greg Best Consulting Engineer Greg Best Consulting, Inc.	16100 Outlook Avenue Stilwell, KS 66085 United States	+1 (816) 792-2913	gbconsulting54@gmail.com

Applicant

Address

Phone

Greg Best

Consulting Engineer

Greg Best Consulting, Inc.

16100 Outlook Avenue

Stilwell, KS 66085

United States

+1 (816) 792-2913

gbconsulting54@gmail.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	WSEC requires a new tower as two structural analyses confirmed it is required. A new antenna & xmtr will be purchased to replicate coverage. Final xmtr facility will be constructed with new tower & antenna. See attached Transition plan document.

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	DCD20PL1
	Year	2001
	Type	Solid State
	Solid State Cooling	Air Cooled
	Solid State Power Capacity	5 kW

Primary Transmitter

New Transmitter Costs

Section	Question	Response
New Transmitter	Use	Primary (Main)
	Change Type	Purchase New
	Is this a request for upgraded equipment?	No
	Manufacturer
	Model	UAXTE-12
	Transmitter Type	Solid State
	Solid State Cooling	Air Cooled
	Solid State Power capacity	6.7 kW
	Justification for New Transmitter	Existing Harris DiamondCD transmitter is not supported for new channel of operation. New xmtr will be needed. See transition plan document.

Primary Transmitter

Other Transmitter Costs

Section	Question	Response
Electrical Service	Service Entrance (3 phases 800A 208V)	Yes
	Switchgear (industrial 800 amp)	Yes
	Transformer (480V)	No
	Power	N/A
	Rigid Conduit and Wiring	Yes
	Size	3 inches
	Length	50.0 feet
	Other Electrical Service	No
	Description	N/A
HVAC Service	Does the replacement transmitter require HVAC Service?	Yes
	Type	Heating and Cooling
	Size	10 tons
	Other Size	N/A
Transmitter Building Addition/Modification or Leasehold Improvement	Does the Transmitter Building require an addition, modification, other leashold improvement?	Yes
	Size	150.0 square feet
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	Lease New
	Manufacturer
	Model	Custom
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	19 kW
	Justification for New Transmitter	Transmitter is temporary unit self contained in a trailer with all cooling and RF interconnect included.

Interim Transmitter

Other Transmitter Costs

Section	Question	Response
Electrical Service	Service Entrance (3 phases 800A 208V)	No
	Switchgear (industrial 800 amp)	No
	Transformer (480V)	No
	Power	N/A
	Rigid Conduit and Wiring	No
	Size	N/A
	Length	N/A
	Other Electrical Service	Yes
	Description	Portable generator to provide power for temporary transmitter.
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?	No

Interim Transmitter

Other Transmitter Cost Not Listed

Name	Description
Trailer rental	trailer for temporary transmitter unit and associated equipment required for operation

Antennas

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

Primary Antenna

Add 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 this antenna currently shared with any other stations?	No
	Is this 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	Other
	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	Slot Antenna - single channel tuned
	ERP:	75.0 kW
	Manufacturer
	Model	TFU-24GTH-R O4
	Year	2002

Primary Antenna

New Antenna Costs

Section	Question	Response
New Antenna Description	Use	Primary (Main)
	Description of Use	N/A
	Change Type	Purchase New
	Is this a request for upgraded equipment?	Yes
	Ownership	Owned
	Owner	N/A
	Is antenna shared?	No
	Is antenna directional?	No
	Will antenna be located on or in close proximity to an antenna farm?	No
New Antenna Manufacturer and Types	Class	Full Power
	Mounting	Top Mount
	Antenna position in stack	Not in Stack
	Polarization	Elliptical
	Type	Slotted Coaxial
	Number of Stations Supported	N/A
	Number of Panels/Bays	N/A
	Lower Limit	N/A
	Upper Limit	N/A
	Design power capacity in use	N/A
	Other Antenna Type	N/A
	ERP:	80.8 kW
	Manufacturer
	Model	ATW28H3-ETO12-18H
	Year	2019
	Justification for New Antenna	Existing antenna will not function on the assigned frequency.

Primary Antenna

Other Antenna Costs

Section	Question	Response
Combiner for Shared Antenna	Do you need a Combiner for a Shared Antenna?
	Type
	Number of channels supported	N/A
	Frequencies of channels supported	N/A
	Frequency	N/A
	Do you need a combiner output splitter/switcher for dual feed lines?	N/A
Elbow Complex	Do you require the separate purchase of the Elbow Complex?	Yes
	Broadband or Single Channel?	Single Channel
	Feed Line Size	4 1/16 inches inches
Side Mount Brackets	Do you require the separate purchase of side mount brackets for a high power antenna?
Pattern Scatter Analysis	Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna?	No
Sweep Test	Do you require the sweep testing of transmission line and antenna?	Yes

Primary Antenna

Other Antenna Cost Not Listed

Name	Description
Dehydrator	Replace existing dehydration system no longer supported.

