TV Broadcaster Relocation Fund Reimbursement Application

Applicant Information

Applicant Name, Type, and Contact Information

Applicant	Address	Phone	Email	Applicant Type
Sinclair Seattle Licensee, LLC	Harvey Arnold 10706 Beaver Dam Road Cockeysville, MD 21030 United States	+1 (410) 568-1500	FCCContacts@sbgtv.com	Limited Liability Company

Applicant

Address

Phone

Applicant Type

Sinclair Seattle Licensee, LLC

Harvey Arnold

10706 Beaver Dam Road

Cockeysville, MD 21030

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	2001 L Street, NW Suite 400 Washington, DC 20036 United States	+1 (202) 416-6756	pcicelski@lermansenter.com

Applicant

Address

Phone

Paul A. Cicelski , Esq .

Lerman Senter PLLC

2001 L Street, NW

Suite 400

Washington, DC 20036

United States

+1 (202) 416-6756

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.

Question	Response
Sharee Station Facility ID	4624
Call Sign	KUNS-TV
Type	Commercial
Licensee Name	SINCLAIR SEATTLE LICENSEE, LLC
Status	LICENSED
DTS	No
Community of License	BELLEVUE, WA
Pre-auction RF Channel	24
Post-auction RF Channel	24
Neilsen DMA	Seattle-Tacoma
Network Affiliation

Transmitters

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

Auxiliary Transmitter

Existing Transmitter Information

Section	Question	Response
Existing Transmitter Description	Type of change	Retune Existing
	Use	Auxiliary (Backup)
	Ownership	Owned
	Owner	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	Rohde & Schwarz
	Model	NV8608
	Year	2006
	Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	6 kW

Auxiliary Transmitter

Retuning Transmitter Costs

Section	Question	Response
New IOT Tubes	Number of Tubes (including accessories) needed	N/A
New Mask Filter
	Power	7 kW
	Other Power	N/A
New Exciter	Is a new exciter needed?	No

Auxiliary Transmitter

Other Transmitter Costs

Section	Question	Response
Electrical Service	Service Entrance (3 phases 800A 208V)	No
	Switchgear (industrial 800 amp)	No
	Transformer (480V)	No
	Power	N/A
	Rigid Conduit and Wiring	No
	Size	N/A
	Length	N/A
	Other Electrical Service	No
	Description	N/A
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

Auxiliary Transmitter

Other Transmitter Cost Not Listed

Information not provided.

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	DTT50KWU
	Year	2000
	Type	Inductive Output Tube
	IOT Power Type	Two
	Power Capacity	50 kW

Primary Transmitter

New Transmitter Costs

Section	Question	Response
New Transmitter	Use	Primary (Main)
	Change Type	Purchase New
	Is this a request for upgraded equipment?	No
	Manufacturer
	Model	THU9evo-48
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	73.5 kW
	Justification for New Transmitter	The current transmitter cannot be retuned because the company is no longer in business.

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	1200.0 feet
	Other Electrical Service	Yes
	Description	Electrical Installation
HVAC Service	Does the replacement transmitter require HVAC Service?	Yes
	Type	Heating and Cooling
	Size	20 tons
	Other Size	N/A
Transmitter Building Addition/Modification or Leasehold Improvement	Does the Transmitter Building require an addition, modification, other leashold improvement?	No
	Size	N/A
Channel 14 Costs	Is an RF Consulting Engineer needed?	N/A
	Is a channel 14 Mask Filer needed?	N/A
	Is additional field engineering time needed?	N/A
	Number of Days	N/A

Primary Transmitter

Other Transmitter Cost Not Listed

Name	Description
Additional parts	Additional parts
Proof	Proof
Arc Plus	Arc Plus
120 240vac	120 240vac
Installation	Installation
Installation Parts	Installation Parts
Concrete Polish	Concrete Polish
Thermal Imaging Camera	Thermal Imaging Camera

Antennas

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

Auxiliary Antenna

Existing Antenna Information

Section	Question	Response
Existing Antenna Description	Type of change	Purchase New
	Antenna Use	Auxiliary (Backup)
	Description of Use	KOMO (Backup) Antenna
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is the existing antenna shared with another station or stations?	No
	Is the existing antenna directional?	No
	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	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:	40.0 kW
	Manufacturer
	Model	TFU-32DSC C164
	Year	1997

Auxiliary Antenna

New Antenna Costs

Section	Question	Response
New Antenna Description	Use	Auxiliary (Backup)
	Description of Use	BACK UP IN CASE OF FAILURE
	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	Side Mount
	Antenna position in stack	Not in Stack
	Polarization	Elliptical
	Type	Slotted Coaxial
	Number of Stations Supported	N/A
	Number of Panels/Bays	N/A
	Lower Limit	N/A
	Upper Limit	N/A
	Design power capacity in use	N/A
	Other Antenna Type	N/A
	ERP:	851.0 kW
	Manufacturer
	Model	TFU-24WB/VP-R C160
	Year	2017
	Justification for New Antenna	Auxiliary antenna is a single frequency antenna that cannot be used on the post-auction channel.

