Skip to main content Skip to footer and contact information
Go to the Federal Communications Commission homepage at www.fcc.gov

FCC Form 399: Reimbursement Request

Approved by OMB 3060-1178
Go to the Federal Communications Commission homepage at www.fcc.gov

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

Facility ID:
34195
Service:
DTV
Call Sign:
WKMJ-TV
Channel:
34 (UHF)
File Number:
0000026946
FRN:
0001790583
Date Submitted:
03/16/2022

Applicant Information

Back to Top ↑

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

KENTUCKY AUTHORITY FOR EDUCATIONAL TV

600 COOPER DR

LEXINGTON, KY 40502

United States

 +1 (859) 258-7000 SHOPKINS@KET.ORG Government Entity

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant Address Phone Email

[Confidential]

 

 

 

Preparer Contact Information

Back to Top ↑

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

Broadcaster Information and Transition Plan

Back to Top ↑
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. Yes
Briefly describe transition plan WKPC and WKMJ are on the same tower. Please see attached repack plan exhibit for details.

Transmitters

Back to Top ↑
Section Question Response
Transmitter Related Expenses Do you have transmitter related expenses? Yes

Primary Transmitter

Back to Top ↑

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 DHD20P1
Year 2001
Type Solid State
Solid State Cooling Air Cooled
Solid State Power Capacity 5 kW

Primary Transmitter

Back to Top ↑

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 Maxiva UAXTE-8
Transmitter Type Solid State
Solid State Cooling Air Cooled
Solid State Power capacity 5 kW
Justification for New Transmitter Pre-auction transmitter no longer supported by supplier; not re-tunable.

Primary Transmitter

Back to Top ↑

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 Cooling Only
Size 5 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

Back to Top ↑

Other Transmitter Cost Not Listed

Information not provided.

Antennas

Back to Top ↑
Section Question Response
Antenna Related Expenses Do you have antenna related expenses? Yes

Primary Antenna

Back to Top ↑

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing antenna shared with another station or stations? No
Is the existing antenna directional? Yes
Is antenna in operating condition? Yes
Is antenna located on or in close proximity to an antenna farm? No
Existing Antenna Manufacturer and Type Class Full Power
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Slotted Coaxial
Number of Stations Supported N/A
Number of Panels N/A
Design power capacity in use N/A
Lower Limit N/A
Upper Limit N/A
Other Antenna Type N/A
ERP: 61.6 kW
Manufacturer
Model TLP-16B(38)
Year 2001

Primary Antenna

Back to Top ↑

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 Side Mount
Antenna position in stack Not in Stack
Polarization Elliptical
Type Slotted Coaxial
Number of Stations Supported N/A
Number of Panels/Bays N/A
Lower Limit N/A
Upper Limit N/A
Design power capacity in use N/A
Other Antenna Type N/A
ERP: 40.0 kW
Manufacturer
Model ALP16M3-ESO-34
Year 2019
Justification for New Antenna Primary antenna is not broadband or able to be tuned to a new channel.

Primary Antenna

Back to Top ↑

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? No
Broadband or Single Channel? N/A
Feed Line Size N/A
Side Mount Brackets Do you require the separate purchase of side mount brackets for a high power antenna? Yes
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? Yes
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Primary Antenna

Back to Top ↑

Other Antenna Cost Not Listed

Information not provided.

Transmission Line

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

Primary Transmission Line

Back to Top ↑

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 Flexible Air
Diameter 3 inches
Other Diameter N/A
Segment Length N/A
Other Segment Length N/A
Number of parallel runs 1
Length 436 feet per run

Primary Transmission Line

Back to Top ↑

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? Yes
Type Rigid
Diameter 3 1/8 inches
Other Diameter N/A
Segment Length Broadband
Other Segment Length N/A
Number of parallel runs 1
Length 550 feet per run
Justification for New Transmission Line Run of new line is required to replace the existing run that is too short. See cover letter regarding transmission line. Licensee acknowledges it is responsible for cost difference between rigid line and flex line.

Primary Transmission Line

Back to Top ↑

Other Transmission Line Expenses Not Listed

Information not provided.