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?	No
	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:	120.0 kW
	Manufacturer
	Model	ALP24L3-HSO-18
	Year	2020
	Justification for New Antenna	Antenna will be used as an interim until tower and top mount antenna is completed and installed.

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	4 1/16 inches
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	4 1/16 inches
	Other Diameter	N/A
	Segment Length	20 inches
	Other Segment Length	N/A
	Number of parallel runs	1
	Length	1000 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	4 1/16 inches
	Other Diameter	N/A
	Segment Length	20 inches
	Other Segment Length	N/A
	Number of parallel runs	1
	Length	1000 feet per run
	Justification for New Transmission Line	New transmission line must be in place at the time transmission begins on new tower or a loss of service will occur.

Primary 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	Construct New
	Tower Use	Primary (Main)
	Description of Use	N/A
	Ownership	Owned
	Is this tower consider Complex?	No
	Is this tower currently shared with any other stations?	Yes
	One or more FM, AM or TV radio broadcaster(s)	No
	Others Types of Users	Yes
	Is tower documented for structural analysis?	Yes
	Is tower compliant with Rev G?	No
Existing Tower Structure Registration	Do you have a tower registration number?	Yes
Existing Tower Structure Registration	ASR Number	1221865
Coordinates (NAD83)	Latitude (NAD83)	39° 36' 09.2" N-
	Longitude (NAD83)	090° 02' 47.4" W-
	Overall Structure Height	976.04 feet
	Support Structure Height	915.67 feet
	Ground Elevation Above Mean Sea Level (AMSL)	672.89 feet
	Structure Type	TOWER - Free Standing or Guyed Structure
	Tower Owner	West Central Illinois Educational Telecommunications Corporation
	Date Constructed	09/23/2002

Other Types of Users

Users
W40CV-D

Primary Tower

Tower Construction Costs

Section	Question	Response
Construct New Tower	Use	Primary (Main)
	Description of Use	N/A
	Is this a request for upgraded equipment?	No
	Height	912.00 feet
	Justification for New Tower	Two structural analyses were conducted and both found that the existing structure and foundation do not meet current tower standard. See attachment WSEC Documentation for new tower.pdf (attached).

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
Tower site restoration	Installation of rock and fencing to be lease compliant.
Interim Tower structural analysis	Structural analysis to determine interim tower height available to support antenna for interim plan.
Rental of heavy equipment mats.	Rental of mats for heavy equipment for tower and foundation installation.
STL-TSL Equipment	Please refer to file - WSEC-Microwave Justification.PDF This tower is the 2nd in a string of 7 towers sending programming, transmitter control & telemetry between master control and our three broadcast stations.
Weather Days for tower crew	Additional costs for tower crew based on unforecasted weather days where it was impossible to work.

Primary Tower

Add Tower

Section	Question	Response
Existing Tower Description	Type of change	Construct New
	Tower Use	Primary (Main)
	Description of Use	N/A
	Ownership	Owned
	Is this tower consider Complex?	No
	Is this tower currently shared with any other stations?	Yes
	One or more FM, AM or TV radio broadcaster(s)	No
	Others Types of Users	Yes
	Is tower documented for structural analysis?	Yes
	Is tower compliant with Rev G?	No
Existing Tower Structure Registration	Do you have a tower registration number?	Yes
Existing Tower Structure Registration	ASR Number	1221865
Coordinates (NAD83)	Latitude (NAD83)	39° 36' 09.2" N-
	Longitude (NAD83)	090° 02' 47.4" W-
	Overall Structure Height	976.04 feet
	Support Structure Height	915.67 feet
	Ground Elevation Above Mean Sea Level (AMSL)	672.89 feet
	Structure Type	TOWER - Free Standing or Guyed Structure
	Tower Owner	West Central Illinois Educational Telecommunications Corporation
	Date Constructed	09/23/2002

Other Types of Users

Users
W40CV-D

Primary Tower

Tower Construction Costs

Section	Question	Response
Construct New Tower	Use	Primary (Main)
	Description of Use	N/A
	Is this a request for upgraded equipment?	No
	Height	912.00 feet
	Justification for New Tower	EXISTING STRUCTURE DOES NOT MEET CURRENT TOWER STANDARDS

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

Information not provided.

Interim Tower

Tower Construction Costs

Section	Question	Response
Construct New Tower	Use	Interim
	Description of Use	N/A
	Height	900.00 feet
	Justification for New Tower	Existing tower will be rigged for interim antenna and existing transmission line will be used.

