TV Broadcaster Relocation Fund Reimbursement Application

Applicant Information

Applicant Name, Type, and Contact Information

Applicant	Address	Phone	Email	Applicant Type
Raleigh (WRDC-TV) Licensee, Inc. Doing Business As: Raleigh (WRDC-TV) Licensee, Inc.	C/O Miles S. Mason, Pillsbury Winthrop Shaw Pittman LLP 1200 Seventeenth Street, NW Washington, DC 20036 United States	+1 (202) 663-8195	miles.mason@pillsburylaw.com	Corporation

Applicant

Address

Phone

Applicant Type

Raleigh (WRDC-TV) Licensee, Inc.

Doing Business As: Raleigh (WRDC-TV) Licensee, Inc.

C/O Miles S. Mason, Pillsbury Winthrop Shaw Pittman LLP

1200 Seventeenth Street, NW

Washington, DC 20036

United States

+1 (202) 663-8195

miles.mason@pillsburylaw.com

Corporation

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant	Address	Phone	Email
[Confidential]

Preparer Contact Information

Preparer Contact Name and Information

Applicant	Address	Phone	Email
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	sinclair399s@summitridgegroup.com

Applicant

Address

Phone

Paul A. Cicelski , Esq .

Lerman Senter PLLC

Paul A. Cicelski, Esq.

2001 L Street, NW

Suite 400

Washington, DC 20036

United States

+1 (202) 416-6756

sinclair399s@summitridgegroup.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.	No
Briefly describe transition plan	See Exhibit A.

Transmitters

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

Primary Transmitter

Existing Transmitter Information

Section	Question	Response
Existing Transmitter Description	Type of change	Purchase New
	Use	Primary (Main)
	Description of Use	N/A
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is this transmitter currently shared with another station?	No
	Is this transmitter currently in operating condition?	Yes
Existing Transmitter Manufacturer and Type	Manufacturer
	Model	Quantum 60QDC2
	Year	2002
	Type	Inductive Output Tube
	IOT Power Type	Two
	Power Capacity	60 kW

Primary Transmitter

New Transmitter Costs

Section	Question	Response
New Transmitter	Use	Primary (Main)
	Change Type	Purchase New
	Is this a request for upgraded equipment?	Yes
	Manufacturer
	Model	THU9evo-60
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	88 kW
	Justification for New Transmitter	Per the manufacturer, the current transmitter cannot be retuned. See Exhibit B.

Primary Transmitter

Other Transmitter Costs

Section	Question	Response
Electrical Service	Service Entrance (3 phases 800A 208V)	No
	Switchgear (industrial 800 amp)	Yes
	Transformer (480V)	Yes
	Power	300 kVA
	Rigid Conduit and Wiring	Yes
	Size	2 inches
	Length	800.0 feet
	Other Electrical Service	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	14

Primary Transmitter

Other Transmitter Cost Not Listed

Name	Description
Second Switch	Second Switch
Electrical Installation	Electrical Installation
Additional parts	Additional parts

Interim Transmitter

New Transmitter Costs

Section	Question	Response
New Transmitter	Use	Interim
	Description of Use	N/A
	Change Type	Purchase
	Manufacturer
	Model	THU9evo-72
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	17.5 kW
	Justification for New Transmitter	Modified main transmitter to utilize one cabinet for an interim transmitter to make the transition date.

Interim 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
Inside RF System	Is an additional interior RF system required to support this interim transmitter?	No

Interim Transmitter

Other Transmitter Cost Not Listed

Name	Description
Installation	Installation

Antennas

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

Primary Antenna

Existing Antenna Information

Section	Question	Response
Existing Antenna Description	Type of change	Purchase New
	Antenna Use	Primary (Main)
	Description of Use	N/A
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is the existing antenna shared with another station or stations?	No
	Is the existing antenna directional?	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	Bottom
	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:	725.0 kW
	Manufacturer
	Model	TFU-28E/V(S)
	Year	1990

Primary Antenna

New Antenna Costs

Section	Question	Response
New Antenna Description	Use	Primary (Main)
	Description of Use	N/A
	Change Type	Purchase New
	Is this a request for upgraded equipment?	No
	Ownership	Owned
	Owner	N/A
	Is antenna shared?	Yes
	Is antenna directional?	No
	Will antenna be located on or in close proximity to an antenna farm?	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:	523.0 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

Other Antenna Costs

Section	Question	Response
Combiner for Shared Antenna	Do you need a Combiner for a Shared Antenna?	Yes
	Type	New
	Number of channels supported	2
	Frequencies of channels supported	RF channel
	Frequency	N/A
	Do you need a combiner output splitter/switcher for dual feed lines?	No
Elbow Complex	Do you require the separate purchase of the Elbow Complex?	Yes
	Broadband or Single Channel?	Single Channel
	Feed Line Size	7 3/16 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

Enter a list of RF channel numbers.