Tower Equipment And Rigging Costs

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

Primary Tower

Back to Top ↑

Existing Tower

Section Question Response
Existing Tower Description Type of change Modify Existing
Tower Use Primary (Main)
Description of Use N/A
Ownership Owned
Is this tower consider Complex? No
Is this tower currently shared with any other stations? Yes
One or more FM, AM or TV radio broadcaster(s) Yes
Others Types of Users No
Is tower documented for structural analysis? No
Is tower compliant with Rev G? No
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1036023
Coordinates (NAD83) Latitude (NAD83) 38° 22' 01.0" N-
Longitude (NAD83) 085° 49' 54.0" W-
Overall Structure Height 547.89 feet
Support Structure Height 501.96 feet
Ground Elevation Above Mean Sea Level (AMSL) 977.02 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner KENTUCKY AUTHORITY FOR EDUCATIONAL TELEVISION
Date Constructed 01/01/1969

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
21432 WKPC-TV DTV

Primary Tower

Back to Top ↑

Tower Modification Costs

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

Primary Tower

Back to Top ↑

Tower Rigging Costs

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

Primary Tower

Back to Top ↑

Other Tower Expenses Not Listed

Information not provided.

Outside Professional Services Costs

Back to Top ↑
Section Question Response
Outside Project Management Services Do you require outside project management services? Yes
Number of Hours 80
Explanation KET Staff require outside services to manage the upgrades.
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 No
FAA Consultation (including preparation of FAA Form 7460) No
Negotiation of Lease and other Matter for Shared Locations No
Prepare or Review FCC Form 399 for Reimbursement Yes
Address transition timing and coordination issues w/ other stations and wireless providers No
RF Field Engineering Services Comprehensive coverage verification via field study Yes
RF exposure measurements No
Additional Field Engineering Service No
Number of Days N/A
Justification N/A

Outside Professional Services Costs

Back to Top ↑

Other Professional Services Expenses Not Listed

Name Description

Progress and Transition Reports

progress and quarterly reports

Other Expenses

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

Back to Top ↑

Other Expenses Not Listed

Name Description

Internal Labor

FCC Reimbursement Clerk hired for repack reimbursement ONLY

Cost Information

Back to Top ↑

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 $311,950.00 $296,700.00 N/A $133,877.27 N/A
Total for all systems $1,416,672.40 $1,127,920.15 N/A $506,686.11 N/A
Primary Transmitter Maxiva UAXTE-8 $311,950.00 $296,700.00 $133,877.27
UHF - Air Cooled Solid State Transmitter 4 - 6 kW $236,500.00 $225,000.00 N/A $133,877.27 N/A
5 Ton system $20,250.00 $19,250.00 N/A N/A N/A
3" Rigid Conduit and Wiring (Cost per foot) $2,600.00 $2,450.00 N/A N/A N/A
Switchgear - industrial 800 amp $38,200.00 $36,300.00 N/A N/A N/A
Service entrance 3 phase/800 amp/208 volt $14,400.00 $13,700.00 N/A N/A N/A

Components

Actual Information Description File Name
UHF - Air Cooled Solid State Transmitter 4 - 6 kW

Component Description:
training, final testing
Amount:
$1,941.69

Component Description:
eComm admin and support, distribution services at time of bidding -- GatesAir (RFP-48-19)
Amount:
$362.88

Component Description:
transmitter and installation
Amount:
$130,671.66

Component Description:
Kentucky sales tax for installation and proof
Amount:
$901.04
5 Ton system Information not provided.
3" Rigid Conduit and Wiring (Cost per foot) Information not provided.
Switchgear - industrial 800 amp Information not provided.
Service entrance 3 phase/800 amp/208 volt Information not provided.

Cost Information

Back to Top ↑

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 $286,542.40 $83,383.65 N/A $83,383.65 N/A
Total for all systems $1,416,672.40 $1,127,920.15 N/A $506,686.11 N/A
Primary Antenna ALP16M3-ESO-34 $286,542.40 $83,383.65 $83,383.65
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) $5,260.00 $6,987.50 ***System Notice: Estimate adjusted and locked because line has been superseded.***Greg Best edited Sept 2019 - KB $6,987.50 Greg Best submitting explanation 6/23/19 KB
Side mount brackets for high power antennas (if not included in antenna base cost) $23,150.00 $0.00 Antenna mounts are included in the estimated costs of the antenna. N/A N/A
Sweep test of existing antenna $6,730.00 $13,750.00 GB edited Sept 2019 - KB $13,750.00 The additional cost for sweep is due to using existing line for the interim services that required sweep testing before using.
UHF - High Power, Side Mount, basic slot antenna, 40 kW input, elliptically or circularly polarized $61,902.40 $61,902.40 The total cost of the antenna is $48895 including the Vpol component. The cost above is the Hpol comparable amount. Applicant recognizes it is responsible for the Vpol amount. $61,902.40 N/A
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized $189,500.00 $743.75 ***System Notice: Estimate adjusted and locked because line has been superseded.*** $743.75 N/A

Components

Actual Information Description File Name
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost)

