TV Broadcaster Relocation Fund Reimbursement Application

Applicant Information

Applicant Name, Type, and Contact Information

Applicant	Address	Phone	Email	Applicant Type
KPTH LICENSEE, LLC Doing Business As: KPTH LICENSEE, LLC	Harvey Arnold 10706 Beaver Dam Road Cockeysville, MD 20130 United States	+1 (410) 568-1500	FCCContacts@sbgtv.com	Limited Liability Company

Applicant

Address

Phone

Applicant Type

KPTH LICENSEE, LLC

Doing Business As: KPTH LICENSEE, LLC

Harvey Arnold

10706 Beaver Dam Road

Cockeysville, MD 20130

United States

+1 (410) 568-1500

FCCContacts@sbgtv.com

Limited Liability Company

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant	Address	Phone	Email
[Confidential]

Preparer Contact Information

Preparer Contact Name and Information

Applicant	Address	Phone	Email
Paul A. Cicelski , Esq . Lerman Senter PLLC	Paul A. Cicelski, Esq. 2001 L Street, NW Suite 400 Washington, DC 20036 United States	+1 (202) 429-8970	pcicelski@lermansenter.com

Applicant

Address

Phone

Paul A. Cicelski , Esq .

Lerman Senter PLLC

Paul A. Cicelski, Esq.

2001 L Street, NW

Suite 400

Washington, DC 20036

United States

+1 (202) 429-8970

pcicelski@lermansenter.com

Broadcaster Information and Transition Plan

Question	Response
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information.	Yes
Briefly describe transition plan	See Exhibit A.

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	Quantum QDC2 ESC
	Year	2006
	Type	Inductive Output Tube
	IOT Power Type	Two
	Power Capacity	60 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-48
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	73.5 kW
	Justification for New Transmitter	Per the manufacturer, the current transmitter cannot be retuned. See Exhibit B.

Primary 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	Yes
	Size	2 inches
	Length	800.0 feet
	Other Electrical Service	Yes
	Description	Electrical Installation
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

Name	Description
Other Costs	Other Costs

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	Full Power
	Mounting	Top Mount
	Antenna position in stack	Top
	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:	1000.0 kW
	Manufacturer
	Model	ATW25H3-HTP1-49H
	Year	2006

Primary Antenna

New Antenna Costs

Section	Question	Response
New Antenna Description	Use	Primary (Main)
	Description of Use	N/A
	Change Type	Purchase New
	Is this a request for upgraded equipment?	Yes
	Ownership	Owned
	Owner	N/A
	Is antenna shared?	No
	Is antenna directional?	Yes
	Will antenna be located on or in close proximity to an antenna farm?	Yes
New Antenna Manufacturer and Types	Class	Full Power
	Mounting	Top Mount
	Antenna position in stack	Top
	Polarization	Elliptical
	Type	Slotted Coaxial
	Number of Stations Supported	N/A
	Number of Panels/Bays	N/A
	Lower Limit	N/A
	Upper Limit	N/A
	Design power capacity in use	N/A
	Other Antenna Type	N/A
	ERP:	694.0 kW
	Manufacturer
	Model	TFU-20ETT/VP-R P210
	Year	2017
	Justification for New Antenna	Old antenna is a single channel antenna that cannot be used for the new post-auction channel.

Primary Antenna

Other Antenna Costs

Section	Question	Response
Combiner for Shared Antenna	Do you need a Combiner for a Shared Antenna?
	Type
	Number of channels supported	N/A
	Frequencies of channels supported	N/A
	Frequency	N/A
	Do you need a combiner output splitter/switcher for dual feed lines?	N/A
Elbow Complex	Do you require the separate purchase of the Elbow Complex?	Yes
	Broadband or Single Channel?	Single Channel
	Feed Line Size	6 1/8 inches inches
Side Mount Brackets	Do you require the separate purchase of side mount brackets for a high power antenna?
Pattern Scatter Analysis	Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna?	No
Sweep Test	Do you require the sweep testing of transmission line and antenna?	Yes

Primary Antenna

Other Antenna Cost Not Listed

Name	Description
Wedding Cake Adapter	Wedding Cake Adapter
Combiner output splitting or switching for dual feed lines	Combiner output splitting/switching for dual feed lines

Interim Antenna

New Antenna Costs

Section	Question	Response
New Antenna Description	Use	Interim
	Description of Use	N/A
	Change Type	Purchase New
	Ownership	Owned
	Owner	N/A
	Is antenna shared?	Yes
	Is antenna directional?	Yes
	Will antenna be located on or in close proximity to an antenna farm?	Yes
New Antenna Manufacturer and Type	Class	Full Power
	Mounting	Side Mount
	Antenna position in stack	Not in Stack
	Polarization	Elliptical
	Type	Broadband Panel
	Number of Stations Supported	3
	Number of Panels/Bays	24
	Lower Limit	470.00 MHz
	Upper Limit	598.00 MHz
	Design power capacity in use	100.0 %
	Other Antenna Type	N/A
	ERP:	300.0 kW
	Manufacturer
	Model	TFU-24WB-1-R
	Year	2017
	Justification for New Antenna	Interim antenna to be shared by three stations to stay on the air while the main antenna undergoes construction for the post-auction channel change.

