TV Broadcaster Relocation Fund Reimbursement Application

Applicant Information

Applicant Name, Type, and Contact Information

Applicant	Address	Phone	Email	Applicant Type
Nexstar Media Inc.	Elizabeth Ryder 545 E. JOHN CARPENTER FREEWAY SUITE 700 IRVING, TX 75062 United States	+1 (972) 373-8800	eryder@nexstar.tv	Corporation

Applicant

Address

Phone

Applicant Type

Nexstar Media Inc.

Elizabeth Ryder

545 E. JOHN CARPENTER FREEWAY

SUITE 700

IRVING, TX 75062

United States

+1 (972) 373-8800

eryder@nexstar.tv

Corporation

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant	Address	Phone	Email
[Confidential]

Preparer Contact Information

Preparer Contact Name and Information

Applicant	Address	Phone	Email
Elizabeth Ryder General Counsel Nexstar Media Inc.	Elizabeth Ryder 545 E. John Carpenter Freeway Suite 700 Irving, TX 75062 United States	+1 (972) 373-8800	eryder@nexstar.tv

Applicant

Address

Phone

Elizabeth Ryder

General Counsel

Nexstar Media Inc.

Elizabeth Ryder

545 E. John Carpenter Freeway

Suite 700

Irving, TX 75062

United States

+1 (972) 373-8800

eryder@nexstar.tv

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 ATTACHED DOCUMENT.

Question	Response
Sharee Station Facility ID	65387
Call Sign	WVBT
Type	Commercial
Licensee Name	Nexstar Media Inc.
Status	LICENSED
DTS	No
Community of License	VIRGINIA BEACH, VA
Pre-auction RF Channel	21
Post-auction RF Channel	21
Neilsen DMA	Norfolk-Portsmth-Newpt Nws
Network Affiliation

Question	Response
Sharee Station Facility ID	71119
Call Sign	WITD-CD
Type
Licensee Name	Nexstar Media Inc.
Status	LICENSED
DTS	No
Community of License	CHESAPEAKE, VA
Pre-auction RF Channel	23
Post-auction RF Channel	23
Neilsen DMA	Norfolk-Portsmth-Newpt Nws
Network Affiliation

Question	Response
Sharee Station Facility ID	71121
Call Sign	WKTD-CD
Type
Licensee Name	Nexstar Media Inc.
Status	LICENSED
DTS	No
Community of License	PORTSMOUTH, VA
Pre-auction RF Channel	17
Post-auction RF Channel	17
Neilsen DMA	Norfolk-Portsmth-Newpt Nws
Network Affiliation

Question	Response
Sharee Station Facility ID	71127
Call Sign	WAVY-TV
Type	Commercial
Licensee Name	Nexstar Media Inc.
Status	LICENSED
DTS	No
Community of License	PORTSMOUTH, VA
Pre-auction RF Channel	19
Post-auction RF Channel	19
Neilsen DMA	Norfolk-Portsmth-Newpt Nws
Network Affiliation

Transmitters

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

Primary Transmitter

Existing Transmitter Information

Section	Question	Response
Existing Transmitter Description	Type of change	Purchase New
	Use	Primary (Main)
	Description of Use	N/A
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is this transmitter currently shared with another station?	No
	Is this transmitter currently in operating condition?	Yes
Existing Transmitter Manufacturer and Type	Manufacturer
	Model	DTT5KSUG2
	Year	2006
	Type	Solid State
	Solid State Cooling	Air Cooled
	Solid State Power Capacity	6 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?	No
	Manufacturer
	Model	TMU9EVO-4
	Transmitter Type	Solid State
	Solid State Cooling	Air Cooled
	Solid State Power capacity	1.5 kW
	Justification for New Transmitter	Existing transmitter cannot be converted to repacked channel per manufacturer and is no longer in business.

