TV Broadcaster Relocation Fund Reimbursement Application

Applicant Information

Applicant Name, Type, and Contact Information

Applicant	Address	Phone	Email	Applicant Type
FOX TELEVISION STATIONS, LLC	Ann West Bobeck 400 N. CAPITOL STREET, NW SUITE 890 WASHINGTON, DC 20001 United States	+1 (202) 824-6503	ann.bobeck@fox.com	Limited Liability Company

Applicant

Address

Phone

Applicant Type

FOX TELEVISION STATIONS, LLC

Ann West Bobeck

400 N. CAPITOL STREET, NW

SUITE 890

WASHINGTON, DC 20001

United States

+1 (202) 824-6503

ann.bobeck@fox.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
Dennis Wallace Managing Partner Meintel, Sgrignoli & Wallace, LLC	Dennis Wallace 1282 Smallwood Drive Suite 372 Waldorf, MD 20603 United States	+1 (202) 251-7589	Dennis.Wallace@mswdtv.com

Applicant

Address

Phone

Dennis Wallace

Managing Partner

Meintel, Sgrignoli & Wallace, LLC

Dennis Wallace

1282 Smallwood Drive

Suite 372

Waldorf, MD 20603

United States

+1 (202) 251-7589

Dennis.Wallace@mswdtv.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	The WOFL Tower will require replacement in order to meet current structural standards. A new Aux Transmitter would be installed at Aux site. Then new main site antenna, line, and Transmitter would be installed. Narrative Attached.

Transmitters

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

Auxiliary Transmitter

Existing Transmitter Information

Section	Question	Response
Existing Transmitter Description	Type of change	Purchase New
	Use	Auxiliary (Backup)
	Description of Use	Licensed Aux Facility
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is this transmitter currently shared with another station?	Yes
	Is this transmitter currently in operating condition?	Yes
Existing Transmitter Manufacturer and Type	Manufacturer
	Model	Innovator HX
	Year	2007
	Type	Solid State
	Solid State Cooling	Air Cooled
	Solid State Power Capacity	10 kW

Facility ID's and Call Signs of all stations with whom the transmitter is shared.

Facility ID	Call Sign
54940	WRBW

Auxiliary Transmitter

New Transmitter Costs

Section	Question	Response
New Transmitter	Use	Auxiliary (Backup)
	Change Type	Purchase New
	Is this a request for upgraded equipment?	No
	Manufacturer
	Model	THU9-20 EVO 31kW
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	31 kW
	Justification for New Transmitter	Current aux transmitter is obsolete and manufacturer is no longer in business. Transmitter needs replacement for operation on new channel.

Auxiliary 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	500 kVA
	Rigid Conduit and Wiring	Yes
	Size	3 inches
	Length	200.0 feet
	Other Electrical Service	Yes
	Description	Aux Transmitter Electrical Installation. Good faith estimated based upon similar projects. Total electrical costs will not be known until electrical distribution and installation drawings are completed.
HVAC Service	Does the replacement transmitter require HVAC Service?	Yes
	Type	Cooling Only
	Size	10 tons
	Other Size	N/A
Transmitter Building Addition/Modification or Leasehold Improvement	Does the Transmitter Building require an addition, modification, other leashold improvement?	No
	Size	N/A
Channel 14 Costs	Is an RF Consulting Engineer needed?	N/A
	Is a channel 14 Mask Filer needed?	N/A
	Is additional field engineering time needed?	N/A
	Number of Days	N/A

Auxiliary Transmitter

Other Transmitter Cost Not Listed

Name	Description
Remote Control Wiring	Wire up existing remote control to new aux transmitter.
Remove Existing Equipment	Remove Existing Equipment

Primary Transmitter

Existing Transmitter Information

Section	Question	Response
Existing Transmitter Description	Type of change	Purchase New
	Use	Primary (Main)
	Description of Use	N/A
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is this transmitter currently shared with another station?	No
	Is this transmitter currently in operating condition?	Yes
Existing Transmitter Manufacturer and Type	Manufacturer
	Model	DCX-2H
	Year	2000
	Type	Inductive Output Tube
	IOT Power Type	Two
	Power Capacity	45 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	THU9-72 EVO
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	106 kW
	Justification for New Transmitter	Existing transmitter is obsolete and no longer supported by its manufacturer. Thus, replacement is required. Comark IOT Quote is attached as directed by Reimbursement Contractor.