Auxiliary 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?	Yes
Pattern Scatter Analysis	Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna?	Yes
Sweep Test	Do you require the sweep testing of transmission line and antenna?	Yes

Auxiliary Antenna

Other Antenna Cost Not Listed

Information not provided.

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?	No
	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	Not in Stack
	Polarization	Elliptical
	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	ATW28H3-ETO-38H
	Year	2011

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?	No
	Is antenna directional?	No
	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:	851.0 kW
	Manufacturer
	Model	TFU-28JTH/VP-R O6
	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
Transmission line parts that connect to antenna	Transmission line parts that connect to antenna

Transmission Line

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

Tower Equipment And Rigging Costs

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

Primary Tower

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?
	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?	Yes
Existing Tower Structure Registration	Do you have a tower registration number?	Yes
Existing Tower Structure Registration	ASR Number	1032456
Coordinates (NAD83)	Latitude (NAD83)	47° 37' 55.0" N-
	Longitude (NAD83)	122° 21' 14.0" W-
	Overall Structure Height	563.97 feet
	Support Structure Height	465.87 feet
	Ground Elevation Above Mean Sea Level (AMSL)	450.13 feet
	Structure Type	TOWER - Free Standing or Guyed Structure
	Tower Owner	Sinclair Seattle Licensee, LLC
	Date Constructed	01/01/1953

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
4624	KUNS-TV	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:	Major Reinforcements needed

Primary Tower

Tower Rigging Costs

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

Primary Tower

Other Tower Expenses Not Listed

Name	Description
Construction Project Management	Construction Project Management

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	Yes
	Additional Field Engineering Service	No
	Number of Days	N/A
	Justification	N/A

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Name	Description
Sinclair Internal Costs	Internal Employee Time Costs
Asbestos Survey	Asbestos Survey

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	Yes
	FCC Special Temporary Authority Application	Yes
Other Miscellaneous Expenses	Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)?	Yes
	Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs?	Yes
	Does this relocation require Equipment Storage?	Yes
	Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change?	Yes
	Does this relocation require MVPD Notification of a Channel Change?	Yes

Other Expenses

Other Expenses Not Listed

Name	Description
True-up	True-up

Cost Information

Transmitters

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

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$2,564,360.17	$2,503,173.10	N/A	$2,004,592.85	N/A
Total for all systems	$4,552,787.74	$4,373,350.35	N/A	$2,965,835.11	N/A
Primary Transmitter THU9evo-48	$2,452,950.17	$2,397,273.10		$2,004,592.85
Thermal Imaging Camera	$553.00	$553.00	N/A	$0.00	N/A
Installation	$10,665.75	$10,665.75	N/A	$10,665.75	N/A
Arc Plus	$2,623.61	$2,623.61	N/A	$2,623.61	N/A
20 Ton system	$115,500.00	$158,342.29	See PSF Quote.	$158,342.29	N/A
120 240vac	$1,745.63	$1,745.63	N/A	$1,745.63	N/A
Additional parts	$20,698.33	$20,698.33	N/A	$20,698.33	N/A
Installation Parts	$11,139.92	$11,139.92	N/A	$11,139.92	N/A
Concrete Polish	$15,832.38	$15,832.38	N/A	$15,832.38	N/A
Other Electrical Service: Electrical Installation	$125,091.55	$125,091.55	N/A	$125,091.55	x
2" Rigid Conduit and Wiring (Cost per foot)	$31,200.00	$30,000.00	N/A	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	$36,300.00	N/A	$26,120.71	N/A
UHF - Liquid Cooled Solid State Transmitter 68.5 - 75 kW	$1,999,000.00	$1,927,118.64	See Response to August 4 Inquiry.	$1,610,170.68	N/A
Proof	$5,000.00	$5,000.00	N/A	$5,000.00	N/A
10 Ton system	$38,900.00	$17,162.00	*System Notice: Estimate adjusted and locked because line has been superseded.*	$17,162.00	N/A
Auxiliary Transmitter NV8608	$111,410.00	$105,900.00		$0.00
7 kW mask filter	$6,210.00	$5,900.00	N/A	N/A	N/A
UHF and VHF - minor banding issues	$105,200.00	$100,000.00	N/A	N/A	N/A