RF Channel Number
18
14

Primary Antenna

Other Antenna Cost Not Listed

Name	Description
Antenna Installation	Antenna Installation
Wedding Cake Mounting Adapter	Wedding Cake Mounting Adapter
Custom Pole	Custom Pole

Interim Antenna

New Antenna Costs

Section	Question	Response
New Antenna Description	Use	Interim
	Description of Use	N/A
	Change Type	Purchase New
	Ownership	Owned
	Owner	N/A
	Is antenna shared?	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

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	4 1/16 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

Other Antenna Cost Not Listed

Information not provided.

Transmission Line

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

Primary Transmission Line

Existing Transmission Line

Section	Question	Response
Existing Transmission Line Description	Type of change	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	Waveguide
	Diameter	N/A
	Other Diameter	N/A
	Segment Length	N/A
	Other Segment Length	N/A
	Number of parallel runs	1
	Length	2200 feet per run

Primary Transmission Line

New Transmission Line

Section	Question	Response
New Transmission Line Costs	Use	Primary (Main)
	Description of Use	N/A
	Change Type	Purchase New
	Is this a request for upgraded equipment?	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	2200 feet per run
	Justification for New Transmission Line	The section sizes are frequency-specific and the current transmission line cannot be used with the post-repack channel.

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Information not provided.

Interim Transmission Line

New Transmission Line

Section	Question	Response
New Transmission Line Costs	Use	Interim
	Description of Use	N/A
	Change Type	Purchase New
	Type	Flexible Air
	Diameter	4 inches
	Segment Length	N/A
	Other Segment Length
	Number of parallel runs	1
	Length	700 feet per run
	Justification for New Transmission Line	Interim transmission line will feed the interim antenna.

Interim Transmission Line

Other Transmission Line Expenses Not Listed

Information not provided.

Tower Equipment And Rigging Costs

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

Primary Tower

Existing Tower

Section	Question	Response
Existing Tower Description	Type of change	Modify Existing
	Tower Use	Primary (Main)
	Description of Use	N/A
	Ownership	Leased
	Is this tower consider Complex?	Candelabra
	Is this tower currently shared with any other stations?	Yes
	One or more FM, AM or TV radio broadcaster(s)	Yes
	Others Types of Users	Yes
	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	1006703
Coordinates (NAD83)	Latitude (NAD83)	35° 40' 35.1" N-
	Longitude (NAD83)	078° 32' 07.2" W-
	Overall Structure Height	1999.65 feet
	Support Structure Height	1869.07 feet
	Ground Elevation Above Mean Sea Level (AMSL)	323.81 feet
	Structure Type	TOWER - Free Standing or Guyed Structure
	Tower Owner	AUBURN TOWER PARTNERSHIP
	Date Constructed	06/17/1991

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
51760	WCMC-FM	FM
9076	WQDR-FM	FM
73920	WRAL	FM

Other Types of Users

Users
2 way
WRAL analog TV

Primary Tower

Tower Modification Costs

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

Primary Tower

Tower Rigging Costs

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

Primary Tower

Other Tower Expenses Not Listed

Name	Description
Installation of Double Stack Antenna	Installation of Double Stack Antenna

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	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	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

