TV Broadcaster Relocation Fund Reimbursement Application

Applicant Information

Applicant Name, Type, and Contact Information

Applicant	Address	Phone	Email	Applicant Type
NPG OF IDAHO, INC. Doing Business As: NPG OF IDAHO, INC.	Tim Hannan 825 Edmond Street Saint Joseph, MO 64501 United States	+1 (816) 271-8505	TIM.HANNAN@NPGCO.COM	Corporation

Applicant

Address

Phone

Applicant Type

NPG OF IDAHO, INC.

Doing Business As: NPG OF IDAHO, INC.

Tim Hannan

825 Edmond Street

Saint Joseph, MO 64501

United States

+1 (816) 271-8505

TIM.HANNAN@NPGCO.COM

Corporation

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant	Address	Phone	Email
[Confidential]

Preparer Contact Information

Preparer Contact Name and Information

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

Broadcaster Information and Transition Plan

Question	Response
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information.	Yes
Briefly describe transition plan	PURCHASE AND INSTALL NEW ANTENNA, MASK FILTER, FEED LINE AND MASK FILTER. PURCHASE NEW TRANSMITTER TO MEET MAXIMIZATION REQUIREMENTS.

Question	Response
Sharee Station Facility ID	28231
Call Sign	KXPI-LD
Type
Licensee Name	NPG of Idaho, Inc.
Status	LICENSED
DTS	No
Community of License	POCATELLO, ID
Pre-auction RF Channel	35
Post-auction RF Channel
Neilsen DMA
Network Affiliation

Transmitters

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

Primary Transmitter

Existing Transmitter Information

Section	Question	Response
Existing Transmitter Description	Type of change	Purchase New
	Use	Primary (Main)
	Description of Use	N/A
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is this transmitter currently shared with another station?	No
	Is this transmitter currently in operating condition?	Yes
Existing Transmitter Manufacturer and Type	Manufacturer
	Model	TXR-SX-2-U-C
	Year	2015
	Type	Solid State
	Solid State Cooling	Air Cooled
	Solid State Power Capacity	0.28 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	UAXTE-3R44
	Transmitter Type	Solid State
	Solid State Cooling	Air Cooled
	Solid State Power capacity	1.8 kW
	Justification for New Transmitter	K49ND-D will install a new transmitter due to the fact that its previous transmitter cannot be retuned and is no longer supported. Please see letter from Anywave explaining the situation.

Primary Transmitter

Other Transmitter Costs

Section	Question	Response
Electrical Service	Service Entrance (3 phases 800A 208V)	No
	Switchgear (industrial 800 amp)	No
	Transformer (480V)	No
	Power	N/A
	Rigid Conduit and Wiring	No
	Size	N/A
	Length	N/A
	Other Electrical Service	Yes
	Description	Single-Phase, 208-240 Volts Install new conduit, wiring, breaker, and misc from existing main panel board to new equipment.
HVAC Service	Does the replacement transmitter require HVAC Service?	No
	Type	N/A
	Size	N/A
	Other Size	N/A
Transmitter Building Addition/Modification or Leasehold Improvement	Does the Transmitter Building require an addition, modification, other leashold improvement?	No
	Size	N/A
Channel 14 Costs	Is an RF Consulting Engineer needed?	N/A
	Is a channel 14 Mask Filer needed?	N/A
	Is additional field engineering time needed?	N/A
	Number of Days	N/A

Primary Transmitter

Other Transmitter Cost Not Listed

Information not provided.

Antennas

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

Primary Antenna

Existing Antenna Information

Section	Question	Response
Existing Antenna Description	Type of change	Purchase New
	Antenna Use	Primary (Main)
	Description of Use	N/A
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is the existing antenna shared with another station or stations?	No
	Is the existing antenna directional?	Yes
	Is antenna in operating condition?	Yes
	Is antenna located on or in close proximity to an antenna farm?	Yes
Existing Antenna Manufacturer and Type	Class	Class A
	Mounting	Side Mount
	Antenna position in stack	Not in Stack
	Polarization	Horizontal
	Type	Other
	Number of Stations Supported	N/A
	Number of Panels	N/A
	Design power capacity in use	N/A
	Lower Limit	N/A
	Upper Limit	N/A
	Other Antenna Type	Parapanel
	ERP:	0.8 kW
	Manufacturer
	Model	4DR-4-2HW
	Year	2015