Primary Transmitter

Other Transmitter Costs

Section	Question	Response
Electrical Service	Service Entrance (3 phases 800A 208V)	Yes
	Switchgear (industrial 800 amp)	Yes
	Transformer (480V)	No
	Power	N/A
	Rigid Conduit and Wiring	Yes
	Size	2 inches
	Length	75.0 feet
	Other Electrical Service	No
	Description	N/A
HVAC Service	Does the replacement transmitter require HVAC Service?	Yes
	Type	Heating and Cooling
	Size	5 tons
	Other Size	N/A
Transmitter Building Addition/Modification or Leasehold Improvement	Does the Transmitter Building require an addition, modification, other leashold improvement?	Yes
	Size	100.0 square feet
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	20

Primary Transmitter

Other Transmitter Cost Not Listed

Name	Description
Additional Transmitter Costs	Additional Transmitter Costs
Transmitter Installation Services	Install and commission new RePack Transmitter. Please see Land Communications Quote # 1067 Attached.
Transmitter Control System	Transmitter Control System

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?	No
Existing Antenna Manufacturer and Type	Class	Class A
	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:	15.0 kW
	Manufacturer
	Model	TLP-24S190
	Year	2005

Primary Antenna

New Antenna Costs

Section	Question	Response
New Antenna Description	Use	Primary (Main)
	Description of Use	N/A
	Change Type	Purchase New
	Is this a request for upgraded equipment?	No
	Ownership	Owned
	Owner	N/A
	Is antenna shared?	Yes
	Is antenna directional?	No
	Will antenna be located on or in close proximity to an antenna farm?	No
New Antenna Manufacturer and Types	Class	Full Power
	Mounting	Side Mount
	Antenna position in stack	Not in Stack
	Polarization	Horizontal
	Type	Broadband Panel
	Number of Stations Supported	3
	Number of Panels/Bays	32
	Lower Limit	470.00 MHz
	Upper Limit	630.00 MHz
	Design power capacity in use	50.0 %
	Other Antenna Type	N/A
	ERP:	500.0 kW
	Manufacturer
	Model	TUA-O4-8/32H-1-R SM
	Year	2019
	Justification for New Antenna	Existing coaxial slot antenna is not designed to operate on repacked channel. See WNLO-CD transition plan for cost and time savings justification associated with overall approach.

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	4
	Frequencies of channels supported	RF channel
	Frequency	N/A
	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

Enter a list of RF channel numbers.

RF Channel Number
31
14
19
21

Primary Antenna

Other Antenna Cost Not Listed

Name	Description
Additional Antenna Costs	Additional Antenna Costs
Combiner Installation Services	Combiner Installation Service Please see Land Communications Estimate # 1087 Attached

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	Purchase New
	Use	Primary (Main)
	Description of Use	N/A
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is the existing transmission line shared with another station or stations?	No
	Is Transmission Line in operating condition?	Yes
Existing Transmission Line Manufacturer and Type	Manufacturer
	Type	Flexible Air
	Diameter	3 inches
	Other Diameter	N/A
	Segment Length	N/A
	Other Segment Length	N/A
	Number of parallel runs	1
	Length	825 feet per run

Primary Transmission Line

New Transmission Line

Section	Question	Response
New Transmission Line Costs	Use	Primary (Main)
	Description of Use	N/A
	Change Type	Purchase New
	Is this a request for upgraded equipment?	Yes
	Type	Rigid
	Diameter	6 1/8 inches
	Other Diameter	N/A
	Segment Length	Broadband
	Other Segment Length	N/A
	Number of parallel runs	1
	Length	825 feet per run
	Justification for New Transmission Line	The transmission line with higher power capability is an integral part to the tower consolidation plan (see attached WNLO-CD Transtition Plan) that reduces cost and time associated with the 3 stations being repacked on this tower.