Interim Tower

Tower Rigging Costs

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

Interim Tower

Other Tower Expenses Not Listed

Name	Description
Tower Inspection	Post Construction Tower Inspection

Outside Professional Services Costs

Section	Question	Response
Outside Project Management Services	Do you require outside project management services?	Yes
	Number of Hours	320
	Explanation	399 Forms assistance, onsite planning and supervision during transmitter, antenna & tower work; coordination of involved entities in the project.
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	No
	Quantity	N/A
	Do you have Distributed Transmission System engineering services?	N/A
	Critical Facility	N/A
	Terrain-Shielded Facility	N/A
Attorney and Other Outside Consulting Services	Prepare and file Form FCC Construction Permit Application	Yes
	For Auxiliary Facility	No
	For Main Facility	Yes
	Prepare and file Form FCC License to Cover Application	Yes
	For Auxiliary Facility	No
	For Main Facility	Yes
	Prepare request for Special Temporary Authority	No
	Quantity	N/A
	NEPA Section 106 environmental review	No
	Environmental Assessment	No
	ASR Modification	Yes
	FAA Consultation (including preparation of FAA Form 7460)	Yes
	Negotiation of Lease and other Matter for Shared Locations	Yes
	Prepare or Review FCC Form 399 for Reimbursement	Yes
	Address transition timing and coordination issues w/ other stations and wireless providers	Yes
RF Field Engineering Services	Comprehensive coverage verification via field study	No
	RF exposure measurements	No
	Additional Field Engineering Service	No
	Number of Days	N/A
	Justification	N/A

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Information not provided.

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	Yes
	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?	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
Fiber equipment for WSEC	See justification & explanation of lower tower cost without microwave. Fiber equipment replaces STL-TSL equipment.

Cost Information

Transmitters

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

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$1,084,691.00	$420,591.00	N/A	$299,545.10	N/A
Total for all systems	$7,175,199.30	$5,570,938.90	N/A	$3,266,334.80	N/A
Interim Transmitter Custom	$708,991.00	$47,991.00		$22,995.24
Trailer rental	$20,991.00	$20,991.00	See Quote 20-0165-A	$20,991.00	N/A
Other Electrical Service: Portable generator to provide power for temporary transmitter.	$4,000.00	$4,000.00	N/A	$2,004.24	N/A
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW	$684,000.00	$23,000.00	N/A	$0.00	N/A
Primary Transmitter UAXTE-12	$375,700.00	$372,600.00		$276,549.86
10 Ton system	$60,500.00	$58,900.00	N/A	$24,109.00	N/A
UHF - Air Cooled Solid State Transmitter 6.7 kW	$245,000.00	$245,000.00	N/A	$239,795.86	N/A
Service entrance 3 phase/800 amp/208 volt	$14,400.00	$14,050.00	N/A	N/A	N/A
3" Rigid Conduit and Wiring (Cost per foot)	$2,600.00	$2,500.00	N/A	N/A	N/A
Other -- Building Addition Size: 150.0	$15,000.00	$15,000.00	Building size expansion to accomodate new transmitter and HVAC ductwork.	$12,645.00	N/A
Switchgear - industrial 800 amp	$38,200.00	$37,150.00	N/A	N/A	N/A

Components

Actual Information Description	File Name
Trailer rental	Component Description: trainer rental for generator to run the temporary transmitter Amount: $20,991.00
Other Electrical Service: Portable generator to provide power for temporary transmitter.	Component Description: rental for temporary transmitter: generator 70-84 KVA Tier 4 Amount: $2,420.58 Component Description: rental for temporary transmitter: generator 70-84 KVA Tier 4 (credit memo included) Amount: $2,004.24
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW	Information not provided.
10 Ton system	Component Description: 10 ton air conditioning system Amount: $24,109.00
UHF - Air Cooled Solid State Transmitter 6.7 kW	Component Description: Change Order to JW30004551, PO 136813: Burke equipment Amount: $2,185.00 Component Description: WSEC DTV Transmitter Amount: $237,610.86
Service entrance 3 phase/800 amp/208 volt	Information not provided.
3" Rigid Conduit and Wiring (Cost per foot)	Information not provided.
Other -- Building Addition Size: 150.0	Component Description: modification of building ground system Amount: $12,645.00
Switchgear - industrial 800 amp	Information not provided.

Cost Information

Antennas

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

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$665,000.00	$241,105.60	N/A	$215,529.48	N/A
Total for all systems	$7,175,199.30	$5,570,938.90	N/A	$3,266,334.80	N/A
Interim Antenna ALP24L3-HSO-18	$105,700.00	$56,300.00		$39,466.15
Elbow complex, single channel, at antenna input, per 4 1/16. feedline (if needed)	$9,570.00	$9,570.00	N/A	$0.00	N/A
Sweep test of existing antenna	$6,730.00	$6,730.00	N/A	$0.00	N/A
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized	$89,400.00	$40,000.00	N/A	$39,466.15	N/A
Primary Antenna ATW28H3-ETO12-18H	$559,300.00	$184,805.60		$176,063.33
Dehydrator	$6,500.00	$6,500.00	N/A	$1,681.30	Invoice WSEC-1000 is meant to replace Invoice WSEC-001. No additional payment is requested for Invoice WSEC-1000.
Sweep test of existing antenna	$6,730.00	$6,250.00	Sweep test of new line and antenna. See ERI Proposal 20190207-592 Rev A	$6,250.00	Invoice WSEC-1000 is meant to replace Invoice WSEC-001. No additional payment is requested for Invoice WSEC-1000.
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized	$289,500.00	$72,785.60	N/A	$72,785.60	N/A
Elbow complex, single channel, at antenna input, per 4 1/16. feedline (if needed)	$9,570.00	$9,320.00	N/A	$5,396.43	N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized	$247,000.00	$89,950.00	*System Notice: Estimate adjusted and locked because line has been superseded.*ERI Proposal 20190207-592 Rev A- Attached. Price above indicates deduction for Hpol version.	$89,950.00	N/A

