TV Broadcaster Relocation Fund Reimbursement Application

Applicant Information

Applicant Name, Type, and Contact Information

Applicant	Address	Phone	Email	Applicant Type
WMHT EDUCATIONAL TELECOMMUNICATIONS Doing Business As: WMHT	ROBERT ALTMAN 4 GLOBAL VIEW TROY, NY 12180 United States	+1 (518) 880-3400	raltman@wmht.org	Not-for-Profit

Applicant

Address

Phone

Applicant Type

WMHT EDUCATIONAL TELECOMMUNICATIONS

Doing Business As: WMHT

ROBERT ALTMAN

4 GLOBAL VIEW

TROY, NY 12180

United States

+1 (518) 880-3400

raltman@wmht.org

Not-for-Profit

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
Matt Saplin Chief Engineer WMHT Educational Telecommunications	Matt Saplin 4 Global View Troy, NY 12180 United States	+1 (518) 880-3472	msaplin@wmht.org

Applicant

Address

Phone

Matt Saplin

Chief Engineer

WMHT Educational Telecommunications

Matt Saplin

4 Global View

Troy, NY 12180

United States

+1 (518) 880-3472

msaplin@wmht.org

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	Replace IOT Transmitter and associated equipment. AUX antenna and transmission line, add combiner for WTEN. Replace main transmission line to combiner, combiner and shared transmission line to antenna. Add AC and electric to transmitter room.

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	Paragon
	Year	2005
	Type	Inductive Output Tube
	IOT Power Type	Two
	Power Capacity	50 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	THU9evo
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	31 kW
	Justification for New Transmitter	Cost of re-tuning and replacing exciters exceeds cost of new transmitter.

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	Unsure of new electrical requirements
HVAC Service	Does the replacement transmitter require HVAC Service?	Yes
	Type	Heating and Cooling
	Size	30 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
MASK Filter	Channel Change requires new mask filter (prior cut for Channel 34)

Interim Transmitter

New Transmitter Costs

Section	Question	Response
New Transmitter	Use	Interim
	Description of Use	N/A
	Change Type	Purchase
	Manufacturer
	Model	THUevo
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	15.5 kW
	Justification for New Transmitter	need to have a transmitter to use while the existing transmitter room and transmission system/combiner is rebuilt for the new channel due to room constraints

Interim Transmitter

Other Transmitter Costs

Section	Question	Response
Electrical Service	Service Entrance (3 phases 800A 208V)	No
	Switchgear (industrial 800 amp)	Yes
	Transformer (480V)	Yes
	Power	300 kVA
	Rigid Conduit and Wiring	No
	Size	N/A
	Length	N/A
	Other Electrical Service	No
	Description	N/A
HVAC Service	Does the replacement transmitter require HVAC Service?	Yes
	Type	Heating and Cooling
	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
Inside RF System	Is an additional interior RF system required to support this interim transmitter?	Yes

Interim Transmitter

Other Transmitter Cost Not Listed

Information not provided.

Antennas

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

Primary Antenna

Existing Antenna Information

Section	Question	Response
Existing Antenna Description	Type of change	Retune Existing
	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?	Yes
	Is the existing antenna directional?	No
	Is antenna in operating condition?	Yes
	Is antenna located on or in close proximity to an antenna farm?	No
Existing Antenna Manufacturer and Type	Class	Full Power
	Mounting	Top Mount
	Antenna position in stack	Bottom
	Polarization	Horizontal
	Type	Broadband Panel
	Number of Stations Supported	4
	Number of Panels	60
	Design power capacity in use	100.0 %
	Lower Limit	470.00 MHz
	Upper Limit	698.00 MHz
	Other Antenna Type	N/A
	ERP:	105.0 kW
	Manufacturer	Dielectric
	Model	TUD-05-12/60H-1-B
	Year	2005

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

Facility ID	Call Sign
11970	WXXA-TV
73264	WCWN
73942	WRGB
74422	WTEN

Primary Antenna

Adjustment to Existing Antenna

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

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	3
	Frequencies of channels supported	RF channel
	Frequency	N/A

Enter a list of RF channel numbers.

RF Channel Number
24
22
25

Primary Antenna

Other Antenna Cost Not Listed

Information not provided.

Auxiliary Antenna

Add Antenna Information

Section	Question	Response
Existing Antenna Description	Type of change	Purchase New
	Antenna Use	Auxiliary (Backup)
	Description of Use	WMHT Aux Antenna
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is this antenna currently shared with any other stations?	No
	Is this antenna directional?	No
	Is antenna in operating condition?	Yes
	Is antenna located on or in close proximity to an antenna farm?	No
Existing Antenna Manufacturer and Type	Class	Full Power
	Mounting	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:	19.0 kW
	Manufacturer
	Model	DCA
	Year	2005