Primary Antenna

New Antenna Costs

Section	Question	Response
New Antenna Description	Use	Primary (Main)
	Description of Use	N/A
	Change Type	Purchase New
	Is this a request for upgraded equipment?	Yes
	Ownership	Owned
	Owner	N/A
	Is antenna shared?	Yes
	Is antenna directional?	Yes
	Will antenna be located on or in close proximity to an antenna farm?	Yes
New Antenna Manufacturer and Types	Class	Class A
	Mounting	Side Mount
	Antenna position in stack	Not in Stack
	Polarization	Elliptical
	Type	Other
	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	Parapanel
	ERP:	5.0 kW
	Manufacturer
	Model	SFN-2030-2346-10 (E/P)
	Year	2017
	Justification for New Antenna	Existing antenna will only produce 656-862 mhz.

Primary 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
	Do you need a combiner output splitter/switcher for dual feed lines?	No
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?	No
Pattern Scatter Analysis	Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna?	No
Sweep Test	Do you require the sweep testing of transmission line and antenna?	Yes

Enter a list of RF channel numbers.

RF Channel Number
35
34

Primary Antenna

Other Antenna Cost Not Listed

Name	Description
Primary Antenna - Custom Mount	Primary Antenna - Custom Mount
Shared Transmission Line Parts	Transmission line parts for new antenna, shared with KXPI

Transmission Line

Section	Question	Response
Transmission Line Related Expenses	Do you have transmission line related expenses?	No

Tower Equipment And Rigging Costs

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

Primary Tower

Add Tower

Section	Question	Response
Existing Tower Description	Type of change	Modify Existing
	Tower Use	Primary (Main)
	Description of Use	N/A
	Ownership	Leased
	Is this tower consider Complex?	No
	Is this tower currently shared with any other stations?	Yes
	One or more FM, AM or TV radio broadcaster(s)	No
	Others Types of Users	Yes
	Is tower documented for structural analysis?	Yes
	Is tower compliant with Rev G?	Yes
Existing Tower Structure Registration	Do you have a tower registration number?	No
Existing Tower Structure Registration	ASR Number
Coordinates (NAD83)	Latitude (NAD83)	42° 52' 25.35" N-
	Longitude (NAD83)	112° 30' 49.4" W-
	Overall Structure Height	180.00 feet
	Support Structure Height	180.00 feet
	Ground Elevation Above Mean Sea Level (AMSL)	5826.00 feet
	Structure Type	TOWER - Free Standing or Guyed Structure
	Tower Owner	Day Wireless Systems
	Date Constructed	08/26/2018

Other Types of Users

Users
Fybercom LLC

Primary Tower

Tower Modification Costs

Section	Question	Response
Engineering Study	Please what type of engineering study is required, if any:	No study needed
Tower Reinforcements	Please select whether tower reinforcements are needed:	No reinforcements needed

Primary Tower

Tower Rigging Costs

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

Primary Tower

Other Tower Expenses Not Listed

Information not provided.

Primary Tower

Existing Tower

Section	Question	Response
Existing Tower Description	Type of change	Move Equipment
	Tower Use	Primary (Main)
	Description of Use	N/A
	Ownership	Leased
	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?	Unknown
	Is tower compliant with Rev G?	Unknown
Existing Tower Structure Registration	Do you have a tower registration number?	No
Existing Tower Structure Registration	ASR Number
Coordinates (NAD83)	Latitude (NAD83)	42° 48' 25.0" N-
	Longitude (NAD83)	112° 29' 18.1" W-
	Overall Structure Height	60.00 feet
	Support Structure Height	60.00 feet
	Ground Elevation Above Mean Sea Level (AMSL)	7212.00 feet
	Structure Type	LTOWER - Lattice Tower
	Tower Owner	Teton Communications
	Date Constructed	06/30/1980

Primary Tower

Tower Rigging Costs

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

Primary Tower

Other Tower Expenses Not Listed

Information not provided.