Primary 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	500 kVA
	Rigid Conduit and Wiring	Yes
	Size	3 inches
	Length	300.0 feet
	Other Electrical Service	Yes
	Description	Electrical for New Transmitter Installation. Firm quotes will not be available until electrical drawings are completed and installation layout is completed. New transmitter will require extensive changes.
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

Name	Description
Generator - Primary	Primary generator for WOFL
Battery Cabinets	Battery Cabinets
Removal of Existing Equipment	Removal of Existing Equipment.
Remote Control Wiring	Wire up existing remote control to new transmitter.
Probe and Connection Kit	Probe and Connection Kit
Power Conditioner	Precision Power Conditioner
UPS site prep	Remove old tiles, lay new tiles under heavy UPS units
Generator Site Work	Concrete pads for generator
STL Install	Installation of STL equipment
Microwave	Microwave
Output switch	Output switch to antenna line

Antennas

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

Auxiliary Antenna

Existing Antenna Information

Section	Question	Response
Existing Antenna Description	Type of change	Retune Existing
	Antenna Use	Auxiliary (Backup)
	Description of Use	Licensed Aux Facility
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is the existing antenna shared with another station or stations?	Yes
	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	Broadband Panel
	Number of Stations Supported	2
	Number of Panels	32
	Design power capacity in use	100.0 %
	Lower Limit	518.00 MHz
	Upper Limit	524.00 MHz
	Other Antenna Type	N/A
	ERP:	227.0 kW
	Manufacturer	Dielectric
	Model	TUA-C4-10/32MSP-1-S
	Year	2008

Facility ID's and Call Signs of all stations with whom the antenna is shared.

Facility ID	Call Sign
54940	WRBW

Auxiliary Antenna

Adjustment to Existing Antenna

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

Auxiliary Antenna

Other Antenna Costs

Section	Question	Response
Combiner for Shared Antenna	Do you need a Combiner for a Shared Antenna?	Yes
	Type	New
	Number of channels supported	2
	Frequencies of channels supported	RF channel
	Frequency	N/A

Enter a list of RF channel numbers.

RF Channel Number
28
33

Auxiliary Antenna

Other Antenna Cost Not Listed

Name	Description
Combiner Layout and Install	Layout of combiner and Installation. Develop layout and installation drawings and permit package for mechanicals.

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?	No
	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	Top Mount
	Antenna position in stack	Not in Stack
	Polarization	Elliptical
	Type	Slotted Coaxial
	Number of Stations Supported	N/A
	Number of Panels	N/A
	Design power capacity in use	N/A
	Lower Limit	N/A
	Upper Limit	N/A
	Other Antenna Type	N/A
	ERP:	607.0 kW
	Manufacturer
	Model	TFU-26JTH/VP-R 06
	Year	2009

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?	No
	Will antenna be located on or in close proximity to an antenna farm?	Yes
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:	770.0 kW
	Manufacturer
	Model	ATW30H4-ETO-33H
	Year	2017
	Justification for New Antenna	Existing main antenna will not work on new channel. Antenna replacement is required.

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	8 3/16 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
Antenna repair	Antenna repair, removal, staff costs, reinstall, sweep, plumb and tension
Sales Tax and Freight	Sales Tax and Freight on ERI antenna, transmission, sweep and nitrogen system
Nitrogen Generation System	Nitrogen Generation System

Transmission Line

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

Auxiliary Transmission Line

Existing Transmission Line

Section	Question	Response
Existing Transmission Line Description	Type of change	Utilize Existing
	Use	Auxiliary (Backup)
	Description of Use	Licensed Aux Site
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is the existing transmission line shared with another station or stations?	Yes
	Is Transmission Line in operating condition?	Yes
Existing Transmission Line Manufacturer and Type	Manufacturer	Dielectric
	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	1450 feet per run

Facility ID's and Call Signs of all stations with whom the transmission line is shared.

Facility ID	Call Sign
54940	WRBW

Auxiliary Transmission Line

Other Transmission Line Expenses Not Listed

Information not provided.

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	8 3/16 inches
	Other Diameter	N/A
	Segment Length	20 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	8 3/16 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
	Justification for New Transmission Line	Existing line is incorrect length for new channel. Line replacement required.

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Name	Description
Layout	ERI Transmission Line Layout. Develop layout for new transmission line runs building/ice bridge/Tower

Tower Equipment And Rigging Costs

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

Auxiliary Tower

Existing Tower

Section	Question	Response
Existing Tower Description	Type of change	Modify Existing
	Tower Use	Auxiliary (Backup)
	Description of Use	Licensed Aux Facility
	Ownership	Leased
	Is this tower consider Complex?	No
	Is this tower currently shared with any other stations?	Yes
	One or more FM, AM or TV radio broadcaster(s)	Yes
	Others Types of Users	No
	Is tower documented for structural analysis?	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	1040401
Coordinates (NAD83)	Latitude (NAD83)	28° 34' 51.9" N-
	Longitude (NAD83)	081° 04' 31.2" W-
	Overall Structure Height	1605.95 feet
	Support Structure Height	1602.67 feet
	Ground Elevation Above Mean Sea Level (AMSL)	65.94 feet
	Structure Type	GTOWER - Guyed Structure Used for Communication Purposes
	Tower Owner	American Towers, LLC.
	Date Constructed	04/16/2008

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
41225	WOFL	DTV
51983	WJRR	FM
47746	WOMX-FM	FM
53457	WTKS-FM	FM
59976	WRUM	FM
54940	WRBW	DTV