Auxiliary Antenna

New Antenna Costs

Section	Question	Response
New Antenna Description	Use	Auxiliary (Backup)
	Description of Use	Aux antenna
	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?	No
New Antenna Manufacturer and Types	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/Bays	24
	Lower Limit	512.00 MHz
	Upper Limit	600.00 MHz
	Design power capacity in use	50.0 %
	Other Antenna Type	N/A
	ERP:	20.0 kW
	Manufacturer
	Model	TU Deltastar
	Year	2017
	Justification for New Antenna	WMHT aux is for channel 34 only, WTEN does not have an aux antenna or back up facility needed for repack transition

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	Upper and lower frequency
	Frequency	530.0 MHz - 542.0 MHz
	Do you need a combiner output splitter/switcher for dual feed lines?	Yes
Elbow Complex	Do you require the separate purchase of the Elbow Complex?	Yes
	Broadband or Single Channel?	Broadband
	Feed Line Size	6 1/8 inches inches
Side Mount Brackets	Do you require the separate purchase of side mount brackets for a high power antenna?	Yes
Pattern Scatter Analysis	Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna?	Yes
Sweep Test	Do you require the sweep testing of transmission line and antenna?	Yes

Auxiliary Antenna

Other Antenna Cost Not Listed

Information not provided.

Transmission Line

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

Auxiliary Transmission Line

Add Transmission Line

Section	Question	Response
Existing Transmission Line Description	Type of change	Purchase New
	Use	Auxiliary (Backup)
	Description of Use	Aux transmission line
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is this transmission currently shared with any other stations?	No
	Is Transmission Line in operating condition?	Yes
Existing Transmission Line Manufacturer and Type	Manufacturer
	Type	Rigid
	Diameter	6 1/8 inches
	Other Diameter	N/A
	Segment Length	19 1/2 inches
	Other Segment Length	N/A
	Number of parallel runs	0
	Length	347 feet per run

Auxiliary Transmission Line

New Transmission Line

Section	Question	Response
New Transmission Line Costs	Use	Auxiliary (Backup)
	Description of Use	new channel tx line
	Change Type	Purchase New
	Is this a request for upgraded equipment?	Yes
	Type	Rigid
	Diameter	6 1/8 inches
	Other Diameter	N/A
	Segment Length	Broadband
	Other Segment Length	N/A
	Number of parallel runs	0
	Length	550 feet per run
	Justification for New Transmission Line	existing tx line for channel 34 only. WTEN does not have an aux or back up needed for repack/transition

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?	Yes
	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	19 1/2 inches
	Other Segment Length	N/A
	Number of parallel runs	0
	Length	600 feet per run

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

Facility ID	Call Sign
73942	WRGB
74422	WTEN
11970	WXXA-TV
73264	WCWN

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	Broadband
	Other Segment Length	N/A
	Number of parallel runs	0
	Length	600 feet per run
	Justification for New Transmission Line	Existing transmission line does not support all the new channels assigned by the repack

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Information not provided.

Tower Equipment And Rigging Costs

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

Primary Tower

Existing Tower

Section	Question	Response
Existing Tower Description	Type of change	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?	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° 37' 31.3" N-
	Longitude (NAD83)	074° 00' 36.7" W-
	Overall Structure Height	499.01 feet
	Support Structure Height	495.07 feet
	Ground Elevation Above Mean Sea Level (AMSL)	1780.82 feet
	Structure Type	TOWER - Free Standing or Guyed Structure
	Tower Owner	Capital Region Broadcasters, LLC
	Date Constructed	05/31/2002

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
74422	WTEN	DTV
73266	WMHT-FM	FM
11970	WXXA-TV	DTV
73264	WCWN	DTV
73363	WNYT	DTV
73942	WRGB	DTV

Primary Tower

Tower Modification Costs

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

Outside Professional Services Costs

Section	Question	Response
Outside Project Management Services	Do you require outside project management services?	Yes
	Number of Hours	500
	Explanation	We are a PBS station with only one engineer and may need assistance throughout the repack process.After reviewing the time spent last year, we need to increase the amount for project management (not using an outside engineer)
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	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	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	No
	Quantity	N/A
	NEPA Section 106 environmental review	No
	Environmental Assessment	No
	ASR Modification	Yes
	FAA Consultation (including preparation of FAA Form 7460)	No
	Negotiation of Lease and other Matter for Shared Locations	Yes
	Prepare or Review FCC Form 399 for Reimbursement	Yes
	Address transition timing and coordination issues w/ other stations and wireless providers	Yes
RF Field Engineering Services	Comprehensive coverage verification via field study	Yes
	RF exposure measurements	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
In house project management and time	Unable to hire a consultant for the repack so we are doing the project management and work in house
Travel to Transmitter School	Rohde and Schwartz provides training to engineers upon purchase of a transmitter- This line item is for the travel, tolls and meals to the school

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?	No
Permit and Filing Costs	Local Zoning	No
	Non-zoning permits	No
	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
Facility Heat	The facility has been heated by the WMHT and WTEN tube transmitters excess heat. Now that they are being replaced by solid state transmitters, there will no longer be any heat in the building without adding a new heat system.
Rigging	For new main combiner and transmission line
Mezzanine Construction	A mezzanine needed to be constructed to hold the multichannel combiner