Interim 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
	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?	Yes
	Broadband or Single Channel?	B
	Feed Line Size	6 1/8 inches
Side Mount Brackets	Do you require the separate purchase of side mount brackets for an antenna?	Yes
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
14
30
32

Interim Antenna

Other Antenna Cost Not Listed

Information not provided.

Transmission Line

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

Primary Transmission Line

Existing Transmission Line

Section	Question	Response
Existing Transmission Line Description	Type of change	Utilize Existing
	Use	Primary (Main)
	Description of Use	N/A
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is the existing transmission line shared with another station or stations?	No
	Is Transmission Line in operating condition?	Yes
Existing Transmission Line Manufacturer and Type	Manufacturer	ERI
	Type	Rigid
	Diameter	6 1/8 inches
	Other Diameter	N/A
	Segment Length	Other
	Other Segment Length	18.4 feet
	Number of parallel runs	1
	Length	2118 feet per run

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Name	Description
Rigid Transmission Line - copper	Rigid Transmission Line - copper

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?	Candelabra
	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?	Yes
	Is tower compliant with Rev G?	No
Existing Tower Structure Registration	Do you have a tower registration number?	Yes
Existing Tower Structure Registration	ASR Number	1057963
Coordinates (NAD83)	Latitude (NAD83)	42° 35' 12.0" N-
	Longitude (NAD83)	096° 13' 19.0" W-
	Overall Structure Height	1987.84 feet
	Support Structure Height	1847.09 feet
	Ground Elevation Above Mean Sea Level (AMSL)	1332.99 feet
	Structure Type	TOWER - Free Standing or Guyed Structure
	Tower Owner	Heartland Tower Company, L.L.C.
	Date Constructed	02/22/2007

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
66170	KTIV	DTV
39665	KMEG	DTV

Primary Tower

Tower Modification Costs

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

Primary Tower

Tower Rigging Costs

Section	Question	Response
Tower Rigging Costs	Complex Tower	Candelabra
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	470
	Explanation	Outside consulting engineering, legal work, and accounting services, as well as project management for regional and comprehensive repack execution.
Outside RF consulting Engineering Services	Perform engineering study for new channel assignment and antenna development	Yes
	Prepare engineering section of Form FCC Construction Permit Application	Yes
	For Auxiliary Facility	Yes
	For Main Facility	Yes
	Prepare engineering section of Form FCC License to Cover Application	Yes
	For Auxiliary Facility	Yes
	For Main Facility	Yes
	Prepare request for Special Temporary Authority	Yes
	Quantity	2
	Do you have Distributed Transmission System engineering services?	N/A
	Critical Facility	N/A
	Terrain-Shielded Facility	N/A
Attorney and Other Outside Consulting Services	Prepare and file Form FCC Construction Permit Application	Yes
	For Auxiliary Facility	Yes
	For Main Facility	Yes
	Prepare and file Form FCC License to Cover Application	Yes
	For Auxiliary Facility	Yes
	For Main Facility	Yes
	Prepare request for Special Temporary Authority	Yes
	Quantity	2
	NEPA Section 106 environmental review	Yes
	Environmental Assessment	Yes
	ASR Modification	Yes
	FAA Consultation (including preparation of FAA Form 7460)	Yes
	Negotiation of Lease and other Matter for Shared Locations	Yes
	Prepare or Review FCC Form 399 for Reimbursement	Yes
	Address transition timing and coordination issues w/ other stations and wireless providers	Yes
RF Field Engineering Services	Comprehensive coverage verification via field study	Yes
	RF exposure measurements	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
Sinclair Internal Costs	Internal Employee Time Costs