Components

Actual Information Description	File Name
Elbow complex, single channel, at antenna input, per 4 1/16. feedline (if needed)	Information not provided.
Sweep test of existing antenna	Information not provided.
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized	Component Description: interim antenna plus freight Amount: $39,466.15 Component Description: interim antenna plus freight Amount: $39,466.15
Dehydrator	Component Description: air dryer (balance due) Amount: $1,681.30 Component Description: air dryer (final due on permanent antenna) Amount: $1,412.96 Component Description: Air Dryer (WSEC-1000 replaces inv WSEC-001 previously paid at 70%; see memo with details) Amount: N/A
Sweep test of existing antenna	Component Description: system sweep (balance due) Amount: $1,875.00 Component Description: Revised Inv WSEC-1000, dated 9/5/19, reflects the reduced cost. Any difference between Inv WSEC-001 and WSEC-1000 will be reconciled upon final invoice of the project completion. Memo attached to further explain. Amount: N/A Component Description: System Sweep (WSEC-1000 replaces inv WSEC-001 previously paid at 70%; see memo with details) Amount: N/A Component Description: system sweep (final due on permanent antenna) Amount: $1,875.00 Component Description: Line and antenna sweep. Balance Due Amount: $1,875.00 Component Description: Line and antenna sweep. Please refer to uploaded ERI Invoice WSEC-001.PDF for explanation. Amount: $4,375.00
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized	Component Description: antenna (balance due, includes freight prorated) Amount: $72,785.60
Elbow complex, single channel, at antenna input, per 4 1/16. feedline (if needed)	Component Description: fine tuner/elbow Amount: $5,396.43 Component Description: custom cuts for line installation Amount: $3,064.25
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized	Component Description: ERI Antenna 70% down payment - Please refer to uploaded ERI Invoice WSEC-001.PDF for explanation. Amount: $89,950.00

Cost Information

Transmission Line

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

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$142,000.00	$135,000.00	N/A	$134,669.33	N/A
Total for all systems	$7,175,199.30	$5,570,938.90	N/A	$3,266,334.80	N/A
Primary Transmission Line	$142,000.00	$135,000.00		$134,669.33
Rigid Transmission Line - copper, 4 1/16"	$142,000.00	$135,000.00	See ERI proposal 20190207-592 Rev A. This quote includes transmission line and air dryer. Additional materials not included in original proposal.	$134,669.33	Inv WSEC-1000 intended to replace Inv WSEC-001 that was previously paid 70%. No additional payment is requested for Inv WSEC-1000.

Components

Actual Information Description	File Name
Rigid Transmission Line - copper, 4 1/16"	Component Description: transmission line (balance due) Amount: $27,415.01 Component Description: materials for transmission line run Amount: $3,991.79 Component Description: update transmission bridge length Amount: $14,119.00 Component Description: Transmission line and air dryer, balance due Amount: $29,096.32 Component Description: Transmission line and air dryer for ERI antenna system. NOTE this is a percentage of the invoiced amount and pennies may be rounded. Please refer to uploaded ERI Invoice WSEC-001.PDF for explanation. Amount: $68,183.53 Component Description: Transmission Line System (WSEC-1000 replaces inv WSEC-001 previously paid at 70%; see memo with details) Amount: N/A Component Description: tuning section for transmission line Amount: $2,966.50 Component Description: custom cuts for line installation Amount: $3,064.25 Component Description: transmission line system Amount: $27,771.00 Component Description: Revised Inv WSEC-1000, dated 9/5/19, reflects the reduced cost. Any difference between Inv WSEC-001 and WSEC-1000 will be reconciled upon final invoice of the project completion. Memo attached to further explain. Amount: N/A Component Description: materials for transmission line run Amount: $851.70 Component Description: materials for line run Amount: $14,077.55

Actual Information Description

File Name

Rigid Transmission Line - copper, 4 1/16"

Component Description:: transmission line (balance due)
Amount:: $27,415.01

Component Description:: materials for transmission line run
Amount:: $3,991.79

Component Description:: update transmission bridge length
Amount:: $14,119.00

Component Description:: Transmission line and air dryer, balance due
Amount:: $29,096.32

Component Description:: Transmission line and air dryer for ERI antenna system. NOTE this is a percentage of the invoiced amount and pennies may be rounded. Please refer to uploaded ERI Invoice WSEC-001.PDF for explanation.
Amount:: $68,183.53

Component Description:: Transmission Line System (WSEC-1000 replaces inv WSEC-001 previously paid at 70%; see memo with details)
Amount:: N/A