Cost Information

Transmitters

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

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$2,226,000.00	$1,789,255.36	N/A	$1,492,036.55	N/A
Total for all systems	$3,479,989.60	$2,542,518.96	N/A	$1,895,927.89	N/A
Interim Transmitter THUevo	$1,022,000.00	$738,255.36		$523,706.01
UHF inside RF system including switching	$147,500.00	$140,000.00	N/A	$0.00	N/A
20 Ton system	$115,500.00	$110,000.00	N/A	$107,432.50	N/A
Transformer 3 phase/480v - 300 KVA	$36,800.00	$35,000.00	N/A	N/A	N/A
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW	$684,000.00	$416,955.36	Interim transmitter needed to stay on the air while main transmitter replaced and transmission line/combiner replaced, tested, etc.	$416,273.51	N/A
Switchgear - industrial 800 amp	$38,200.00	$36,300.00	N/A	N/A	N/A
Primary Transmitter THU9evo	$1,204,000.00	$1,051,000.00		$968,330.54
MASK Filter	$31,000.00	$31,000.00	N/A	N/A	N/A
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW	$947,000.00	$802,000.00	I have included the equipment package drawings that Rohde and Schwarz have developed for the transmitter site. Please look at the actual invoices for substantiation of the estimated cost	$801,746.04	The Rohde and Schwarz invoice for the detailed drawings has created the overage. Please remove the 2nd Rohde and Schwarz as the name is incorrect and the attachment doesn't have the info requested
Other Electrical Service: Unsure of new electrical requirements	$60,000.00	$60,000.00	Costs of electrical and decommissioning work of our old transmitters (high voltage transformers, electrical panels. Also included is an electrical project manager to oversee this aspect. We were not aware when we were budgeting this project all the issue.	$59,152.00	This is a new line item for the 399. When we were originally budgeting, we did not realize that we would have all the decommissioning expense with dumpster charges and electrical project management charges
30 Ton system	$166,000.00	$158,000.00	Existing 'custom' air conditioner will need to be removed to make room for the new equipment	$107,432.50	Please delete the transaction which has The Walters Co. J611B with the action - needs more information(the second Walters)- with this item deleted- the category is within budget- and The Walters Co. AC can be approved

Components

Actual Information Description	File Name
UHF inside RF system including switching	Information not provided.
20 Ton system	Component Description: N/A Amount: N/A Component Description: Interim Transmitter Replacement AC Unit Libert#1 -includes Labor , Materials and Subcontractors Amount: $107,432.50
Transformer 3 phase/480v - 300 KVA	Information not provided.
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW	Component Description: 25% down payment 15.5 kW/14.5 kW of MD Transmitter System Amount: $104,068.38 Component Description: 75% of the 15.5kW/14.5kW OFMD Transmitter System Interim Amount: $312,205.13
Switchgear - industrial 800 amp	Information not provided.
MASK Filter	Information not provided.
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW	Component Description: 75% of the payment for the 31k/W ATSC/28kw OFDM Transmitter System Amount: $589,443.98 Component Description: Detailed drawing Package of the WMHT Transmitter Site Amount: $15,820.74 Component Description: Detailed drawing -comprehensive coverage field study Amount: $15,820.74 Component Description: 25% down of the main transmitter- PO and Quote also attached Amount: $196,481.32
Other Electrical Service: Unsure of new electrical requirements	Component Description: We have put a new line item in the 399 to accommodate this invoice- as when we were writing the budget, we did not anticipate these expenses Amount: $59,152.00
30 Ton system	Component Description: Primary Transmitter Replacement AC Unit. Both the Primary and backup are the same tonnage and the vendor quote for both units combined are on page 36 of the PDF Amount: $107,432.50 Component Description: Primary Transmitter Replacement AC Unit Amount: $107,432.50

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	$580,249.60	$219,898.60	N/A	$200,082.43	N/A
Total for all systems	$3,479,989.60	$2,542,518.96	N/A	$1,895,927.89	N/A
Primary Antenna TUD-05-12/60H-1-B	$241,140.00	$68,029.00		$60,641.39
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost)	$5,260.00	$0.00	N/A	N/A	N/A
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed)	$18,950.00	$6,800.00	1/3 of the cost.	$6,120.00	N/A
Combiner output splitting/switching for dual feed lines, if applicable	$126,000.00	$0.00	N/A	N/A	N/A
New combiner, cost per channel (without antenna)	$84,200.00	$53,335.00	1/3 of the cost	$46,841.39	N/A
Sweep test of existing antenna	$6,730.00	$7,894.00	Additional sweeps than what was originally budgeted, were done due to some tower issues	$7,680.00	The estimate was for 30% down, this invoice is for 45% down
Auxiliary Antenna TU Deltastar	$339,109.60	$151,869.60		$139,441.04
UHF â€“ Broadband Panel, Side Mount Auxiliary/Interim, 20 horizontally polarized	$2,000.00	$2,000.00	This is a duplicate line- please ignore	N/A	N/A
Sweep test of existing antenna	$6,730.00	$6,400.00	N/A	$2,599.99	N/A
New combiner, cost per channel (without antenna)	$84,200.00	$0.00	N/A	N/A	N/A
Combiner output splitting/switching for dual feed lines, if applicable	$126,000.00	$30,000.00	Using this category for all the additional expenses as a result of the changes in the combiner/mezzanine vision	$29,032.83	N/A
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed)	$13,700.00	$13,400.00	required as per RF sweep	$13,345.60	N/A
Side mount brackets for high power antennas (if not included in antenna base cost)	$23,150.00	$17,000.00	required for new side mount aux antenna	$16,393.02	N/A
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost)	$5,260.00	$5,000.00	N/A	N/A	N/A
UHF – Broadband Panel, Side Mount Auxiliary/Interim, 20 horizontally polarized	$78,069.60	$78,069.60	*System Notice: Estimate adjusted and locked because line has been superseded.*Our current aux antenna is cut for channel 34 only (reference RF sweep) and will need to be replaced for our new channel	$78,069.60	N/A

