TV Broadcaster Relocation Fund Reimbursement Application

Applicant Information

Applicant Name, Type, and Contact Information

Applicant	Address	Phone	Email	Applicant Type
Tri-Cities (WEMT-TV) Licensee, Inc.	Lisa Asher 200 W 41st St Baltimore, MD 21211 United States	+1 (410) 662-9688	Lasher@cunninghambroadcasting.com	Corporation

Applicant

Address

Phone

Applicant Type

Tri-Cities (WEMT-TV) Licensee, Inc.

Lisa Asher

200 W 41st St

Baltimore, MD 21211

United States

+1 (410) 662-9688

Lasher@cunninghambroadcasting.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 St NW Suite 400 Washington, DC 20036 United States	+1 (202) 416-6756	pcicelski@lermansenter.com

Applicant

Address

Phone

Paul A. Cicelski , Esq .

Lerman Senter PLLC

Paul A. Cicelski, Esq.

2001 L St NW

Suite 400

Washington, DC 20036

United States

+1 (202) 416-6756

pcicelski@lermansenter.com

Broadcaster Information and Transition Plan

Question	Response
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information.	Yes
Briefly describe transition plan	Install interim channel 28 antenna, line, and transmitter before switchover date. At switchover date, begin operation on channel 28 interim system. Remove channel 38 equipment. Install full power channel 28 equipment and begin operations

Transmitters

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

Primary Transmitter

Add 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
	Year	2005
	Type	Inductive Output Tube
	IOT Power Type	Single
	Power Capacity	30 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-24
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	37 kW
	Justification for New Transmitter	Manufacturer states old transmitter cannot be re-tuned to new channel. See attachment.

Primary Transmitter

Other Transmitter Costs

Section	Question	Response
Electrical Service	Service Entrance (3 phases 800A 208V)	Yes
	Switchgear (industrial 800 amp)	Yes
	Transformer (480V)	Yes
	Power	150 kVA
	Rigid Conduit and Wiring	Yes
	Size	4 inches
	Length	50.0 feet
	Other Electrical Service	Yes
	Description	Wiring from breaker box to interim transmitter and wiring from breaker box to new main transmitter.
HVAC Service	Does the replacement transmitter require HVAC Service?	No
	Type	N/A
	Size	N/A
	Other Size	N/A
Transmitter Building Addition/Modification or Leasehold Improvement	Does the Transmitter Building require an addition, modification, other leashold improvement?	No
	Size	N/A
Channel 14 Costs	Is an RF Consulting Engineer needed?	N/A
	Is a channel 14 Mask Filer needed?	N/A
	Is additional field engineering time needed?	N/A
	Number of Days	N/A

Primary Transmitter

Other Transmitter Cost Not Listed

Name	Description
Additional parts	Additional parts
Install Kit and Services	Install Kit and Services
RS Manufacturer Calibration	R&S Manufacturer Calibration
RF System	RF System
Ice Bridge	Ice Bridge
Channel 35 Mask Filter	Channel 35 Mask Filter
Electrical Installation	Electrical Installation
Additional Site Requirements	Additional Site Requirements

Interim Transmitter

New Transmitter Costs

Section	Question	Response
New Transmitter	Use	Interim
	Description of Use	N/A
	Change Type	Purchase
	Manufacturer
	Model	ULXTE-20
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	12.9 kW
	Justification for New Transmitter	Currently, there is no interim ch. 28 transmitter. We will have to go on air with interim ch. 28 equipment first; then remove the ch. 37 equipment; and install the full power ch. 28 equipment.

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	Yes
	Description	Inside building wiring from breaker box to interim transmitter.
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?	Yes

Interim Transmitter

Other Transmitter Cost Not Listed

Information not provided.