Outside Professional Services Costs

Section	Question	Response
Outside Project Management Services	Do you require outside project management services?	Yes
	Number of Hours	595
	Explanation	K49ND-D requires the aid of Project Management services in order to fulfill the requirements of the re-pack transition.
Outside RF consulting Engineering Services	Perform engineering study for new channel assignment and antenna development	Yes
	Prepare engineering section of Form FCC Construction Permit Application	Yes
	For Auxiliary Facility	No
	For Main Facility	Yes
	Prepare engineering section of Form FCC License to Cover Application	Yes
	For Auxiliary Facility	No
	For Main Facility	Yes
	Prepare request for Special Temporary Authority	Yes
	Quantity	1
	Do you have Distributed Transmission System engineering services?	N/A
	Critical Facility	N/A
	Terrain-Shielded Facility	N/A
Attorney and Other Outside Consulting Services	Prepare and file Form FCC Construction Permit Application	Yes
	For Auxiliary Facility	No
	For Main Facility	Yes
	Prepare and file Form FCC License to Cover Application	Yes
	For Auxiliary Facility	No
	For Main Facility	Yes
	Prepare request for Special Temporary Authority	Yes
	Quantity	1
	NEPA Section 106 environmental review	No
	Environmental Assessment	No
	ASR Modification	No
	FAA Consultation (including preparation of FAA Form 7460)	No
	Negotiation of Lease and other Matter for Shared Locations	No
	Prepare or Review FCC Form 399 for Reimbursement	Yes
	Address transition timing and coordination issues w/ other stations and wireless providers	Yes
RF Field Engineering Services	Comprehensive coverage verification via field study	No
	RF exposure measurements	No
	Additional Field Engineering Service	No
	Number of Days	N/A
	Justification	N/A

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Name	Description
Additional Repack Legal Services Not Otherwise Specified in Form 399	NON-CATALOG LEGAL SERVICES SUCH AS REVIEW OF QUARTERLY TRANSITION STATUS REPORTS AND OTHER MISCELLANEOUS NON-CATALOG LEGAL FEES

Other Expenses

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

Other Expenses

Other Expenses Not Listed

Information not provided.

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	$127,755.00	$40,099.50	N/A	$40,099.50	N/A
Total for all systems	$590,792.54	$324,833.59	N/A	$287,903.67	N/A
Primary Transmitter UAXTE-3R44	$127,755.00	$40,099.50		$40,099.50
Other Electrical Service: Single-Phase, 208-240 Volts Install new conduit, wiring, breaker, and misc from existing main panel board to new equipment.	$1,755.00	$1,755.00	Please see attached Intermountain Electric Estimate 45895	$1,755.00	N/A
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW	$126,000.00	$38,344.50	Please see GatesAir Quote #Q82697 & Invoice #US0332280	$38,344.50	N/A

Components

Actual Information Description	File Name
Other Electrical Service: Single-Phase, 208-240 Volts Install new conduit, wiring, breaker, and misc from existing main panel board to new equipment.	Component Description: Intermountain Electric purposes to furnish and install Amount: $1,755.00
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW	Component Description: UAXTE-3R44 HIGH EFFICIENCY TRA Amount: $38,344.50

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	$131,669.84	$36,818.62	N/A	$32,422.94	N/A
Total for all systems	$590,792.54	$324,833.59	N/A	$287,903.67	N/A
Primary Antenna SFN-2030-2346-10 (E/P)	$131,669.84	$36,818.62		$32,422.94
Shared Transmission Line Parts	$4,509.84	$4,509.84	Please see Myat quote 90004931, Micronetixx proposal 07772AA, Rev. 2.0 (both split 50/50 between KXPI and K49ND-D), and actual freight from Micronetixx invoices C-2209A and C-2209B	$4,384.42	N/A
Primary Antenna - Custom Mount	$9,930.00	$9,930.00	Please see Wireless Infrastructure Services proposal dated August 15, 2019 and please note, cost is split with KXPI, estimated cost will be 50% of the quoted amount	$9,930.00	N/A
New combiner, cost per channel (without antenna)	$84,200.00	$5,107.94	see Estimated Cost Justification K34NC-D-210-New Combiner v0	$5,107.94	N/A
Sweep test of existing antenna	$6,730.00	$5,000.00	N/A	$3,000.00	N/A
UHF - Lower Power Side Mount, Class A One Station antenna -- basic	$26,300.00	$12,270.84	Please see Estimated Cost Justification K49ND-D-210-Primary Antenna, UHF Lower Power Side Mount v0	$10,000.58	N/A