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
Truck Rental	Truck Rental

Cost Information

Transmitters

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

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$3,887,693.54	$1,963,276.04	N/A	$1,556,228.12	N/A
Total for all systems	$6,705,827.46	$4,594,041.72	N/A	$3,075,977.76	N/A
Interim Transmitter THU9evo-72	$697,712.14	$13,712.14		$13,712.14
Installation	$13,712.14	$13,712.14	N/A	$13,712.14	N/A
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW	$684,000.00	$0.00	N/A	N/A	N/A
Primary Transmitter THU9evo-60	$3,189,981.40	$1,949,563.90		$1,542,515.98
Second Switch	$26,057.00	$26,057.00	N/A	$0.00	N/A
Additional parts	$55,039.00	$55,039.00	N/A	$0.00	The under review can be deleted.
Electrical Installation	$125,225.40	$125,225.40	N/A	$125,225.40	The need more information 20479A can be deleted.
Additional field engineering time, 10-30 days	$63,100.00	$60,000.00	N/A	$0.00	N/A
Channel 14 Mask Filter	$189,500.00	$180,000.00	N/A	N/A	N/A
2" Rigid Conduit and Wiring (Cost per foot)	$20,800.00	$20,000.00	N/A	N/A	N/A
Transformer 3 phase/480v - 300 KVA	$36,800.00	$35,000.00	N/A	$2,573.08	N/A
UHF - Liquid Cooled Solid State Transmitter 86.8 . 106 kW	$2,630,000.00	$1,406,942.50	N/A	$1,406,942.50	The invoice #9500113484 has an updated copy uploaded
Switchgear - industrial 800 amp	$38,200.00	$36,300.00	N/A	$2,775.00	N/A
RF Consulting Engineer	$5,260.00	$5,000.00	N/A	$5,000.00	N/A

Components

Actual Information Description	File Name
Installation	Component Description: Transmitter related cost. #002662 Amount: $13,712.14
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW	Information not provided.
Second Switch	Component Description: Transmitter related cost. #9500126365 Amount: $26,057.00
Additional parts	Component Description: Transmitter related cost. #9500106159 Amount: $55,039.00 Component Description: Transmitter related cost. #9500106159 Amount: $55,039.00
Electrical Installation	Component Description: Electrical installation cost. #200621 Amount: $7,214.00 Component Description: Transmitter related cost. #20479A Amount: $17,753.40 Component Description: Transmitter related cost. #20860A Amount: $10,025.80 Component Description: Transmitter installation cost. #20480A Amount: $50,129.00 Component Description: Transmitter installation cost. #20623A Amount: $40,103.20 Component Description: Electrical installation cost. #20479A Amount: $17,753.40
Additional field engineering time, 10-30 days	Information not provided.
Channel 14 Mask Filter	Information not provided.
2" Rigid Conduit and Wiring (Cost per foot)	Information not provided.
Transformer 3 phase/480v - 300 KVA	Component Description: Transmitter related cost. #002334 Amount: $2,573.08
UHF - Liquid Cooled Solid State Transmitter 86.8 . 106 kW	Component Description: Transmitter related cost 75%. #9500113484 Amount: $1,055,206.88 Component Description: Transmitter related cost, 25% down payment. #9500095711 Amount: $351,735.62 Component Description: Resubmitted under Electrical Installation. Amount: N/A Component Description: Transmitter related cost 75%. #9500113484 Amount: $1,055,206.88 Component Description: Resubmitted under Electrical Installation. Amount: N/A
Switchgear - industrial 800 amp	Component Description: Transmitter related cost. #20862A Amount: $2,775.00
RF Consulting Engineer	Component Description: Land Mobile Site Development. #1019 Amount: $5,000.00

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	$1,068,488.43	$1,022,641.90	N/A	$652,541.68	N/A
Total for all systems	$6,705,827.46	$4,594,041.72	N/A	$3,075,977.76	N/A
Interim Antenna TFU-8WB-1-R	$143,930.00	$157,809.62		$99,480.00
Side mount brackets for high power antennas (if not included in antenna base cost)	$23,150.00	$43,009.62	See Electronics Research Inc. Quote.	$21,000.00	N/A
Elbow complex, broadband, at antenna input, per 4 1/16. feedline (if needed)	$10,950.00	$10,400.00	N/A	N/A	N/A
Sweep test of existing antenna	$6,730.00	$6,400.00	N/A	N/A	N/A
UHF - Lower Power Side Mount, One Station antenna . medium power (50-200 kW), elliptically or circularly polarized	$103,100.00	$98,000.00	N/A	$78,480.00	N/A
Primary Antenna TFU-27ETT/VP-R 06	$924,558.43	$864,832.28		$553,061.68
Custom Pole	$40,367.50	$40,367.50	N/A	$40,367.50	N/A
Wedding Cake Mounting Adapter	$17,310.93	$17,310.93	N/A	$17,310.93	N/A
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed)	$13,900.00	$28,819.46	See Dielectric Quote.	$28,819.46	N/A
Sweep test of existing antenna	$6,730.00	$8,249.60	See Dielectric quote.	$8,249.60	N/A
New combiner, cost per channel (without antenna)	$84,200.00	$22,534.79	This cost is split evenly between WRDC and WLFL.	$22,534.79	N/A
Antenna Installation	$472,550.00	$472,550.00	See ERI Quote.	$294,255.00	N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized	$289,500.00	$275,000.00	N/A	$141,524.40	N/A