Components

Actual Information Description	File Name
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost)	Information not provided.
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed)	Component Description: 2nd invoice for the Combiner and equipment for the CRB- WMHT is paying 1/3 of the 2nd 45% down for Dielectric Amount: $3,060.00 Component Description: This invoice is for shared tower- CRB- WMHT is paying 1/3 of the invoice is 45% of the total- the elbow total is 9,180- WMHT is paying 3060 Amount: $3,060.00
Combiner output splitting/switching for dual feed lines, if applicable	Information not provided.
New combiner, cost per channel (without antenna)	Component Description: Shared combiner for the shared CRB tower-45% 2nd invoice; 1/3 of the cost- stations- WMHT; WCWN, WTEN Amount: $23,420.70 Component Description: Shared Combiner for the joint CRB tower- invoice is 45% of the cost; our share is 1/3. Amount: $23,420.69
Sweep test of existing antenna	Component Description: Repack Sweep includes 1 Field Engineer on site for 1 day, travel expenses and report 45% down Amount: $2,880.00 Component Description: A sweep due to the combiner purchase for the shared tower- CRB- WTEN, WMHT and WCWN- this invoice is for 45% down, WMHT share is 1/3 Amount: $960.00 Component Description: 45% of the Repack Sweep includes 1 Field Engineer on-Site for the Day, Travel, Expenses and Report Amount: $2,880.00 Component Description: 2nd 45% invoice from Dielectric for the shared combiner and associated equipment for the Shared CRB tower- WMHT, WCWN and WTEN are sharing this expense- each station's share is 1/3. Amount: $960.00
UHF â€“ Broadband Panel, Side Mount Auxiliary/Interim, 20 horizontally polarized	Information not provided.
Sweep test of existing antenna	Component Description: Completion of the electrical report after the RF Sweep. Invoice split among the 3 stations WMHT, WTEN and WCWN. Vendor was unwilling to make separate invoices. Amount: $1,733.33 Component Description: WMHT Aux System Sweep Test; 3 stations on invoice- WMHT listed - which is 1/3 of the total upon proposal acceptance Amount: $866.66
New combiner, cost per channel (without antenna)	Information not provided.
Combiner output splitting/switching for dual feed lines, if applicable	Component Description: Another expense due to facility modifications necessary to meet the 8/2/19 transition deadline Amount: $4,455.32 Component Description: Additional expense to solve the construction delays to make the 8/2 deadline Amount: $24,577.51
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed)	Component Description: Elbow joint product 400007476 not previously invoiced Amount: $7,024.00 Component Description: Product #40001436 45% down Amount: $3,160.80 Component Description: Product # 40001436 - 45% down Amount: $3,160.80
Side mount brackets for high power antennas (if not included in antenna base cost)	Component Description: Freight expense- the quote did not include freight- FOB- Raymond Me on the quote Amount: $638.70 Component Description: The items have been shipped. This invoice is to true up what has been quoted in this specific line item Amount: $3,766.32 Component Description: 45% down on Product #400001435 Amount: $5,994.00 Component Description: Product 400001435 45% down Amount: $5,994.00
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost)	Information not provided.
UHF – Broadband Panel, Side Mount Auxiliary/Interim, 20 horizontally polarized	Component Description: Part #400001434 45% down Amount: $39,034.80 Component Description: Product 400001434 45% down Amount: $39,034.80

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	$0.00	$105,275.00	N/A	$99,911.48	N/A
Total for all systems	$3,479,989.60	$2,542,518.96	N/A	$1,895,927.89	N/A
Primary Transmission Line	$0.00	$63,170.00		$62,016.98
Rigid Transmission Line - copper, 8 3/16" broadband	$0.00	$63,170.00	existing transmission line does not support the new channel assignments, this represents 1/3 of the cost of 189,500	$62,016.98	N/A
Auxiliary Transmission Line	$0.00	$42,105.00		$37,894.50
Rigid Transmission Line - copper, 6 1/8" broadband	$0.00	$42,105.00	existing transmission line does not support the new channel assignment.	$37,894.50	N/A