Components

Actual Information Description	File Name
Shared Transmission Line Parts	Component Description: K34NC-D-210-Shared Transmission Line Parts Amount: $1,016.21 Component Description: K34NC-D-210-Shared Transmission Line Parts Amount: $1,016.21 Component Description: Adapter, Flange 1 5/8 Clamp Type Amount: $2,352.00
Primary Antenna - Custom Mount	Component Description: PO Line #2 50% deposit for k49ND Repack Antenna Mount Amount: $4,965.00 Component Description: Remaining 50% of K49ND Repack Custom Antenna Mount Amount: $4,965.00
New combiner, cost per channel (without antenna)	Component Description: 09100-459 B0225-1-19-USA Amount: $5,107.94
Sweep test of existing antenna	Component Description: K34NC-D-210-Primary Antenna - Sweep Test Amount: $250.00 Component Description: K34NC-D-210-Primary Antenna - Sweep Test Amount: $1,250.00 Component Description: K34NC-D-210-Primary Antenna - Sweep Test Amount: $1,250.00 Component Description: K34NC-D-210-Primary Antenna - Sweep Test Amount: $250.00
UHF - Lower Power Side Mount, Class A One Station antenna -- basic	Component Description: SFN-2030-2346-10 (E/P) antenna and transmission line Amount: $5,000.29 Component Description: SFN-2030-2346-10 (E/P) antenna and transmission line Amount: $5,000.29

Cost Information

Transmission Line

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	$168,400.00	$54,680.00	N/A	$30,900.00	N/A
Total for all systems	$590,792.54	$324,833.59	N/A	$287,903.67	N/A
Primary Tower LTOWER	$84,200.00	$10,000.00		$5,150.00
Short Tower (less than 500')	$84,200.00	$10,000.00	Please see attached Wireless Infrastructure Services NPG K49ND Repack antenna system installation budgetary proposal Rev.1 and supporting email correspondence for expenses related to removal of equipment at previous tower.	$5,150.00	N/A
Primary Tower TOWER	$84,200.00	$44,680.00		$25,750.00
Short Tower (less than 500')	$84,200.00	$44,680.00	Please see attached Wireless Infrastructure Services NPG K49ND Repack Rev.1 and supporting email correspondence. Please note that the tower is shared with three LPTV stations and translators that are not part of this repack.	$25,750.00	N/A

Components

Actual Information Description	File Name
Short Tower (less than 500')	Component Description: K34NC-D-410-Existing Primary Tower - Tower Rigging, Short Tower Amount: $200.00 Component Description: K34NC-D-410-Existing Primary Tower - Tower Rigging, Short Tower Amount: $200.00 Component Description: K34NC-D-410-Existing Primary Tower - Tower Rigging, Short Tower Amount: $2,375.00 Component Description: K34NC-D-410-Existing Primary Tower - Tower Rigging, Short Tower Amount: $2,375.00
Short Tower (less than 500')	Component Description: PO Line #1 - Remaining 50% contract billing for Howard antenna relocation Amount: $2,830.00 Component Description: PO Line #1 - 50% deposit for Howard antenna relocation Amount: $2,830.00 Component Description: Labor Amount: $10,045.00 Component Description: Labor, remaining contract billing Amount: $10,045.00

Actual Information Description

File Name

Short Tower (less than 500')

Component Description:: K34NC-D-410-Existing Primary Tower - Tower Rigging, Short Tower
Amount:: $200.00

Component Description:: K34NC-D-410-Existing Primary Tower - Tower Rigging, Short Tower
Amount:: $200.00

Component Description:: K34NC-D-410-Existing Primary Tower - Tower Rigging, Short Tower
Amount:: $2,375.00

Component Description:: K34NC-D-410-Existing Primary Tower - Tower Rigging, Short Tower
Amount:: $2,375.00

Short Tower (less than 500')

Component Description:: PO Line #1 - Remaining 50% contract billing for Howard antenna relocation
Amount:: $2,830.00

Component Description:: PO Line #1 - 50% deposit for Howard antenna relocation
Amount:: $2,830.00