Component Description:: tuning section for transmission line
Amount:: $2,966.50

Component Description:: custom cuts for line installation
Amount:: $3,064.25

Component Description:: transmission line system
Amount:: $27,771.00

Component Description:: Revised Inv WSEC-1000, dated 9/5/19, reflects the reduced cost. Any difference between Inv WSEC-001 and WSEC-1000 will be reconciled upon final invoice of the project completion. Memo attached to further explain.
Amount:: N/A

Component Description:: materials for transmission line run
Amount:: $851.70

Component Description:: materials for line run
Amount:: $14,077.55

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	$5,065,769.00	$4,417,870.00	N/A	$2,351,521.81	N/A
Total for all systems	$7,175,199.30	$5,570,938.90	N/A	$3,266,334.80	N/A
Primary Tower TOWER	$0.00	$0.00		$0.00
Primary Tower TOWER	$0.00	$0.00		$0.00
Interim Tower	$237,000.00	$26,501.00		$6,471.00
Tower Inspection	$6,500.00	$6,500.00	Tower Inspection, post construction	$6,471.00	N/A
Tall Tower (greater than 500')	$210,500.00	$1.00	The interim tower is the existing tower so no modifications are necessary except rigging.	N/A	N/A
New tower	$20,000.00	$20,000.00	N/A	$0.00	N/A
Primary Tower	$4,129,269.00	$3,902,369.00		$1,860,009.41
New tower	$1,842,469.00	$1,842,469.00	See attached quote 20190207-592 REV. D	$0.00	Inv WSEC-1000 intended to replace Inv WSEC-001 that was previously reimbursed 70%. No additional funds requested for WSEC-1000.
New tower	$1,852,000.00	$1,852,000.00	Estimate increased to include freight on final delivery. See ERI Proposal 20190207-592. Manufacture (discounted), construct and equip replacement 912' tower and decommission existing tower.	$1,850,109.41	N/A
Interim Tower structural analysis	$1,200.00	$1,200.00	N/A	N/A	N/A
STL-TSL Equipment	$0.00	$0.00	Please refer to file - WSEC - Microwave Justification ... and per quote from Heartland Video Systems - see file - WSEC - HVS Commscope Antennas Gear.PDF. This amount is zero as fiber equipment costs were substituted for microwave equipment & install.	N/A	N/A
Tall Tower (greater than 500')	$210,500.00	$200,000.00	Replacement antennae and waveguide for microwave on new tower plus rigging to remove old antennae and replaced tower structure once new structure is complete and online.	$3,200.00	N/A
Structural engineering tower load study for well documented tower	$12,600.00	$6,700.00	*System Notice: Estimate adjusted and locked because line has been superseded.*	$6,700.00	N/A
Tall Tower (greater than 500')	$210,500.00	$0.00	N/A	N/A	N/A
Primary Tower	$699,500.00	$489,000.00		$485,041.40
Interim Tower structural analysis	$0.00	$0.00	N/A	N/A	N/A
Tall Tower (greater than 500')	$210,500.00	$0.00	N/A	N/A	N/A
New tower	$0.00	$0.00	N/A	N/A	N/A
Rental of heavy equipment mats.	$397,000.00	$397,000.00	second round of crane mats and temporary stone road required for installation of equipment and to protect property around the tower site.	$395,565.00	N/A
Weather Days for tower crew	$30,000.00	$30,000.00	N/A	$29,830.00	N/A
STL-TSL Equipment	$0.00	$0.00	N/A	N/A	N/A
Tower site restoration	$62,000.00	$62,000.00	install fencing around guy anchors and the transmitter/tower compound; install ground cover inside the fenced areas.	$59,646.40	N/A