Components

Actual Information Description	File Name
Rigid Transmission Line - copper, 8 3/16" broadband	Component Description: Shared combiner and misc equipment for the shared CRB tower- 2nd 45% invoice from Dielectric - WMHT's share is 1/3 of the expense- spread over 4 components of the 399 Amount: $31,008.49 Component Description: Shared combiner and associated equipment for shared CRB tower- WMHT, WTEN and WCWN- 45% of total cost- 1/3 WMHT share Amount: $31,008.49
Rigid Transmission Line - copper, 6 1/8" broadband	Component Description: RTLSCR3-20 45% down Amount: $1,399.28 Component Description: Product 300006758 45% down; 1 penny rounding Amount: $17,547.97 Component Description: Product #300006758 45% down. Amount: $17,547.97 Component Description: Product #RTLSCR3-20 45% down Amount: $1,399.28

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	$254,800.00	$82,395.00	N/A	$5,724.67	N/A
Total for all systems	$3,479,989.60	$2,542,518.96	N/A	$1,895,927.89	N/A
Primary Tower TOWER	$254,800.00	$82,395.00		$5,724.67
Minor tower reinforcement/modifications	$158,000.00	$50,000.00	1/3 of the cost of $150000	N/A	N/A
Short Tower (less than 500')	$84,200.00	$26,670.00	1/3 of the cost of $80000	N/A	N/A
Structural engineering tower load study for well documented tower	$12,600.00	$5,725.00	We needed another tower climb to understand what was on our tower; hence the tower climb which increased the cost.	$5,724.67	We realized that as we were putting up new equipment, we needed to review the tower to understand the stresses- the total amount is not greater than the budgeted amount and the estimated amount has been adjusted.

Components

Actual Information Description	File Name
Minor tower reinforcement/modifications	Information not provided.
Short Tower (less than 500')	Information not provided.
Structural engineering tower load study for well documented tower	Component Description: Pdf includes travel backup. Invoice has been divided by 3 - Vendor has refused to issue 3 separate invoices; these stations are being repacked in the same phase, total cost is being divided by 3. Justification on expense- last page Amount: $1,558.00 Component Description: Analysis of the 435' Guyed Tower for WTEN, WMHT and WCWN split evenly among the 3 stations Amount: $2,500.00 Component Description: Tower mapping of our shared transmission tower/facility Amount: $1,666.67 Component Description: Tower climb of shared transmission tower- invoice divided by the 3 stations Amount: $1,558.00

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	$315,040.00	$241,850.00	N/A	$75,167.70	N/A
Total for all systems	$3,479,989.60	$2,542,518.96	N/A	$1,895,927.89	N/A
Outside Professional Services	$315,040.00	$241,850.00		$75,167.70
RF Exposure Measurements	$21,050.00	$20,000.00	N/A	N/A	N/A
Comprehensive coverage verification via field study, if needed	$84,200.00	$80,000.00	N/A	N/A	N/A
ASR modification (prepare FCC Form 854)	$2,105.00	$2,000.00	N/A	N/A	N/A
Attorney Fees - Negotiation of lease and other matters for shared locations	$4,210.00	$7,000.00	Currently our invoices (not submitted but will be) currently $6,120. The actual invoices attached should be substantiation for the estimated costs	$6,120.00	We needed a group PO and purchase agreement as 2 of our vendors refused to take individual invoices but wanted 1 invoice with the individual amount broken out. The POs then had to be approved by Nexstar and Sinclar as we are on a joint tower
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application	$2,365.00	$2,250.00	N/A	$1,803.00	N/A
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application	$4,210.00	$4,000.00	N/A	$3,760.50	N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	$5,260.00	$5,000.00	N/A	$1,812.00	N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application	$1,580.00	$4,000.00	WMHT had to submit paperwork to support its broadcasting on the aux antenna as it was unable to yet broadcast on its main antenna to meet the 8/2 deadline	$3,750.00	N/A
Address transition timing and coordination issues w/ other stations and wireless	$2,630.00	$2,500.00	N/A	N/A	N/A
Prepare and or review reimbursement form	$2,630.00	$2,500.00	N/A	N/A	N/A
Project management of the transition	$79,000.00	$7,500.00	N/A	$1,927.20	N/A
Travel to Transmitter School	$1,600.00	$1,600.00	We will be sending 2 employees to this training. The first trip cost $783.75. I assume the 2nd trip will be similarly priced.	$1,526.69	N/A
In house project management and time	$90,000.00	$90,000.00	As we were unable to hire a consultant, this project is taking many more hours than we originally budgeted. This reforecast should take us to the end of the project.	$50,468.31	Robert Cummings is an exempt employee and his hourly wage is predicated on 1,950 hours per year or 37.5 hours per week. Matt Saplin is an exempt employee and his hourly wage is predicated on 1,950 hours per year or 37.5 hours per week. Cuong Le is a non-e
Perform engineering study for new channel assignment and antenna development	$7,360.00	$7,000.00	N/A	N/A	N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	$3,155.00	$3,000.00	N/A	$1,500.00	N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application	$2,105.00	$2,000.00	N/A	$2,000.00	N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application	$1,580.00	$1,500.00	N/A	$500.00	N/A