Antennas

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

Primary Antenna

Existing Antenna Information

Section	Question	Response
Existing Antenna Description	Type of change	Purchase New
	Antenna Use	Primary (Main)
	Description of Use	N/A
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is the existing antenna shared with another station or stations?	No
	Is the existing antenna directional?	Yes
	Is antenna in operating condition?	Yes
	Is antenna located on or in close proximity to an antenna farm?	No
Existing Antenna Manufacturer and Type	Class	Full Power
	Mounting	Side Mount
	Antenna position in stack	Not in Stack
	Polarization	Elliptical
	Type	Slotted Coaxial
	Number of Stations Supported	N/A
	Number of Panels	N/A
	Design power capacity in use	N/A
	Lower Limit	N/A
	Upper Limit	N/A
	Other Antenna Type	N/A
	ERP:	1000.0 kW
	Manufacturer
	Model	ATW20H6-ESPX-38H
	Year	2011

Primary Antenna

New Antenna Costs

Section	Question	Response
New Antenna Description	Use	Primary (Main)
	Description of Use	N/A
	Change Type	Purchase New
	Is this a request for upgraded equipment?	No
	Ownership	Owned
	Owner	N/A
	Is antenna shared?	No
	Is antenna directional?	Yes
	Will antenna be located on or in close proximity to an antenna farm?	No
New Antenna Manufacturer and Types	Class	Full Power
	Mounting	Side Mount
	Antenna position in stack	Not in Stack
	Polarization	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:	710.0 kW
	Manufacturer
	Model	TFU-20DSC/VP-R P260
	Year	2017
	Justification for New Antenna	Manufacturer states old antenna cannot be re-tuned to new channel.

Primary Antenna

Other Antenna Costs

Section	Question	Response
Combiner for Shared Antenna	Do you need a Combiner for a Shared Antenna?	No
	Type
	Number of channels supported	N/A
	Frequencies of channels supported	N/A
	Frequency	N/A
	Do you need a combiner output splitter/switcher for dual feed lines?	N/A
Elbow Complex	Do you require the separate purchase of the Elbow Complex?	Yes
	Broadband or Single Channel?	Single Channel
	Feed Line Size	6 1/8 inches inches
Side Mount Brackets	Do you require the separate purchase of side mount brackets for a high power antenna?	Yes
Pattern Scatter Analysis	Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna?	Yes
Sweep Test	Do you require the sweep testing of transmission line and antenna?	Yes

Primary Antenna

Other Antenna Cost Not Listed

Information not provided.

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?	No
New Antenna Manufacturer and Type	Class	Full Power
	Mounting	Side Mount
	Antenna position in stack	Not in Stack
	Polarization	Elliptical
	Type	Broadband Slot
	Number of Stations Supported	1
	Number of Panels/Bays	8
	Lower Limit	470.00 MHz
	Upper Limit	698.00 MHz
	Design power capacity in use	64.0 %
	Other Antenna Type	N/A
	ERP:	100.0 kW
	Manufacturer
	Model	TFU-WB
	Year	2017
	Justification for New Antenna	Currently, there is no interim ch. 28 antenna. We will have to go on air with interim ch. 28 equipment first; then remove the ch. 38 equipment; and install the full power ch. 28 equipment.

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	3 1/8 inches
Side Mount Brackets	Do you require the separate purchase of side mount brackets for an antenna?	Yes
Pattern Scatter Analysis	Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna?	Yes
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	Rigid
	Diameter	6 1/8 inches
	Other Diameter	N/A
	Segment Length	19 1/2 inches
	Other Segment Length	N/A
	Number of parallel runs	1
	Length	400 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	6 1/8 inches
	Other Diameter	N/A
	Segment Length	19 3/4 inches
	Other Segment Length	N/A
	Number of parallel runs	1
	Length	400 feet per run
	Justification for New Transmission Line	Existing line sections are 19.5 ft. and cannot be used with new channel 28 that requires 19.75 ft. sections.

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	3 inches
	Segment Length	N/A
	Other Segment Length
	Number of parallel runs	1
	Length	250 feet per run
	Justification for New Transmission Line	Currently, there is no interim ch. 28 transmission line. We plan to go on air with the interim ch. 28 equipment first. Then we would remove the ch. 38 equipment and install the new full power ch. 28 equipment.

