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:
54963
Service:
DTV
Call Sign:
WRDC
Channel:
14 (UHF)
File Number:
0000028636
FRN:
0003175148
Date Submitted:
07/19/2021

Applicant Information

Back to Top

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.

Harvey Arnold

10706 Beaver Dam

Cockeysville, MD 21030

United States

+1 (410) 568-1500 FCCContacts@sbgtv.com Corporation

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.cvom

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 Quantum 60QDC2
Year 2002
Type Inductive Output Tube
IOT Power Type Two
Power Capacity 60 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-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

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 14

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Additional parts

Additional parts

Electrical Installation

Electrical Installation

Second Switch

Second Switch

Installation

Installation

Single Cabinet Conversion

Single Cabinet Conversion

Interim Transmitter

Back to Top

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

Back to Top

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

Back to Top

Other Transmitter Cost Not Listed

Name Description

Installation

Installation

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? 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

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? 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

Back to Top

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

Back to Top

Other Antenna Cost Not Listed

Name Description

Antenna Installation

Antenna Installation

Custom Pole

Custom Pole

Wedding Cake Mounting Adapter

Wedding Cake Mounting Adapter

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 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

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

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 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

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 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

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

Interim Transmission Line

Back to Top

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

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

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? 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
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
73920 WRAL FM
9076 WQDR-FM FM

Other Types of Users

Users
2 way
WRAL analog TV

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 tower with candelabra
Tower Reinforcements Please select whether tower reinforcements are needed: Minor Reinforcements needed

Primary Tower

Back to Top

Tower Rigging Costs

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

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Installation of Double Stack Antenna

Installation of Double Stack Antenna

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 Yes
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 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

Back to Top

Other Expenses Not Listed

Name Description

Truck Rental

Truck Rental

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 $4,059,499.28 $2,135,081.78 N/A $1,809,129.86 N/A
Total for all systems $6,920,686.12 $5,125,980.00 N/A $3,919,902.11 N/A
Interim Transmitter THU9evo-72 $727,398.74 $43,398.74 $43,398.74
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW $684,000.00 $0.00 N/A N/A N/A
Installation $43,398.74 $43,398.74 N/A $43,398.74 N/A
Primary Transmitter THU9evo-60 $3,332,100.54 $2,091,683.04 $1,765,731.12
Additional parts $55,039.00 $55,039.00 N/A $55,039.00 The under review can be deleted.
Second Switch $26,057.00 $26,057.00 N/A $26,057.00 N/A
Electrical Installation $125,225.40 $125,225.40 N/A $125,225.40 The need more information 20479A can be deleted.
Single Cabinet Conversion $45,531.00 $45,531.00 N/A $45,531.00 N/A
Installation $96,588.14 $96,588.14 N/A $96,588.14 N/A
Additional field engineering time, 10-30 days $63,100.00 $60,000.00 N/A $0.00 N/A
Switchgear - industrial 800 amp $38,200.00 $36,300.00 N/A $2,775.00 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
Transformer 3 phase/480v - 300 KVA $36,800.00 $35,000.00 N/A $2,573.08 N/A
2" Rigid Conduit and Wiring (Cost per foot) $20,800.00 $20,000.00 N/A N/A N/A
RF Consulting Engineer $5,260.00 $5,000.00 N/A $5,000.00 N/A
Channel 14 Mask Filter $189,500.00 $180,000.00 N/A N/A N/A

Components

Actual Information Description File Name
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW Information not provided.
Installation

Component Description:
Transmitter related cost. #002662
Amount:
$13,712.14

Component Description:
Transmitter cost. #002812
Amount:
$29,686.60
Additional parts

Component Description:
Transmitter related cost. #9500106159
Amount:
$55,039.00

Component Description:
Transmitter related cost. #9500106159
Amount:
$55,039.00

Component Description:
Transmitter related cost. #9500106159
Amount:
$55,039.00
Second Switch

Component Description:
Transmitter related cost. #9500126365
Amount:
$26,057.00

Component Description:
Transmitter related cost. #9500126365
Amount:
$26,057.00
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
Single Cabinet Conversion

Component Description:
Transmitter related cost. #9500131986
Amount:
$45,531.00
Installation