Components

Actual Information Description	File Name
Side mount brackets for high power antennas (if not included in antenna base cost)	Component Description: Antenna side mount cost. #WRDC-500 Amount: $21,000.00 Component Description: Antenna related cost. #WRDC-54737 Amount: $22,009.62
Elbow complex, broadband, at antenna input, per 4 1/16. feedline (if needed)	Information not provided.
Sweep test of existing antenna	Information not provided.
UHF - Lower Power Side Mount, One Station antenna . medium power (50-200 kW), elliptically or circularly polarized	Component Description: Antenna related cost. #WRDC-600 Amount: $39,240.00 Component Description: Antenna related cost. #WRDC-600A Amount: $31,392.00 Component Description: Antenna related cost. #WRDC-53599 Amount: $7,848.00
Custom Pole	Component Description: Antenna related cost. #WRDC-38617A Amount: $40,367.50
Wedding Cake Mounting Adapter	Component Description: Antenna related cost reduced by 25.40%. #618008 Amount: $17,310.93
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed)	Component Description: Antenna related cost reduced by 25.40%. #619014 Amount: $23,994.34 Component Description: Total invoice amount split evenly between WRDC and WLFL and reduced by 25.40%. #524014 Amount: $4,825.12
Sweep test of existing antenna	Component Description: Total invoice amount divided between WRDC and WLFL and reduced by 25.40%. #530026 Amount: $2,387.20 Component Description: Antenna related cost reduced by 8.40%. #776002 Amount: $5,862.40
New combiner, cost per channel (without antenna)	Component Description: Total invoice amount reduced by 25.40% and split between WRDC and WLFL. Amount: $22,534.79
Antenna Installation	Component Description: Antenna installation cost. #WRDC-55527 Amount: $47,255.00 Component Description: Antenna related cost. #WRDC-56042 Amount: $10,725.00 Component Description: Antenna related cost. #WRDC-8000 Amount: $236,275.00
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized	Component Description: Antenna related cost reduced by 25.40%. #618008 Amount: $141,524.40 Component Description: Resubmitted under interim antenna. #WRDC-53599 Amount: N/A Component Description: Resubmitted under Combiner. Amount: N/A

Cost Information

Transmission Line

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

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$689,800.00	$618,352.62	N/A	$483,822.05	N/A
Total for all systems	$6,705,827.46	$4,594,041.72	N/A	$3,075,977.76	N/A
Interim Transmission Line	$51,800.00	$11,152.62		$11,152.62
Flexible Air Transmission Line - dielectric, 4"	$51,800.00	$11,152.62	N/A	$11,152.62	N/A
Primary Transmission Line	$638,000.00	$607,200.00		$472,669.43
Rigid Transmission Line - copper, 7 3/16"	$638,000.00	$607,200.00	N/A	$472,669.43	N/A

Components

Actual Information Description	File Name
Flexible Air Transmission Line - dielectric, 4"	Component Description: Transmission line related cost reduced by 25.40%. #565008 Amount: $11,152.62
Rigid Transmission Line - copper, 7 3/16"	Component Description: Total invoice amount reduced by 8.40%. #717001 Amount: $1,910.77 Component Description: Transmission line related cost reduced by 8.40%. #724006 Amount: $5,222.11 Component Description: Total invoice amount reduced by 8.40%. #724017 Amount: $3,249.87 Component Description: Transmission line cost. #WRDC-700A Amount: $68,832.00 Component Description: Transmission line related cost reduced by 25.40%. #670015 Amount: $3,112.31 Component Description: Total invoice amount reduced by 25.40%. #508006 Amount: $1,556.15 Component Description: Transmission line cost. #WRDC-700 Amount: $86,040.00 Component Description: Total invoice amount reduced by 25.40%. #520008 Amount: $1,620.11 Component Description: Transmission Line related cost reduced by 25.40%. #674010 Amount: $1,556.15 Component Description: Total invoice amount reduced by 25.40%. #518009 Amount: $282,361.96 Component Description: Transmission line cost. #WRDC-55030 Amount: $17,208.00

Actual Information Description

File Name

Flexible Air Transmission Line - dielectric, 4"

