Go to the Federal Communications Commission homepage at www.fcc.gov

FCC Form 399: Reimbursement Request

Approved by OMB 3060-1178
Go to the Federal Communications Commission homepage at www.fcc.gov

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

Facility ID:
72313
Service:
DTV
Call Sign:
WHP-TV
Channel:
21 (UHF)
File Number:
0000028597
FRN:
0026560300
Date Submitted:
12/31/2020

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

Harrisburg Licensee, LLC

Doing Business As: CLEAR WATER BRANDS, INC.

Harvey Arnold

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

Back to Top

Preparer Contact Name and Information

Applicant Address Phone Email

Paul A. Cicelski , Esq .

Lerman Senter PLLC

Paul A. Cicelski, Esq.

2001 L Street, NW

Suite 400

Washington, DC 20036

United States

+1 (202) 416-6756 pcicelski@lermansenter.com

Broadcaster Information and Transition Plan

Back to Top
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. No
Briefly describe transition plan See Exhibit A.

Transmitters

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

Primary Transmitter

Back to Top

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 IOX
Year 2012
Type Inductive Output Tube
IOT Power Type Two
Power Capacity 40 kW

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Manufacturer
Model THU9evo-48
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 73.5 kW
Justification for New Transmitter Per the manufacturer, the current transmitter cannot be retuned. See Exhibit B.

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) Yes
Transformer (480V) Yes
Power 300 kVA
Rigid Conduit and Wiring Yes
Size 2 inches
Length 800.0 feet
Other Electrical Service 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

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

RF Power Monitoring Sensor

RF Power Monitoring Sensor

Additional parts

Additional parts

Transmitter Building

Transmitter Building

Antennas

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

Primary Antenna

Back to Top

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing antenna shared with another station or stations? No
Is the existing antenna directional? Yes
Is antenna in operating condition? Yes
Is antenna located on or in close proximity to an antenna farm? Yes
Existing Antenna Manufacturer and Type Class Full Power
Mounting Top Mount
Antenna position in stack 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: 750.0 kW
Manufacturer
Model ATW16HS4-HTCX-21S
Year 2009

Primary Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? Yes
New Antenna Manufacturer and Types Class Full Power
Mounting Top Mount
Antenna position in stack 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: 954.0 kW
Manufacturer
Model TFU-27ETT/VP-R 06
Year 2017
Justification for New Antenna Current antenna is a single channel antenna that cannot be used for the new post-auction channel.

Primary Antenna

Back to Top

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

Back to Top

Other Antenna Cost Not Listed

Information not provided.

Interim Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Interim
Description of Use N/A
Change Type Purchase New
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? Yes
New Antenna Manufacturer and Type Class Full Power
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Elliptical
Type Broadband Panel
Number of Stations Supported 1
Number of Panels/Bays 8
Lower Limit 470.00 MHz
Upper Limit 598.00 MHz
Design power capacity in use 100.0 %
Other Antenna Type N/A
ERP: 100.0 kW
Manufacturer
Model TFU-8WB-1-R
Year 2017
Justification for New Antenna Interim antenna to be used to stay on the air while the main antenna undergoes construction for the post-auction channel change.

Interim Antenna

Back to Top

Other Antenna Costs

Section Question Response
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? B
Feed Line Size 3 1/8 inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for an antenna? Yes
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? No
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Interim Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

Transmission Line

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

Auxiliary Transmission Line

Back to Top

Add Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Utilize Existing
Use Auxiliary (Backup)
Description of Use WHP (Backup) Transmission Line
Ownership Owned
Owner N/A
Site N/A
Is this transmission currently shared with any other stations? No
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer Dielectric
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 120 feet per run

Auxiliary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

Primary Transmission Line

Back to Top

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 Rigid
Diameter 6 1/8 inches
Other Diameter N/A
Segment Length 19 1/2 inches
Other Segment Length N/A
Number of parallel runs 1
Length 560 feet per run

Primary Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? No
Type Rigid
Diameter 7 3/16 inches
Other Diameter N/A
Segment Length 20 inches
Other Segment Length N/A
Number of parallel runs 1
Length 560 feet per run
Justification for New Transmission Line The second sizes are frequency-specific and the current transmission line cannot be used with the post-auction repack channel.