Component Description:
antenna scattering analysis and review
Amount:
$1,575.00

Component Description:
antenna scattering study (5%)
Amount:
$240.00

Component Description:
antenna scatter study (10%)
Amount:
$480.00

Component Description:
antenna scattering study (35%)
Amount:
$1,680.00

Component Description:
scatter study 10%
Amount:
$480.00

Component Description:
antenna scattering study (50%)
Amount:
$2,400.00

Component Description:
antenna scattering analysis and review
Amount:
$612.50

Component Description:
antenna scatter (50%)
Amount:
$2,400.00

Component Description:
Antenna scatter study (10%)
Amount:
$480.00

Component Description:
scatter study 50%
Amount:
$2,400.00

Component Description:
scatter study 5%
Amount:
$240.00
Side mount brackets for high power antennas (if not included in antenna base cost) Information not provided.
Sweep test of existing antenna

Component Description:
system sweep 10%
Amount:
$1,250.00

Component Description:
system sweep 50%
Amount:
$6,250.00

Component Description:
system sweep (10%)
Amount:
$1,250.00

Component Description:
system sweep (50%)
Amount:
$6,250.00

Component Description:
system sweep (50%)
Amount:
$6,250.00

Component Description:
system sweep (10%)
Amount:
$1,250.00

Component Description:
system sweep (5%)
Amount:
$625.00

Component Description:
system sweep 5%
Amount:
$625.00

Component Description:
system sweep (35%)
Amount:
$4,375.00
UHF - High Power, Side Mount, basic slot antenna, 40 kW input, elliptically or circularly polarized

Component Description:
antenna (less vpol) 50%
Amount:
$19,344.50

Component Description:
antenna (less vpol) (10%)
Amount:
$3,868.90

Component Description:
antenna (less vpol) 5%
Amount:
$1,934.45

Component Description:
antenna (less vpol) (50%)
Amount:
$19,344.50

Component Description:
antenna (less vpol) 10%
Amount:
$3,868.90

Component Description:
antenna (less vpol) (5%)
Amount:
$1,934.45

Component Description:
antenna (less vpol) (10%)
Amount:
$3,868.90

Component Description:
antenna (less vpol) (35%)
Amount:
$13,541.15

Component Description:
antenna (less vpol) (50%)
Amount:
$19,344.50
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized

Component Description:
Antenna gain and TPO evaluation and revision of specifications
Amount:
$306.25

Component Description:
Antenna and Line Spec
Amount:
$437.50

Cost Information

Back to Top ↑

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 $66,000.00 $88,844.00 N/A $62,136.68 N/A
Total for all systems $1,416,672.40 $1,127,920.15 N/A $506,686.11 N/A
Primary Transmission Line $66,000.00 $88,844.00 $62,136.68
Rigid Transmission Line - copper, 3 1/8" broadband $66,000.00 $88,844.00 Cost includes 3" rigid line and dehydrator. See cover letter for transmission line. Licensee acknowledges it is responsible for cost difference between rigid line and flex line. $62,136.68 N/A

Components

Actual Information Description File Name
Rigid Transmission Line - copper, 3 1/8" broadband

Component Description:
interior interim transmission line
Amount:
$2,039.93

Component Description:
transmission line (less additional cost of rigid line), air dryer 10%
Amount:
$6,009.68

Component Description:
transmission line (less additional cost of rigid line), air dryer 5%
Amount:
$3,004.83

Component Description:
transmission line (less additional cost for rigid line), air dryer 5%
Amount:
$3,004.83

Component Description:
transmission line (less additional cost for rigid line), air dryer 50%
Amount:
$30,048.39

Component Description:
transmission line (less additional cost of rigid line), air dryer 50%
Amount:
$30,048.39

Component Description:
transmission line (less additional cost for rigid line), air dryer 50%
Amount:
$30,048.39

Component Description:
transmission line (less additional cost of rigid line) (10%)
Amount:
$6,009.68

Component Description:
transmission line (less additional cost for rigid line), air dryer 10%
Amount:
$6,009.68

Component Description:
transmission line (less additional cost of rigid line), air dryer 35%
Amount:
$21,033.85

Cost Information

Back to Top ↑

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 $394,800.00 $370,000.00 N/A $189,321.05 N/A
Total for all systems $1,416,672.40 $1,127,920.15 N/A $506,686.11 N/A
Primary Tower TOWER $394,800.00 $370,000.00 $189,321.05
Tall Tower (greater than 500') $210,500.00 $365,000.00 Though WKMJ and WKPC share a tower, the rigging work will be done separately. KET obtained quotation of realistic scope of tower rigging work from reputable supplier. Please see attached Tower Work exhibit. $188,636.67 N/A
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study $26,300.00 $0.00 WKMJ costs are allocated to WKPC. Please see attached Repack Plan Exhibit for details. N/A N/A
Minor tower reinforcement/modifications $158,000.00 $5,000.00 WKMJ costs are allocated to WKPC. Please see attached Repack Plan Exhibit for details. $684.38 N/A