Component Description:: Transmission line related cost reduced by 25.40%. #565008
Amount:: $11,152.62

Rigid Transmission Line - copper, 7 3/16"

Component Description:: Total invoice amount reduced by 8.40%. #717001
Amount:: $1,910.77

Component Description:: Transmission line related cost reduced by 8.40%. #724006
Amount:: $5,222.11

Component Description:: Total invoice amount reduced by 8.40%. #724017
Amount:: $3,249.87

Component Description:: Transmission line cost. #WRDC-700A
Amount:: $68,832.00

Component Description:: Transmission line related cost reduced by 25.40%. #670015
Amount:: $3,112.31

Component Description:: Total invoice amount reduced by 25.40%. #508006
Amount:: $1,556.15

Component Description:: Transmission line cost. #WRDC-700
Amount:: $86,040.00

Component Description:: Total invoice amount reduced by 25.40%. #520008
Amount:: $1,620.11

Component Description:: Transmission Line related cost reduced by 25.40%. #674010
Amount:: $1,556.15

Component Description:: Total invoice amount reduced by 25.40%. #518009
Amount:: $282,361.96

Component Description:: Transmission line cost. #WRDC-55030
Amount:: $17,208.00

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	$640,275.00	$610,275.00	N/A	$255,804.62	N/A
Total for all systems	$6,705,827.46	$4,594,041.72	N/A	$3,075,977.76	N/A
Primary Tower TOWER	$640,275.00	$610,275.00		$255,804.62
Minor tower reinforcement/modifications	$158,000.00	$150,000.00	N/A	N/A	N/A
Structural engineering tower load study for a documented tower with candelabra	$20,000.00	$19,000.00	N/A	$3,500.00	N/A
Installation of Double Stack Antenna	$41,275.00	$41,275.00	N/A	$41,275.00	N/A
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)	$421,000.00	$400,000.00	N/A	$211,029.62	N/A

Components

Actual Information Description	File Name
Minor tower reinforcement/modifications	Information not provided.
Structural engineering tower load study for a documented tower with candelabra	Component Description: Tower related cost. #WRDC-38617 Amount: $3,500.00
Installation of Double Stack Antenna	Component Description: Antenna rigging. #WRDC-7001 Amount: $20,637.50 Component Description: Antenna rigging. #WRDC-55519 Amount: $4,127.50 Component Description: Antenna rigging. #WRDC-7001A Amount: $16,510.00
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)	Component Description: Resubmitted under Transmission Line. #WRDC-55030 Amount: N/A Component Description: Tower related cost. #WRDC-8000A Amount: $189,020.00 Component Description: Tower related cost. #WRDC-54737 Amount: $22,009.62

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	$265,852.01	$226,342.68	N/A	$82,125.85	N/A
Total for all systems	$6,705,827.46	$4,594,041.72	N/A	$3,075,977.76	N/A
Outside Professional Services	$265,852.01	$226,342.68		$82,125.85
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	$3,155.00	$9,318.75	See Carl T. Jones Corporation invoices.	$9,318.75	N/A
Sinclair Internal Costs	$24,652.01	$24,652.01	N/A	$14,876.35	N/A
RF Exposure Measurements	$21,050.00	$5,000.00	N/A	$5,000.00	N/A
Comprehensive coverage verification via field study, if needed	$84,200.00	$80,000.00	N/A	N/A	N/A
Prepare request for Special Temporary Authorization	$4,100.00	$3,000.00	N/A	$1,638.75	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
Perform engineering study for new channel assignment and antenna development	$7,360.00	$7,000.00	N/A	$1,537.50	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	$2,650.00	Updated cost of estimated amount per FCC requirement.	$2,620.29	N/A
Project management of the transition	$74,260.00	$70,500.00	N/A	$46,912.29	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	N/A	N/A
NEPA Section 106 environmental review, if needed	$6,310.00	$6,000.00	N/A	N/A	N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization	$7,360.00	$0.00	N/A	N/A	N/A
Attorney Fees - Negotiation of lease and other matters for shared locations	$4,210.00	$0.00	N/A	N/A	N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application	$2,365.00	$0.00	N/A	N/A	N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	$5,260.00	$221.92	N/A	$221.92	The $122.35 line item from August 2017 should be removed due to a requested revision of this invoice by FCC staff.