Component Description:: Labor
Amount:: $10,045.00

Component Description:: Labor, remaining contract billing
Amount:: $10,045.00

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	$144,932.70	$184,750.47	N/A	$179,308.72	N/A
Total for all systems	$590,792.54	$324,833.59	N/A	$287,903.67	N/A
Outside Professional Services	$144,932.70	$184,750.47		$179,308.72
Additional Repack Legal Services Not Otherwise Specified in Form 399	$20,212.70	$20,212.70	The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time.	$20,212.70	Additional expenses were incurred as indicated in the attached invoices.
Attorney Fees - Prepare and File request for Special Temporary Authorization	$3,680.00	$3,291.90	The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time.	$3,291.90	N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application	$2,365.00	$1,500.00	N/A	$641.88	N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	$5,260.00	$3,500.00	N/A	$2,291.37	N/A
Prepare request for Special Temporary Authorization	$2,050.00	$750.00	Please see K34NC-D RF Eng STA Budget Revision Justification Letter. The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time.	$750.00	N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application	$1,580.00	$500.00	N/A	N/A	N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	$3,155.00	$2,000.00	du Treil, Lundin & Rackley, Inc. invoice 242335	$2,000.00	N/A
Perform engineering study for new channel assignment and antenna development	$7,360.00	$1,937.50	The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time.	$1,562.50	N/A
Address transition timing and coordination issues w/ other stations and wireless	$2,630.00	$2,500.00	N/A	N/A	N/A
Prepare and or review reimbursement form	$2,630.00	$9,068.97	The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time.	$9,068.97	Additional expenses were incurred as indicated in the attached invoices.
Project management of the transition	$94,010.00	$139,489.40	The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time.	$139,489.40	N/A