Components

Actual Information Description	File Name
Thermal Imaging Camera	Component Description: Transmitter related cost. #002453 Amount: $553.00
Installation	Component Description: Transmitter related cost. #172351797 Amount: $1,605.62 Component Description: Transmitter related cost. #171909968 Amount: $1,184.03 Component Description: Transmitter related cost. #002633 Amount: $2,030.64 Component Description: Transmitter related cost. #31550 Amount: $891.81 Component Description: Installation cost. #31550 Amount: $891.81 Component Description: Transmitter related cost. #002578 Amount: $4,953.65
Arc Plus	Component Description: Transmitter related cost. #00070275 Amount: $4,963.61 Component Description: Transmitter related cost. #00070275 Amount: $2,623.61
20 Ton system	Component Description: Transmitter related cost. #2736 02 Amount: $89,358.81 Component Description: Transmitter related cost. #310445090 Amount: $19,886.58 Component Description: Transmitter related cost. #310364325 Amount: $233.09 Component Description: Transmitter related cost. #10709 Amount: $3,000.00 Component Description: Transmitter related cost. #2736 01 Amount: $30,382.10 Component Description: Transmitter related cost. #310361448 Amount: $3,351.44 Component Description: Transmitter related cost. #2736 03 Amount: $12,130.27
120 240vac	Component Description: Transmitter related cost. #I0011276 Amount: $1,745.63
Additional parts	Component Description: Transmitter related cost. #9500114069 Amount: $17,233.96 Component Description: Transmitter related cost. #019039 Amount: $1,361.04 Component Description: Transmitter related cost. #002491 Amount: $2,103.33 Component Description: Transmitter related cost. #9500114069 Amount: $17,233.96 Component Description: Transmitter related cost. #019039 Amount: $1,361.04
Installation Parts	Component Description: Install parts cost. #9500128888 Amount: $11,139.92
Concrete Polish	Component Description: Concrete polish cost. #3813 Amount: $15,832.38
Other Electrical Service: Electrical Installation	Component Description: Transmitter installation cost. #21542A Amount: $22,632.71 Component Description: Transmitter related cost. #5803 Amount: $470.71 Component Description: Transmitter related cost. #10996078 Amount: $140.96 Component Description: Transmitter & Electrical installation cost. #19919D Amount: $79,214.47 Component Description: Transmitter related cost. #23233A Amount: $11,316.35 Component Description: Transmitter installation cost. #22519B Amount: $11,316.35
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: Switchgear cost. #19919B Amount: $26,120.71
UHF - Liquid Cooled Solid State Transmitter 68.5 - 75 kW	Component Description: Transmitter related cost. #20698 Amount: $101,847.18 Component Description: Transmitter related cost 75%. #9500108655 Amount: $1,165,715.38 Component Description: Transmitter related cost. #937661758 Amount: $1,101.55 Component Description: Transmitter related cost. #937592717 Amount: $6,672.06 Component Description: Transmitter related cost. #9500100963 Amount: $342,608.12
Proof	Component Description: Transmitter related cost. #6163 Amount: $5,000.00
10 Ton system	Component Description: HVAC cost. #PB356239 Amount: $12,758.00 Component Description: Transmitter related cost. #310355080 Amount: $4,404.00
7 kW mask filter	Information not provided.
UHF and VHF - minor banding issues	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	$626,991.57	$582,145.50	N/A	$439,000.14	N/A
Total for all systems	$4,552,787.74	$4,373,350.35	N/A	$2,965,835.11	N/A
Primary Antenna TFU-28JTH/VP-R O6	$319,006.57	$276,500.50		$220,197.73
Sweep test of existing antenna	$6,730.00	$12,900.00	See s2one, Inc quotes.	$12,900.00	N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	$12,300.00	$12,088.93	N/A	$12,088.93	N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized	$289,500.00	$241,035.00	See Response to August 4 Inquiry.	$184,732.23	N/A
Transmission line parts that connect to antenna	$10,476.57	$10,476.57	N/A	$10,476.57	N/A
Auxiliary Antenna TFU-24WB/VP-R C160	$307,985.00	$305,645.00		$218,802.41
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	$22,000.00	N/A	N/A	N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	$12,300.00	$11,700.00	N/A	$5,144.19	N/A
Sweep test of existing antenna	$6,730.00	$6,400.00	N/A	$5,400.00	N/A
UHF - High Power, Side Mount, basic slot antenna, 851 kW input, directional,, elliptically or circularly polarized	$260,545.00	$260,545.00	See Response to August 4 Inquiry.	$208,258.22	N/A