Components

Actual Information Description	File Name
RF Exposure Measurements	Information not provided.
Comprehensive coverage verification via field study, if needed	Information not provided.
ASR modification (prepare FCC Form 854)	Information not provided.
Attorney Fees - Negotiation of lease and other matters for shared locations	Component Description: fees are for drafting a PO and agreement for all our shared equipment to be repacked We- WMHT, WTEN and WCWN are owners of the Capital Region Broadcasters LLC (aka CRB). Amount: $280.00 Component Description: Reviewing the engineers regarding the collective purchasing agreement Amount: $80.00 Component Description: Review Sinclair changes and finalized contract and group PO Amount: $880.00 Component Description: Draft collective purchasing agreement for the shared equipment of WMHT, WTEN and WCWN Amount: $4,800.00 Component Description: Single invoice review after draft of collective purchasing agreement. Amount: $80.00
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application	Component Description: Emails and dialogue between the Attorneys and the Station regarding the STA request, public file postings and consumer education. Amount: $399.00 Component Description: There are 2 sub-totals on this sheet- one for general legal and the other for the repack legal work. (aka transition reimbursable)- we are claiming just for the transition reimbursable Amount: $1,404.00
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application	Component Description: Television Repacking Expense is segregated from other invoice expenses. Amount: $195.00 Component Description: Television Repacking Expense broken out- other expenses are on this invoice Amount: $1,944.00 Component Description: Television repacking expenses are segregated and other expenses are included Amount: $117.00 Component Description: This invoice includes other expenses outside of the Television Repacking. The television repacking is only 975 Amount: $975.00 Component Description: Television repacking expense is segregated from the other expenses in this invoice. Only requesting $39.00. EIN # changed due to change in corporate structure. New W-9 attached along with discussion. Amount: $39.00 Component Description: This invoice has includes other expenses. The television repacking expense has been segregated. Amount: $351.00 Component Description: All expenses on this invoice is for the FCC Repack Amount: $139.50
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	Component Description: Invoice email exchange with Consulting Engineer, Attorney and staff regarding WMHT STA request Amount: $867.00 Component Description: Regarding transition reporting along with quarterly reporting Amount: $837.00 Component Description: Email exchange regarding need for an STA for reduced power Amount: $108.00
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application	Component Description: To prepare the WMHT Channel 25 Interim /STA Application Amount: $1,625.00 Component Description: To prepare a Channel 25/STA/interim antenna request due to post transition construction delays Amount: $1,500.00 Component Description: Prepare the technical portion of the FCC Form 2100, Channel 25 Auxiliary Antenna application Amount: $500.00 Component Description: Prepare the engineering section of FCC Form 2100 Amount: $125.00
Address transition timing and coordination issues w/ other stations and wireless	Information not provided.
Prepare and or review reimbursement form	Information not provided.
Project management of the transition	Component Description: Needed additional engineering support for WMHT due to the complex nature of our joint tower. Frederick Lass was one of the original engineers who designed the structure. Amount: $1,927.20 Component Description: Please delete this invoice; the full amount of this invoice including this has its own line item- thanks. Amount: $2,800.00
Travel to Transmitter School	Component Description: Hotel and Food for Cuong Le, ET IV to be trained in our new Rhoade and Schwarz transmitter in Maryland. Tolls and Ez pass on separate invoice Amount: $301.22 Component Description: Travel exp incl. mileage, tolls, food and lodging to train at Rohde and Schwarz transmitter school- WMHT purchased a new transmitter as part of the repack Amount: $783.75 Component Description: Mileage reimbursement and Ez pass toll exp for Rhoade and Schwarz transmitter school that Cuong Le, ET IV, attended in Maryland as we have a new transmitter as part of the repack Amount: $441.72
In house project management and time	Component Description: Matt Saplin labor for December 2018. He works 1,950 per year. CRB is Capital Region Broadcasters Amount: $173.41 Component Description: Internal Labor-03/31. CRB is the shared tower that all the TV stations are located on. Monthly and weekly meetings are scheduled. Cuong Le is the ET IV, Robert Cummings is the CRB-WMHT rep. Amount: $890.33 Component Description: Internal Labor for August 2018. CRB is Capital Region Broadcasters- shared tower facility; Raises are included in this invoice Amount: $287.35 Component Description: 12/17 Internal Labor. Capital Region Broadcasters is the shared/joint tower that the local broadcasters share- clean up of the site and meetings part of the repack effort. Amount: $4,209.58 Component Description: 2/18 Internal Labor. CRB is the joint/shared tower - much work being done at this site from R/S- Rohde &Schwarz to electricians(Lacorte) and Walters- Air conditioning along with issues with snow removal Amount: $2,824.85 Component Description: 07/17 Internal Labor. CRB or Capital Region Broadcasters the joint/shared tower that all the broadcasters including. WMHT are on. Weekly meetings are common as there are many equip decisions to make. Amount: $3,022.58 Component Description: October 17 Internal Labor. Meetings with Rohde & Schwarz- listed as R/S meetigs Amount: $921.31 Component Description: 5/17 Internal Labor. CRB is the shared tower of the TV broadcasters. Meetings with vendors due to the repack are noted on this schedule. Amount: $1,114.41 Component Description: Matt Saplin and Robert Cummings both work 1950 hours per year Amount: $95.66 Component Description: R&S is Rhoade and Schwarz (transmitter ) training in Maryland, CRB is Capital Region Broadcasters Amount: $533.46 Component Description: 3/18 Internal Labor. Continued Work at the CRB/ Capital Region Broadcasters (joint/shared tower) site- with equipment installs Amount: $10,676.54 Component Description: 6/18 Internal Labor-More work at the CRB or Capital Region Broadcasters shared/joint tower. Install, proofing of Rohde & Schwarz transmitter w/ LaCorte electrical Amount: $3,973.71 Component Description: 8/17 Internal Labor. Nexstar is the corporate owner of WTEN- one of the stations on the joint/shared CRB tower being repacked in the same phase. Amount: $810.45 Component Description: 4/18 Internal Labor. Continued work with vendors at the CRB/Capital Region Broadcasters tower site. CRB/Capital Region is the shared tower/jointly owned tower. Amount: $8,594.96 Component Description: 5/18 Internal Labor. Rohde & Schwarz installs, Dielectric delivery all at the CRB- Capital Region Broadcasters joint/shared tower. Amount: $1,968.17 Component Description: Second January 2018 invoice for labor. We submitted the first one with just December 2017- paid in 2018- see last page for detailed reason. CRB is joint/shared tower Amount: $449.46 Component Description: Internal Labor for Feb 28, 2017. CRB LLC is the name of the Joint Tower org. that all the commercial/non-commercial are on..Monthly and weekly meetings are scheduled. Robert Cummings is the WMHT-CRB engineering representative Amount: $95.06 Component Description: 6/17 Internal Labor. CRB or Capital Region Broadcasters is the name of the LLC of the shared tower of all the broadcasters in our local area. Meetings with vendors are common due to the repack and purchase of equip. Amount: $1,959.98 Component Description: 11/17 Internal Labor. R&S or R/S is Rohde & Schwarz; CRB is the joint tower; Dielectric & PCI vendors Amount: $3,343.26 Component Description: all 3 employees on one invoice as requested Amount: $29,602.44 Component Description: 9/17 Internal Labor- CRB is the joint/shared tower for all the broadcasters. Monthly, weekly and even daily meetings due to the repack. Matthew Saplin is the Assistant Chief Engineer. Amount: $2,607.45 Component Description: 4/30/17 Internal Labor. CRB is the shared tower that all the broadcasters are on. Weekly and monthly meetings due to repack issues. WMHT, WTEN and WCWN are 3 stations that are being repacked in the same phase. Amount: $1,389.50 Component Description: all employees on one invoice per request Amount: $526.83 Component Description: Cu Long ETV IV total of 100 hours at $23.54 per hour Amount: $2,354.00
Perform engineering study for new channel assignment and antenna development	Information not provided.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	Component Description: Engineering work on the STA/Interim Application Amount: $1,500.00
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application	Component Description: Prepare the engineering section of FCC Form 2100 Amount: $2,000.00
Prepare engineering section of FCC Form 2100 (main), License to Cover Application	Component Description: Engineering study work for new channel assignment and antenna development Amount: $250.00 Component Description: Engineering study work for new channel assignment and antenna development Amount: $250.00