Components

Actual Information Description	File Name
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	Component Description: Consulting engineering cost. #858-65-0014 Amount: $142.50 Component Description: Consulting engineering cost. #858-65-0013 Amount: $4,706.25 Component Description: Outside professional service cost. #858-65-0016 Amount: $2,850.00 Component Description: Consulting engineering cost. Amount: $1,620.00
Sinclair Internal Costs	Component Description: Portion of general repack matter invoice attributable to this station - divided by 43 stations. Amount: $4.60 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. Amount: $16.53 Component Description: Portion of general repack matter invoice attributable to this station - divided by 38 stations. Amount: $60.06 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 100 stations. Amount: $5.37 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: $7.96 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. Amount: $11.39 Component Description: Internal expense - WRDC - 6-2019 Amount: $233.95 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. Amount: $33.53 Component Description: Internal expense - WRDC - 7-2019 Amount: $173.30 Component Description: Internal expense - WRDC - 3-2019 Amount: $69.32 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. Amount: $1.69 Component Description: Internal expense - WRDC - 9-2019 Amount: $4,133.21 Component Description: Portion of general repack matter invoice attributable to this station - divided by 38 stations. Amount: $8.19 Component Description: Internal expense - WRDC - 8-2019 Amount: $3,699.95 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: $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: $15.08 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. Amount: $7.86 Component Description: Portion of general repack matter invoice attributable to this station - divided by 43 stations. Amount: $35.82 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. Amount: $26.93 Component Description: Internal expense - WRDC - 8-2019 Amount: $2,107.95 Component Description: Internal expense - WRDC - 2-2019 Amount: $69.32 Component Description: Internal expense - WRDC - 9-2019 Amount: $549.90 Component Description: Internal expense - WRDC - 10-2019 Amount: $3,310.03 Component Description: Internal expense - WRDC - 9-2019 Amount: $4,133.21 Component Description: Internal expense - WRDC - 8-2019 Amount: $2,107.95 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. Amount: $17.02 Component Description: Internal expense - WRDC - 8-2019 Amount: $3,699.95 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. Amount: $11.03 Component Description: Internal expense - WRDC - 5-2019 Amount: $34.66 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. Amount: $6.09 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. Amount: $25.53 Component Description: Internal expense - WRDC - 4-2019 Amount: $34.66
RF Exposure Measurements	Component Description: RF exposure measurement cost. #1101 Amount: $5,000.00
Comprehensive coverage verification via field study, if needed	Information not provided.
Prepare request for Special Temporary Authorization	Component Description: Consulting engineering cost. #858-65-0015 Amount: $1,638.75
Prepare engineering section of FCC Form 2100 (main), License to Cover Application	Information not provided.
Perform engineering study for new channel assignment and antenna development	Component Description: Outside consulting cost split between two stations. #20191028 Amount: $2,077.50 Component Description: Consulting engineering cost. Amount: $1,537.50
Address transition timing and coordination issues w/ other stations and wireless	Information not provided.
Prepare and or review reimbursement form	Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. Amount: $152.01 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #461759 Amount: $869.30 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. #461289 Amount: $1,311.48 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. Amount: $1,315.27 Component Description: Legal services cost. Amount: $287.50
Project management of the transition	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 33 stations. #179 Amount: $2,234.33 Component Description: Legal services cost. #461818 Amount: $135.20 Component Description: Legal Service Cost. #480785 Amount: $57.50 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 93 stations. Amount: $836.44 Component Description: Legal services cost. #480200 Amount: $2,051.25 Component Description: Legal Service Cost. #479854 Amount: $3,142.50 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: $20.91 Component Description: Portion of general repack matter invoice attributable to this station - divided by 99 stations. #1086 Amount: $275.35 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #132 Amount: $589.44 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. #477345 Amount: $541.25 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 100 stations. #472173 Amount: $311.78 Component Description: Legal services cost. #477860 Amount: $228.75 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. #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: $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. #1098 Amount: $238.07 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. #1141 Amount: $406.17 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1093 Amount: $265.72 Component Description: Legal Service Cost. #476414 Amount: $183.75 Component Description: Legal services cost. #470273 Amount: $333.75 Component Description: Legal services cost. #470889 Amount: $376.25 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. #1151 Amount: $388.07 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 99 stations. #468718 Amount: $349.51 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. #1145 Amount: $369.98 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1130 Amount: $281.49 Component Description: Legal services cost. #475792 Amount: $108.75 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. #472208 Amount: $57.50 Component Description: Legal Service Cost. #474445 Amount: $1,305.80 Component Description: Legal Service Cost. #474858 Amount: $172.50 Component Description: Legal services cost. #482450 Amount: $160.00 Component Description: Legal Service Cost. #484331 Amount: $561.25 Component Description: Legal Service Cost. #483831 Amount: $1,835.00 Component Description: Legal Service Cost. #481924 Amount: $241.25 Component Description: Legal Service Cost. #482722 Amount: $312.50 Component Description: Portion of general repack matter invoice attributable to this station - divided by 43 stations. #194 Amount: $1,696.84 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #1069 Amount: $246.68 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #465173 Amount: $654.26 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. #469626 Amount: $57.50 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #475283 Amount: $384.08 Component Description: Legal Service Cost. #469626 Amount: $57.50 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. #472626 Amount: $163.75 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. #472583 Amount: $279.89 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 98 stations. #461759 Amount: $29.98 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 93 stations. #461289 Amount: $91.50 Component Description: Legal services cost. #469626 Amount: $57.50 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. Amount: $30.47 Component Description: Legal Service Cost. #467937 Amount: $120.00 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1143 Amount: $436.90 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #1072 Amount: $237.64 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #475744 Amount: $305.99 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #1079 Amount: $177.14 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. #1161 Amount: $267.48 Component Description: Legal services cost. #473586 Amount: $51.25 Component Description: Legal services cost. #460875 Amount: $230.00 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. #479323 Amount: $45.00 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 93 stations. Amount: $43.72 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 99 stations. #469573 Amount: $377.14 Component Description: Legal Service Cost. Amount: $355.00 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. Amount: $105.97 Component Description: Legal Service Cost. #466741 Amount: $302.50 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. #1090 Amount: $176.70 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1123 Amount: $342.14 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #1078 Amount: $215.68 Component Description: Legal services cost. #463617 Amount: $62.50 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #476367 Amount: $364.80 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #1063 Amount: $262.29 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 93 stations. Previous balance of invoice #453686. Amount: $999.04 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #463026 Amount: $801.57 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #478780 Amount: $271.41 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1111 Amount: $159.58 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. Amount: $20.65 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #467378 Amount: $576.96 Component Description: Legal services cost. #478813 Amount: $77.50 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 98 stations. Amount: $185.10 Component Description: Legal Service Cost. #465226 Amount: $302.50 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. Amount: $32.35 Component Description: Legal services cost. #476926 Amount: $4,031.40 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 100 stations. #1156 Amount: $399.52 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #464321 Amount: $683.07 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. Previous balance of invoice #1012. Amount: $86.88 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 98 stations. #463567 Amount: $566.48 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #478288 Amount: $194.86
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	Information not provided.
NEPA Section 106 environmental review, if needed	Information not provided.
Attorney Fees - Prepare and File request for Special Temporary Authorization	Information not provided.
Attorney Fees - Negotiation of lease and other matters for shared locations	Information not provided.
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application	Information not provided.
Attorney Fees - 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 98 stations. #461759 Amount: $99.92 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. Amount: $122.35