Other Expenses

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

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	$3,691,457.40	$2,215,251.26	N/A	$1,449,525.17	N/A
Total for all systems	$5,842,824.42	$4,367,243.95	N/A	$2,746,755.20	N/A
Primary Transmitter THU9evo-48	$3,691,457.40	$2,215,251.26		$1,449,525.17
Other Electrical Service: Electrical Installation	$107,838.52	$107,838.52	N/A	$107,838.52	N/A
UHF - Liquid Cooled Solid State Transmitter 68.5 - 75 kW	$1,999,000.00	$1,946,000.00	N/A	$1,310,416.57	Two Rohde items "$44,083.00" and "840,632.75" should be removed. Correct total amount is $1,310,416.57.
Other Costs	$15,818.88	$15,818.88	Security services, see attached quote from 1st Class Security.	$15,818.88	Item "Need more information $5,084.64" should be removed.
2" Rigid Conduit and Wiring (Cost per foot)	$20,800.00	$51,736.50	See attached Mitchell Electric quote #22658.	N/A	N/A
Transformer 3 phase/480v - 300 KVA	$36,800.00	$35,000.00	N/A	N/A	N/A
Switchgear - industrial 800 amp	$38,200.00	$51,736.50	See attached Mitchell Electric quote #22658.	$8,330.34	N/A
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW	$1,473,000.00	$7,120.86	*System Notice: Estimate adjusted and locked because line has been superseded.*See Response to August 11 Inquiry.	$7,120.86	N/A

Components

Actual Information Description	File Name
Other Electrical Service: Electrical Installation	Component Description: Transmitter installation cost. #002241 Amount: $107,838.52
UHF - Liquid Cooled Solid State Transmitter 68.5 - 75 kW	Component Description: Transmitter related cost. #INV-11730 Amount: $23,109.00 Component Description: Transmitter related cost. #INV-11880 Amount: $14,609.00 Component Description: Transmitter related cost. #002152 Amount: $20,427.00 Component Description: Transmitter related cost. #INV-11697 Amount: $34,146.00 Component Description: Transmitter related cost. #INV-11766 Amount: $31,609.00 Component Description: Transmitter related cost 25%. Amount: $208,659.37 Component Description: Transmitter related cost 75%. #9500081385 Amount: $675,305.20 Component Description: Transmitter cost, 75% plus tax. #9500081385 Amount: $840,632.75 Component Description: Transmitter related cost. #002153 Amount: $302,552.00 Component Description: Transmitter cost, 25% down upgrade excluded. #9500075318 Amount: $44,083.00
Other Costs	Component Description: Security services cost related to the transmitter. #24491 Amount: $2,259.84 Component Description: Security services attributed to the transmitter. #24610 Amount: $4,519.68 Component Description: Security services related to the transmitter. #24659 Amount: $5,084.64 Component Description: Security services related to the transmitter. #24710 Amount: $3,954.72 Component Description: Security services cost. #24659 Amount: $5,084.64
2" Rigid Conduit and Wiring (Cost per foot)	Information not provided.
Transformer 3 phase/480v - 300 KVA	Information not provided.
Switchgear - industrial 800 amp	Component Description: Transmitter switch related cost discounted by 20.02%. #213011 Amount: $2,687.32 Component Description: Transmitter related cost. #INV-11883 Amount: $4,149.00 Component Description: Transmitter related cost reduced by 20.02%. #230008 Amount: $1,494.02
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW	Component Description: Fork lift rental. #155690796-001 Amount: $1,276.51 Component Description: Disposal costs associated with the transmitter. #2748 Amount: $448.74 Component Description: Transmitter related cost for rental. #8543 Amount: $3,852.00 Component Description: Transmitter downpayment. #9500075318 Amount: $202,908.98 Component Description: Roll off dumpster and disposal cost. #2193 Amount: $303.31 Component Description: Roll off dumpster and disposal cost. #2017 Amount: $319.41 Component Description: Rental cost related to transmitter. #157358238-003 Amount: $637.14 Component Description: Roll of dumpster and disposal cost. #2103 Amount: $283.75

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	$824,487.20	$753,107.05	N/A	$363,324.20	N/A
Total for all systems	$5,842,824.42	$4,367,243.95	N/A	$2,746,755.20	N/A
Interim Antenna TFU-24WB-1-R	$362,780.00	$360,237.44		$24,245.94
Side mount brackets for high power antennas (if not included in antenna base cost)	$23,150.00	$22,000.00	N/A	N/A	N/A
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed)	$13,700.00	$13,000.00	N/A	$0.00	N/A
New combiner, cost per channel (without antenna)	$84,200.00	$80,000.00	N/A	$14,008.50	N/A
Sweep test of existing antenna	$6,730.00	$10,237.44	Per the request of FCC via RFI	$10,237.44	N/A
UHF - High Power, Side Mount, broadband panel, 24 bay,, 300 kW input, directional,, elliptically or circularly polarized	$235,000.00	$235,000.00	This cost is from the Widelity Report Cost Catalog, however, the cost erroneously did not pre-fill in the instant application section based on the 24-bay, 60 kW, directional, elliptically polarized antenna. Shared with KMEG and KTIV.	$0.00	Second item should be removed.
Primary Antenna TFU-20ETT/VP-R P210	$461,707.20	$392,869.61		$339,078.26
Wedding Cake Adapter	$22,434.40	$22,434.40	N/A	$0.00	N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	$12,300.00	$24,956.95	See quote associated with Dielectric invoice #295008.	$0.00	N/A
Sweep test of existing antenna	$6,730.00	$6,400.00	N/A	$0.00	N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized	$289,500.00	$208,335.46	N/A	$208,335.46	Invoice #295008 can be removed from this cost component.
Combiner output splitting or switching for dual feed lines	$130,742.80	$130,742.80	N/A	$130,742.80	N/A