Cost Information

Other Expenses

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

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$83,100.00	$83,045.00	N/A	$23,005.06	N/A
Total for all systems	$3,479,989.60	$2,542,518.96	N/A	$1,895,927.89	N/A
Other Expenses	$83,100.00	$83,045.00		$23,005.06
Mezzanine Construction	$25,000.00	$25,000.00	We needed to redesign our facility to accommodate the new equipment facilitated by the repack. This redesign is being split by WCWN, WTEN and WMHT and has been discussed by the FCC	$676.80	N/A
Develop and air announcement of upcoming channel change	$2,000.00	$2,000.00	need to let our viewers know of the channel change	$380.00	N/A
MVPD Notification of Channel Change	$8,000.00	$8,000.00	We do not know how the $2,000 budget was came about. We called several vendors and in order to do what was mandated, we had to spend significantly greater than budgeted. We ultimately selected companies based on who our colleagues were using/recommended.	$6,947.00	N/A
Facility Heat	$6,625.00	$6,625.00	1/3 cost of $19,875 for new facility heat system, shared cost with WTEN and WCWN. Due to heat for the facility was being supplied by the old tube transmitters excess heat which are no longer there	N/A	N/A
Rigging	$13,335.00	$13,335.00	1/3 of the total cost of $40000	N/A	N/A
Equipment Storage	$9,000.00	$9,000.00	We do not have any place to store the equipment as it received	$4,797.00	N/A
Equipment Delivery and Handling Charges	$10,000.00	$10,000.00	Unknown cost at this time	$7,003.70	N/A
Disposal Costs (for equipment and other waste, net of any salvage value)	$7,500.00	$7,500.00	Unknown cost at this time	$3,200.56	The Rohde and Schwarz invoice has been moved to a separate line item in the 399; . The correct invoice is for $3,038.56 Once the Rhode and Schwarz invoices are deleted then this line item is no longer in an overage situation
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	N/A	N/A	N/A