Components

Actual Information Description	File Name
Additional Repack Legal Services Not Otherwise Specified in Form 399	Component Description: Non-Catalog Legal Services such as review of quarterly transition status reports and other miscellaneous non-catalog legal fees. Amount: $37.12 Component Description: Legal Services Amount: $153.00 Component Description: Repack legal services Amount: $324.80 Component Description: Repack legal services Amount: $139.20 Component Description: Repack legal services Amount: $151.90 Component Description: Repack legal services Amount: $852.30 Component Description: Legal Services Amount: $687.50 Component Description: LEGAL SERVICES Amount: $106.00 Component Description: K34NC-D-550-Attorney - Additional Repack Legal Services Amount: $53.00 Component Description: K34NC-D-550-Attorney - Additional Repack Legal Services Amount: $306.00 Component Description: Additional Repack Legal Services Not Otherwise Specified in Form 399 Amount: $112.00 Component Description: Repack Legal Services for K49ND-D Amount: $442.80 Component Description: K49ND-D-550-Attorney - Additional Repack Legal Services Amount: $1,190.40 Component Description: K34NC-D-550-Attorney - Additional Repack Legal Services Amount: $51.00 Component Description: Repack Legal Services Amount: $27.84 Component Description: Legal Services Amount: $1,831.00 Component Description: LEGAL SERVICES Amount: $265.00 Component Description: Repack Legal Services Amount: $1,887.00 Component Description: Repack Legal Services for K49ND-D Amount: $403.60 Component Description: K34NC-D-550-Attorney - Additional Repack Legal Services Amount: $153.00 Component Description: Repack Legal Services for K49ND-D Amount: $1,160.00 Component Description: Legal Services Amount: $98.00 Component Description: K49ND-D-550-Attorney - Additional Repack Legal Services Amount: $2,295.00 Component Description: Legal Services Amount: $46.40 Component Description: Repack Legal Services Amount: $573.00 Component Description: K34NC-D-550-Attorney - Additional Repack Legal Services Amount: $265.00 Component Description: K34NC-D-550-Attorney - Additional Repack Legal Services Amount: $582.50 Component Description: legal services Amount: $170.40 Component Description: LEGAL SERVICES Amount: $212.00 Component Description: Repack Legal Services Amount: $27.84 Component Description: LEGAL SERVICES Amount: $318.00 Component Description: K49ND-D-550-Attorney - Additional Repack Legal Services- Amount: $153.00 Component Description: legal services Amount: $391.80 Component Description: K34NC-D-550-Attorney - Additional Repack Legal Services Amount: $1,296.50 Component Description: Repack Legal Services Amount: $714.00 Component Description: K49ND-D-550-Attorney - Additional Repack Legal Services Amount: $2,273.40 Component Description: Repack Legal Services for K49ND-D Amount: $257.40 Component Description: K49ND-D-550-Attorney - Additional Repack Legal Services- Amount: $204.00
Attorney Fees - Prepare and File request for Special Temporary Authorization	Component Description: K49ND-D-550-Attorney - Special Temporary Authorization Amount: $488.40 Component Description: K34NC-D-550-Attorney - Prepare and File Special Request for Temporary Authorization Amount: $1,821.00 Component Description: K34NC-D-550-Attorney - Prepare and File Special Request for Temporary Authorization Amount: $707.00 Component Description: K34NC-D-550-Attorney - Prepare and File Special Request for Temporary Authorization Amount: $275.50
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application	Component Description: K34NC-D-550-Attorney - License to Cover Application (Main) Amount: $641.88
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	Component Description: Charges for C.P. Filing and follow up. See "Invoices Cover Memo." Amount: $2,291.37
Prepare request for Special Temporary Authorization	Component Description: Professional Services Amount: $500.00 Component Description: Professional services Amount: $250.00
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: Engineering study work for new channel assignment and antenna development. Amount: $1,000.00 Component Description: Professional Services Amount: $1,000.00 Component Description: Prepare Engineering App Amount: $1,000.00
Perform engineering study for new channel assignment and antenna development	Component Description: "Calculation of replication transmitter power output requirement based on FCC issued replication facility effective radiated power." Amount: $250.00 Component Description: Engineering study work for new channel assignment and antenna development. Amount: $62.50 Component Description: Professional Services Amount: $375.00 Component Description: Determination of transmitter power output (TPO) for K49ND-D (K34NC-D) Amount: $125.00 Component Description: Engineering study work for new channel assignment and antenna development. Amount: $375.00 Component Description: Professional Services Amount: $250.00 Component Description: ID Fish Creek-K49ND-Amend to spec change in antenna-Professional Services Amount: $250.00 Component Description: ID Fish Creek-K49ND-Study possible use of KXPI-LD facility for interim antenna Amount: $250.00
Address transition timing and coordination issues w/ other stations and wireless	Information not provided.
Prepare and or review reimbursement form	Component Description: K34NC-D-590-Prepare and/or Review Reimbursement Form ($156.00) Amount: $156.00 Component Description: K34NC-D-590-Prepare and/or Review Reimbursement Form Amount: $198.00 Component Description: Legal Services Amount: $184.00 Component Description: LEGAL SERVICES Amount: $119.40 Component Description: Prepare and or review reimbursement form Amount: $835.00 Component Description: LEGAL SERVICES Amount: $249.00 Component Description: Legal Services Amount: $310.12 Component Description: K49ND-D-590-Prepare and/or Review Reimbursement Form Amount: $119.40 Component Description: Review C.P related issues 2017 Amount: $1,429.25 Component Description: Legal Services Amount: $249.00 Component Description: Legal Services Amount: $153.00 Component Description: LEGAL SERVICES Amount: $315.00 Component Description: Legal Services Amount: $368.00 Component Description: Legal Services Amount: $237.00 Component Description: Legal Services Amount: $249.00 Component Description: Legal Services Amount: $119.40 Component Description: K34NC-D-590-Prepare and/or Review Reimbursement Form Amount: $73.50 Component Description: Repack Legal Services for K49ND-D (66257) Amount: $867.00 Component Description: Legal Services Amount: $102.00 Component Description: K34NC-D-590-Prepare and/or Review Reimbursement Form ($156.00) Amount: $156.00 Component Description: K34NC-D-590-Prepare and/or Review Reimbursement Form ($78.00) Amount: $78.00 Component Description: Legal Services Amount: $1,513.80 Component Description: Legal Services Amount: $237.00 Component Description: Legal Services Amount: $324.50 Component Description: K49ND-D-590-Prepare and/or Review Reimbursement Form Amount: $119.40 Component Description: K49ND-D-590-Prepare and/or Review Reimbursement Form Amount: $307.20
Project management of the transition	Component Description: Project management Amount: $5,022.10 Component Description: Project Management Amount: $2,840.60 Component Description: Project Management Amount: $1,123.75 Component Description: Project Management Amount: $2,047.25 Component Description: Project management Amount: $1,378.00 Component Description: Project Management Amount: $7,906.75 Component Description: Project Management Amount: $2,874.55 Component Description: Project Management Amount: $5,114.80 Component Description: Project Management Amount: $1,250.80 Component Description: Project Management Amount: $3,848.75 Component Description: Project Management Amount: $5,236.25 Component Description: Project Management Amount: $891.25 Component Description: Project Management Amount: $658.75 Component Description: Project Management Amount: $1,105.70 Component Description: Project Management Amount: $2,901.30 Component Description: Project Management Amount: $4,046.75 Component Description: Project Management Amount: $2,936.75 Component Description: Project Management Amount: $3,230.15 Component Description: Project Management Amount: $2,743.90 Component Description: Project Management Amount: $2,716.10 Component Description: Project Management Amount: $2,259.05 Component Description: Project Management Amount: $1,705.00 Component Description: Project Management Amount: $955.00 Component Description: Project Management Amount: $2,549.60 Component Description: Cost Reconciliation Amount: $3,169.95 Component Description: Project Management Amount: $4,655.65 Component Description: Project Management Amount: $899.75 Component Description: Project Management Amount: $3,447.80 Component Description: Project Management Amount: $3,298.40 Component Description: Project Management Amount: $8,615.00 Component Description: Project Management Amount: $1,995.50 Component Description: Project Management Amount: $3,675.85 Component Description: Project Management Amount: $9,905.45 Component Description: Project Management Amount: $2,440.90 Component Description: Project Management Amount: $141.75 Component Description: Project Managment Amount: $1,579.80 Component Description: Project Management Amount: $2,333.85 Component Description: Project Management Amount: $3,330.35 Component Description: Project Management Amount: $1,826.25 Component Description: Project Management Amount: $4,440.90 Component Description: Project Management Amount: $840.50 Component Description: Project Management Amount: $4,492.30 Component Description: Project Management Amount: $4,155.70 Component Description: Project Management Amount: $1,037.80 Component Description: Project Management Amount: $5,863.05