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

Tower Equipment And Rigging Costs

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

Auxiliary Tower

Back to Top

Add Tower

Section Question Response
Existing Tower Description Type of change Modify Existing
Tower Use Auxiliary (Backup)
Description of Use WHP-TV Backup Tower
Ownership Owned
Is this tower consider Complex? No
Is this tower currently shared with any other stations? No
One or more FM, AM or TV radio broadcaster(s) N/A
Others Types of Users N/A
Is tower documented for structural analysis? No
Is tower compliant with Rev G? Unknown
Existing Tower Structure Registration Do you have a tower registration number? No
ASR Number
Coordinates (NAD83) Latitude (NAD83) 40° 20' 43.0" N-
Longitude (NAD83) 076° 52' 08.0" W-
Overall Structure Height 80.00 feet
Support Structure Height 66.00 feet
Ground Elevation Above Mean Sea Level (AMSL) 1311.00 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner Sinclair Communications
Date Constructed 01/01/1990


Auxiliary Tower

Back to Top

Tower Modification Costs

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

Auxiliary Tower

Back to Top

Tower Rigging Costs

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

Auxiliary Tower

Back to Top

Other Tower Expenses Not Listed

Information not provided.

Primary Tower

Back to Top

Existing Tower

Section Question Response
Existing Tower Description Type of change Modify Existing
Tower Use Primary (Main)
Description of Use N/A
Ownership Leased
Is this tower consider Complex? No
Is this tower currently shared with any other stations? Yes
One or more FM, AM or TV radio broadcaster(s) Yes
Others Types of Users Yes
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
ASR Number 1036778
Coordinates (NAD83) Latitude (NAD83) 40° 20' 43.1" N-
Longitude (NAD83) 076° 52' 08.3" W-
Overall Structure Height 499.67 feet
Support Structure Height 444.55 feet
Ground Elevation Above Mean Sea Level (AMSL) 1310.02 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner Vertical Bridge Towers, LLC
Date Constructed 03/01/2006

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
15324 WRVV FM

Other Types of Users

Users
LPFM
Two way
XM Repeater

Primary Tower

Back to Top

Tower Modification Costs

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

Primary Tower

Back to Top

Tower Rigging Costs

Section Question Response
Tower Rigging Costs Complex Tower N/A
Helicopter Services Required Are helicopter services required? Yes

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Structural engineering tower load study for well documented tower

Structural engineering tower load study for well documented tower

Outside Professional Services Costs

Back to Top
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 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 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 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 2
NEPA Section 106 environmental review Yes
Environmental Assessment Yes
ASR Modification Yes
FAA Consultation (including preparation of FAA Form 7460) Yes
Negotiation of Lease and other Matter for Shared Locations Yes
Prepare or Review FCC Form 399 for Reimbursement Yes
Address transition timing and coordination issues w/ other stations and wireless providers Yes
RF Field Engineering Services Comprehensive coverage verification via field study Yes
RF exposure measurements No
Additional Field Engineering Service No
Number of Days N/A
Justification N/A

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

Sinclair Internal Costs

Internal Employee Time Costs

Other Expenses

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

Back to Top

Other Expenses Not Listed

Information not provided.

Cost Information

Back to Top

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 $2,145,746.50 $1,272,263.61 N/A $1,177,649.64 N/A
Total for all systems $4,207,048.62 $2,996,695.65 N/A $2,103,682.05 N/A
Primary Transmitter THU9evo-48 $2,145,746.50 $1,272,263.61 $1,177,649.64
Transmitter Building $9,197.00 $9,197.00 N/A $9,197.00 N/A
Additional parts $39,799.50 $39,799.50 N/A $39,799.50 N/A
RF Power Monitoring Sensor $1,950.00 $1,950.00 N/A $1,950.00 N/A
Transformer 3 phase/480v - 300 KVA $36,800.00 $35,000.00 N/A N/A N/A
UHF - Liquid Cooled Solid State Transmitter 68.5 - 75 kW $1,999,000.00 $1,130,017.11 N/A $1,120,820.11 N/A
2" Rigid Conduit and Wiring (Cost per foot) $20,800.00 $20,000.00 N/A $746.03 N/A
Switchgear - industrial 800 amp $38,200.00 $36,300.00 N/A $5,137.00 N/A