Components

Actual Information Description File Name
Tall Tower (greater than 500')

Component Description:
installation services 10%
Amount:
$12,473.10

Component Description:
installation services 5%
Amount:
$6,236.55

Component Description:
installation (10%)
Amount:
$12,473.10

Component Description:
installation services (10%)
Amount:
$12,473.10

Component Description:
installation services (5%)
Amount:
$6,236.55

Component Description:
DECA Projects $1m - $30m (.3% of contract price)(includes eComm admnistration and support, and distribution services at the time of bidding.) Electronics Research Inc contract
Amount:
$1,540.17

Component Description:
eComm admnistration and support, and distribution services at the time of bidding - Electronics Research Inc contract
Amount:
$1,540.17

Component Description:
installation services (35%)
Amount:
$43,655.85

Component Description:
installation services (50%)
Amount:
$62,365.50

Component Description:
installation services (50%)
Amount:
$62,365.50

Component Description:
installation services 50%
Amount:
$62,365.50
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study Information not provided.
Minor tower reinforcement/modifications

Component Description:
Bid Phase Only - RFB-198-18 billed for rebid distribution services only (Allstate Tower contract) - WKMJ
Amount:
$46.88

Component Description:
DECA Projects $1m - $30m (.3% of contract price)(includes eComm admnistration and support, and distribution services at the time of bidding.) Allstate Tower contract
Amount:
$637.50

Cost Information

Back to Top ↑

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 $123,190.00 $63,092.50 N/A $34,827.18 N/A
Total for all systems $1,416,672.40 $1,127,920.15 N/A $506,686.11 N/A
Outside Professional Services $123,190.00 $63,092.50 $34,827.18
Progress and Transition Reports $4,000.00 $4,000.00 Engineering consultant costs not otherwise listed. $262.50 N/A
Comprehensive coverage verification via field study, if needed $84,200.00 $25,000.00 N/A $22,648.28 N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $2,792.50 Estimated costs were based on catalog, and actual costs exceeded estimates. $2,792.50 N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $5,000.00 N/A $1,172.50 N/A
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 $3,300.00 During the antenna evaluation, some concerns were expressed by the engineering team about the coverage pattern. Those concerns required additional engineering during the antenna design phase. $3,237.50 N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $7,000.00 N/A $1,596.87 N/A
Prepare and or review reimbursement form $2,630.00 $2,500.00 N/A $1,662.50 N/A
Project management of the transition $12,640.00 $12,000.00 KET Staff require outside services to manage the upgrades. $1,454.53 N/A

Components

Actual Information Description File Name
Progress and Transition Reports

Component Description:
quarterly report
Amount:
$87.50

Component Description:
quarterly report
Amount:
$175.00
Comprehensive coverage verification via field study, if needed

Component Description:
WKMJ field strength measurements (1 of 3)
Amount:
$11,646.04

Component Description:
eComm document management - Osborn Engineering contract
Amount:
$166.67

Component Description:
WKMJ field strength measurements (3 of 3)
Amount:
$340.53

Component Description:
WKMJ field strength measurements (2 of 3)
Amount:
$10,495.04
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application

Component Description:
follow-up on final repack invoice submission deadline and repack closeout status
Amount:
$28.00

Component Description:
remail re: progress report deadline; email and research re: linked station sets; summary and email re: dependencies
Amount:
$140.00

Component Description:
repack legal expenses
Amount:
$1,470.50

Component Description:
repack status and issues; research
Amount:
$35.00

Component Description:
repack legal expenses
Amount:
$107.50

Component Description:
prepare reminder re: quarterly progress reports; research re: same
Amount:
$35.00

Component Description:
Second Installment
Amount:
$772.50

Component Description:
First Installment
Amount:
$49.50

Component Description:
email reminder re: repack quarterly progress reports
Amount:
$49.50

Component Description:
summarize FCC repack status public notice
Amount:
$35.00

Component Description:
research re: WKMJ repack dependencies and linked station set; prepare chart re: same
Amount:
$70.00
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application

Component Description:
Second Installment Request
Amount:
$974.50

Component Description:
First Installment
Amount:
$99.00

Component Description:
Third Installment Request
Amount:
$99.00
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:
Hitachi and Gates Response review, new antenna and line specs
Amount:
$525.00