Components

Actual Information Description	File Name
Side mount brackets for high power antennas (if not included in antenna base cost)	Information not provided.
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed)	Component Description: This cost represents the 1/3 allocations to KPTH for its share of the antenna. Amount: $560.00
New combiner, cost per channel (without antenna)	Component Description: Antenna related cost. #QC19-007 Amount: $12,000.00 Component Description: Combiner cost. #1128-1 Amount: $2,008.50
Sweep test of existing antenna	Component Description: Antenna related cost reduced by 20.02%. #323011 Amount: $5,118.72 Component Description: This cost represents the 1/3 allocation to KPTH for its share of the antenna. Amount: $758.33 Component Description: Antenna related cost reduced by 20.02%. #331009 Amount: $5,118.72
UHF - High Power, Side Mount, broadband panel, 24 bay,, 300 kW input, directional,, elliptically or circularly polarized	Component Description: This cost represents the 1/3 allocation to KPTH for its share of the antenna. Amount: $57,672.67 Component Description: Total amount reduced by 20.02%. #195001 Amount: $148,253.32
Wedding Cake Adapter	Component Description: Total invoice amount reduced by 20.02%. #295008 Amount: $22,434.40
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	Component Description: Total invoice amount reduced by 20.02%. #295008 Amount: $24,956.95
Sweep test of existing antenna	Component Description: Antenna related cost reduced by 20.02%. #323011 Amount: $5,118.72
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized	Component Description: Antenna related cost reduced by 20.02%. #295008 Amount: $52,142.16 Component Description: Antenna related cost reduced by 20.02%. #345012 Amount: $2,748.91 Component Description: Resubmitted under transmission line. #317002 Amount: N/A Component Description: Updated UHF Antenna related cost. This is the newest version and all other versions should be deleted. #195001 Amount: $133,856.92 Component Description: Antenna related cost reduced by 20.02%. #274003 Amount: $16,163.95 Component Description: Antenna related cost reduced by 20.02%. #318016 Amount: $3,423.52 Component Description: Antenna related cost reduced by 20.02%. #195001 Amount: $148,253.32
Combiner output splitting or switching for dual feed lines	Component Description: Total invoice amount reduced by 10.4%. #970023 Amount: $10,662.84 Component Description: Antenna related cost reduced by 20.02%. #273027 Amount: $2,173.45 Component Description: Antenna related cost reduced by 20.02%. #212010 Amount: $117,906.51

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	$66,410.06	$66,410.06	N/A	$66,410.06	N/A
Total for all systems	$5,842,824.42	$4,367,243.95	N/A	$2,746,755.20	N/A
Primary Transmission Line	$66,410.06	$66,410.06		$66,410.06
Rigid Transmission Line - copper	$66,410.06	$66,410.06	See attached quote from Dielectric.	$66,410.06	N/A

Components

Actual Information Description	File Name
Rigid Transmission Line - copper	Component Description: Total invoice amount is reduced by 20.02%. #317002 Amount: $4,285.72 Component Description: Updated invoice of transmission line related cost. #219004 Amount: $47,664.80 Component Description: Transmission line expense reduced by 20.02%. #269003 Amount: $14,459.54 Component Description: Transmission line related cost reduced by 20.02%. #219004 Amount: $47,664.80

Actual Information Description

File Name

Rigid Transmission Line - copper

Component Description:: Total invoice amount is reduced by 20.02%. #317002
Amount:: $4,285.72

Component Description:: Updated invoice of transmission line related cost. #219004
Amount:: $47,664.80

Component Description:: Transmission line expense reduced by 20.02%. #269003
Amount:: $14,459.54

Component Description:: Transmission line related cost reduced by 20.02%. #219004
Amount:: $47,664.80

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	$862,000.00	$967,931.40	N/A	$727,442.41	N/A
Total for all systems	$5,842,824.42	$4,367,243.95	N/A	$2,746,755.20	N/A
Primary Tower TOWER	$862,000.00	$967,931.40		$727,442.41
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)	$421,000.00	$548,931.40	See attached quote from Precision Communications.	$548,931.40	Item "Need More Information - 4th payment of PO #9761. #7365" should be removed. Correct total is $463,524.00
Major tower reinforcement/modifications	$421,000.00	$400,000.00	N/A	$166,511.01	N/A
Structural engineering tower load study for a documented tower with candelabra	$20,000.00	$19,000.00	N/A	$12,000.00	N/A