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Name	Description
Transmission Line 6-50	Transmission Line 6-50
Additional Transmission Line Components	Additional Transmission Line Components

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?	Yes
	Is tower compliant with Rev G?	Unknown
Existing Tower Structure Registration	Do you have a tower registration number?	Yes
Existing Tower Structure Registration	ASR Number	1018104
Coordinates (NAD83)	Latitude (NAD83)	36° 49' 15.0" N-
	Longitude (NAD83)	076° 30' 40.0" W-
	Overall Structure Height	1026.89 feet
	Support Structure Height	889.10 feet
	Ground Elevation Above Mean Sea Level (AMSL)	22.97 feet
	Structure Type	TOWER - Free Standing or Guyed Structure
	Tower Owner	WAVY BROADCASTING INC
	Date Constructed	01/01/1957

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
71119	WITD-CD	DTV
71121	WKTD-CD	DTV
71127	WAVY-TV	DTV
13060	WNLO-CD	DTV
65387	WVBT	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:	Serious 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

Name	Description
Weather Delays, Additional Charges	Weather Delays, Additional Charges

Outside Professional Services Costs

Section	Question	Response
Outside Project Management Services	Do you require outside project management services?	Yes
	Number of Hours	90
	Explanation	The engineering, tower rigging, transmitter and combiner suppliers, must all coordinate effectively because WAVY transitions in Phase 9 and the WNLO & WVBT transition in Phase 7. Cost of this activity is shared between WAVY, WVBT, & WNLO-CD.
Outside RF consulting Engineering Services	Perform engineering study for new channel assignment and antenna development	Yes
	Prepare engineering section of Form FCC Construction Permit Application	Yes
	For Auxiliary Facility	No
	For Main Facility	Yes
	Prepare engineering section of Form FCC License to Cover Application	Yes
	For Auxiliary Facility	No
	For Main Facility	Yes
	Prepare request for Special Temporary Authority	Yes
	Quantity	1
	Do you have Distributed Transmission System engineering services?	N/A
	Critical Facility	N/A
	Terrain-Shielded Facility	N/A
Attorney and Other Outside Consulting Services	Prepare and file Form FCC Construction Permit Application	Yes
	For Auxiliary Facility	No
	For Main Facility	Yes
	Prepare and file Form FCC License to Cover Application	Yes
	For Auxiliary Facility	No
	For Main Facility	Yes
	Prepare request for Special Temporary Authority	Yes
	Quantity	1
	NEPA Section 106 environmental review	No
	Environmental Assessment	No
	ASR Modification	No
	FAA Consultation (including preparation of FAA Form 7460)	No
	Negotiation of Lease and other Matter for Shared Locations	No
	Prepare or Review FCC Form 399 for Reimbursement	Yes
	Address transition timing and coordination issues w/ other stations and wireless providers	Yes
RF Field Engineering Services	Comprehensive coverage verification via field study	No
	RF exposure measurements	No
	Additional Field Engineering Service	No
	Number of Days	N/A
	Justification	N/A

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Name	Description
Minor Modification of CP Application	Minor Modification of CP Application

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	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?	No
	Does this relocation require MVPD Notification of a Channel Change?	Yes

Other Expenses

Other Expenses Not Listed

Name	Description
Land Mobile Facilities Notification	Land Mobile Facilities Notification; see DTV Notification quote EST-001702

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	$511,939.00	$382,319.00	N/A	$141,192.34	N/A
Total for all systems	$2,444,310.98	$1,362,442.28	N/A	$633,024.39	N/A
Primary Transmitter TMU9EVO-4	$511,939.00	$382,319.00		$141,192.34
Transmitter Control System	$2,635.00	$2,635.00	Replace transmitter control system that is no longer compatible due to change in transmitters; see Burk quote. 1/3 share of cost with WAVY and WVBT	$2,633.34	N/A
Transmitter Installation Services	$41,760.00	$41,760.00	Installation & Commissioning of New RePack Transmitter by Land Communications Inc. Please see quote # 1067 attached.	$41,760.00	N/A
Additional Transmitter Costs	$4,884.00	$4,884.00	See Rohde & Schwarz quotes 263750.0 and 267328.0	$4,884.00	N/A
Additional field engineering time, 10-30 days	$63,100.00	$60,000.00	N/A	N/A	N/A
Channel 14 Mask Filter	$189,500.00	$100,000.00	N/A	N/A	N/A
RF Consulting Engineer	$5,260.00	$5,000.00	N/A	N/A	N/A
Other -- Building Addition Size: 100.0	$5,000.00	$5,000.00	Need to move walls, plumbing, electrical wiring, lighting fixtures, etc.	N/A	N/A
Other -- HVAC Service Type: H Size:5 (Other)	$19,250.00	$19,250.00	N/A	N/A	N/A
2" Rigid Conduit and Wiring (Cost per foot)	$1,950.00	$1,875.00	N/A	N/A	N/A
Switchgear - industrial 800 amp	$38,200.00	$36,300.00	N/A	N/A	N/A
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW	$126,000.00	$91,915.00	See Rohde & Schwarz quote 195743.0	$91,915.00	N/A
Service entrance 3 phase/800 amp/208 volt	$14,400.00	$13,700.00	N/A	N/A	N/A