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	Owned
	Is this tower consider Complex?	No
	Is this tower currently shared with any other stations?	Yes
	One or more FM, AM or TV radio broadcaster(s)	Yes
	Others Types of Users	No
	Is tower documented for structural analysis?	No
	Is tower compliant with Rev G?	No
Existing Tower Structure Registration	Do you have a tower registration number?	Yes
Existing Tower Structure Registration	ASR Number	1225306
Coordinates (NAD83)	Latitude (NAD83)	36° 26' 58.2" N-
	Longitude (NAD83)	082° 06' 28.7" W-
	Overall Structure Height	419.94 feet
	Support Structure Height	419.94 feet
	Ground Elevation Above Mean Sea Level (AMSL)	4211.89 feet
	Structure Type	TOWER - Free Standing or Guyed Structure
	Tower Owner	Appalachian Broadcasting LLC
	Date Constructed	05/08/2002

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
2455	WCYB-TV	DTV

Primary Tower

Tower Modification Costs

Section	Question	Response
Engineering Study	Please what type of engineering study is required, if any:	Study needed for undocumented/poorly documented tower
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	N/A
Helicopter Services Required	Are helicopter services required?	No

Primary Tower

Other Tower Expenses Not Listed

Information not provided.

Outside Professional Services Costs

Section	Question	Response
Outside Project Management Services	Do you require outside project management services?	Yes
	Number of Hours	300
	Explanation	Not enough experienced station personnel to manage this large of a project
Outside RF consulting Engineering Services	Perform engineering study for new channel assignment and antenna development	Yes
	Prepare engineering section of Form FCC Construction Permit Application	Yes
	For Auxiliary Facility	Yes
	For Main Facility	Yes
	Prepare engineering section of Form FCC License to Cover Application	Yes
	For Auxiliary Facility	Yes
	For Main Facility	Yes
	Prepare request for Special Temporary Authority	Yes
	Quantity	1
	Do you have Distributed Transmission System engineering services?	N/A
	Critical Facility	N/A
	Terrain-Shielded Facility	N/A
Attorney and Other Outside Consulting Services	Prepare and file Form FCC Construction Permit Application	Yes
	For Auxiliary Facility	Yes
	For Main Facility	Yes
	Prepare and file Form FCC License to Cover Application	Yes
	For Auxiliary Facility	Yes
	For Main Facility	Yes
	Prepare request for Special Temporary Authority	Yes
	Quantity	1
	NEPA Section 106 environmental review	Yes
	Environmental Assessment	Yes
	ASR Modification	No
	FAA Consultation (including preparation of FAA Form 7460)	No
	Negotiation of Lease and other Matter for Shared Locations	No
	Prepare or Review FCC Form 399 for Reimbursement	Yes
	Address transition timing and coordination issues w/ other stations and wireless providers	No
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	No
	BLM or NFS Coordination	No
	FCC Construction Permit Minor Change	No
	FCC License to Cover Application	No
	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
Forklift Rental	Forklift Rental
Tax	Tax
True-up	True-up

Cost Information

Transmitters

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

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$2,587,914.50	$2,160,567.50	N/A	$934,329.70	N/A
Total for all systems	$3,747,075.15	$3,284,079.43	N/A	$1,518,580.28	N/A
Interim Transmitter ULXTE-20	$657,000.00	$626,753.00		$133,685.82
Other Electrical Service: Inside building wiring from breaker box to interim transmitter.	$15,000.00	$15,000.00	N/A	$0.00	N/A
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW	$494,500.00	$471,753.00	See attached quote from GatesAir	$127,656.50	Second item should be removed as we've uploaded new version.
UHF inside RF system including switching	$147,500.00	$140,000.00	N/A	$6,029.32	N/A
Primary Transmitter THU9evo-24	$1,930,914.50	$1,533,814.50		$800,643.88
Additional Site Requirements	$18,285.00	$18,285.00	N/A	$18,285.00	N/A
Electrical Installation	$38,750.00	$38,750.00	N/A	$38,750.00	N/A
Channel 35 Mask Filter	$5,595.00	$5,595.00	N/A	$5,595.00	N/A
Ice Bridge	$12,122.50	$12,122.50	N/A	$12,122.50	Invoice #10397 with status Need More Information can be removed. An updated version has been submitted.
RF System	$97,078.00	$97,078.00	See attached quote from Acrodyne.	$97,078.00	N/A
RS Manufacturer Calibration	$1,030.00	$1,030.00	N/A	$0.00	N/A
Additional parts	$61,724.00	$61,724.00	N/A	$61,724.00	N/A
Other Electrical Service: Wiring from breaker box to interim transmitter and wiring from breaker box to new main transmitter.	$15,000.00	$15,000.00	N/A	N/A	N/A
4" Rigid Conduit and Wiring (Cost per foot)	$5,050.00	$4,800.00	N/A	N/A	N/A
Transformer 3 phase/480v - 150 KVA	$25,550.00	$24,300.00	N/A	$0.00	N/A
Switchgear - industrial 800 amp	$38,200.00	$36,300.00	N/A	N/A	N/A
Service entrance 3 phase/800 amp/208 volt	$14,400.00	$13,700.00	N/A	N/A	N/A
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW	$1,473,000.00	$1,080,000.00	See Response to August 21 Inquiry.	$441,959.38	The item "$404,167.97" can be removed.
Install Kit and Services	$125,130.00	$125,130.00	N/A	$125,130.00	N/A