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	$18,035.00	$8,485.00	N/A	$5,172.51	N/A
Total for all systems	$590,792.54	$324,833.59	N/A	$287,903.67	N/A
Other Expenses	$18,035.00	$8,485.00		$5,172.51
Develop and air announcement of upcoming channel change	$750.00	$750.00	N/A	$561.00	N/A
Equipment Delivery and Handling Charges	$1,500.00	$1,500.00	N/A	$1,126.51	N/A
Disposal Costs (for equipment and other waste, net of any salvage value)	$1,500.00	$1,500.00	N/A	$250.00	N/A
DTV Medical Facility Notification	$11,550.00	$2,000.00	N/A	$2,000.00	N/A
MVPD Notification of Channel Change	$900.00	$900.00	Please see Widelity quote K49ND-D MVPD Notification	$900.00	N/A
FCC Filing Fees - Form 2100 license to cover application	$335.00	$335.00	Please see K34NC-D News-Press & Gazette Co Invoice #26PTU6BL Budget Revision Justification Letter	$335.00	N/A
Equipment Storage	$1,500.00	$1,500.00	N/A	N/A	N/A

Components

Actual Information Description	File Name
Develop and air announcement of upcoming channel change	Component Description: K34NC-D-610-Develop and Air Channel Change Announcements Amount: $102.00 Component Description: K34NC-D-610-Develop and Air Channel Change Announcements Amount: $459.00
Equipment Delivery and Handling Charges	Component Description: Repack Shipping Expenses Amount: $193.56 Component Description: FREIGHT AND SHIPPING Amount: $96.78 Component Description: K34NC-D-610-Equipment Delivery and Handling Amount: $836.17
Disposal Costs (for equipment and other waste, net of any salvage value)	Component Description: K34NC-D-610-Disposal Costs Amount: $125.00 Component Description: K34NC-D-610-Disposal Costs Amount: $125.00
DTV Medical Facility Notification	Component Description: Medical Notification Mailing Amount: $2,000.00
MVPD Notification of Channel Change	Component Description: Prepare letters to MVPDs. Amount: $900.00
FCC Filing Fees - Form 2100 license to cover application	Component Description: FCC filing fee for license-to-cover application for K49ND-D repack channel change to K34NC-D Amount: $335.00
Equipment Storage	Information not provided.