Components

Actual Information Description	File Name
Tower Inspection	Component Description: tower inspection, post construction Amount: $6,471.00
Tall Tower (greater than 500')	Information not provided.
New tower	Information not provided.
New tower	Component Description: New Tower installation and decommission of old tower (WSEC-1000 replaces inv WSEC-001 previously paid at 70%; see memo with details) Amount: N/A Component Description: construct/deconstruct and install of new tower (includes freight costs, see invoice WSEC-36584A) Amount: $560,381.10 Component Description: Corrected tower invoice for 912' tower. Amount: N/A Component Description: tower grounding electrical work Amount: $12,645.00
New tower	Component Description: tower (balance due, includes freight prorated) Amount: $537,617.94 Component Description: construct/deconstruct and install of new tower (includes freight costs, see invoice WSEC-36584A) Amount: $538,717.53 Component Description: Tower portion of invoice. Refer to uploaded file ERI Invoice WSEC-001 Memo.pdf for explanation. Amount: $1,333,778.78 Component Description: returning funds advanced in excess of invoice Amount: ($21,287.31) Component Description: Revised Inv WSEC-1000, dated 9/5/19, reflects the reduced cost. Any difference between Inv WSEC-001 and WSEC-1000 will be reconciled upon final invoice of the project completion. Memo attached to further explain. Amount: N/A
Interim Tower structural analysis	Information not provided.
STL-TSL Equipment	Information not provided.
Tall Tower (greater than 500')	Component Description: Land survey for construction of new tall tower. Amount: $3,200.00
Structural engineering tower load study for well documented tower	Component Description: Geotechnical and structural analysis of broadcast tower for the TIA-222-G standard Amount: $3,200.00 Component Description: Structural analysis of WSEC Tower. Reg #1221865 For TIA/EIA 222-G standards. Valmont order #156273-2-1 Amount: $3,500.00
Tall Tower (greater than 500')	Information not provided.
Interim Tower structural analysis	Information not provided.
Tall Tower (greater than 500')	Information not provided.
New tower	Information not provided.
Rental of heavy equipment mats.	Component Description: Crane Mats: 20% - necessary to protect heavy equipment due to muddy ground at construction site Amount: $23,475.00 Component Description: Crane Mats: 10% (final invoice) - necessary to protect heavy equipment due to muddy ground at construction site Amount: $11,737.50 Component Description: crane mats and temporary stone road Amount: $278,190.00 Component Description: Crane Mats: 70% - necessary to protect heavy equipment due to muddy ground at construction site Amount: $82,162.50
Weather Days for tower crew	Component Description: weather days and rental equipment downtime: 04/23/20, 04/24/20, 04/29/20, 05/16/20, 06/09/20 Amount: $22,030.00 Component Description: weather days: 07/27/20 & 07/30/20 Amount: $7,800.00
STL-TSL Equipment	Information not provided.
Tower site restoration	Component Description: restore property for lease compliance Amount: $13,066.00 Component Description: ground cover inside transmitter/tower compound area and around guy anchor areas Amount: $17,690.40 Component Description: transmitter/tower site fencing Amount: $28,890.00

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	$83,960.00	$224,145.00	N/A	$187,259.83	N/A
Total for all systems	$7,175,199.30	$5,570,938.90	N/A	$3,266,334.80	N/A
Outside Professional Services	$83,960.00	$224,145.00		$187,259.83
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase	$2,105.00	$2,050.00	N/A	N/A	N/A
ASR modification (prepare FCC Form 854)	$2,105.00	$2,000.00	N/A	N/A	N/A
Attorney Fees - Negotiation of lease and other matters for shared locations	$4,210.00	$4,095.00	N/A	N/A	N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application	$2,365.00	$4,500.00	Please refer to uploaded file "WSEC Legal Counsel Budget.PDF" -- Additional legal counsel costs incurred due to unanticipated need for a new tower at this site.	$2,416.50	Additional legal counsel required due to problems with 'saving' the 399 schedule without losing tower work dollar amounts. Received numerous errors on "saving & exiting'. Required repeated contact with FCC I.T. personnel (Raphael) to rectify.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	$5,260.00	$65,000.00	Additional amount added to budget for legal counsel expenses due to legal complexities associated with unanticipated construction of a new tower at this site.	$55,689.66	Additional legal fees due to unanticipated need to replace tower.
Prepare engineering section of FCC Form 2100 (main), License to Cover Application	$1,580.00	$1,500.00	N/A	N/A	N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	$3,155.00	$3,000.00	N/A	$2,343.50	N/A
Perform engineering study for new channel assignment and antenna development	$7,360.00	$7,000.00	N/A	N/A	N/A
Address transition timing and coordination issues w/ other stations and wireless	$2,630.00	$2,500.00	N/A	N/A	N/A
Prepare and or review reimbursement form	$2,630.00	$2,500.00	N/A	N/A	N/A
Project management of the transition	$50,560.00	$130,000.00	Unanticipated equipment delays and project changes required additional engineering services beyond the initial expectations.	$126,810.17	Unanticipated equipment delays and project changes required additional engineering services beyond the initial expectations.