Components

Actual Information Description	File Name
Other Electrical Service: Inside building wiring from breaker box to interim transmitter.	Information not provided.
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW	Component Description: Transmitter related cost, non-reimbursable cost excluded. #9500083141 Amount: $421,504.02 Component Description: Transmitter related cost, non-reimbursable amount excluded. #9500083141 Amount: $411,129.15 Component Description: Transmitter downpayment. #9500074909 Amount: $127,656.50 Component Description: Transmitter downpayment. 86.86% of total amount is reimbursable. #9500074909 Amount: $127,656.50
UHF inside RF system including switching	Component Description: Total invoice amount reduced by 25.40%. #487021 Amount: $6,029.32
Additional Site Requirements	Component Description: Additional site requirements. #9500122387 Amount: $18,285.00
Electrical Installation	Component Description: Electrical installation cost. #25398 Amount: $38,750.00
Channel 35 Mask Filter	Component Description: Total invoice amount reduced by 25.40%. #538017 Amount: $5,595.00
Ice Bridge	Component Description: Ice bridge cost. #10397 Amount: $12,122.50 Component Description: Transmitter related cost. #10397 Amount: $24,245.00
RF System	Component Description: Transmitter related cost for RF system. #002138 Amount: $97,078.00
RS Manufacturer Calibration	Component Description: Transmitter related cost. #9500098022 Amount: $1,030.00 Component Description: Transmitter related cost. #9500098022 Amount: $1,030.00
Additional parts	Component Description: Transmitter related cost. #9500099585 Amount: $22,533.00 Component Description: Transmitter cost. #002887 Amount: $39,191.00
Other Electrical Service: Wiring from breaker box to interim transmitter and wiring from breaker box to new main transmitter.	Information not provided.
4" Rigid Conduit and Wiring (Cost per foot)	Information not provided.
Transformer 3 phase/480v - 150 KVA	Component Description: Transmitter related cost. #9500099585 Amount: $22,533.00
Switchgear - industrial 800 amp	Information not provided.
Service entrance 3 phase/800 amp/208 volt	Information not provided.
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW	Component Description: Transmitter related cost. #9500083141 Amount: $408,121.34 Component Description: Transmitter related cost. #T9586901 Amount: $5,055.52 Component Description: Transmitter related cost. #396286C-1 Amount: $2,409.00 Component Description: Transmitter related cost. #2651 Amount: $3,000.00 Component Description: Transmitter related cost. #396286B-1 Amount: $2,409.00 Component Description: Resubmitted under Electrical Installation #25398 Amount: N/A Component Description: Transmitter related cost. #396286A-1 Amount: $2,409.00 Component Description: Resubmitted under RS Manufacturer Calibration #9500098022 Amount: N/A Component Description: Transmitter related cost. #25398 Amount: $77,500.00 Component Description: Transmitter related cost. #396286-1 Amount: $2,682.75 Component Description: Resubmitted under Install Kit and Services. #9500099560 Amount: N/A Component Description: Tower related cost. #70067 Amount: $13,500.00 Component Description: Transmitter cost balance. #9500083141 Amount: $404,167.97 Component Description: Transmitter related cost. #T9586902 Amount: $5,055.52
Install Kit and Services	Component Description: WEMT install kit and services. #9500099560 Amount: $125,130.00