Auxiliary Tower

Tower Modification Costs

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

Auxiliary Tower

Tower Rigging Costs

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

Auxiliary Tower

Other Tower Expenses Not Listed

Name	Description
Tower Mapping	Tower mapping

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?	No
	One or more FM, AM or TV radio broadcaster(s)	N/A
	Others Types of Users	N/A
	Is tower documented for structural analysis?	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	1032097
Coordinates (NAD83)	Latitude (NAD83)	28° 36' 14.0" N-
	Longitude (NAD83)	081° 05' 10.0" W-
	Overall Structure Height	1473.08 feet
	Support Structure Height	1407.46 feet
	Ground Elevation Above Mean Sea Level (AMSL)	62.99 feet
	Structure Type	TOWER - Free Standing or Guyed Structure
	Tower Owner	Fox Television Stations, LLC
	Date Constructed	12/01/1973

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	1473.00 feet
	Justification for New Tower	Existing tower will not pass structural analysis under REV G.. Modification of the tower is not considered viable solution. See attached letter and quote from ERI regarding tower replacement.

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 Work	Site work to prep for tower
Structural Decommissioning	Tower de-stack/structural decommissioning required for new tower to be built

Outside Professional Services Costs

Section	Question	Response
Outside Project Management Services	Do you require outside project management services?	Yes
	Number of Hours	1000
	Explanation	Outside project management will be required for replacement tower project as well as other aspects of the transition for both the main and aux sites.
Outside RF consulting Engineering Services	Perform engineering study for new channel assignment and antenna development	Yes
	Prepare engineering section of Form FCC Construction Permit Application	Yes
	For Auxiliary Facility	Yes
	For Main Facility	Yes
	Prepare engineering section of Form FCC License to Cover Application	Yes
	For Auxiliary Facility	Yes
	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	Yes
	For Main Facility	Yes
	Prepare and file Form FCC License to Cover Application	Yes
	For Auxiliary Facility	Yes
	For Main Facility	Yes
	Prepare request for Special Temporary Authority	Yes
	Quantity	1
	NEPA Section 106 environmental review	Yes
	Environmental Assessment	Yes
	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	Yes
	RF exposure measurements	Yes
	Additional Field Engineering Service	No
	Number of Days	N/A
	Justification	N/A

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Name	Description
Local Zoning Attorney Fees	Local Zoning Attorney Fees - See attached quote.
Prepare and File FCC Progress Report	Prepare and file FCC Progress Reports - see attached quote.
Structural Engineering	Structural Engineering Drawing
Field Measurements	Post repack signal measurement

Other Expenses

Section	Question	Response
AM Pattern Disturbance	Is an Impact Study needed?	No
AM Pattern Disturbance	Is Remediation needed?	No
Facility Expenses	Name	N/A
	Other Distributed Transmission System Expenses Not listed	N/A
	Name	N/A
	Is Notification of a Medical Facility required as a result of DTV broadcasting?	Yes
Permit and Filing Costs	Local Zoning	Yes
	Non-zoning permits	Yes
	BLM or NFS Coordination	No
	FCC Construction Permit Minor Change	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
Consolidation and Last Mile Delivery	Consolidation and Last Mile Delivery

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	$4,936,522.25	$4,221,795.60	N/A	$3,144,599.76	N/A
Total for all systems	$13,848,805.13	$11,649,461.53	N/A	$9,331,715.83	N/A
Primary Transmitter THU9-72 EVO	$3,796,657.25	$3,282,833.25		$2,269,522.91
Output switch	$15,855.74	$15,855.74	N/A	$15,855.74	N/A
Microwave	$95,805.48	$95,805.48	fixed microwave equipment for the new tower providing the studio to transmitter link.	$95,805.48	N/A
STL Install	$55,994.00	$55,994.00	ERI STL install quote attached to invoices.	$29,842.02	N/A
Generator Site Work	$20,350.00	$20,350.00	N/A	$3,052.50	N/A
UPS site prep	$6,750.00	$6,750.00	N/A	$6,750.00	N/A
Power Conditioner	$96,532.70	$96,532.70	Precision Power Conditioner	$96,532.70	N/A
Probe and Connection Kit	$4,205.10	$4,205.10	N/A	$4,205.10	N/A
Remote Control Wiring	$3,500.00	$3,500.00	Wire up existing remote control to new transmitter	N/A	N/A
Generator - Primary	$237,172.00	$237,172.00	Primary transmitter generator. Station chose to upgrade from a 400kW to a 800kW so invoices include variance sheets.	$213,454.80	N/A
Other -- HVAC Service Type: C Size:20 (Other)	$70,948.00	$70,948.00	2, 20 ton HVAC units including install and duct work	$70,948.00	HVAC
Battery Cabinets	$57,649.68	$57,649.68	N/A	$57,649.68	N/A
Other Electrical Service: Electrical for New Transmitter Installation. Firm quotes will not be available until electrical drawings are completed and installation layout is completed. New transmitter will require extensive changes.	$297,168.39	$297,168.39	See quotes from Diamond Electrical attached to invoices.	$297,168.39	Electrical
3" Rigid Conduit and Wiring (Cost per foot)	$15,600.00	$14,700.00	Catalog	N/A	N/A
Generator	$125,726.16	$125,726.16	*System Notice: Estimate adjusted and locked because line has been superseded.*See quote #O1804-0105 TAW Power Systems, attached to invoice	$125,726.16	N/A
Removal of Existing Equipment	$15,000.00	$15,000.00	Removal of existing main transmitter.	$0.00	N/A
UHF - Liquid Cooled Solid State Transmitter 86.8 . 106 kW	$2,630,000.00	$2,119,476.00	N/A	$1,252,532.34	N/A
Transformer 3 phase/480v - 500 KVA	$48,400.00	$46,000.00	Catalog	N/A	N/A
Auxiliary Transmitter THU9-20 EVO 31kW	$1,139,865.00	$938,962.35		$875,076.85
Remote Control Wiring	$3,500.00	$3,500.00	Wire up existing remote control to new transmitter.	N/A	N/A
Remove Existing Equipment	$15,000.00	$15,000.00	Removal of existing Aux transmitter.	$10,415.00	N/A
10 Ton system	$38,900.00	$34,270.00	N/A	$34,269.50	N/A
Other Electrical Service: Aux Transmitter Electrical Installation. Good faith estimated based upon similar projects. Total electrical costs will not be known until electrical distribution and installation drawings are completed.	$76,665.00	$76,665.00	See attached vendor quote for electrical installation of new transmitter. Aux electrical costs will be similar to main transmitter costs.	$76,665.00	Aux electrical
3" Rigid Conduit and Wiring (Cost per foot)	$10,400.00	$9,800.00	Catalog	N/A	N/A
Transformer 3 phase/480v - 500 KVA	$48,400.00	$46,000.00	Catalog	N/A	N/A
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW	$947,000.00	$753,727.35	Transmitter. Quote didn't include tax (found on invoices)	$753,727.35	Quote didn't include tax