Components

Actual Information Description	File Name
Sweep test of existing antenna	Component Description: Antenna sweep test cost. #6155 Amount: $6,500.00 Component Description: Sweep test cost. #6139 Amount: $6,400.00
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	Component Description: Antenna related costs reduced by 25.40%. #583014 Amount: $7,989.66 Component Description: Total invoice amount reduced by 25.40%. #556013 Amount: $4,099.27
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized	Component Description: Total invoice amount reduced by 25.40%. #512026 Amount: $1,653.39 Component Description: Antenna related cost reduced by 25.40%. #580008 Amount: $173,116.01 Component Description: Total invoice amount reduced by 25.40%. #583014 Amount: $9,545.07 Component Description: Total invoice amount reduced by 25.40%. #615013 Amount: $417.76
Transmission line parts that connect to antenna	Component Description: Antenna related cost reduced by 8.40%. #782010 Amount: $2,229.23 Component Description: Antenna related cost reduced by 25.40%. #555009 Amount: $5,087.79 Component Description: Antenna related cost reduced by 8.40%. #734006 Amount: $3,159.55
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)	Information not provided.
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	Component Description: Antenna related cos reduced by 25.40%. #573020 Amount: $5,144.19 Component Description: Total invoice amount reduced by 25.40%. #573020 Amount: $5,144.19 Component Description: Antenna related cost reduced by 25.40%. #573020 Amount: $5,144.19
Sweep test of existing antenna	Component Description: Sweep test cost. #6141 Amount: $5,400.00
UHF - High Power, Side Mount, basic slot antenna, 851 kW input, directional,, elliptically or circularly polarized	Component Description: Total invoice amount reduced by 25.40%. #573020 Amount: $112,236.44 Component Description: Antenna related cost reduced by 25.40%. #573020 Amount: $112,236.44 Component Description: Antenna related cost. #1910-01 Amount: $96,021.78 Component Description: Antenna related cost reduced by 25.40%. #573020 Amount: $129,071.43

Cost Information

Transmission Line

Information not provided.

Cost Information

Tower Equipment and Rigging Costs

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

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$873,100.00	$851,585.00	N/A	$359,570.95	N/A
Total for all systems	$4,552,787.74	$4,373,350.35	N/A	$2,965,835.11	N/A
Primary Tower TOWER	$873,100.00	$851,585.00		$359,570.95
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)	$421,000.00	$400,000.00	N/A	$277,996.81	N/A
Major tower reinforcement/modifications	$421,000.00	$400,000.00	N/A	$29,989.14	N/A
Structural engineering tower load study for well documented tower	$12,600.00	$33,085.00	See quotes attached to Tower Engineering Company invoices.	$33,085.00	N/A
Construction Project Management	$18,500.00	$18,500.00	N/A	$18,500.00	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. #1915-01 Amount: $133,964.13 Component Description: Tower related cost. #Final3086 Amount: N/A Component Description: Tower related cost. #1910-02 Amount: $144,032.68 Component Description: Tower related cost. #19-9513 Amount: $12,598.75 Component Description: Tower related cost. #1915-01 Amount: $133,964.13 Component Description: Tower related cost. #I0011276 Amount: $1,745.63 Component Description: Tower related cost. #1915-01 Amount: $133,964.13
Major tower reinforcement/modifications	Component Description: Tower modifications cost. #516805 Amount: $11,845.14 Component Description: Tower related cost. #2808 Amount: $2,576.25 Component Description: Tower modification cost. #1320 Amount: $10,316.37 Component Description: Tower related cost. #2844 Amount: $15,567.75
Structural engineering tower load study for well documented tower	Component Description: Tower related cost. #3247Final Amount: $3,860.00 Component Description: Tower related cost. #3090 Amount: $6,648.75 Component Description: Tower load study cost. #Final 2843 Amount: $5,323.75 Component Description: Tower related cost. #3087 Amount: $5,896.25 Component Description: Tower related cost. #3087 Amount: $5,896.25 Component Description: Tower related cost. #3248Final Amount: $2,456.25 Component Description: Tower study cost. #Final3086 Amount: $5,500.00 Component Description: Tower related cost. #Final 3008 Amount: $2,400.00 Component Description: Tower load study cost. #2879 Amount: $1,000.00
Construction Project Management	Component Description: Tower engineering services. #10016 Amount: $13,000.00 Component Description: Tower engineering services cost. #19006.01 Amount: $5,500.00