Component Description:
TV study analysis, antenna spec, transition draft, CP
Amount:
$1,925.00

Component Description:
New antenna and line specs
Amount:
$87.50

Component Description:
Antenna and transmission line bid spec review and bid response review
Amount:
$700.00
Perform engineering study for new channel assignment and antenna development

Component Description:
Linked station neighbor analysis, Translator displacement analysis to determine impact on DTV translators, Antenna scattering analysis and review
Amount:
$1,137.50

Component Description:
linked station neighbor analysis -- see attached letter
Amount:
$1,137.50

Component Description:
Review of site documentation and antennas, facility planning
Amount:
$459.37
Prepare and or review reimbursement form

Component Description:
First Installment
Amount:
$87.50

Component Description:
399 input and support
Amount:
$1,575.00
Project management of the transition

Component Description:
Project management tasks
Amount:
$43.75

Component Description:
project management
Amount:
$43.75

Component Description:
project management
Amount:
$43.75

Component Description:
travel expenses
Amount:
$10.78

Component Description:
project management
Amount:
$87.50

Component Description:
project management
Amount:
$306.25

Component Description:
project management
Amount:
$175.00

Component Description:
project management
Amount:
$218.75

Component Description:
project management
Amount:
$218.75

Component Description:
project management
Amount:
$175.00

Component Description:
project management
Amount:
$43.75

Component Description:
project management
Amount:
$87.50

Cost Information

Back to Top ↑

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 $19,050.00 $12,500.00 N/A $3,140.28 N/A
Total for all systems $1,416,672.40 $1,127,920.15 N/A $506,686.11 N/A
Other Expenses $19,050.00 $12,500.00 $3,140.28
Internal Labor $2,000.00 $2,000.00 N/A $434.03 N/A
MVPD Notification of Channel Change $1,500.00 $1,500.00 KET estimate to search for and notify all cable companies. $1,118.75 N/A
Develop and air announcement of upcoming channel change $1,500.00 $1,500.00 KET estimate for developing and airing announcement. N/A N/A
Equipment Storage $500.00 $500.00 GBC estimate N/A N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $2,000.00 $2,000.00 KET estimate based on known costs. N/A N/A
DTV Medical Facility Notification $11,550.00 $5,000.00 GBC estimate based on known quotations $1,587.50 N/A

Components

Actual Information Description File Name
Internal Labor

Component Description:
payroll expenses for internal labor
Amount:
$34.52

Component Description:
payroll expenses for internal labor
Amount:
$58.43

Component Description:
payroll expenses for internal labor
Amount:
$66.91

Component Description:
payroll expenses for internal labor
Amount:
$69.49

Component Description:
payroll expenses for internal labor
Amount:
$57.54

Component Description:
payroll expenses for internal labor
Amount:
$37.54

Component Description:
payroll expenses for internal labor
Amount:
$71.75

Component Description:
payroll expenses for internal labor
Amount:
$37.85
MVPD Notification of Channel Change

Component Description:
prepare letters to MVPDs, research and contact MVPDs, prepare report for station
Amount:
$1,118.75
Develop and air announcement of upcoming channel change Information not provided.
Equipment Storage Information not provided.
Disposal Costs (for equipment and other waste, net of any salvage value) Information not provided.
DTV Medical Facility Notification

Component Description:
medical notification
Amount:
$1,587.50

Cost Information

Back to Top ↑

Grand Total

Predetermined
Cost Estimate 		Estimated Cost Actual Cost
Total for all systems $1,416,672.40 $1,127,920.15 $506,686.11

Reimbursement Status

Back to Top ↑
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

Back to Top ↑
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.

  1. 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.

  2. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.

  3. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.

  4. 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).

  5. 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.

  6. 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.

  7. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.

  8. 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.

Shae Hopkins

Executive Director


03/16/2022

Certification

Back to Top ↑
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).

  1. 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.

  2. The above-named entity certifies that the statements in this form and attached documentation are true, complete, and correct.

  3. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.

  4. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.

  5. 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) .

  6. 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.

  7. The above-named entity certifies that the cost information/documents submitted reflect costs actually incurred.

  8. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.

  9. 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.

Shae Hopkins

Executive Director


03/16/2022

Certification

Back to Top ↑
Section Question Response
Submission of Final Allocation or Accounting Information 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.

  1. 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.

  2. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.

  3. 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.

  4. 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.

  5. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.

  6. 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.

She Hopkins

Executive Director


03/16/2022

Attachments

Back to Top ↑