Components

Actual Information Description	File Name
Output switch	Component Description: Output switch to 8" antenna line connection Amount: $15,855.74
Microwave	Component Description: New fixed microwave equipment for the new tower providing the studio to transmitter link. 50/50 split between WOFL and WRBW Amount: $95,805.48
STL Install	Component Description: Cabling for STL install Amount: $1,845.02 Component Description: ERI STL Install. 50% at time of order. Amount: $27,997.00
Generator Site Work	Component Description: Concrete pads for generator, site prep Amount: $3,052.50
UPS site prep	Component Description: Remove and relay tile for UPS Amount: $6,750.00
Power Conditioner	Component Description: Precision Power Conditioner Amount: $96,532.70
Probe and Connection Kit	Component Description: Connection kid and probes Amount: $4,205.10
Remote Control Wiring	Information not provided.
Generator - Primary	Component Description: Main transmitter generator. Station chose to upgrade from 400kW to 800kW so variance is included. Amount: $71,151.60 Component Description: 30% at release for production. Primary Transmitter Generator. Station chose to upgrade from 400kW to 800kW so variance is included. Amount: $71,151.60 Component Description: 30% upon delivery of primary transmitter generator. Station upgraded from 400kW to 800kW generator so variance is included. Amount: $71,151.60
Other -- HVAC Service Type: C Size:20 (Other)	Component Description: HVAC, install, progress payment Amount: $6,734.00 Component Description: Additional duct work for HVAC Amount: $11,618.00 Component Description: 20 ton train HVAC with installation. Progress payment. Amount: $21,008.00 Component Description: HVAC testing, new duct work, delivery Amount: $6,546.00 Component Description: HVAC units plus install. Progress payment Amount: $25,042.00
Battery Cabinets	Component Description: Battery Cabinets Amount: $57,649.68
Other Electrical Service: Electrical for New Transmitter Installation. Firm quotes will not be available until electrical drawings are completed and installation layout is completed. New transmitter will require extensive changes.	Component Description: Electrical work for transmitter Amount: $102,546.00 Component Description: Panels and transformer for non-UPS loads Amount: $8,470.00 Component Description: Wiring for UPS Amount: $7,890.00 Component Description: Receive, install, wire battery cabinets Amount: $13,600.00 Component Description: Relocate circuits Amount: $4,970.00 Component Description: Grounding Amount: $20,907.00 Component Description: WOFL share of electrical work for non UPS loads Amount: $8,470.00 Component Description: Installation of surge protection, wiring and grounding Amount: $5,683.50 Component Description: Drawing revisions to include power conditioning Amount: $2,500.00 Component Description: Progress payment on electrical including buried conduits and panel tray install. 50/50 split with WRBW. Amount: $25,285.44 Component Description: 3rd payment on electrical - buried conduits, cable tray installs. 50/50 split with WRBW Amount: $8,441.00 Component Description: Electrical to relocate UPS units and add battery cabinets wiring Amount: $31,732.00 Component Description: Electrical install of staco units Amount: $45,150.00 Component Description: Milestone 2 for electrical - buried conduits, cable tray installations. 50/50 split with WRBW Amount: $11,523.45
3" Rigid Conduit and Wiring (Cost per foot)	Information not provided.
Generator	Component Description: Main transmitter generator Amount: $125,726.16
Removal of Existing Equipment	Information not provided.
UHF - Liquid Cooled Solid State Transmitter 86.8 . 106 kW	Component Description: Final 20% milestone payments plus tax. Includes variance sheet, like for like and upgrade quotes. Amount: $247,484.84 Component Description: Transmitter 50% down. Includes upgrade. Variance and quotes attached. Amount: $633,820.22 Component Description: 30% upon delivery plus tax. Includes variance sheet, like for like and upgrade quotes. Amount: $371,227.28
Transformer 3 phase/480v - 500 KVA	Information not provided.
Remote Control Wiring	Information not provided.
Remove Existing Equipment	Component Description: 50/50 share with WRBW. Removal of old generator and concrete pad Amount: $10,415.00
10 Ton system	Component Description: Demo and furnish 10 ton HVAC. Progress payment Amount: $13,294.50 Component Description: Demo and furnish new 10 ton HVAC. Progress payment. Amount: $20,975.00
Other Electrical Service: Aux Transmitter Electrical Installation. Good faith estimated based upon similar projects. Total electrical costs will not be known until electrical distribution and installation drawings are completed.	Component Description: Electrical for aux transmitter Amount: $13,196.00 Component Description: Furnish and install new electrical panel at aux site Amount: $3,499.00 Component Description: Demo and install new electrical for switchgear Amount: $59,970.00
3" Rigid Conduit and Wiring (Cost per foot)	Information not provided.
Transformer 3 phase/480v - 500 KVA	Information not provided.
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW	Component Description: Final 50% of aux transmitter plus tax Amount: $398,511.85 Component Description: 50% down on aux transmitter Amount: $355,215.50