Components

Actual Information Description	File Name
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)	Component Description: Tower related cost updated. #7248 Amount: $85,407.40 Component Description: Tower related cost updated. #7302 Amount: $85,407.40 Component Description: 3rd payment of PO #9761. #7336 Amount: $170,814.80 Component Description: 4th payment of PO #9761. #7365 Amount: $17,120.00 Component Description: Tower related cost, weather days. #7365 Amount: $17,120.00 Component Description: Complex tower cost. #7384 Amount: $85,407.40 Component Description: 2nd payment of PO #9761. #7302 Amount: $85,407.40 Component Description: Tower related cost updated. #7336 Amount: $170,814.80 Component Description: Incremental payment number 5 for tower related cost. #7382 Amount: $85,407.40 Component Description: Tower related cost. #7417 Amount: $15,515.00 Component Description: This invoice is 1/2 of the "$159,645.00" downpayment. #7248 Amount: $85,407.40 Component Description: 1st payment of PO #9761. #7248 Amount: $85,407.40 Component Description: Tower related expense. #8136 Amount: $3,852.00
Major tower reinforcement/modifications	Component Description: Tower related cost. #7439 Amount: $6,420.00 Component Description: Tower related cost. #7566 Amount: $37,450.00 Component Description: Tower related cost. #7438 Amount: $16,050.00 Component Description: Tower related cost. #7459 Amount: $4,568.41 Component Description: Tower related cost. #7384 Amount: N/A Component Description: Tower related cost. #7458 Amount: $38,787.50 Component Description: Tower related cost. #7491 Amount: $27,820.00 Component Description: Tower related cost. #157358238-005 Amount: $640.10 Component Description: Tower related cost. #7519 Amount: $34,775.00
Structural engineering tower load study for a documented tower with candelabra	Component Description: Tower analysis. Amount: $6,000.00 Component Description: Engineering tower analysis. Amount: $6,000.00

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	$228,401.13	$195,025.55	N/A	$69,129.97	N/A
Total for all systems	$5,842,824.42	$4,367,243.95	N/A	$2,746,755.20	N/A
Outside Professional Services	$228,401.13	$195,025.55		$69,129.97
Sinclair Internal Costs	$356.13	$356.13	N/A	$356.13	N/A
ASR modification (prepare FCC Form 854)	$2,105.00	$2,000.00	N/A	N/A	N/A
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet	$10,520.00	$10,000.00	N/A	N/A	N/A
NEPA Section 106 environmental review, if needed	$6,310.00	$6,000.00	N/A	N/A	N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization	$7,360.00	$0.00	N/A	N/A	N/A
Attorney Fees - Negotiation of lease and other matters for shared locations	$4,210.00	$0.00	N/A	N/A	N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application	$2,365.00	$0.00	N/A	N/A	N/A
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application	$4,210.00	$0.00	N/A	N/A	N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	$5,260.00	$221.92	N/A	$221.92	N/A
Prepare request for Special Temporary Authorization	$4,100.00	$3,000.00	N/A	N/A	N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application	$1,580.00	$1,500.00	N/A	N/A	N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application	$1,580.00	$1,500.00	N/A	N/A	N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application	$2,105.00	$2,947.50	check invoice	$2,947.50	N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	$3,155.00	$3,000.00	N/A	$2,025.00	N/A
Perform engineering study for new channel assignment and antenna development	$7,360.00	$7,000.00	N/A	$2,700.00	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	$2,447.79	N/A
Comprehensive coverage verification via field study, if needed	$84,200.00	$80,000.00	N/A	$17,000.00	N/A
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase	$2,105.00	$2,000.00	N/A	N/A	N/A
Project management of the transition	$74,260.00	$70,500.00	N/A	$41,431.63	N/A