Component Description:
Transmitter related cost. #002840
Amount:
$4,100.64

Component Description:
Transmitter related cost. #9500131923
Amount:
$47,735.00

Component Description:
Transmitter related cost. #002839
Amount:
$44,752.50
Additional field engineering time, 10-30 days Information not provided.
Switchgear - industrial 800 amp

Component Description:
Transmitter related cost. #20862A
Amount:
$2,775.00
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 75%. #9500113484
Amount:
$1,055,206.88

Component Description:
Resubmitted under Electrical Installation.
Amount:
N/A

Component Description:
Transmitter related cost, 25% down payment. #9500095711
Amount:
$351,735.62

Component Description:
Resubmitted under Electrical Installation.
Amount:
N/A
Transformer 3 phase/480v - 300 KVA

Component Description:
Transmitter related cost. #002334
Amount:
$2,573.08
2" Rigid Conduit and Wiring (Cost per foot) Information not provided.
RF Consulting Engineer

Component Description:
Land Mobile Site Development. #1019
Amount:
$5,000.00
Channel 14 Mask Filter Information not provided.

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 $1,111,658.48 $1,065,811.95 N/A $695,711.73 N/A
Total for all systems $6,920,686.12 $5,125,980.00 N/A $3,919,902.11 N/A
Interim Antenna TFU-8WB-1-R $143,930.00 $157,809.62 $99,480.00
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
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
Primary Antenna TFU-27ETT/VP-R 06 $967,728.48 $908,002.33 $596,231.73
Wedding Cake Mounting Adapter $17,310.93 $17,310.93 N/A $17,310.93 N/A
Custom Pole $83,537.55 $83,537.55 N/A $83,537.55 N/A
Sweep test of existing antenna $6,730.00 $8,249.60 See Dielectric quote. $8,249.60 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
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
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

Components

Actual Information Description File Name
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
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.
Wedding Cake Mounting Adapter

Component Description:
Antenna related cost reduced by 25.40%. #618008
Amount:
$17,310.93
Custom Pole

Component Description:
Antenna related cost. #WRDC-38617A
Amount:
$40,367.50

Component Description:
Antenna related cost. #WRDC-57157
Amount:
$43,170.05
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
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:
Resubmitted under interim antenna. #WRDC-53599
Amount:
N/A

Component Description:
Antenna related cost reduced by 25.40%. #618008
Amount:
$141,524.40

Component Description:
Resubmitted under Combiner.
Amount:
N/A
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
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

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 $689,800.00 $618,352.62 N/A $483,822.05 N/A
Total for all systems $6,920,686.12 $5,125,980.00 N/A $3,919,902.11 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:
Transmission Line related cost reduced by 25.40%. #674010
Amount:
$1,556.15

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

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

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 $640,275.00 $927,354.62 N/A $761,854.62 N/A
Total for all systems $6,920,686.12 $5,125,980.00 N/A $3,919,902.11 N/A
Primary Tower TOWER $640,275.00 $927,354.62 $761,854.62
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $421,000.00 $717,079.62 See attached invoices. $717,079.62 A duplicate was uploaded by mistake for 3398
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

Components

Actual Information Description File Name
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)

Component Description:
Tower related cost. #3412
Amount:
$162,265.00

Component Description:
Tower cost. #3422
Amount:
$28,800.00

Component Description:
Tower related cost. #WRDC-54737
Amount:
$22,009.62

Component Description:
Tower related cost. #3398
Amount:
$314,985.00

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. #3398
Amount:
N/A
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

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 $265,852.01 $226,342.68 N/A $123,248.04 N/A
Total for all systems $6,920,686.12 $5,125,980.00 N/A $3,919,902.11 N/A
Outside Professional Services $265,852.01 $226,342.68 $123,248.04
Sinclair Internal Costs $24,652.01 $24,652.01 N/A $15,066.90 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 $27,000.00 N/A
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase $2,105.00 $2,000.00 N/A N/A N/A
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.
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
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
Perform engineering study for new channel assignment and antenna development $7,360.00 $7,000.00 N/A $1,537.50 N/A
Project management of the transition $74,260.00 $70,500.00 N/A $60,843.93 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

Components

Actual Information Description File Name
Sinclair Internal Costs

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 46 stations.
Amount:
$1.23

Component Description:
Internal expense - WRDC - 5-2019
Amount:
$34.66

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 54 stations.
Amount:
$23.95