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	$1,078,154.69	$967,600.69	N/A	$262,485.67	N/A
Total for all systems	$13,848,805.13	$11,649,461.53	N/A	$9,331,715.83	N/A
Primary Antenna ATW30H4-ETO-33H	$958,524.69	$853,200.69		$262,485.67
Sweep test of existing antenna	$6,730.00	$6,250.00	N/A	$6,250.00	N/A
Antenna repair	$576,215.02	$576,215.02	Cost to remove, repair, reinstall, sweep ERI antenna. Includes staff costs and plumb and tension tower.	$0.00	Antenna repair
Sales Tax and Freight	$46,890.17	$46,890.17	N/A	$46,890.17	N/A
Nitrogen Generation System	$23,939.50	$23,939.50	N/A	$23,939.50	N/A
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed)	$15,250.00	$14,500.00	Catalog	N/A	N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized	$289,500.00	$185,406.00	N/A	$185,406.00	N/A
Auxiliary Antenna TUA-C4-10/32MSP-1-S	$119,630.00	$114,400.00		$0.00
Combiner Layout and Install	$15,000.00	$15,000.00	Install combiner and interconnecting coaxial lines at Aux site. $ 2,500/Day x 6 Days.	N/A	N/A
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed)	$13,700.00	$13,000.00	Catalog	N/A	N/A
New combiner, cost per channel (without antenna)	$84,200.00	$80,000.00	Catalog	N/A	N/A
Sweep test of existing antenna	$6,730.00	$6,400.00	Catalog	N/A	N/A

Components

Actual Information Description	File Name
Sweep test of existing antenna	Component Description: Final 10%. 10% of system sweep. Amount: $625.00 Component Description: 30% payment 30 days ARO, 30% of sweep Amount: $1,875.00 Component Description: 30% payment prior to shipment, 30% of sweep Amount: $1,875.00 Component Description: 30% deposit due with order, 30% of sweep Amount: $1,875.00
Antenna repair	Component Description: Antenna repair, removal and re-install, sweep, plumb and tension tower Amount: $576,215.42
Sales Tax and Freight	Component Description: Sales tax and freight Amount: $46,890.17
Nitrogen Generation System	Component Description: Final 10%. 10% of nitrogen system. Amount: $2,393.95 Component Description: 30% payment prior to shipment, 30% of nitrogen system Amount: $7,181.85 Component Description: 30% payment 30 days ARO. 30% of nitrogen generation system Amount: $7,181.85 Component Description: 30% deposit due with order. 30% of nitrogen system Amount: $7,181.85
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed)	Information not provided.
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized	Component Description: 30% of antenna, 30% due prior to shipment Amount: $55,621.80 Component Description: 30% of antenna, 30% due with order Amount: $55,621.80 Component Description: Final 10%. 10% of antenna. Amount: $18,540.60 Component Description: 30% antenna, 30% payment 30 days ARO Amount: $55,621.80
Combiner Layout and Install	Information not provided.
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed)	Information not provided.
New combiner, cost per channel (without antenna)	Information not provided.
Sweep test of existing antenna	Information not provided.