Components

Actual Information Description	File Name
Sinclair Internal Costs	Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. Amount: $8.66 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. Amount: $6.09 Component Description: Portion of general repack matter invoice attributable to this station - divided by 46 stations. Amount: $23.56 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. Amount: $17.02 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. Amount: $23.96 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. Amount: $11.39 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. Amount: $15.08 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. Amount: $7.96 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. Amount: $25.53 Component Description: Portion of general repack matter invoice attributable to this station - divided by 45 stations. Amount: $5.66 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. Amount: $33.53 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. Amount: $26.93 Component Description: Portion of general repack matter invoice attributable to this station - divided by 60 stations. Amount: $4.95 Component Description: Portion of general repack matter invoice attributable to this station - divided by 45 stations. Amount: $25.78 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. Amount: $9.47 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. Amount: $16.53 Component Description: Portion of general repack matter invoice attributable to this station - divided by 46 stations. Amount: $1.53 Component Description: Portion of general repack matter invoice attributable to this station - divided by 52 stations. Amount: $41.33 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. Amount: $1.69 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. Amount: $11.03 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. Amount: $7.86 Component Description: Portion of general repack matter internal time card attributable to this station - divided by 100. Amount: $66.55 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. Amount: $5.37
ASR modification (prepare FCC Form 854)	Information not provided.
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet	Information not provided.
NEPA Section 106 environmental review, if needed	Information not provided.
Attorney Fees - Prepare and File request for Special Temporary Authorization	Information not provided.
Attorney Fees - Negotiation of lease and other matters for shared locations	Information not provided.
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application	Information not provided.
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application	Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #461759 Amount: $99.92 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. #461289 Amount: $122.00
Prepare request for Special Temporary Authorization	Information not provided.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application	Information not provided.
Prepare engineering section of FCC Form 2100 (main), License to Cover Application	Information not provided.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application	Component Description: Outside consulting engineering costs. #878-55-0004 Amount: $2,947.50
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	Component Description: Consulting engineering cost. Amount: $2,025.00
Perform engineering study for new channel assignment and antenna development	Component Description: Consulting engineering cost. Amount: $2,700.00
Address transition timing and coordination issues w/ other stations and wireless	Information not provided.
Prepare and or review reimbursement form	Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #461759 Amount: $869.30 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. #461289 Amount: $1,311.48 Component Description: Legal services cost. Amount: $115.00 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. Amount: $152.01
Comprehensive coverage verification via field study, if needed	Component Description: Coverage cost. #197012 Amount: $13,600.00 Component Description: Coverage related cost. #187005 Amount: $3,400.00
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase	Information not provided.
Project management of the transition	Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #470923 Amount: $406.65 Component Description: Legal services cost. #479292 Amount: $45.00 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #479829 Amount: $458.99 Component Description: Legal services cost. #476890 Amount: $102.50 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1098 Amount: $238.07 Component Description: Legal services cost. #478788 Amount: $45.00 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. #1010 Amount: $86.88 Component Description: Consulting engineering cost. #878-55-0005 Amount: $667.50 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1114 Amount: $242.25 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #472583 Amount: $279.89 Component Description: Legal services cost. #485261 Amount: $57.50 Component Description: Legal services cost. #484312 Amount: $57.50 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1123 Amount: $342.14 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #477820 Amount: $320.19 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. #453972 Amount: $716.28 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #132 Amount: $589.44 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1117 Amount: $282.68 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1105 Amount: $216.88 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. Previous balance of invoice #453686. Amount: $999.04 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #480175 Amount: $377.96 Component Description: Legal Service Cost. #465186 Amount: $297.50 Component Description: Legal Service Cost. #469586 Amount: $501.25 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #479285 Amount: $372.60 Component Description: Portion of general repack matter invoice attributable to this station - divided by 99 stations. #469573 Amount: $377.14 Component Description: Legal services cost. #481320 Amount: $310.00 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1161 Amount: $267.48 Component Description: Legal services cost. #475291 Amount: $813.75 Component Description: Legal services cost. #474818 Amount: $51.25 Component Description: $146.80 credit to be split across 8 Sinclair stations reimbursed $341.18 for Invoice 471524 (correct reimbursement amount is $322.83). #CM-9-23-2019-471524 Amount: ($18.35) Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1099 Amount: $266.93 Component Description: Portion of general repack matter invoice attributable to this station - divided by 46 stations. #247 Amount: $1,105.31 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1151 Amount: $388.07 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1145 Amount: $369.98 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1143 Amount: $436.90 Component Description: Legal services cost. #475752 Amount: $51.25 Component Description: $207.48 credit to be split across 52 Sinclair stations reimbursed $269.71 for invoice 1093 (correct reimbursement amount is $265.72). #1093 Amount: ($3.99) Component Description: $26,919.78 credit to be split across 93 Sinclair stations reimbursed $999.20 for Invoice 461759 (correct reimbursement amount is $709.74). #CM-11-21-2019-461759 Amount: ($289.46) Component Description: Portion of general repack matter invoice attributable to this station - divided by 33 stations. #288 Amount: $1,726.96 Component Description: Legal services cost. #457852 Amount: $453.30 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #472985 Amount: $282.68 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #474809 Amount: $395.77 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #477305 Amount: $393.53 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #472173 Amount: $311.78 Component Description: Legal services cost. #474411 Amount: $51.25 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. Amount: $43.72 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. Amount: $731.72 Component Description: Portion of general repack matter invoice attributable to this station - divided by 99 stations. #1086 Amount: $275.35 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #470923 Amount: $479.53 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. Amount: $20.65 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1130 Amount: $281.49 Component Description: Legal Service Cost. #466701 Amount: $57.50 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #475283 Amount: $384.08 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #471524 Amount: $341.18 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. #457851 Amount: $818.59 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #1051 Amount: $105.97 Component Description: Legal services cost. #477310 Amount: $196.25 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #476885 Amount: $403.34 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #478288 Amount: $194.86 Component Description: Legal services cost. #460939 Amount: $115.00 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1167 Amount: $313.41 Component Description: Legal Service Cost. #470876 Amount: $241.25 Component Description: Legal Service Cost. #472995 Amount: $115.00 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #463026 Amount: $801.57 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #107 Amount: $602.28 Component Description: Legal Service Cost. #472591 Amount: $2,347.15 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #475283 Amount: $279.89 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1093 Amount: $269.71 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #461759 Amount: $29.98 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #118 Amount: $468.97 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1133 Amount: $307.72 Component Description: Legal services cost. #463577 Amount: $185.45 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #470321 Amount: $198.52 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. #457331 Amount: $836.44 Component Description: Legal services cost. #476374 Amount: $171.25 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #478780 Amount: $271.41 Component Description: Portion of general repack matter invoice attributable to this station - divided by 99 stations. #469573 Amount: $446.03 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #473885 Amount: $318.62 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #1069 Amount: $246.68 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. Amount: $32.35 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. Amount: $20.91 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #465001 Amount: $596.30 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #474405 Amount: $490.56 Component Description: Legal services cost. #464358 Amount: $82.30 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #463567 Amount: $566.48 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #1078 Amount: $215.68 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #1063 Amount: $262.29 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1090 Amount: $176.70 Component Description: Legal services cost. #477827 Amount: $361.25 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1143 Amount: $436.90 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #1072 Amount: $237.64 Component Description: Legal Service Cost. #472180 Amount: $965.00 Component Description: Legal services cost. #461802 Amount: $325.68 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #1055 Amount: $243.38 Component Description: Portion of general repack matter invoice attributable to this station - divided by 46 stations. #247 Amount: $1,105.31 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1111 Amount: $159.58 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #470237 Amount: $436.37 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #465173 Amount: $654.26 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #466690 Amount: $446.87 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. Previous balance of invoice #1012. Amount: $86.88 Component Description: Portion of general repack matter invoice attributable to this station - divided by 99 stations. #468718 Amount: $349.51 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. Amount: $955.89 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #1039 Amount: $30.47 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #1045 Amount: $185.10 Component Description: Legal Service Cost. #470282 Amount: $475.00 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. #453686 Amount: $943.95 Component Description: Legal services cost. #473547 Amount: $263.75 Component Description: Legal services cost. Interest accrued excluded. #461802 Amount: $319.30 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1141 Amount: $406.17 Component Description: Legal services cost. #473892 Amount: $157.50 Component Description: Legal services cost. #467389 Amount: $245.20 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #476367 Amount: $364.80 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #1079 Amount: $177.14 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #473506 Amount: $421.40 Component Description: Legal Service Cost. #471532 Amount: $436.25 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1156 Amount: $399.52 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. #461289 Amount: $91.50 Component Description: Legal Service Cost. #467897 Amount: $50.00 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #467861 Amount: $470.30 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #475744 Amount: $305.99 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #464321 Amount: $683.07 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #1058 Amount: $187.24 Component Description: Portion of general repack matter invoice attributable to this station - divided by 45 stations. #226 Amount: $1,364.80 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. Amount: $912.81 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1141 Amount: $406.17 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #467378 Amount: $576.96 Component Description: Legal services cost. #478294 Amount: $256.25 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1133 Amount: $307.72 Component Description: Legal services cost. #464700 Amount: $297.90