Components

Actual Information Description	File Name
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase	Information not provided.
ASR modification (prepare FCC Form 854)	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), License to Cover Application	Component Description: Legal Counsel - WSEC repack issues August 2017 Amount: $101.00 Component Description: Legal Counsel - WSEC repack issues June 2017 Amount: $1,130.50 Component Description: Legal Counsel - WSEC repack issues September 2017 Amount: $56.00 Component Description: Legal Counsel - WSEC repack issues July 2017 Amount: $1,129.00
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	Component Description: Legal Counsel - WSEC repack issues February 2020 (with memo) Amount: $115.20 Component Description: Legal Counsel for repack oriented work performed during September 2018 Amount: $9,897.31 Component Description: PAYMENT DUE date is 30 days following the invoice date. LEGAL COUNSEL - WSEC repack issues - June - 2018 Amount: $3,535.00 Component Description: Legal Counsel - WSEC repack issues June 2020 Amount: $5,241.60 Component Description: Legal Counsel - WSEC Repack Issues May 2018 Amount: $202.00 Component Description: Legal Counsel - WSEC Repack April 2018 Amount: $50.50 Component Description: Legal Counsel for 12/2017 Amount: $454.50 Component Description: Legal Counsel - WSEC repack issues April 2019 Amount: $1,620.00 Component Description: Legal Counsel - WSEC repack issues March 2019 Amount: $2,700.00 Component Description: Legal Counsel - WSEC repack issues May 2020 Amount: $1,324.80 Component Description: Legal Counsel - WSEC repack issues March 2020 Amount: $1,958.40 Component Description: Legal Counsel - WSEC repack issues June 2019 Amount: $2,106.00 Component Description: Legal Counsel - WSEC repack issues October 2019 Amount: $432.00 Component Description: Legal Counsel - WSEC repack issues July 2019 Amount: $2,484.00 Component Description: Engineering Services 10/1-11/1/19: Project management - quarterly report & support for 399 form Amount: $1,012.50 Component Description: WSEC's portion of this invoice for Legal Counsel for repack issues in 03/2017 split evenly between WSEC-TV (facility 70536) & WMEC-TV. (facility 70537) Amount: $101.00 Component Description: Legal Counsel - WSEC repack issues July 2020 Amount: $576.00 Component Description: Legal Counsel - WSEC repack issues February 2018 Amount: $168.00 Component Description: Legal Counsel - WSEC repack issues May 2019 Amount: $2,668.05 Component Description: Legal Counsel - WSEC repack issues April 2020 Amount: $1,612.80 Component Description: Legal Counsel - WSEC repack issues January 2020 Amount: $172.80 Component Description: Legal Counsel - WSEC repack issues December 2018 Amount: $375.00 Component Description: Line budget exceeded due to issues involved in awarding new tower manufacture and construction contract Amount: $1,414.00 Component Description: Legal Counsel - WSEC repack issues August 2019 Amount: $2,646.00 Component Description: Legal Counsel - WSEC repack issues March 2019 Amount: $6,230.30 Component Description: Legal Counsel - 01/2018 Amount: $622.50 Component Description: Legal Counsel - WSEC repack issues October 2020 Amount: $57.60 Component Description: Legal Counsel - WSEC repack issues July 2019 Amount: $2,484.00 Component Description: Legal Counsel - WSEC repack issues February 2019 (includes memo re: reimbursement) Amount: $1,215.00 Component Description: Legal Counsel - WSEC repack issues December 2019 Amount: $540.00 Component Description: Legal Counsel - WSEC repack issues August 2020 Amount: $115.20 Component Description: Legal Counsel - WSEC repack issues October 2017 Amount: $431.00 Component Description: PAYMENT DUE date is 30 days following the invoice date. Legal Counsel - WSEC repack issues - August - 2018 Amount: $5,757.00 Component Description: Legal Counsel - WSEC repack issues November 2017 Amount: $39.00 Component Description: Legal Counsel - WSEC repack issues in October 2018, Amount due net 30 Amount: $2,828.00 Component Description: Legal Counsel - WSEC repack issues December 2020 Amount: $345.60 Component Description: Legal Counsel - WSEC repack issues November 2019 Amount: $216.00
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	Component Description: WSEC Portion of invoice for planning meeting to discuss assigned frequency for repack Amount: $742.50 Component Description: Prepare WSEC engineering section of Form 2100 Construction Permit Application. Amount: $1,500.00 Component Description: REVISED Legal Counsel for WSEC repack issues during the month of March 2017 Amount: $101.00
Perform engineering study for new channel assignment and antenna development	Information not provided.
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: WSEC: Engineering Services 4/1-4/30/21 - project management Amount: $675.00 Component Description: WSEC: Engineering Services 3/1-4/01/21 - project management Amount: $900.00 Component Description: Engineering Services: WSEC Project Management, 09/01 - 09/30/20 Amount: $5,062.50 Component Description: Engineering Services: WSEC Project Management, 11/01 - 11/30/20 Amount: $6,300.00 Component Description: Program Management Services Amount: $18,000.00 Component Description: Engineering Services: WSEC Project Management, 11/01/19 - 11/30/19 Amount: $1,237.50 Component Description: WSEC: Engineering Services: 2/1-3/31/19. investigate/analyze other options for interim/final transmission facilities; search of alternative tower locations/engineering options to meet repack transition date Amount: $4,900.00 Component Description: WSEC: Engineering Services: 6/1-6/30/19 - modify 399 for phase delay; initial draft of transmitter bid spec. Amount: $1,050.00 Component Description: WSEC: Engineering Services: 4/1-5/31/19 - progress report; upload new 399 info; report re: tower cost delta Amount: $875.00 Component Description: Engineering Services: WSEC Project Management, 03/29 - 05/01/20 Amount: $7,312.50 Component Description: Engineering Services 11/1-12/31/18: Project management - review transmitter needs & support costs Amount: $350.00 Component Description: Engineering Services: WSEC Project Management, 06/01 - 06/27/20 Amount: $19,125.00 Component Description: Engineering Services: WSEC Project Management, 08/01 - 08/31/20 Amount: $10,800.00 Component Description: WSEC: Engineering Services: 9/1-9/28/19 - plan transition & followup on 399 form support Amount: $450.00 Component Description: Engineering Services: WSEC Project Management, 03/01 - 03/31/20 Amount: $3,937.50 Component Description: GBC Revised Invoice #1653 Engineering Services 2/1-2/28/20: Project management & travel expenses for site visit. Amount: $8,210.17 Component Description: Engineering Services: WSEC Project Management, 02/01 - 02/28/21 Amount: $1,800.00 Component Description: WSEC: Engineering Services: 7/1-8/2/19 - review transmitter bid spec; revise transmission system & timetable Amount: $525.00 Component Description: Engineering Services: WSEC Project Management, 01/01 - 01/31/21 Amount: $1,462.50 Component Description: WSEC: Engineering Services: 8/1-8/30/19 - review/investigate equipment needs & update/modify reports/applications accordingly Amount: $2,187.50 Component Description: WSEC: Engineering Services: 1/1/-2/1/19. 2018 Q4 Quarterly report. Analyze different antenna/transmitter options; Investigate utility power/cooling requirements for facility mods Amount: $2,100.00 Component Description: WSEC: 912' Franklin IL guyed tower WSEC TV Tower Analysis: tower modification drawings Amount: $1,200.00 Component Description: Engineering Services: WSEC Project Management, 12/01 - 12/31/20 Amount: $2,137.50 Component Description: WSEC: Engineering Services 6/1-6/30/21 - project management Amount: $225.00 Component Description: Engineering Services: WSEC Project Management, 10/01 - 10/31/20 Amount: $562.50 Component Description: Engineering Services: WSEC Project Management, 07/01 - 07/31/20 Amount: $11,475.00 Component Description: Engineering Services: WSEC Project Management, 02/01 - 02/28/20 Amount: $8,210.17 Component Description: Engineering Services 10/1-11/2/18: Project management - review transmitter needs Amount: $525.00 Component Description: Engineering Services: WSEC Project Management, 05/02 - 05/31/20 Amount: $12,825.00 Component Description: Engineering Services: WSEC Project Management, 12/01/19 - 01/04/20 Amount: $1,125.00 Component Description: Engineering Services: WSEC Project Management, 01/01 - 01/31/20 Amount: $675.00