Components

Actual Information Description File Name
Transmitter Building

Component Description:
Transmitter related cost. #9198.00MAR0819
Amount:
$9,197.00
Additional parts

Component Description:
Transmitter related cost. #9500105932
Amount:
$3,669.50

Component Description:
Transmitter related cost. #9500105932
Amount:
$3,669.50

Component Description:
Transmitter related cost. #9500115105
Amount:
$2,505.00

Component Description:
Transmitter related cost. #9500105933
Amount:
$33,625.00
RF Power Monitoring Sensor

Component Description:
Transmitter related cost. #002501
Amount:
$1,950.00
Transformer 3 phase/480v - 300 KVA Information not provided.
UHF - Liquid Cooled Solid State Transmitter 68.5 - 75 kW

Component Description:
Transmitter related cost. #1495558
Amount:
$2,950.00

Component Description:
Transmitter related cost. #1519879
Amount:
$89,865.00

Component Description:
Transmitter related cost. #1503939
Amount:
$27,982.00

Component Description:
Transmitter related cost. #1495481
Amount:
$68,828.00

Component Description:
Transmitter related cost. #PAD11461
Amount:
$9,197.00

Component Description:
Transmitter related cost. #02969
Amount:
$3,382.75

Component Description:
Transmitter related cost. #9500088178
Amount:
$200,300.62

Component Description:
Transmitter related cost. #171538598-001
Amount:
$3,425.86

Component Description:
Transmitter related cost. #1495558
Amount:
$2,959.00

Component Description:
Transmitter related cost 75%. #9500105906
Amount:
$600,901.88

Component Description:
Transmitter related cost. #174684
Amount:
$3,323.00

Component Description:
Transmitter cost, 25% down. #9500088178
Amount:
$342,210.62

Component Description:
Transmitter related cost. #9500113720
Amount:
$119,861.00

Component Description:
Transmitter related cost. #9331927807
Amount:
$424.00

Component Description:
Transmitter related cost. #PAD11481
Amount:
$9,197.00
2" Rigid Conduit and Wiring (Cost per foot)

Component Description:
Conduit cost. #1521885
Amount:
$746.03
Switchgear - industrial 800 amp

Component Description:
Switchgear cost. #1518591
Amount:
$972.00

Component Description:
Switchgear cost. #1521884
Amount:
$4,165.00

Cost Information

Back to Top

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 $450,850.00 $217,294.86 N/A $217,294.86 N/A
Total for all systems $4,207,048.62 $2,996,695.65 N/A $2,103,682.05 N/A
Interim Antenna TFU-8WB-1-R $142,320.00 $47,764.13 $47,764.13
Side mount brackets for high power antennas (if not included in antenna base cost) $23,150.00 $42,989.73 ***System Notice: Estimate adjusted and locked because line has been superseded.***See Dielectric invoice #524017 $42,989.73 N/A
UHF - Lower Power Side Mount, One Station antenna . medium power (50-200 kW), elliptically or circularly polarized $103,100.00 $0.00 N/A N/A N/A
Elbow complex, broadband, at antenna input, per 3 1/8. feedline (if needed) $9,340.00 $0.00 N/A N/A N/A
Sweep test of existing antenna $6,730.00 $4,774.40 ***System Notice: Estimate adjusted and locked because line has been superseded.*** $4,774.40 N/A
Primary Antenna TFU-27ETT/VP-R 06 $308,530.00 $169,530.73 $169,530.73
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) $12,300.00 $9,237.71 ***System Notice: Estimate adjusted and locked because line has been superseded.*** $9,237.71 N/A
Sweep test of existing antenna $6,730.00 $4,774.40 ***System Notice: Estimate adjusted and locked because line has been superseded.*** $4,774.40 N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized $289,500.00 $155,518.62 ***System Notice: Estimate adjusted and locked because line has been superseded.*** $155,518.62 N/A