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	$153,718.48	$153,153.48	N/A	$45,455.44	N/A
Total for all systems	$6,705,827.46	$4,594,041.72	N/A	$3,075,977.76	N/A
Other Expenses	$153,718.48	$153,153.48		$45,455.44
MVPD Notification of Channel Change	$5,000.00	$5,000.00	See Exhibit J.	N/A	N/A
Develop and air announcement of upcoming channel change	$28,050.00	$28,050.00	See Response to August 21 Inquiry.	N/A	N/A
Equipment Storage	$15,000.00	$15,000.00	See Exhibit J.	$7,955.46	N/A
Equipment Delivery and Handling Charges	$34,224.98	$34,224.98	See Exhibit J.	$34,224.98	N/A
Disposal Costs (for equipment and other waste, net of any salvage value)	$28,566.00	$28,566.00	See Response to August 21 Inquiry.	N/A	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.	N/A	N/A
FCC Filing Fees - Special Temporary Authorization request	$195.00	$190.00	N/A	N/A	N/A
FCC Filing Fees - Form 2100 license to cover application	$335.00	$325.00	N/A	N/A	N/A
DTV Medical Facility Notification	$11,550.00	$11,000.00	N/A	$3,275.00	N/A
Truck Rental	$797.50	$797.50	N/A	$0.00	N/A