Components

Actual Information Description	File Name
Mezzanine Construction	Component Description: This invoice has been divided by 3 - WCWN, WTEN and WMHT all members of the joint - shared tower- CRB or Capital Region Broadcasters. This work is part of the mezzanine project. Amount: $676.80
Develop and air announcement of upcoming channel change	Component Description: To reprogram WMHT phone system to add prompts and phone tree to guide our viewers on how to rescan their TVs. Amount: $380.00
MVPD Notification of Channel Change	Component Description: This is to notify all the cable and satellite providers of the channel frequency change. We opted to use 2 vendors to provide these notifications as it saved over $500. Amount: $3,197.00 Component Description: Medical Notification Mailing Complete per FCC Repack Amount: $3,750.00
Facility Heat	Information not provided.
Rigging	Information not provided.
Equipment Storage	Component Description: Pallet Jack, Load Capacity 5000 lbs Manufacturer #12U125- to move the equipment Amount: $917.00 Component Description: Storage Containers for the Repack Equipment Amount: $3,880.00
Equipment Delivery and Handling Charges	Component Description: For moving transformer oil drums Amount: $340.20 Component Description: Rental of 1 four wheel drive forklift to move all the equipment new and old for the repack Amount: $1,450.00 Component Description: Rental of 1 four wheel drive forklift to move all the equipment old and new Amount: $1,450.00 Component Description: Rental of one four wheel drive forklift- to move all the equipment new and old for the repack Amount: $1,670.00 Component Description: Rental of a fork-lift to move the new and old equipment at the site. Needed additional time due to the delivery of a transmitter cabinet Amount: $853.50 Component Description: We needed snow removal at the site in order to receive the equipment- we had 3 noreasters in a row Amount: $1,240.00
Disposal Costs (for equipment and other waste, net of any salvage value)	Component Description: Needed more barrels for the used oil- purchased used barrels on line via Craig's list- no quote available Amount: $97.20 Component Description: Please delete this line item- the entire invoice has been moved to a separate line item. Amount: $54,452.00 Component Description: Used barrels to store transmitter oil- purchased on Craig's List - no quote as this was purchased used and on-line Amount: $64.80 Component Description: Please delete this line item; this entire invoice has been moved to a separate budget item Amount: $1,900.00 Component Description: This for the expense of the safe disposal of the mineral oil from our Comark transmitter beam supply transformers- please delete other Safety -Kleen component Amount: $3,038.56 Component Description: Safe disposal of the mineral oil from Comark transmitter Amount: $2,813.48
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.

Cost Information

Grand Total

	Predetermined Cost Estimate	Estimated Cost	Actual Cost
Total for all systems	$3,479,989.60	$2,542,518.96	$1,895,927.89

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.	Julie Raskin VP Finance and Administration 08/14/2019

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.

Julie Raskin

VP Finance and Administration

08/14/2019

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.

Julie Raskin

Vice President Finance and Administration

08/14/2019

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

Applicant Information

Applicant Name, Type, and Contact Information

Reimbursement Contact Information

Reimbursement Contact Name and Information

Preparer Contact Information

Preparer Contact Name and Information

Broadcaster Information and Transition Plan

Transmitters

Primary Transmitter

Existing Transmitter Information

Primary Transmitter

New Transmitter Costs

Primary Transmitter

Other Transmitter Costs

Primary Transmitter

Other Transmitter Cost Not Listed

Interim Transmitter

New Transmitter Costs

Interim Transmitter

Other Transmitter Costs

Interim Transmitter

Other Transmitter Cost Not Listed

Antennas

Primary Antenna

Existing Antenna Information

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

Primary Antenna

Adjustment to Existing Antenna

Primary Antenna

Other Antenna Costs

Enter a list of RF channel numbers.

Primary Antenna

Other Antenna Cost Not Listed

Auxiliary Antenna

Add Antenna Information

Auxiliary Antenna

New Antenna Costs

Auxiliary Antenna

Other Antenna Costs

Auxiliary Antenna

Other Antenna Cost Not Listed

Transmission Line

Auxiliary Transmission Line

Add Transmission Line

Auxiliary Transmission Line

New Transmission Line

Auxiliary Transmission Line

Other Transmission Line Expenses Not Listed

Primary Transmission Line

Existing Transmission Line

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

Primary Transmission Line

New Transmission Line

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Tower Equipment And Rigging Costs

Primary Tower

Existing Tower

FM, AM or TV radio broadcasters. Facility ID's, Call Signs and Services of other broadcast stations with whom the tower is shared

Primary Tower

Tower Modification Costs

Primary Tower

Tower Rigging Costs

Primary Tower

Other Tower Expenses Not Listed

Outside Professional Services Costs

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Other Expenses

Other Expenses

Other Expenses Not Listed

Cost Information

Transmitters

Components

Cost Information

Antennas

Components

Cost Information

Transmission Line