Components

Actual Information Description	File Name
Transmitter Control System	Component Description: Replace transmitter control system; 1/3 shared cost with WAVY and WVBT Amount: $2,633.34
Transmitter Installation Services	Component Description: Transmitter electrical and installation, installment #1 Amount: $20,880.00 Component Description: Transmitter electrical and installation, installment #2 Amount: $20,880.00
Additional Transmitter Costs	Component Description: Additional transmitter components Amount: $3,664.00 Component Description: Additional transmitter component Amount: $1,220.00
Additional field engineering time, 10-30 days	Information not provided.
Channel 14 Mask Filter	Information not provided.
RF Consulting Engineer	Information not provided.
Other -- Building Addition Size: 100.0	Information not provided.
Other -- HVAC Service Type: H Size:5 (Other)	Information not provided.
2" Rigid Conduit and Wiring (Cost per foot)	Information not provided.
Switchgear - industrial 800 amp	Information not provided.
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW	Component Description: Transmitter, installment #1 Amount: $22,978.75 Component Description: Transmitter, installment #2 Amount: $68,936.25
Service entrance 3 phase/800 amp/208 volt	Information not provided.

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	$356,080.32	$315,398.99	N/A	$186,130.64	N/A
Total for all systems	$2,444,310.98	$1,362,442.28	N/A	$633,024.39	N/A
Primary Antenna TUA-O4-8/32H-1-R SM	$356,080.32	$315,398.99		$186,130.64
Sweep test of existing antenna	$6,730.00	$6,400.00	N/A	$2,133.33	N/A
Additional Antenna Costs	$4,675.00	$4,675.00	See Dielectric order confirmation 1698051	$4,673.33	N/A
Combiner Installation Services	$13,666.66	$13,666.66	Combiner Installation Service Please see Land Communications Estimate # 1087 Attached	$13,666.66	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
Side mount brackets for high power antennas (if not included in antenna base cost)	$23,150.00	$7,250.00	See Dielectric quote 700323CMZ-5. Cost to be shared with WAVY FAC ID 71127 and WVBT FAC ID 65387, split 3 ways; this is WNLO-CD share of cost	$7,250.00	N/A
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed)	$13,700.00	$3,570.00	See Dielectric quote 700323CMZ-5. Cost to be shared with WAVY FAC ID 71127 and WVBT FAC ID 65387, split 3 ways; this is WNLO-CD share of cost	$3,570.00	N/A
Combiner output splitting/switching for dual feed lines, if applicable	$126,000.00	$120,000.00	N/A	N/A	N/A
New combiner, cost per channel (without antenna)	$84,200.00	$76,138.67	See Dielectric quote 900049CMZ, cost shared with WAVY FAC ID 71127 and WVBT FAC ID 65387.	$76,138.66	N/A
UHF - High Power, Side Mount, broadband panel, 32 bay,, 500 kW input, horizontally polarized	$78,698.66	$78,698.66	The antenna selection is part of an overall cost reduction and time/complexity for all three stations on the tower: WAVY, WVBT and WNLO-CD. See Dielectric quote 700323CMZ-5. Cost to be shared with WAVY and WVBT, split 3 ways; this is WNLO share of cost	$78,698.66	N/A