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	$170,068.63	$169,518.63	N/A	$70,923.39	N/A
Total for all systems	$5,842,824.42	$4,367,243.95	N/A	$2,746,755.20	N/A
Other Expenses	$170,068.63	$169,518.63		$70,923.39
Tax	$26,651.36	$26,651.36	N/A	$14,377.80	Invoices #Tax 19-0280 and #Tax 18-0137 with status Need More Information can be removed. Updated versions have been uploaded.
Equipment Storage	$10,000.00	$10,000.00	N/A	$3,694.32	N/A
MVPD Notification of Channel Change	$5,000.00	$5,000.00	See Exhibit J.	N/A	N/A
Develop and air announcement of upcoming channel change	$28,050.00	$28,050.00	See Response to August 11 Inquiry.	N/A	N/A
Disposal Costs (for equipment and other waste, net of any salvage value)	$28,566.00	$28,566.00	See Response to August 11 Inquiry.	$20,000.00	N/A
Non-zoning permits	$10,000.00	$10,000.00	See Exhibit J.	N/A	N/A
DTV Medical Facility Notification	$11,550.00	$11,000.00	N/A	$2,600.00	N/A
Local Zoning	$20,000.00	$20,000.00	See Exhibit J.	N/A	N/A
Equipment Delivery and Handling Charges	$30,251.27	$30,251.27	See Exhibit J.	$30,251.27	N/A