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	$251,801.62	$200,477.37	N/A	$73,824.23	N/A
Total for all systems	$4,552,787.74	$4,373,350.35	N/A	$2,965,835.11	N/A
Outside Professional Services	$251,801.62	$200,477.37		$73,824.23
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	$122.00	N/A	$122.00	N/A
Prepare request for Special Temporary Authorization	$4,100.00	$3,000.00	N/A	$712.50	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	$2,000.00	N/A	N/A	N/A
Asbestos Survey	$2,000.00	$2,000.00	N/A	$2,000.00	N/A
Sinclair Internal Costs	$706.62	$706.62	N/A	$706.62	x
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
Comprehensive coverage verification via field study, if needed	$84,200.00	$80,000.00	N/A	$0.00	N/A
RF Exposure Measurements	$21,050.00	$3,500.00	N/A	$3,500.00	N/A
Project management of the transition	$74,260.00	$70,500.00	N/A	$59,597.97	N/A
Prepare and or review reimbursement form	$2,630.00	$2,650.00	Updated cost of estimated amount per FCC requirement.	$1,766.39	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
Perform engineering study for new channel assignment and antenna development	$7,360.00	$7,000.00	N/A	$1,920.00	N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	$3,155.00	$3,498.75	See Carl T. Jones invoices.	$3,498.75	N/A
ASR modification (prepare FCC Form 854)	$2,105.00	$2,000.00	N/A	N/A	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