Components

Actual Information Description	File Name
Sweep test of existing antenna	Component Description: Antenna sweep test, 1/3 share of cost Amount: $2,133.33
Additional Antenna Costs	Component Description: Additional elbow, 1/3 share of cost Amount: $1,146.33 Component Description: Additional elbow, 1/3 share of cost Amount: $3,439.00 Component Description: Antenna flange, 1/3 share of cost Amount: $88.00
Combiner Installation Services	Component Description: Combiner installation, installment #2, shared cost with WAVY and WVBT Amount: $6,833.33 Component Description: Combiner installation, installment #1, shared cost with WAVY and WVBT Amount: $6,833.33
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost)	Information not provided.
Side mount brackets for high power antennas (if not included in antenna base cost)	Component Description: Side mount brackets, installment #2, line 2 of invoice. WNLO-CD 1/3 share of cost Amount: $3,262.50 Component Description: Side mount brackets, installment #1, line 2 of invoice; WNLO-CD 1/3 share of cost Amount: $3,262.50 Component Description: Side mount brackets, installment #3, 1/3 share of cost Amount: $440.34 Component Description: Side mount brackets, balance due, 1/3 share of cost Amount: $284.66
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed)	Component Description: Elbow complex, installment #1, line 3 of invoice; WNLO-CD 1/3 share of cost Amount: $1,606.50 Component Description: Elbow complex, balance due, 1/3 share of cost Amount: $357.00 Component Description: Elbow complex, installment #2, line 3 of invoice. WNLO-CD 1/3 share of cost Amount: $1,606.50
Combiner output splitting/switching for dual feed lines, if applicable	Information not provided.
New combiner, cost per channel (without antenna)	Component Description: Combiner, installment #1, shared cost with WAVY and WVBT Amount: $34,262.40 Component Description: Combiner, balance due, 1/3 share of cost Amount: $7,613.86 Component Description: Combiner, installment #2, shared cost with WAVY and WVBT Amount: $34,262.40
UHF - High Power, Side Mount, broadband panel, 32 bay,, 500 kW input, horizontally polarized	Component Description: Antenna, balance due, 1/3 share of cost Amount: $7,869.86 Component Description: Antenna, installment #1, line 1 of invoice, WNLO-CD 1/3 share of cost Amount: $35,414.40 Component Description: Antenna, installment #2, line 1 of invoice; WNLO-CD 1/3 share of cost Amount: $35,414.40

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	$193,586.66	$53,820.29	N/A	$53,817.61	N/A
Total for all systems	$2,444,310.98	$1,362,442.28	N/A	$633,024.39	N/A
Primary Transmission Line	$193,586.66	$53,820.29		$53,817.61
Additional Transmission Line Components	$1,545.00	$1,545.00	See Dielectric order confirmation 1698051	$1,542.33	N/A
Transmission Line 6-50	$641.66	$641.66	See Dielectric quote 700323CMZ-5;Cost to be shared with WAVY FAC ID 71127 and WVBT FAC ID 65387, split 3 ways; this is WNLO-CD share of cost	$641.66	N/A
Rigid Transmission Line - copper, 6 1/8" broadband	$191,400.00	$51,633.63	See Dielectric quote 800089CMZ. Cost to be shared with WAVY FAC ID 71127 and WVBT FAC ID 65387, split 3 ways; this is WNLO-CD share of cost	$51,633.62	N/A