Cost Information

Transmission Line

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

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$531,875.00	$380,254.50	N/A	$368,879.50	N/A
Total for all systems	$13,848,805.13	$11,649,461.53	N/A	$9,331,715.83	N/A
Primary Transmission Line	$531,875.00	$380,254.50		$368,879.50
Rigid Transmission Line - copper, 8 3/16"	$520,500.00	$368,879.50	N/A	$368,879.50	Transmission line
Layout	$11,375.00	$11,375.00	ERI Estimate for T/L layout and plan. See attached quote.	N/A	N/A
Auxiliary Transmission Line	$0.00	$0.00		$0.00

Components

Actual Information Description	File Name
Rigid Transmission Line - copper, 8 3/16"	Component Description: 30% payment prior to shipment. 30% of transmission line. Amount: $110,663.85 Component Description: 30% payment 30 days ARO. 30% of transmission line. Amount: $110,663.85 Component Description: Final 10%. 10% of transmission Amount: $36,887.95 Component Description: 30% deposit due with order. 30% of transmission line. Amount: $110,663.85
Layout	Information not provided.

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	$6,481,372.46	$5,231,390.01	N/A	$5,225,390.01	N/A
Total for all systems	$13,848,805.13	$11,649,461.53	N/A	$9,331,715.83	N/A
Primary Tower TOWER	$0.00	$0.00		$0.00
Auxiliary Tower GTOWER	$1,289,084.40	$314,752.56		$308,752.56
Structural engineering tower load study for a documented tower with candelabra	$20,000.00	$5,237.50	50/50 split with WRBW	$5,237.50	N/A
Tower Mapping	$6,584.40	$6,584.40	50/50 split with WRBW	$6,584.40	N/A
Serious tower reinforcement/modifications	$1,052,000.00	$302,930.66	N/A	$296,930.66	See final true up for revised total. Does not include tax.
Tall Tower (greater than 500')	$210,500.00	$0.00	N/A	N/A	N/A
Primary Tower	$5,192,288.06	$4,916,637.45		$4,916,637.45
Tall Tower (greater than 500')	$210,500.00	$0.00	Catalog	N/A	N/A
New tower between 1000' and 1500' without elevator, presumptive soil conditions	$3,873,990.00	$3,808,839.39	See ERI Quote Attached. Replacement of tower required due to Rev G of Structural Standard.	$3,808,839.39	Tower
Structural Decommissioning	$550,694.00	$550,694.00	N/A	$550,694.00	N/A
Tower Site Work	$557,104.06	$557,104.06	N/A	$557,104.06	Tower construction

Components

Actual Information Description	File Name
Structural engineering tower load study for a documented tower with candelabra	Component Description: 50/50 Split with WRBW. Structural Engineering Amount: $5,237.50
Tower Mapping	Component Description: 50/50 split with WRBW. Tower Mapping Amount: $6,584.40
Serious tower reinforcement/modifications	Component Description: WOFL share of milestone 2 reinforcement costs Amount: $137,800.00 Component Description: WOFL share of Milestone 1 tower reinforcement Amount: $69,030.00 Component Description: WOFL share of Milestone 3 tower reinforcement Amount: $62,900.00 Component Description: WOFL share of final true up for tower reinforcement Amount: $27,200.66
Tall Tower (greater than 500')	Information not provided.
Tall Tower (greater than 500')	Information not provided.
New tower between 1000' and 1500' without elevator, presumptive soil conditions	Component Description: ERI- Phase 2 Tower permitting remaining 50% due. Amount: $5,500.00 Component Description: ERI- Tower Corrosion Assessment Amount: $11,130.00 Component Description: ERI- Tower with T bar 50% deposit- WOFL Amount: $1,767,032.00 Component Description: 20% of services upon substantial completion. Amount: $537,173.64 Component Description: Custom Tower with T-Bar. 30% prior to mobilization. Amount: $540,384.20 Component Description: ERI- Phase 2 tower permitting 50% deposit Amount: $5,500.00 Component Description: ASM- Updated boundary survey Tower site and transmission bldg. Resubmitted to include the correct vendor quote Amount: $5,000.00 Component Description: ERI- tower reinforcement 50% deposit Amount: $55,959.55 Component Description: Custom tower with T-Bar. 50% prior to shipping. Amount: $881,160.00
Structural Decommissioning	Component Description: 30% prior to mobilization. Structural decommission. Amount: $165,208.20 Component Description: 50% down payment due with order for structural decommissioning Amount: $275,347.00 Component Description: 20% down upon substantial completion of structural decommissioning Amount: $110,138.80
Tower Site Work	Component Description: Site work for tower Amount: $33,745.97 Component Description: Mats needed for concrete trucks pouring guy line anchors. Trucks could not drive on sandy soil. Amount: $65,463.25 Component Description: Mats used by concrete trucks for delivery for guy line anchor foundation. Trucks couldn't drive on sandy soil so mats were required. Amount: $90,539.00 Component Description: Site work for tower Amount: $55,685.00 Component Description: Demo of old RF building for tower Amount: $10,593.00 Component Description: Tower site work Amount: $37,544.34 Component Description: Tower site work prep Amount: $80,840.00 Component Description: Form 2 concrete pads. Amount: $3,477.50 Component Description: Site work for tower Amount: $2,976.00 Component Description: Site work for tower Amount: $6,695.00 Component Description: Site work for tower Amount: $12,345.00 Component Description: Site work for tower Amount: $66,000.00 Component Description: Site work for tower Amount: $32,200.00 Component Description: Site work for tower Amount: $4,000.00 Component Description: Site work for tower Amount: $4,800.00 Component Description: Site prep for tower Amount: $43,350.00 Component Description: Site work for tower Amount: $6,850.00