Components

Actual Information Description File Name
Side mount brackets for high power antennas (if not included in antenna base cost)

Component Description:
Total invoice amount reduced by 25.40%. #524017
Amount:
$38,541.34

Component Description:
Total invoice amount reduced by 25.40%. #546002
Amount:
$4,448.39
UHF - Lower Power Side Mount, One Station antenna . medium power (50-200 kW), elliptically or circularly polarized Information not provided.
Elbow complex, broadband, at antenna input, per 3 1/8. feedline (if needed) Information not provided.
Sweep test of existing antenna

Component Description:
Total invoice amount reduced by 25.40%. #597011
Amount:
$4,774.40
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)

Component Description:
Total invoice amount reduced by 25.24%. #516026
Amount:
$9,237.71
Sweep test of existing antenna

Component Description:
Total invoice amount reduced by 25.40%. #567019
Amount:
$4,774.40
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized

Component Description:
Total invoice amount reduced by 25.40%. #474006
Amount:
$155,518.62

Component Description:
Antenna related cost reduced by 25.40%. #474006
Amount:
$155,518.62

Cost Information

Back to Top

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 $275,520.00 $93,019.39 N/A $93,019.39 N/A
Total for all systems $4,207,048.62 $2,996,695.65 N/A $2,103,682.05 N/A
Primary Transmission Line $275,520.00 $93,019.39 $93,019.39
Rigid Transmission Line - copper, 7 3/16" $162,400.00 $1,556.15 N/A $1,556.15 N/A
Rigid Transmission Line - copper, 6 1/8" $113,120.00 $91,463.24 ***System Notice: Estimate adjusted and locked because line has been superseded.*** $91,463.24 N/A
Auxiliary Transmission Line $0.00 $0.00 $0.00

Components

Actual Information Description File Name
Rigid Transmission Line - copper, 7 3/16"

Component Description:
Total invoice amount reduced by 25.40%. #564023
Amount:
$1,556.15
Rigid Transmission Line - copper, 6 1/8"

Component Description:
Total invoice amount reduced by 25.40%. #511001
Amount:
$83,593.21

Component Description:
Total invoice amount reduced by 25.40%. #530004
Amount:
$7,870.03

Component Description:
Total invoice amount reduced by 25.40%. #564023
Amount:
N/A

Cost Information

Back to Top

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 $896,303.00 $1,005,513.00 N/A $498,260.00 N/A
Total for all systems $4,207,048.62 $2,996,695.65 N/A $2,103,682.05 N/A
Auxiliary Tower TOWER $254,800.00 $242,000.00 $3,500.00
Short Tower (less than 500') $84,200.00 $80,000.00 N/A N/A N/A
Structural engineering tower load study for well documented tower $12,600.00 $12,000.00 N/A $3,500.00 N/A
Minor tower reinforcement/modifications $158,000.00 $150,000.00 N/A N/A N/A
Primary Tower TOWER $641,503.00 $763,513.00 $494,760.00
Tower Helicopter Lift $97,703.00 $97,703.00 N/A $97,703.00 N/A
Major tower reinforcement/modifications $421,000.00 $400,000.00 N/A $152,902.50 N/A
Short Tower (less than 500') $84,200.00 $228,510.00 Updated cost of the estimated amount per FCC requirement. Please see FDH Infrastructure Services Short Tower Quote and Stainless Short Tower Quote under attachments. $228,510.00 N/A
Structural engineering tower load study for well documented tower $12,300.00 $12,300.00 N/A $8,750.00 This invoice should be categorized under the primary tower. It was uploaded under the auxiliary tower but the work was for a different tower.
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study $26,300.00 $25,000.00 N/A $6,894.50 N/A

Components

Actual Information Description File Name
Short Tower (less than 500') Information not provided.
Structural engineering tower load study for well documented tower

Component Description:
Structural analysis. #E-158495
Amount:
$5,500.00

Component Description:
Structural Analysis - 50% downpayment. #E-148372
Amount:
$1,750.00

Component Description:
Final 50% for structural analysis. #E-173390
Amount:
$1,750.00

Component Description:
Structural analysis cost. #INV000200129
Amount:
$3,250.00
Minor tower reinforcement/modifications Information not provided.
Tower Helicopter Lift