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 45 stations.
Amount:
$5.66

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 42 stations.
Amount:
$10.78

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:
Internal expense - WRDC - 10-2019
Amount:
$3,310.03

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

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 42 stations.
Amount:
$39.39

Component Description:
Portion of general repack matter 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 54 stations.
Amount:
$8.64

Component Description:
Internal expense - WRDC - 8-2019
Amount:
$3,699.95

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 43 stations.
Amount:
$35.82

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:
$26.93

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 46 stations.
Amount:
$23.56

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

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

Component Description:
Internal expense - WRDC - 2-2019
Amount:
$69.32

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

Component Description:
Internal expense - WRDC - 4-2019
Amount:
$34.66

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 38 stations.
Amount:
$60.06

Component Description:
Internal expense - WRDC - 8-2019
Amount:
$2,107.95

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 33 stations.
Amount:
$40.92

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 46 stations.
Amount:
$50.03

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 46 stations.
Amount:
$1.53

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 45 stations.
Amount:
$25.78

Component Description:
Internal expense - WRDC - 9-2019
Amount:
$4,133.21

Component Description:
Internal expense - WRDC - 9-2019
Amount:
$549.90
RF Exposure Measurements

Component Description:
RF exposure measurement cost. #1101
Amount:
$5,000.00
Comprehensive coverage verification via field study, if needed

Component Description:
Coverage cost. #207060
Amount:
$27,000.00
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 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

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

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.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
Consulting engineering cost. #858-65-0013
Amount:
$4,706.25

Component Description:
Consulting engineering cost.
Amount:
$1,620.00

Component Description:
Consulting engineering cost. #858-65-0014
Amount:
$142.50

Component Description:
Outside professional service cost. #858-65-0016
Amount:
$2,850.00
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
Project management of the transition

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 33 stations. #482412
Amount:
$1,363.25

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. #1090
Amount:
$176.70

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 42 stations. #485630
Amount:
$405.83

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

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations. #478780
Amount:
$271.41

Component Description:
Legal services cost. #480200
Amount:
$2,051.25

Component Description:
Legal Service Cost. #479854
Amount:
$3,142.50

Component Description:
Legal services cost. #482450
Amount:
$160.00

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 42 stations. #257
Amount:
$1,209.02

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations. #476885
Amount:
$403.34

Component Description:
Legal Service Cost. #484331
Amount:
$561.25

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations. #472985
Amount:
$282.68

Component Description:
Legal Service Cost. #484773
Amount:
$107.50

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations. #479829
Amount:
$458.99

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 38 stations. #481976
Amount:
$965.23

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. #477345
Amount:
$541.25

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 46 stations. #485240
Amount:
$541.57

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 54 stations. #236
Amount:
$1,117.50

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 44 stations. #486091
Amount:
$491.47

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. #1105
Amount:
$216.88

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1161
Amount:
$267.48

Component Description:
Legal Service Cost. #474445
Amount:
$1,305.80

Component Description:
Legal Service Cost. #486855
Amount:
$57.50

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 46 stations. #273
Amount:
$1,685.59

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 33 stations. #288
Amount:
$1,726.96

Component Description:
Legal services cost. #463617
Amount:
$62.50

Component Description:
Legal Service Cost. #483831
Amount:
$1,835.00

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 93 stations.
Amount:
$91.76

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:
Legal services cost. #477860
Amount:
$228.75

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

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

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1130
Amount:
$281.49

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations. #473885
Amount:
$318.62

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

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 98 stations. #1078
Amount:
$215.68

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1111
Amount:
$159.58

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 46 stations. #247
Amount:
$1,105.31

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

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 98 stations. #465001
Amount:
$596.30

Component Description:
Legal services cost. #461818
Amount:
$135.20

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.
Amount:
$30.47

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 43 stations. #194
Amount:
$1,696.84

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. Previous balance of invoice #453686.
Amount:
$999.04

Component Description:
Legal services cost. #472626
Amount:
$163.75

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 99 stations. #469573
Amount:
$377.14

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. #476367
Amount:
$364.80

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations. #478288
Amount:
$194.86

Component Description:
Legal services cost. #479323
Amount:
$45.00

Component Description:
Legal services cost. #469626
Amount:
$57.50

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 93 stations.
Amount:
$32.35