Components

Actual Information Description	File Name
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 93 stations. #461289 Amount: $122.00 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. Amount: $122.35 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #461759 Amount: $99.92
Prepare request for Special Temporary Authorization	Component Description: Outside professional service cost. #878-71-0005 Amount: $712.50 Component Description: Outside professional service cost. #878-71-0005 Amount: $997.50
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	Information not provided.
Asbestos Survey	Component Description: Asbestos survey cost. #TC16267 Amount: $2,000.00
Sinclair Internal Costs	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 100 stations. Amount: $6.09 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 33 stations. Amount: $40.92 Component Description: Portion of general repack matter invoice attributable to this station - divided by 33 stations. Amount: $15.86 Component Description: Portion of general repack matter invoice attributable to this station - divided by 40 stations. #IL-SBG-09012021-LB Amount: $10.96 Component Description: Portion of general repack matter invoice attributable to this station - divided by 29 stations. #IL-SBG-01012022-SD Amount: $15.69 Component Description: Portion of general repack matter invoice attributable to this station - divided by 47 stations. #IL-SBG-11012021-SD Amount: $6.47 Component Description: Portion of general repack matter invoice attributable to this station - divided by 42 stations. Amount: $39.39 Component Description: Portion of general repack matter invoice attributable to this station - divided by 46 stations. Amount: $50.03 Component Description: Portion of general repack matter invoice attributable to this station - divided by 40 stations. #IL-SBG-09012021-SD Amount: $14.26 Component Description: Portion of general repack matter invoice attributable to this station - divided by 47 stations. #IL-SBG-10012021-SD Amount: $14.16 Component Description: Portion of general repack matter invoice attributable to this station - divided by 46 stations. Amount: $1.23 Component Description: Portion of general repack matter invoice attributable to this station - divided by 42 stations. Amount: $10.78 Component Description: Portion of general repack matter invoice attributable to this station - divided by 21 stations. #IL-SBG-03012022-SD Amount: $16.01 Component Description: Portion of general repack matter invoice attributable to this station - divided by 21 stations. #IL-SBG-02012022-SD Amount: $20.72 Component Description: Portion of general repack matter invoice attributable to this station - divided by 36 stations. #IL-SBG-12012021-SD Amount: $7.92 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: $23.96 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 internal time card attributable to this station - divided by 100. Amount: $7.86 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 54 stations. Amount: $23.95 Component Description: Portion of general repack matter invoice attributable to this station - divided by 54 stations. Amount: $8.64 Component Description: Portion of general repack matter invoice attributable to this station - divided by 48 stations. Amount: $6.78 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: $16.53 Component Description: Internal expense - KOMO - 1-2019 Amount: $76.50 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: $9.47 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: $15.08 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 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 Component Description: Portion of general repack matter invoice attributable to this station - divided by 48 stations. Amount: $31.70
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.
Comprehensive coverage verification via field study, if needed	Information not provided.
RF Exposure Measurements	Component Description: Radio frequency exposure analysis cost. #47444 Amount: $3,500.00
Project management of the transition	Component Description: Legal services cost. #477887 Amount: $2,411.60 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. Amount: $86.88 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 44 stations. #486091 Amount: $491.47 Component Description: Legal services cost. #486154 Amount: $50.00 Component Description: Legal services cost. #477372 Amount: $743.40 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #480175 Amount: $377.96 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #463567 Amount: $566.48 Component Description: Legal services cost. #483849 Amount: $183.75 Component Description: Legal services cost. #460920 Amount: $367.50 Component Description: Legal services cost. #485656 Amount: $57.50 Component Description: Portion of general repack matter invoice attributable to this station - divided by 33 stations. #482412 Amount: $1,363.25 Component Description: Legal Service Cost. #479879 Amount: $160.00 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 48 stations. #206 Amount: $1,354.25 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #465173 Amount: $654.26 Component Description: Legal Service Cost. #484785 Amount: $162.50 Component Description: Portion of general repack matter invoice attributable to this station - divided by 36 stations. #367 Amount: $1,051.41 Component Description: Legal Service Cost. #475821 Amount: $1,193.75 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 93 stations. Amount: $20.65 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. #461759 Amount: $999.20 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1090 Amount: $176.70 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #467378 Amount: $576.96 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1161 Amount: $267.48 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #479829 Amount: $458.99 Component Description: Legal Service Cost. #479263 Amount: $155.25 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1111 Amount: $159.58 Component Description: Legal services cost. #474887 Amount: $108.75 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. #471524 Amount: $341.18 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #478288 Amount: $194.86 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 93 stations. Amount: $943.95 Component Description: Legal Service Cost. #479350 Amount: $532.50 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #472583 Amount: $279.89 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 100 stations. #1143 Amount: $436.90 Component Description: Portion of general repack matter invoice attributable to this station - divided by 99 stations. #1086 Amount: $275.35 Component Description: Legal services cost. #461733 Amount: $513.20 Component Description: Portion of general repack matter invoice attributable to this station - divided by 236 stations. #236 Amount: $1,117.50 Component Description: Legal Service Cost. #464720 Amount: $417.90 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #471524 Amount: $322.83 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #1072 Amount: $237.64 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 98 stations. #1079 Amount: $177.14 Component Description: Legal services cost. #478329 Amount: $275.00 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1093 Amount: $265.72 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. Amount: $185.10 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #467861 Amount: $470.30 Component Description: Legal services cost. #473479 Amount: $104.30 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. #475744 Amount: $305.99 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. #478780 Amount: $271.41 Component Description: Legal Service Cost. #467458 Amount: $62.90 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1167 Amount: $313.41 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. #1098 Amount: $238.07 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #464321 Amount: $683.07 Component Description: Legal Service Cost. #470322 Amount: $497.50 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 100 stations. #470237 Amount: $436.37 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #463026 Amount: $801.57 Component Description: Legal Service Cost. #466770 Amount: $240.00 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #472173 Amount: $311.78 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1130 Amount: $281.49 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. #132 Amount: $589.44 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. Amount: $30.47 Component Description: Legal Service Cost. #476953 Amount: $230.00 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. Amount: $716.28 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #470923 Amount: $406.65 Component Description: Project management cost. #Final3008 Amount: $800.00 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. #473506 Amount: $421.40 Component Description: Legal services cost. #479350 Amount: $470.00 Component Description: Portion of general repack matter invoice attributable to this station - divided by 99 stations. #469573 Amount: $377.14 Component Description: Power management cost. #3039 Amount: $471.25 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. Amount: $836.44 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1133 Amount: $307.72 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 98 stations. #461759 Amount: $29.98 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 100 stations. #107 Amount: $602.28 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1114 Amount: $242.25 Component Description: Legal Service Cost. #470899 Amount: $163.75 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #1069 Amount: $246.68 Component Description: Project management cost. #3007 Amount: $500.00 Component Description: Legal Service Cost. #476443 Amount: $160.00 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. Amount: $105.97 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. Amount: $818.59 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #473885 Amount: $318.62 Component Description: Legal services cost. #482444 Amount: $436.25 Component Description: Legal Service Cost. #467931 Amount: $50.00 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. #461289 Amount: $91.50 Component Description: Legal services cost. #484785 Amount: $277.50 Component Description: Legal services cost. #464379 Amount: $145.60 Component Description: Legal services cost. #479263 Amount: $207.00 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 100 stations. #1141 Amount: $406.17 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 100 stations. #476367 Amount: $364.80 Component Description: Legal Service Cost. #465255 Amount: $177.50 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1123 Amount: $342.14 Component Description: Legal Service Cost. #472653 Amount: $163.75 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 100 stations. #474405 Amount: $490.56 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 40 stations. #488810 Amount: $256.62 Component Description: Portion of general repack matter invoice attributable to this station - divided by 29 stations. #387 Amount: $1,184.44 Component Description: Portion of general repack matter invoice attributable to this station - divided by 47 stations. #355 Amount: $1,413.31 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 42 stations. #257 Amount: $1,209.02 Component Description: Portion of general repack matter invoice attributable to this station - divided by 48 stations. #483809 Amount: $868.77 Component Description: Portion of general repack matter invoice attributable to this station - divided by 40 stations. #328 Amount: $1,864.33 Component Description: Legal services cost. #479263 Amount: $155.25 Component Description: Portion of general repack matter invoice attributable to this station - divided by 46 stations. #273 Amount: $1,685.59 Component Description: Portion of general repack matter invoice attributable to this station - divided by 47 stations. #339 Amount: $1,816.24 Component Description: Portion of general repack matter invoice attributable to this station - divided by 42 stations. #485630 Amount: $405.83 Component Description: Portion of general repack matter invoice attributable to this station - divided by 21 stations. #491039 Amount: $539.28 Component Description: Legal services cost. #491016 Amount: $57.50 Component Description: Portion of general repack matter invoice attributable to this station - divided by 36 stations. #490126 Amount: $214.72 Component Description: Portion of general repack matter invoice attributable to this station - divided by 47 stations. #489238 Amount: $403.72 Component Description: Legal Service Cost. #491269 Amount: $57.50 Component Description: Portion of general repack matter invoice attributable to this station - divided by 29 stations. #491288 Amount: $136.03 Component Description: Portion of general repack matter invoice attributable to this station - divided by 47 stations. #489800 Amount: $598.13 Component Description: Portion of general repack matter invoice attributable to this station - divided by 21 stations. #399 Amount: $2,137.88 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 98 stations. #1058 Amount: $187.24 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. Amount: $91.76 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. #461759 Amount: $709.74 Component Description: Legal services cost #463646 Amount: $145.20 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1117 Amount: $282.68 Component Description: Legal services cost. #478839 Amount: $248.75 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 98 stations. #466690 Amount: $446.87
Prepare and or review reimbursement form	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: $187.90 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #461759 Amount: $869.30 Component Description: Legal services. Amount: $115.00 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. Amount: $1,315.27 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. Amount: $152.01
Address transition timing and coordination issues w/ other stations and wireless	Information not provided.
Perform engineering study for new channel assignment and antenna development	Component Description: Consulting engineering cost Amount: $1,920.00
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	Component Description: Consulting engineer services. Amount: $1,575.00 Component Description: Outside professional service cost. #878-32-0004 Amount: $1,638.75 Component Description: Outside professional service cost. #878-71-0005 Amount: $285.00
ASR modification (prepare FCC Form 854)	Information not provided.
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase	Information not provided.