Component Description:
Tower related cost. #SIN001264
Amount:
$97,703.00
Major tower reinforcement/modifications

Component Description:
Tower related cost. #SIN000892
Amount:
$49,413.00

Component Description:
Tower related cost. #E-190663
Amount:
$30,932.00

Component Description:
50% down payment for line 2-all modifications. #E-167506
Amount:
$30,710.50

Component Description:
50% invoiced upon order. #E-186350
Amount:
$30,932.00

Component Description:
Tower related cost. #SIN000487
Amount:
$10,915.00

Component Description:
Tower related cost. #E-186350
Amount:
$30,932.00

Component Description:
Final balance invoiced upon completion. #E-190663
Amount:
$38,558.00
Short Tower (less than 500')

Component Description:
50% down payment for line 1 rigging. #E-167506
Amount:
$18,702.50

Component Description:
Tower related cost. #SIN000892
Amount:
$85,209.50

Component Description:
Tower related cost. #E-190663
Amount:
$16,247.00

Component Description:
Total invoice amount reduced by 25.40%. #E-190556
Amount:
$6,894.50

Component Description:
Tower related cost. #E-186350
Amount:
$16,247.00

Component Description:
50% down payment for line 3-line removal/install svcs. #E-167506
Amount:
$85,209.50

Component Description:
Final balance invoiced upon completion. #E-190663
Amount:
$8,621.00

Component Description:
50% invoiced upon order. #E-186350
Amount:
$16,247.00
Structural engineering tower load study for well documented tower

Component Description:
Structural Analysis for a different tower. #E-158495
Amount:
$5,500.00

Component Description:
Structural Analysis for tower. #INV-000200129
Amount:
$3,250.00

Component Description:
Structural Analysis for a different tower. #E-158495
Amount:
$5,000.00
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study

Component Description:
Tower mapping cost. #E-186845
Amount:
$6,894.50

Component Description:
Tower mapping cost. #E-186845
Amount:
$6,894.50

Cost Information

Back to Top

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 $237,572.97 $208,098.64 N/A $73,988.75 N/A
Total for all systems $4,207,048.62 $2,996,695.65 N/A $2,103,682.05 N/A
Outside Professional Services $237,572.97 $208,098.64 $73,988.75
Sinclair Internal Costs $17,422.97 $17,422.97 N/A $17,422.97 N/A
Comprehensive coverage verification via field study, if needed $84,200.00 $80,000.00 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
ASR modification (prepare FCC Form 854) $2,105.00 $2,000.00 N/A N/A N/A
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet $10,520.00 $10,000.00 N/A $1,174.73 N/A
NEPA Section 106 environmental review, if needed $6,310.00 $6,000.00 N/A N/A N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $7,360.00 $0.00 N/A N/A N/A
Attorney Fees - Negotiation of lease and other matters for shared locations $4,210.00 $0.00 N/A N/A N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $0.00 N/A N/A N/A
Project management of the transition $74,260.00 $70,500.00 N/A $43,214.24 The line item with the file name 11-6-2018_OS_SR_1098 can be deleted.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $221.92 N/A $221.92 N/A
Prepare request for Special Temporary Authorization $4,100.00 $3,000.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,580.00 $1,500.00 N/A $783.75 N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,155.00 $3,453.75 See Carl T. Jones Corporation invoice. $3,453.75 N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $7,000.00 N/A $3,255.00 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 $4,462.39 The actual costs came out to more than the Widelity Report estimate.