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

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

Component Description:
Legal services cost. #473586
Amount:
$51.25

Component Description:
Legal Service Cost. #465226
Amount:
$302.50

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations. #472583
Amount:
$279.89

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations. #107
Amount:
$602.28

Component Description:
Legal Service Cost. #467937
Amount:
$120.00

Component Description:
Legal services cost. #460875
Amount:
$230.00

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1143
Amount:
$436.90

Component Description:
Legal services cost. #475792
Amount:
$108.75

Component Description:
Legal services cost. #476926
Amount:
$4,031.40

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. #481924
Amount:
$241.25

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

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

Component Description:
Legal services cost. #485645
Amount:
$107.50

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 98 stations. #467378
Amount:
$576.96

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1123
Amount:
$342.14

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 48 stations. #483809
Amount:
$407.18

Component Description:
Legal Service Cost. #482722
Amount:
$312.50

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations. #474809
Amount:
$395.77

Component Description:
Legal Service Cost. #474858
Amount:
$172.50

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 98 stations. #463026
Amount:
$801.57

Component Description:
Legal services cost. #486130
Amount:
$57.50

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 98 stations. #465173
Amount:
$654.26

Component Description:
Legal Service Cost. #466741
Amount:
$302.50

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 33 stations. #482412
Amount:
$1,363.25

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. Previous balance of invoice #1012.
Amount:
$86.88

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

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations. #479285
Amount:
$372.60

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 93 stations.
Amount:
$20.65

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. #1055
Amount:
$243.38

Component Description:
Legal Service Cost. #485283
Amount:
$107.50

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. #466690
Amount:
$446.87

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 93 stations.
Amount:
$43.72

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 33 stations. #179
Amount:
$2,234.33

Component Description:
Legal Service Cost. #480785
Amount:
$57.50

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 98 stations.
Amount:
$185.10

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 45 stations. #226
Amount:
$1,364.80

Component Description:
Legal services cost. #472208
Amount:
$57.50

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations. #475283
Amount:
$384.08

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 98 stations. #1063
Amount:
$262.29

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

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

Component Description:
Legal Service Cost.
Amount:
$355.00

Component Description:
Legal services cost. #469626
Amount:
$57.50

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

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 100 stations. #477305
Amount:
$393.53
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:
Legal services cost.
Amount:
$287.50

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

Component Description:
Portion of general repack matter invoice attributable to this station - divided by 93 stations.
Amount:
$1,315.27

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 $153,601.35 $153,036.35 N/A $46,135.81 N/A
Total for all systems $6,920,686.12 $5,125,980.00 N/A $3,919,902.11 N/A
Other Expenses $153,601.35 $153,036.35 $46,135.81
Truck Rental $680.37 $680.37 N/A $680.37 N/A
MVPD Notification of Channel Change $5,000.00 $5,000.00 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
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

Components

Actual Information Description File Name
Truck Rental

Component Description:
Truck rental cost. #C071823233
Amount:
$680.37

Component Description:
Truck Leasing. #C071716294
Amount:
$680.37

Component Description:
Truck rental cost. #C071716294
Amount:
$797.50
MVPD Notification of Channel Change 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
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 25.40%. #675022
Amount:
$1,035.06

Component Description:
Total invoice amount reduced by 8.40%. #725017
Amount:
$5,239.05

Component Description:
Equipment delivery and handling cost reduced by 25.40%. #581011
Amount:
$2,265.97

Component Description:
Total invoice amount reduced by 8.40%. #722014
Amount:
$552.04

Component Description:
Total invoice amount reduced by 25.40%. #624008
Amount:
$5,882.21

Component Description:
Equipment delivery and handling cost 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 25.40% and split between WRDC and WLFL #511015
Amount:
$1,704.17

Component Description:
Total invoice amount reduced by 8.40%. #725021
Amount:
$361.31

Component Description:
Equipment delivery and handling cost reduced by 8.40%. #834014
Amount:
$9,806.89

Component Description:
Total invoice amount reduced by 25.40%. #675022
Amount:
$1,035.06

Component Description:
Total invoice amount reduced by 25.40%. #671009
Amount:
$6,696.43

Component Description:
Total invoice amount reduced by 25.40%. #517002
Amount:
$495.81
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.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $6,920,686.12 $5,125,980.00 $3,919,902.11

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


07/19/2021

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


07/19/2021

Attachments

Back to Top