Components

Actual Information Description	File Name
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. #834014 Amount: $7,955.46
Equipment Delivery and Handling Charges	Component Description: Equipment delivery and handling cost reduced by 8.40%. #834014 Amount: $9,806.89 Component Description: Equipment delivery and handling cost reduced by 25.40%. #675022 Amount: $1,035.06 Component Description: Total invoice amount reduced by 8.40%. #725017 Amount: $5,239.05 Component Description: Total invoice amount reduced by 25.40%. #624008 Amount: $5,882.21 Component Description: Total invoice amount reduced by 25.40%. #517002 Amount: $495.81 Component Description: Equipment delivery and handling cost reduced by 25.40%. #581011 Amount: $2,265.97 Component Description: Equipment delivery and handling cost reduced by 25.40%. #671009 Amount: $6,696.43 Component Description: Total invoice amount reduced by 8.40%. #725021 Amount: $361.31 Component Description: Total invoice amount reduced by 25.40%. #675022 Amount: $1,035.06 Component Description: Total invoice amount reduced by 25.40% and split between WRDC and WLFL #511015 Amount: $1,704.17 Component Description: Total invoice amount reduced by 25.40%. #671009 Amount: $6,696.43 Component Description: Total invoice amount reduced by 25.40%. #511017 Amount: $186.04 Component Description: Total invoice amount reduced by 8.40%. #722014 Amount: $552.04
Disposal Costs (for equipment and other waste, net of any salvage value)	Information not provided.
Non-zoning permits	Information not provided.
Local Zoning	Information not provided.
FCC Filing Fees - Special Temporary Authorization request	Information not provided.
FCC Filing Fees - Form 2100 license to cover application	Information not provided.
DTV Medical Facility Notification	Component Description: Medical notification cost. #1235 Amount: $3,275.00
Truck Rental	Component Description: Truck rental cost. #C071716294 Amount: $797.50

Cost Information

Grand Total

	Predetermined Cost Estimate	Estimated Cost	Actual Cost
Total for all systems	$6,705,827.46	$4,594,041.72	$3,075,977.76

Reimbursement Status

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

Certification

Section	Question	Response
Submission of Estimated Expenses Statements	WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT.
The Authorized Person signing below certifies that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity acknowledges that all certifications and attached documentation are considered material representations. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD). The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund. The above-named entity certifies that it will maintain and provide to the Commission detailed records, including receipts, of all costs eligible for reimbursement actually incurred. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.	Lucy Rutishauser CFO 01/21/2021

Section

Question

Response

Submission of Estimated Expenses Statements

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

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

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

Lucy Rutishauser

CFO

01/21/2021

Certification

Section

Question

Response

Submission of Actual Cost Documentation Statements

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

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

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

Lucy Rutishauser

CFO

01/21/2021

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

Applicant Information

Applicant Name, Type, and Contact Information

Reimbursement Contact Information

Reimbursement Contact Name and Information

Preparer Contact Information

Preparer Contact Name and Information

Broadcaster Information and Transition Plan

Transmitters

Primary Transmitter

Existing Transmitter Information

Primary Transmitter

New Transmitter Costs

Primary Transmitter

Other Transmitter Costs

Primary Transmitter

Other Transmitter Cost Not Listed

Interim Transmitter

New Transmitter Costs

Interim Transmitter

Other Transmitter Costs

Interim Transmitter

Other Transmitter Cost Not Listed

Antennas

Primary Antenna

Existing Antenna Information

Primary Antenna

New Antenna Costs

Primary Antenna

Other Antenna Costs

Enter a list of RF channel numbers.

Primary Antenna

Other Antenna Cost Not Listed

Interim Antenna

New Antenna Costs

Interim Antenna

Other Antenna Costs

Interim Antenna

Other Antenna Cost Not Listed

Transmission Line

Primary Transmission Line

Existing Transmission Line

Primary Transmission Line

New Transmission Line

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Interim Transmission Line

New Transmission Line

Interim Transmission Line

Other Transmission Line Expenses Not Listed

Tower Equipment And Rigging Costs

Primary Tower

Existing Tower

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

Other Types of Users

Primary Tower

Tower Modification Costs

Primary Tower

Tower Rigging Costs

Primary Tower

Other Tower Expenses Not Listed

Outside Professional Services Costs

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Other Expenses

Other Expenses

Other Expenses Not Listed

Cost Information

Transmitters

Components

Cost Information

Antennas

Components

Cost Information

Transmission Line

Components

Cost Information

Tower Equipment and Rigging Costs

Components

Cost Information