Components

Actual Information Description File Name
Sinclair Internal Costs

Component Description:
Internal expense - WHP - 4-2019
Amount:
$876.23

Component Description:
Internal expense - WHP - 1-2019
Amount:
$306.00

Component Description:
Internal expense - WHP - 1-2019
Amount:
$1,251.75

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:
$1.69

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 38 stations.
Amount:
$60.06

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations.
Amount:
$11.03

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations.
Amount:
$5.37

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations.
Amount:
$7.96

Component Description:
Internal expense - WHP - 8-2019
Amount:
$801.12

Component Description:
Internal expense - WHP - 12-2018
Amount:
$1,824.84

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations.
Amount:
$16.53

Component Description:
Internal expense - WHP - 5-2019
Amount:
$801.12

Component Description:
Internal expense - WHP - 2-2019
Amount:
$1,702.38

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:
$25.53

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations.
Amount:
$17.02

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations.
Amount:
$32.09

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 40 stations.
Amount:
$58.48

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations.
Amount:
$26.93

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 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 38 stations.
Amount:
$8.19

Component Description:
Internal expense - WHP - 6-2019
Amount:
$851.19

Component Description:
Internal expense - WHP - 7-2019
Amount:
$5,557.77

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations.
Amount:
$6.09

Component Description:
Internal expense - WHP - 3-2019
Amount:
$2,954.13

Component Description:
Internal time expense for April - H.A.
Amount:
$85.05

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations.
Amount:
$15.08

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations.
Amount:
$7.86

Component Description:
Internal time expense for April - D.S.
Amount:
$41.43

Component Description:
Internal time expense of April - H.A.
Amount:
$85.05

Component Description:
Portion of general repack matter internal time card attributable to this station - divided by 100.
Amount:
$66.55

Component Description:
Internal time expense of April - D.S.
Amount:
$41.43

Component Description:
Internal time expense for April - D.S.
Amount:
$41.43

Component Description:
Internal expense - WHP - 1-2019
Amount:
$76.50

Component Description:
Internal time expense for April - D.S.
Amount:
$85.05
Comprehensive coverage verification via field study, if needed Information not provided.
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase Information not provided.
ASR modification (prepare FCC Form 854) Information not provided.
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet

Component Description:
Environmental consultant cost. #75189
Amount:
$1,174.73
NEPA Section 106 environmental review, if needed Information not provided.
Attorney Fees - Prepare and File request for Special Temporary Authorization Information not provided.
Attorney Fees - Negotiation of lease and other matters for shared locations Information not provided.
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application Information not provided.
Project management of the transition

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 93 stations.
Amount:
$943.95

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 100 stations. #477305
Amount:
$393.53

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. #482714
Amount:
$345.00

Component Description:
Legal services cost. #477326
Amount:
$223.75

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations. #475744
Amount:
$305.99

Component Description:
Legal services cost. #477842
Amount:
$51.25

Component Description:
Legal services cost. #482417
Amount:
$506.25

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations. #480175
Amount:
$377.96

Component Description:
Legal services cost. #481907
Amount:
$2,036.25

Component Description:
Legal services cost. #467340
Amount:
$57.50

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1099
Amount:
$266.93

Component Description:
Legal services cost. #479308
Amount:
$135.00

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 100 stations. #474809
Amount:
$395.77

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 98 stations. #465173
Amount:
$654.26

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 40 stations. #141
Amount:
$1,800.46

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. #467873
Amount:
$50.00

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 98 stations.
Amount:
$30.47

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 98 stations. #463567
Amount:
$566.48

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 98 stations. #464321
Amount:
$683.07

Component Description:
$26,919.78 credit to be split across 93 Sinclair stations reimbursed $999.20 for Invoice 461759 (correct reimbursement amount is $709.74). #CM-11-21-2019-461759
Amount:
($289.46)

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations. #473506
Amount:
$421.40

Component Description:
Legal services cost. #476906
Amount:
$1,231.25

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. #470923
Amount:
$406.65

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1114
Amount:
$242.25

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations. #471524
Amount:
$322.83

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. #1123
Amount:
$342.14

Component Description:
$207.48 credit to be split across 52 Sinclair stations reimbursed $269.71 for invoice 1093 (correct reimbursement amount is $265.72). #1093
Amount:
($3.99)

Component Description:
Legal services cost. #470883
Amount:
$427.50

Component Description:
Legal services cost. #471552
Amount:
$263.75

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1105
Amount:
$216.88

Component Description:
Legal services cost. #473015
Amount:
$212.50

Component Description:
Legal services cost. #480774
Amount:
$138.75

Component Description:
Legal services cost. #476394
Amount:
$3,008.75

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. #472173
Amount:
$311.78

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. #1133
Amount:
$307.72

Component Description:
Legal services cost. #475311
Amount:
$2,778.15

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations. #476367
Amount:
$364.80