Components

Actual Information Description	File Name
Additional Transmission Line Components	Component Description: Additional transmission line, 1/3 share of cost Amount: $641.66 Component Description: Additional transmission line, 1/3 share of cost Amount: $900.67
Transmission Line 6-50	Component Description: Transmission line, installment #2, line 4 of invoice; WNLO-CD 1/3 share of cost Amount: $288.75 Component Description: Transmission line, balance due, 1/3 share of cost Amount: $64.16 Component Description: Transmission line, installment #1, line 4 of invoice; WNLO-CD 1/3 share of cost Amount: $288.75
Rigid Transmission Line - copper, 6 1/8" broadband	Component Description: Transmission line, balance due, 1/3 share of cost Amount: $5,163.36 Component Description: Transmission line, installment #1; WNLO-CD 1/3 share of cost Amount: $23,235.13 Component Description: Transmission line, installment #2; WNLO-CD 1/3 share of cost Amount: $23,235.13

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	$1,283,100.00	$499,334.00	N/A	$175,000.98	N/A
Total for all systems	$2,444,310.98	$1,362,442.28	N/A	$633,024.39	N/A
Primary Tower TOWER	$1,283,100.00	$499,334.00		$175,000.98
Weather Delays, Additional Charges	$8,000.00	$8,000.00	See related invoices and daily worksheets from Coast to Coast; 1/3 share of cost	$7,066.66	N/A
Tall Tower (greater than 500')	$210,500.00	$153,601.00	Costs of this activity is shared between WAVY, WVBT, & WNLO-CD. One third is allocated to WNLO-CD. See Coast to Coast proposal #05211901T.	$153,601.00	N/A
Serious tower reinforcement/modifications	$1,052,000.00	$333,333.00	The tower modification costs allowed for serious modifications are shared among 3 stations WAVY, WVBT, & WNLO-CD.	$10,000.00	N/A
Structural engineering tower load study for well documented tower	$12,600.00	$4,400.00	Cost of this activity is shared between WAVY, WVBT, & WNLO-CD. This is WNLO-CD share only.	$4,333.32	N/A

Components

Actual Information Description	File Name
Weather Delays, Additional Charges	Component Description: Weather delays and additional work, 1/3 share of cost Amount: $3,156.66 Component Description: Weather delays, 1/3 share of cost Amount: $3,910.00
Tall Tower (greater than 500')	Component Description: Antenna installation services, balance due Amount: $6,649.00 Component Description: Antenna installation services, installment #5, shared cost with WAVY and WVBT Amount: $25,000.00 Component Description: Antenna installation services, installment #4, shared cost with WAVY and WVBT Amount: $15,000.00 Component Description: Antenna installation services, installment #1, shared cost with WAVY and WVBT Amount: $53,760.34 Component Description: Antenna installation services, installment #3, shared cost with WAVY and WVBT Amount: $15,000.00 Component Description: Antenna installation services, installment #2, shared cost with WAVY and WVBT Amount: $38,191.66
Serious tower reinforcement/modifications	Component Description: Deposit as agreed per Nexstar Commitment Letter and Coast to Coast Tower Service Amount: $10,000.00
Structural engineering tower load study for well documented tower	Component Description: Tower top plate analysis, 1/3 share of cost Amount: $666.66 Component Description: Structural analysis, 1/3 share of cost Amount: $833.34 Component Description: Structural analysis, 1/3 share of cost Amount: $1,166.66 Component Description: Structural analysis, 1/3 share of cost Amount: $1,666.66

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	$47,430.00	$65,000.00	N/A	$39,014.25	N/A
Total for all systems	$2,444,310.98	$1,362,442.28	N/A	$633,024.39	N/A
Outside Professional Services	$47,430.00	$65,000.00		$39,014.25
Minor Modification of CP Application	$2,500.00	$2,500.00	Modification required; see Osborn invoice 34182	$2,500.00	N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization	$3,680.00	$3,500.00	N/A	N/A	N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application	$2,365.00	$2,250.00	N/A	N/A	N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	$5,260.00	$5,000.00	N/A	N/A	N/A
Prepare request for Special Temporary Authorization	$2,050.00	$1,500.00	N/A	$775.00	N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	$3,155.00	$3,000.00	N/A	N/A	N/A
Perform engineering study for new channel assignment and antenna development	$7,360.00	$7,000.00	N/A	$2,800.00	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	$14,220.00	$33,750.00	This is a complex project with three stations on a single tower with multiple phase assignments. We have estimated WNLO-CD's portion of the total project management cost to be 225 hours each at a rate of $150/hr.	$32,314.25	N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application	$1,580.00	$1,500.00	N/A	$625.00	N/A