Components

Actual Information Description	File Name
Tax	Component Description: Sales tax. #Tax19-0280 Amount: $40.06 Component Description: Sales tax. #TAX18-1209 Amount: $937.48 Component Description: Sales tax. #TAX18-0826 Amount: $41.60 Component Description: Sales tax. #TAX19-0008 Amount: $700.20 Component Description: Sales tax. #TAX18-1055 Amount: $6,805.59 Component Description: Sales tax. #Tax18-0137 Amount: $145.84 Component Description: Sales tax. #18-0442 Amount: $11.80 Component Description: Sales tax. #Tax19-0591 Amount: $33.78 Component Description: Sales tax. #TAX19-0056 Amount: $524.97 Component Description: Sales tax. #TAX-1166 Amount: $3,256.28 Component Description: Sales tax. #Tax21-0255 Amount: $1,063.68 Component Description: Sales tax. #Tax18-0137 Amount: $145.84 Component Description: Sales tax. #Tax19-0280 Amount: $40.20 Component Description: Sales tax. #TAX18-1145 Amount: $3,837.23 Component Description: Sales tax. #Tax17-0722 Amount: $81.79 Component Description: Sales tax. #TAX18-0596 Amount: $54.26 Component Description: Sales tax #Tax18-0299 Amount: $84.10 Component Description: Sales tax. #TAX17-1267 Amount: $489.78 Component Description: Sales tax. #TAX19-0388 Amount: $24.59 Component Description: Sales tax. #Tax19-0634 Amount: $36.19 Component Description: Sales tax. #Tax18-0962 Amount: $8,417.00 Component Description: Sales tax. #TAX18-0704 Amount: $13.39 Component Description: Sales tax. #TAX19-0110 Amount: $40.87 Component Description: Sales tax. #TAX18-0299 Amount: $84.10 Component Description: Sales tax. #TAX18-0962 Amount: $8,425.34 Component Description: Sales tax. #TAX19-0231 Amount: $116.52
Equipment Storage	Component Description: Storage cost. #178367 Amount: $149.80 Component Description: Storage cost. #178704 Amount: $149.80 Component Description: Equipment storage cost. #170028 Amount: $149.80 Component Description: One month of equipment storage. #169333 Amount: $149.80 Component Description: Total invoice amount reduced by 10.40%. #975035 Amount: $2,795.52 Component Description: Storage cost. #177439 Amount: $149.80 Component Description: Storage cost. #177165 Amount: $149.80
MVPD Notification of Channel Change	Information not provided.
Develop and air announcement of upcoming channel change	Information not provided.
Disposal Costs (for equipment and other waste, net of any salvage value)	Component Description: Disposal costs. #QC19-024 Amount: $20,000.00
Non-zoning permits	Information not provided.
DTV Medical Facility Notification	Component Description: Medical notification mailing. #1044 Amount: $2,600.00
Local Zoning	Information not provided.
Equipment Delivery and Handling Charges	Component Description: Equipment delivery and handling cost. #11664 Amount: $3,852.00 Component Description: Equipment delivery related cost. #8849 Amount: $3,852.00 Component Description: Equipment delivery related costs. #301046 Amount: $12,209.61 Component Description: Equipment delivery related costs reduced by 20.02%. #320013 Amount: $4,214.83 Component Description: Equipment delivery and handling cost. #12093 Amount: $520.00 Component Description: Total invoice amount reduced by 20.02%. #295008 Amount: $4,750.81 Component Description: Total invoice amount reduced by 10.40%. #972021 Amount: $5,602.83

Cost Information

Grand Total

	Predetermined Cost Estimate	Estimated Cost	Actual Cost
Total for all systems	$5,842,824.42	$4,367,243.95	$2,746,755.20

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.	Lucy Rutishauser CFO 06/30/2021

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.

Lucy Rutishauser

CFO

06/30/2021

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.	Lucy Rutishauser CFO 06/30/2021

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.

Lucy Rutishauser

CFO

06/30/2021

(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

Primary Antenna

Other Antenna Cost Not Listed

Interim Antenna

New Antenna Costs

Interim Antenna

Other Antenna Costs

Enter a list of RF channel numbers.

Interim Antenna

Other Antenna Cost Not Listed

Transmission Line

Primary Transmission Line

Existing 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

Components

Cost Information

Tower Equipment and Rigging Costs

Components

Cost Information

Outside Professional Services

Components