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 38 stations. #170
Amount:
$1,374.71

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 93 stations.
Amount:
$999.04

Component Description:
Legal services cost. #475772
Amount:
$265.00

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 93 stations.
Amount:
$716.28

Component Description:
Legal Service Cost. #468734
Amount:
$376.25

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 98 stations. #465001
Amount:
$596.30

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 99 stations. #469573
Amount:
$377.14

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. #1069
Amount:
$246.68

Component Description:
Legal Service Cost. #475311
Amount:
$2,778.15

Component Description:
Legal Service Cost. #479843
Amount:
$115.00

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. #467378
Amount:
$576.96

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 98 stations. #1079
Amount:
$177.14

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations. #477820
Amount:
$320.19

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 100 stations. #1098
Amount:
$238.07

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 93 stations. #461289
Amount:
$91.50

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1141
Amount:
$406.17

Component Description:
Legal services cost. #474838
Amount:
$211.25

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 98 stations. #467861
Amount:
$470.30

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 99 stations. #1086
Amount:
$275.35

Component Description:
Legal services cost. #467409
Amount:
$62.50

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 100 stations. #1151
Amount:
$388.07

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 93 stations.
Amount:
$20.65

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1167
Amount:
$313.41

Component Description:
Legal services cost. #466721
Amount:
$376.00

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations. #132
Amount:
$589.44

Component Description:
Legal services cost. #472608
Amount:
$163.75

Component Description:
Credit memo - 2018-7-12-WHP
Amount:
($86.88)

Component Description:
Credit memo - 2018-07-12-WHP-TV
Amount:
($86.88)

Component Description:
Legal services cost. #472194
Amount:
$163.75

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. #466690
Amount:
$446.87

Component Description:
Legal services cost. #465206
Amount:
$365.00

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 93 stations.
Amount:
$20.91

Component Description:
Legal services cost. #481333
Amount:
$115.00

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1156
Amount:
$399.52

Component Description:
Credit Memo 2018-07-12-WHP-TV
Amount:
($86.88)

Component Description:
Legal services cost. #470252
Amount:
$386.25

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. #1143
Amount:
$436.90

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 93 stations.
Amount:
$32.35

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:
$86.88

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 98 stations. #1063
Amount:
$262.29

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1093
Amount:
$269.71

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations. #474405
Amount:
$490.56

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. #473885
Amount:
$318.62

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 93 stations.
Amount:
$836.44

Component Description:
Credit memo - 2018-07-13-WHP-TV
Amount:
($13.45)

Component Description:
Legal Service Cost. #467789
Amount:
$425.00

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 98 stations. #463026
Amount:
$815.02

Component Description:
Credit Memo-2018-07-13-WHP-TV
Amount:
($13.45)

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations. #470237
Amount:
$436.37

Component Description:
Legal services cost. #473527
Amount:
$421.25

Component Description:
Credit memo - 2018-07-13-WHP
Amount:
($13.45)

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 98 stations. #1055
Amount:
$243.38

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 93 stations.
Amount:
$818.59

Component Description:
Legal services cost. #478797
Amount:
$155.00
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 98 stations. #461759
Amount:
$99.92

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 93 stations. #461289
Amount:
$122.00
Prepare request for Special Temporary Authorization Information not provided.
Prepare engineering section of FCC Form 2100 (main), License to Cover Application

Component Description:
Consulting engineer cost. #858-98-0008
Amount:
$783.75
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
Consulting engineering cost.
Amount:
$1,672.50

Component Description:
Consulting engineer cost. #858-98-0007
Amount:
$1,781.25
Perform engineering study for new channel assignment and antenna development

Component Description:
Consulting engineering cost.
Amount:
$3,255.00
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Prepare and or review reimbursement form

Component Description:
Legal services cost. #460969
Amount:
$482.50

Component Description:
Legal service cost. #461824
Amount:
$572.10

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 93 stations.
Amount:
$152.01