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	$236,534.38	$235,969.38	N/A	$88,846.94	N/A
Total for all systems	$4,552,787.74	$4,373,350.35	N/A	$2,965,835.11	N/A
Other Expenses	$236,534.38	$235,969.38		$88,846.94
True-up	$0.00	$0.00	N/A	($29,723.11)	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	$75,000.00	$75,000.00	See Response to August 4 Inquiry.	N/A	N/A
Equipment Storage	$15,000.00	$15,000.00	See Exhibit J.	$8,115.29	N/A
Equipment Delivery and Handling Charges	$27,760.56	$27,760.56	See Exhibit J.	$27,760.56	N/A
Disposal Costs (for equipment and other waste, net of any salvage value)	$71,693.82	$71,693.82	See Response to August 4 Inquiry.	$71,693.82	N/A
Non-zoning permits	$10,000.00	$10,000.00	See Exhibit J.	$6,125.38	N/A
Local Zoning	$20,000.00	$20,000.00	See Exhibit J.	$1,600.00	N/A
DTV Medical Facility Notification	$11,550.00	$11,000.00	N/A	$3,275.00	N/A
FCC Filing Fees - Form 2100 license to cover application	$335.00	$325.00	N/A	N/A	N/A
FCC Filing Fees - Special Temporary Authorization request	$195.00	$190.00	N/A	N/A	N/A