Components

Actual Information Description	File Name
Minor Modification of CP Application	Component Description: Project management services 4.27.19 through 5.31.19 Amount: $2,500.00
Attorney Fees - Prepare and File request for Special Temporary Authorization	Information not provided.
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application	Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	Information not provided.
Prepare request for Special Temporary Authorization	Component Description: Prepare STA Amount: $775.00
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	Information not provided.
Perform engineering study for new channel assignment and antenna development	Component Description: Information gathering, creation of transition plan with definition of initial equipment and service needs. Amount: $350.00 Component Description: Repack plan and revision, 399 form info Amount: $700.00 Component Description: Revise and update 399 form Amount: $525.00 Component Description: Revise storyboard, interference study, create CP and recalculate ERP if COR changed, transition plan document, create 399, coverage maps, & upload draft documents to ASANA. Amount: $1,225.00
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: Project management services Amount: $316.00 Component Description: Project management services May 2020 Amount: $55.00 Component Description: Project management services Dec 2019 Amount: $70.00 Component Description: Project management of the transition professional services from October 4, 2017 through April 27, 2018 including services provided by consultants Kessler and Gehman Associates, Inc. Amount: $1,695.00 Component Description: Project management services Feb 2020 Amount: $170.00 Component Description: Project management services Amount: $619.00 Component Description: Project management services Jun 2019 Amount: $130.00 Component Description: Project management services 10.27.18 through 12.31.18 Amount: $275.00 Component Description: Project management of the transition professional services from May 26, 2018 through June 29, 2018 including services provided by consultants Kessler and Gehman Associates, Inc. Amount: $150.00 Component Description: Project management services Amount: $4,278.50 Component Description: Project management services Amount: $158.00 Component Description: Project management services Amount: $474.00 Component Description: Project management services 9.29.18 through 10.26.18 Amount: $225.00 Component Description: RF Consulting Services Amount: $19,278.75 Component Description: Project management services Amount: $316.00 Component Description: Project management services Amount: $316.00 Component Description: Project management services March 2019 Amount: $32.50 Component Description: Project management services 6.1.19 through 6.28.19 Amount: $150.00 Component Description: Project management services February 2019 Amount: $123.50 Component Description: Project management services Amount: $466.00 Component Description: Project management services Amount: $782.00 Component Description: Project management services Amount: $150.00 Component Description: Project management services Amount: $250.00 Component Description: Project management services Amount: $1,350.00 Component Description: Project management services 3.30.19 through 4.26.19 Amount: $150.00 Component Description: Project management services Apr 2020 Amount: $50.00 Component Description: Project management services 1.1.19 through 1.31.19 Amount: $600.00
Prepare engineering section of FCC Form 2100 (main), License to Cover Application	Component Description: Prepare License to Cover application Amount: $625.00

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	$52,175.00	$46,570.00	N/A	$37,868.57	N/A
Total for all systems	$2,444,310.98	$1,362,442.28	N/A	$633,024.39	N/A
Other Expenses	$52,175.00	$46,570.00		$37,868.57
DTV Medical Facility Notification	$11,550.00	$6,000.00	N/A	$4,851.20	N/A
Equipment Delivery and Handling Charges	$21,500.00	$21,500.00	See related invoices.	$21,217.12	N/A
Land Mobile Facilities Notification	$9,985.00	$9,985.00	See DTV Notification EST-001702	$9,985.00	N/A
MVPD Notification of Channel Change	$3,000.00	$3,000.00	See Attached MVPD Notification Quote.	N/A	N/A
Equipment Storage	$1,000.00	$1,000.00	N/A	$531.66	N/A
Disposal Costs (for equipment and other waste, net of any salvage value)	$2,500.00	$2,500.00	N/A	$1,283.59	N/A
Local Zoning	$1,000.00	$1,000.00	N/A	N/A	N/A
FCC Filing Fees - Special Temporary Authorization request	$195.00	$190.00	N/A	N/A	N/A
FCC Filing Fees - Form 2100 license to cover application	$335.00	$325.00	N/A	N/A	N/A
FCC Filing Fees - Form 2100 minor change CP application	$1,110.00	$1,070.00	N/A	N/A	N/A