Cost Information

Grand Total

	Predetermined Cost Estimate	Estimated Cost	Actual Cost
Total for all systems	$590,792.54	$324,833.59	$287,903.67

Reimbursement Status

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

Certification

Section	Question	Response
Submission of Estimated Expenses Statements	WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT.
The Authorized Person signing below certifies that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity acknowledges that all certifications and attached documentation are considered material representations. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD). The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund. The above-named entity certifies that it will maintain and provide to the Commission detailed records, including receipts, of all costs eligible for reimbursement actually incurred. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.	J Timothy Hannan EVP & CFO of Parent, NPGCO 03/21/2022

Section

Question

Response

Submission of Estimated Expenses Statements

WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT.

The Authorized Person signing below certifies that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.
The above-named entity acknowledges that all certifications and attached documentation are considered material representations.
The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.
The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD).
The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.
The above-named entity certifies that it will maintain and provide to the Commission detailed records, including receipts, of all costs eligible for reimbursement actually incurred.
The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.
The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

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

J Timothy Hannan

EVP & CFO of Parent, NPGCO

03/21/2022

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.	J Timothy Hannan EVP & CFO of Parent, NPGCO 03/21/2022

Section

Question

Response

Submission of Actual Cost Documentation Statements

WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733).

The Authorized Person signing below certifies and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.
The above-named entity certifies that the statements in this form and attached documentation are true, complete, and correct.
The above-named entity acknowledges that all certifications and attached documentation are considered material representations.
The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.
The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (full power and Class A stations) and/or otherwise modify a television station’s facility as a result of the spectrum repack (LPTV/TV Translator stations); or to minimize service disruption resulting from a repacked television station (FM stations); or to continue to carry the signal of a broadcaster that changes channels (MVPD) .
The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.
The above-named entity certifies that the cost information/documents submitted reflect costs actually incurred.
The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.
The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a prerequisite for obtaining the payments herein requested.

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

J Timothy Hannan

EVP & CFO of Parent, NPGCO

03/21/2022

Certification

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.
The Authorized Person signing below certifies and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity acknowledges that all certifications and attached documentation are considered material representations. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount. The above-named entity certifies that all costs identified as "actual costs" herein accurately represent the costs actually paid by the above-named entity, including any discounts, refunds, or rebates. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.	J Timothy Hannan EVP & CFO of Parent, NPGCO 03/21/2022

Section

Question

Response

Submission of Final Allocation or Accounting Information Statements

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

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

J Timothy Hannan

EVP & CFO of Parent, NPGCO

03/21/2022

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

Applicant Information

Applicant Name, Type, and Contact Information

Reimbursement Contact Information

Reimbursement Contact Name and Information

Preparer Contact Information

Preparer Contact Name and Information

Broadcaster Information and Transition Plan

Transmitters

Primary Transmitter

Existing Transmitter Information

Primary Transmitter

New Transmitter Costs

Primary Transmitter

Other Transmitter Costs

Primary Transmitter

Other Transmitter Cost Not Listed

Antennas

Primary Antenna

Existing Antenna Information

Primary Antenna

New Antenna Costs

Primary Antenna

Other Antenna Costs

Enter a list of RF channel numbers.

Primary Antenna

Other Antenna Cost Not Listed

Transmission Line

Tower Equipment And Rigging Costs

Primary Tower

Add Tower

Other Types of Users

Primary Tower

Tower Modification Costs

Primary Tower

Tower Rigging Costs

Primary Tower

Other Tower Expenses Not Listed

Primary Tower

Existing Tower

Primary Tower

Tower Rigging Costs

Primary Tower

Other Tower Expenses Not Listed

Outside Professional Services Costs

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Other Expenses

Other Expenses

Other Expenses Not Listed

Cost Information

Transmitters

Components

Cost Information

Antennas

Components

Cost Information

Transmission Line

Cost Information

Tower Equipment and Rigging Costs

Components

Cost Information

Outside Professional Services

Components