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	$133,779.30	$132,227.30	N/A	$77,809.25	N/A
Total for all systems	$7,175,199.30	$5,570,938.90	N/A	$3,266,334.80	N/A
Other Expenses	$133,779.30	$132,227.30		$77,809.25
Fiber equipment for WSEC	$90,394.30	$90,394.30	This cost is substituted in place of the microwave STL-TSL equipment and installation services. See attached justification and quote from HVS for fiber equipment.	$70,511.25	N/A
MVPD Notification of Channel Change	$5,000.00	$5,000.00	N/A	$2,758.00	N/A
Develop and air announcement of upcoming channel change	$5,000.00	$5,000.00	N/A	N/A	N/A
Equipment Storage	$2,500.00	$2,500.00	N/A	N/A	N/A
Equipment Delivery and Handling Charges	$15,000.00	$15,000.00	Tx @ 5400 Antenna @ 7700 Misc @ 1900	N/A	N/A
Disposal Costs (for equipment and other waste, net of any salvage value)	$4,000.00	$4,000.00	Antenna, transmitter, packaging materials.	N/A	N/A
FCC Filing Fees - Form 2100 license to cover application	$335.00	$333.00	N/A	N/A	N/A
DTV Medical Facility Notification	$11,550.00	$10,000.00	N/A	$4,540.00	N/A

Components

Actual Information Description	File Name
Fiber equipment for WSEC	Component Description: fiber equipment for signal delivery Amount: $70,511.25
MVPD Notification of Channel Change	Component Description: Notification of Cable & Satellite MVPD Providers of new RF Channel and Transport Stream Parameters (WSEC) Amount: $2,758.00
Develop and air announcement of upcoming channel change	Information not provided.
Equipment Storage	Information not provided.
Equipment Delivery and Handling Charges	Information not provided.
Disposal Costs (for equipment and other waste, net of any salvage value)	Information not provided.
FCC Filing Fees - Form 2100 license to cover application	Information not provided.
DTV Medical Facility Notification	Component Description: Notification of Medical Facilities - Transmitter Medical Facility Notification (WSEC) Amount: $4,540.00

Cost Information

Grand Total

	Predetermined Cost Estimate	Estimated Cost	Actual Cost
Total for all systems	$7,175,199.30	$5,570,938.90	$3,266,334.80

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.

Dan Mahony

President, Southern Illinois University

04/20/2022

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.

Dan Mahony

President, Southern Illinois University

04/20/2022

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.

Dan Mahony

President, Southern Illinois University

04/20/2022

(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

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

Add 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

Tower Equipment And Rigging Costs

Primary Tower

Existing Tower

Other Types of Users

Primary Tower

Tower Construction Costs

Primary Tower

Tower Rigging Costs

Primary Tower

Other Tower Expenses Not Listed

Primary Tower

Add Tower

Other Types of Users

Primary Tower

Tower Construction Costs

Primary Tower

Tower Rigging Costs

Primary Tower

Other Tower Expenses Not Listed

Interim Tower

Tower Construction Costs

Interim Tower

Tower Rigging Costs

Interim 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