Components

Actual Information Description	File Name
DTV Medical Facility Notification	Component Description: Second notification of medical facilities Amount: $2,425.60 Component Description: Notification of medical facilities Amount: $2,425.60
Equipment Delivery and Handling Charges	Component Description: Antenna shipping cost, 1/3 share of cost Amount: $3,187.12 Component Description: Transmission line freight, 1/3 share of cost Amount: $1,259.16 Component Description: Transmitter consolidation services Amount: $12,676.62 Component Description: Antenna freight cost, 1/3 share of cost Amount: $1,439.16 Component Description: Combiner freight, 1/3 share of cost Amount: $1,214.16 Component Description: Transmitter control system shipping; 1/3 shared cost with WAVY and WVBT Amount: $40.11 Component Description: Antenna shipping cost, 1/3 share of cost Amount: $1,400.79
Land Mobile Facilities Notification	Component Description: Land Mobile Facilities Notification pursuant to FCC Construction Permit requirement Amount: $9,985.00
MVPD Notification of Channel Change	Information not provided.
Equipment Storage	Component Description: Transmission line storage, 1/3 share of cost Amount: $531.66
Disposal Costs (for equipment and other waste, net of any salvage value)	Component Description: Dumpster, 1/3 share of cost Amount: $156.49 Component Description: Dumpster, 1/3 share of cost Amount: $1,127.10
Local Zoning	Information not provided.
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	$2,444,310.98	$1,362,442.28	$633,024.39

Reimbursement Status

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

Certification

Section	Question	Response
Submission of Estimated Expenses Statements	WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT.
The Authorized Person signing below certifies that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity acknowledges that all certifications and attached documentation are considered material representations. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD). The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund. The above-named entity certifies that it will maintain and provide to the Commission detailed records, including receipts, of all costs eligible for reimbursement actually incurred. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.	Elizabeth Ryder General Counsel 03/10/2022

Section

Question

Response

Submission of Estimated Expenses Statements

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

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

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

Elizabeth Ryder

General Counsel

03/10/2022

Certification

Section	Question	Response
Submission of Final Allocation or Accounting Information Statements	WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT.
The Authorized Person signing below certifies and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity acknowledges that all certifications and attached documentation are considered material representations. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount. The above-named entity certifies that all costs identified as "actual costs" herein accurately represent the costs actually paid by the above-named entity, including any discounts, refunds, or rebates. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.	Elizabeth Ryder General Counsel 03/10/2022

Section

Question

Response

Submission of Final Allocation or Accounting Information Statements

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

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

Elizabeth Ryder

General Counsel

03/10/2022

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

Applicant Information

Applicant Name, Type, and Contact Information

Reimbursement Contact Information

Reimbursement Contact Name and Information

Preparer Contact Information

Preparer Contact Name and Information

Broadcaster Information and Transition Plan

Transmitters

Primary Transmitter

Existing Transmitter Information

Primary Transmitter

New Transmitter Costs

Primary Transmitter

Other Transmitter Costs

Primary Transmitter

Other Transmitter Cost Not Listed

Antennas

Primary Antenna

Existing Antenna Information

Primary Antenna

New Antenna Costs

Primary Antenna

Other Antenna Costs

Enter a list of RF channel numbers.

Primary Antenna

Other Antenna Cost Not Listed

Transmission Line

Primary Transmission Line

Existing Transmission Line

Primary Transmission Line

New Transmission Line

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Tower Equipment And Rigging Costs

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

Cost Information

Other Expenses

Components