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	$463,322.50	$491,467.50	N/A	$226,176.46	N/A
Total for all systems	$13,848,805.13	$11,649,461.53	N/A	$9,331,715.83	N/A
Outside Professional Services	$463,322.50	$491,467.50		$226,176.46
Field Measurements	$53,500.00	$53,500.00	N/A	$53,500.00	N/A
Structural Engineering	$687.50	$687.50	N/A	N/A	N/A
Prepare and File FCC Progress Report	$27,030.00	$27,030.00	Prepare and file quarterly reports. See attached vendor quote.	N/A	N/A
Local Zoning Attorney Fees	$55,000.00	$55,000.00	Estimate for attorneys for zoning and permitting for new tower. See attached quote from Holland & Knight.	$19,368.89	N/A
RF Exposure Measurements	$21,050.00	$20,000.00	Catalog	N/A	N/A
Comprehensive coverage verification via field study, if needed	$84,200.00	$80,000.00	Catalog	$24,277.36	N/A
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase	$2,105.00	$2,000.00	Catalog Estimate	N/A	N/A
ASR modification (prepare FCC Form 854)	$2,105.00	$2,000.00	New Tower	N/A	N/A
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet	$10,520.00	$50,000.00	Good Faith Estimate of environmental studies and assessments required by State of Florida for construction of new tower. $250/Hour X 200 hours	N/A	N/A
NEPA Section 106 environmental review, if needed	$6,310.00	$6,000.00	Catalog	N/A	N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization	$3,680.00	$7,000.00	Catalog	N/A	N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	$5,260.00	$5,000.00	Catalog	N/A	N/A
Prepare request for Special Temporary Authorization	$2,050.00	$3,000.00	Catalog	N/A	N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application	$1,580.00	$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
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application	$2,105.00	$2,000.00	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	N/A	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	$2,500.00	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), License to Cover Application	$2,365.00	$2,250.00	Catalog	N/A	N/A
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application	$4,210.00	$4,000.00	Catalog	N/A	N/A
Project management of the transition	$158,000.00	$150,000.00	Catalog Estimate 1,000 hours	$129,030.21	N/A

Components

Actual Information Description	File Name
Field Measurements	Component Description: Post repack signal measurement/field measurement Amount: $53,500.00
Structural Engineering	Information not provided.
Prepare and File FCC Progress Report	Information not provided.
Local Zoning Attorney Fees	Component Description: tower zoning variance legal fees Amount: $5,505.00 Component Description: Tower Zoning Variance srvs 6/6/18 - 6/30/18 Amount: $3,780.00 Component Description: Tower Zoning Variance srvs 5/7/18 - 5/31/18 Amount: $502.50 Component Description: Tower Zoning Variance srvs 6/12/18 - 7/31/18 Amount: $5,516.39 Component Description: Tower Zoning Variance srvs 8/1/18 - 8/31/18 Amount: $4,065.00 Component Description: Tower zoning variance legal fees Amount: $472.50 Component Description: Tower zoning variance legal fees Amount: $270.00
RF Exposure Measurements	Information not provided.
Comprehensive coverage verification via field study, if needed	Component Description: WOFL full site survey Amount: $24,277.36
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.
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet	Information not provided.
NEPA Section 106 environmental review, if needed	Information not provided.
Attorney Fees - Prepare and File request for Special Temporary Authorization	Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	Information not provided.
Prepare request for Special Temporary Authorization	Information not provided.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application	Information not provided.
Prepare engineering section of FCC Form 2100 (main), License to Cover Application	Information not provided.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit 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	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.
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	Information not provided.
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application	Information not provided.
Project management of the transition	Component Description: RF Engineering, Project Management 1/1/20 - 12/31/20 Amount: $21,621.25 Component Description: Travel costs associated with RF Engineering Amount: $710.35 Component Description: RF Engineering, Project Management 1/1/21 - 6/26/21 Amount: $41,066.25 Component Description: RF Consulting Amount: $763.75 Component Description: Project Management/RF Engineering 1/1/19-12/31/19 Amount: $17,096.25 Component Description: RF consulting services- WOFL Amount: $22,912.50 Component Description: Project Management/RF Engineering 1/5/2017 - 12/31/17 Amount: $3,583.75 Component Description: RF Engineering/Project Management 9/1/21 - 9/30/21 Amount: $158.75 Component Description: RF Consulting 8/1/21 - 8/31-21 Amount: $1,292.50 Component Description: Project Management/RF Consulting 1/1/18-12/31/18. Amount: $18,153.75 Component Description: Project Management/RF Consulting 1/1/17-12/31/17 Amount: $22,912.50 Component Description: Project Management/RF Engineering 1/4/18-12/31/18 Amount: $594.03 Component Description: Project Management/RF Consulting 1/1/19-12/31/19 Amount: $1,077.08