Component Description:
Legal services cost.
Amount:
$172.50

Component Description:
Legal services cost. #464330
Amount:
$500.00

Component Description:
Legal services cost. #457872
Amount:
$402.50

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 93 stations. #461289
Amount:
$1,311.48

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 98 stations. #461759
Amount:
$869.30

Cost Information

Back to Top

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 $201,056.15 $200,506.15 N/A $43,469.41 N/A
Total for all systems $4,207,048.62 $2,996,695.65 N/A $2,103,682.05 N/A
Other Expenses $201,056.15 $200,506.15 $43,469.41
Equipment Delivery and Handling Charges $14,506.15 $14,506.15 See Exhibit J. $13,644.75 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $50,000.00 $50,000.00 See Exhibit J. $10,232.50 N/A
Non-zoning permits $10,000.00 $10,000.00 See Exhibit J. N/A N/A
Local Zoning $20,000.00 $20,000.00 See Exhibit J. $1,275.37 N/A
DTV Medical Facility Notification $11,550.00 $11,000.00 N/A $3,750.00 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 Exhibit J. N/A N/A
Equipment Storage $15,000.00 $15,000.00 See Exhibit J. $14,566.79 N/A

Components

Actual Information Description File Name
Equipment Delivery and Handling Charges

Component Description:
Total invoice amount is reduced by 25.40%. #558032
Amount:
$4,125.38

Component Description:
Total invoice amount reduced by 25.40%. #558043
Amount:
$1,234.63

Component Description:
Equipment delivery and handling cost. #169757588-001
Amount:
$1,336.13

Component Description:
Equipment delivery cost. #D2985
Amount:
$3,660.00

Component Description:
Equipment delivery and handling cost. #170742976-001
Amount:
$2,094.82

Component Description:
Total invoice amount reduced by 25.40%. #565009
Amount:
$2,529.92
Disposal Costs (for equipment and other waste, net of any salvage value)

Component Description:
Disposal cost. #2017-156
Amount:
$4,000.00

Component Description:
Disposal cost. #121041
Amount:
$2,232.50

Component Description:
Disposal cost. #2017-147
Amount:
$4,000.00
Non-zoning permits Information not provided.
Local Zoning

Component Description:
Local zoning cost. #1504548
Amount:
$1,275.37
DTV Medical Facility Notification

Component Description:
Medical notification cost. #1161
Amount:
$3,750.00
MVPD Notification of Channel Change Information not provided.
Develop and air announcement of upcoming channel change Information not provided.
Equipment Storage

Component Description:
Storage cost. #111246
Amount:
$3,143.55

Component Description:
Equipment storage. #112912
Amount:
$1,100.00

Component Description:
Total invoice amount reduced by 25.40%. #558032
Amount:
$4,733.37

Component Description:
Storage cost. #111257
Amount:
$1,100.00

Component Description:
Equipment storage cost. #112960
Amount:
$1,100.00

Component Description:
Equipment storage cost. #112935
Amount:
$1,100.00

Component Description:
Equipment storage cost. #112960
Amount:
$1,100.00

Component Description:
Equipment storage cost. #112912
Amount:
$1,100.00

Component Description:
Equipment storage cost. #111246
Amount:
$3,143.55

Component Description:
Total invoice amount reduced by 25.40%. #558043
Amount:
$1,189.87

Component Description:
Equipment storage cost. #111257
Amount:
$1,100.00

Component Description:
Equipment storage cost. #112935
Amount:
$1,100.00

Component Description:
Equipment storage cost. #112947
Amount:
$1,100.00

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $4,207,048.62 $2,996,695.65 $2,103,682.05

Reimbursement Status

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

Certification

Back to Top
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.

  1. 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.

  2. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.

  3. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.

  4. 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).

  5. 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.

  6. 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.

  7. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.

  8. 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


12/31/2020

Certification

Back to Top
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).

  1. 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.

  2. The above-named entity certifies that the statements in this form and attached documentation are true, complete, and correct.

  3. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.

  4. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.

  5. 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) .

  6. 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.

  7. The above-named entity certifies that the cost information/documents submitted reflect costs actually incurred.

  8. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.

  9. 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


12/31/2020

Attachments

Back to Top