Components

Actual Information Description	File Name
True-up	Component Description: Dielectric true-up. #CM-2021-10-12-KOMO Amount: ($29,723.11)
MVPD Notification of Channel Change	Information not provided.
Develop and air announcement of upcoming channel change	Information not provided.
Equipment Storage	Component Description: Equipment storage cost. #30206306 Amount: $2,286.71 Component Description: Equipment storage cost. #30204301 Amount: $330.00 Component Description: Equipment storage cost. #30206302 Amount: $65.00 Component Description: Equipment storage cost. #30204302 Amount: $65.00 Component Description: Equipment storage cost. #30206301 Amount: $660.00 Component Description: Equipment storage cost. #30206304 Amount: $1,253.00 Component Description: Equipment storage cost. #30206303 Amount: $1,105.60 Component Description: Equipment storage cost. #30264502 Amount: $860.37 Component Description: Storage cost. #30206305 Amount: $858.00 Component Description: Equipment storage cost. #30264501 Amount: $1,489.61
Equipment Delivery and Handling Charges	Component Description: Equipment delivery and handling cost. #30206305 Amount: $858.00 Component Description: Total invoice amount reduced by 25.40%. #609018 Amount: $3,348.60 Component Description: Total invoice amount reduced by 25.40%. #615013 Amount: $249.41 Component Description: Equipment delivery and handling cost reduced by 25.40%. #609018 Amount: $3,348.60 Component Description: Equipment delivery cost. #30264503 Amount: $1,184.10 Component Description: Equipment delivery and handling cost. #019556 Amount: $465.92 Component Description: Total invoice amount reduced by 25.40%. #630008 Amount: $970.09 Component Description: Total invoice amount reduced by 25.40%. #614003 Amount: $6,185.73 Component Description: Total invoice amount reduced by 25.40%. #556013 Amount: $5,414.62 Component Description: Total invoice amount reduced by 25.40%. #614050 Amount: $3,062.33 Component Description: Equipment delivery and handling cost. #735018 Amount: $1,461.84 Component Description: Equipment delivery cost. #30206307 Amount: $1,343.50 Component Description: Equipment delivery cost. #30206308 Amount: $3,089.92 Component Description: Equipment delivery and handling reduced by 8.40%. #786011 Amount: $126.50
Disposal Costs (for equipment and other waste, net of any salvage value)	Component Description: Disposal cost. #8381 Amount: $6,606.00 Component Description: Disposal cost. #8419 Amount: $2,380.36 Component Description: Disposal related cost. #8419 Amount: $2,380.36 Component Description: Disposal cost. #8363 Amount: $10,877.88 Component Description: Disposal cost. #8380 Amount: $20,627.24 Component Description: Disposal cost. #8379 Amount: $31,202.34
Non-zoning permits	Component Description: Permit cost. #19919B Amount: $4,061.00 Component Description: Non-zoning permit cost. #27557 Amount: $2,064.38
Local Zoning	Component Description: Local zoning related cost. #2770 Amount: $1,600.00
DTV Medical Facility Notification	Component Description: Medical notification cost. #1362 Amount: $3,275.00
FCC Filing Fees - Form 2100 license to cover application	Information not provided.
FCC Filing Fees - Special Temporary Authorization request	Information not provided.

Cost Information

Grand Total

	Predetermined Cost Estimate	Estimated Cost	Actual Cost
Total for all systems	$4,552,787.74	$4,373,350.35	$2,965,835.11

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.	Lucy Rutishauser CFO 03/22/2022

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.

Lucy Rutishauser

CFO

03/22/2022

Certification

Section	Question	Response
Submission of Actual Cost Documentation Statements	WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733).
The Authorized Person signing below certifies and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity certifies that the statements in this form and attached documentation are true, complete, and correct. The above-named entity acknowledges that all certifications and attached documentation are considered material representations. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (full power and Class A stations) and/or otherwise modify a television station’s facility as a result of the spectrum repack (LPTV/TV Translator stations); or to minimize service disruption resulting from a repacked television station (FM stations); or to continue to carry the signal of a broadcaster that changes channels (MVPD) . The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund. The above-named entity certifies that the cost information/documents submitted reflect costs actually incurred. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a prerequisite for obtaining the payments herein requested.
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.	Lucy Rutishauser CFO 03/22/2022

Section

Question

Response

Submission of Actual Cost Documentation Statements

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

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

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

Lucy Rutishauser

CFO

03/22/2022

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.	Lucy Rutishauser CFO 03/22/2022

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.

Lucy Rutishauser

CFO

03/22/2022

(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

Auxiliary Transmitter

Existing Transmitter Information

Auxiliary Transmitter

Retuning Transmitter Costs

Auxiliary Transmitter

Other Transmitter Costs

Auxiliary Transmitter

Other Transmitter Cost Not Listed

Primary Transmitter

Existing Transmitter Information

Primary Transmitter

New Transmitter Costs

Primary Transmitter

Other Transmitter Costs

Primary Transmitter

Other Transmitter Cost Not Listed

Antennas

Auxiliary Antenna

Existing Antenna Information

Auxiliary Antenna

New Antenna Costs

Auxiliary Antenna

Other Antenna Costs

Auxiliary Antenna

Other Antenna Cost Not Listed

Primary Antenna

Existing Antenna Information

Primary Antenna

New Antenna Costs

Primary Antenna

Other Antenna Costs

Primary Antenna

Other Antenna Cost Not Listed

Transmission Line

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

Cost Information

Tower Equipment and Rigging Costs

Components