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	$357,558.23	$356,953.23	N/A	$104,184.43	N/A
Total for all systems	$13,848,805.13	$11,649,461.53	N/A	$9,331,715.83	N/A
Other Expenses	$357,558.23	$356,953.23		$104,184.43
Consolidation and Last Mile Delivery	$71,007.74	$71,007.74	N/A	$71,007.74	Consolidation
Develop and air announcement of upcoming channel change	$1,500.00	$1,500.00	N/A	N/A	N/A
Equipment Storage	$56,287.35	$56,287.35	On Site Cargo Container Storage for transmission line materials, tower materials, transmitter. $1,500 x 9 Months = $13,500.	$0.00	Additional storage needed
Disposal Costs (for equipment and other waste, net of any salvage value)	$80,000.00	$80,000.00	Removal and disposal of old tower and guy materials, $45K. Disposal Main TX $ 20K. Disposal Aux TX $ 15K See attached vendor Quote.	$24,421.69	N/A
Non-zoning permits	$56,205.00	$56,205.00	Estimated building permit fee for new tower. Orange County, Florida. 1.5% of tower project total cost. ($3,747,000 x 1.5%) = $56,205.	$0.00	N/A
Local Zoning	$5,000.00	$5,000.00	Replacement tower zoning submittals.	$1,560.00	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
Equipment Delivery and Handling Charges	$69,368.14	$69,368.14	Tower and Guy Wire and materials delivery from Indiana to Florida per ERI. See attached ERI Freight Quote.	$0.00	Storage
MVPD Notification of Channel Change	$5,000.00	$5,000.00	N/A	N/A	N/A
DTV Medical Facility Notification	$11,550.00	$11,000.00	Catalog	$7,195.00	N/A

Components

Actual Information Description	File Name
Consolidation and Last Mile Delivery	Component Description: Consolidation and Last Mile Delivery Amount: $50,975.08 Component Description: Consolidation and last mile delivery Amount: $20,032.66
Develop and air announcement of upcoming channel change	Information not provided.
Equipment Storage	Component Description: 9 months of storage Amount: $56,287.35
Disposal Costs (for equipment and other waste, net of any salvage value)	Component Description: Dumpster service Amount: $24,421.69
Non-zoning permits	Information not provided.
Local Zoning	Component Description: WOFL Special exception Fee for Communication Tower- Zoning Application Amount: $1,560.00
FCC Filing Fees - Special Temporary Authorization request	Information not provided.
FCC Filing Fees - Form 2100 license to cover application	Information not provided.
FCC Filing Fees - Form 2100 minor change CP application	Information not provided.
Equipment Delivery and Handling Charges	Information not provided.
MVPD Notification of Channel Change	Information not provided.
DTV Medical Facility Notification	Component Description: DTV Notification Service for medical facilities Amount: $7,195.00

Cost Information

Grand Total

	Predetermined Cost Estimate	Estimated Cost	Actual Cost
Total for all systems	$13,848,805.13	$11,649,461.53	$9,331,715.83

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.

Angelo Servedio

SVP Controller

03/10/2022

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.

Angelo Servedio

SVP Controller

03/10/2022

(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

Auxiliary Transmitter

Existing Transmitter Information

Facility ID's and Call Signs of all stations with whom the transmitter is shared.

Auxiliary Transmitter

New Transmitter Costs

Auxiliary Transmitter

Other Transmitter Costs

Auxiliary Transmitter

Other Transmitter Cost Not Listed

Primary Transmitter

Existing Transmitter Information

Primary Transmitter

New Transmitter Costs

Primary Transmitter

Other Transmitter Costs

Primary Transmitter

Other Transmitter Cost Not Listed

Antennas

Auxiliary Antenna

Existing Antenna Information

Facility ID's and Call Signs of all stations with whom the antenna is shared.

Auxiliary Antenna

Adjustment to Existing Antenna

Auxiliary Antenna

Other Antenna Costs

Enter a list of RF channel numbers.

Auxiliary Antenna

Other Antenna Cost Not Listed

Primary Antenna

Existing Antenna Information

Primary Antenna

New Antenna Costs

Primary Antenna

Other Antenna Costs

Primary Antenna

Other Antenna Cost Not Listed

Transmission Line

Auxiliary Transmission Line

Existing Transmission Line

Facility ID's and Call Signs of all stations with whom the transmission line is shared.

Auxiliary Transmission Line

Other Transmission Line Expenses Not Listed

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

Auxiliary 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

Auxiliary Tower

Tower Modification Costs

Auxiliary Tower

Tower Rigging Costs

Auxiliary Tower

Other Tower Expenses Not Listed

Primary Tower

Existing Tower

Primary Tower

Tower Construction 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