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	$369,020.00	$358,299.20	N/A	$190,965.77	N/A
Total for all systems	$3,747,075.15	$3,284,079.43	N/A	$1,518,580.28	N/A
Interim Antenna TFU-WB	$147,580.00	$139,024.00		$41,320.87
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost)	$5,260.00	$4,000.00	N/A	N/A	N/A
Elbow complex, broadband, at antenna input, per 3 1/8. feedline (if needed)	$9,340.00	$8,624.00	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	$41,320.87	N/A
Side mount brackets for high power antennas (if not included in antenna base cost)	$23,150.00	$22,000.00	N/A	N/A	N/A
Primary Antenna TFU-20DSC/VP-R P260	$221,440.00	$219,275.20		$149,644.90
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost)	$5,260.00	$4,000.00	N/A	N/A	N/A
Side mount brackets for high power antennas (if not included in antenna base cost)	$23,150.00	$18,320.00	N/A	$17,395.65	N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	$12,300.00	$13,406.40	See attached quote.	$3,930.15	N/A
UHF - High Power, Side Mount, basic slot antenna, 710 kW input, directional,, elliptically or circularly polarized	$174,000.00	$174,000.00	N/A	$118,770.30	N/A
Sweep test of existing antenna	$6,730.00	$9,548.80	N/A	$9,548.80	N/A

Components

Actual Information Description	File Name
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost)	Information not provided.
Elbow complex, broadband, at antenna input, per 3 1/8. 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 reduced by 20.02%. #257003 Amount: $41,320.87
Side mount brackets for high power antennas (if not included in antenna base cost)	Information not provided.
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost)	Information not provided.
Side mount brackets for high power antennas (if not included in antenna base cost)	Component Description: Total invoice amount reduced by 20.02%. #284004 Amount: $17,395.65
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	Component Description: Antenna related cost reduced by 25.40%. #477040 Amount: $3,930.15
UHF - High Power, Side Mount, basic slot antenna, 710 kW input, directional,, elliptically or circularly polarized	Component Description: Antenna related cost reduced by 20.02%. #261006 Amount: $118,770.30
Sweep test of existing antenna	Component Description: Total invoice amount reduced by 25.40%. #472003 Amount: $4,774.40 Component Description: Total invoice amount reduced by 25.40%. #453003 Amount: $4,774.40

Cost Information

Transmission Line

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

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$95,550.00	$86,159.40	N/A	$72,823.69	N/A
Total for all systems	$3,747,075.15	$3,284,079.43	N/A	$1,518,580.28	N/A
Interim Transmission Line	$14,750.00	$16,130.20		$11,730.83
Flexible Air Transmission Line - dielectric, 3"	$14,750.00	$16,130.20	Quote from DTV Pro, attached.	$11,730.83	N/A
Primary Transmission Line	$80,800.00	$70,029.20		$61,092.86
Rigid Transmission Line - copper, 6 1/8"	$80,800.00	$70,029.20	N/A	$61,092.86	N/A

Components

Actual Information Description	File Name
Flexible Air Transmission Line - dielectric, 3"	Component Description: Transmission line related cost reduced by 20.02%. #257003 Amount: $11,730.83
Rigid Transmission Line - copper, 6 1/8"	Component Description: Total invoice amount reduced by 25.40%. #457012 Amount: $1,282.00 Component Description: Total invoice amount reduced by 20.02%. #284004 Amount: $49,869.52 Component Description: Transmission Line related cost. #325041 Amount: $8,236.34 Component Description: Transmission line cost. #INV/2019/0315 Amount: $1,705.00

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	$268,500.00	$283,162.80	N/A	$216,875.50	N/A
Total for all systems	$3,747,075.15	$3,284,079.43	N/A	$1,518,580.28	N/A
Primary Tower TOWER	$268,500.00	$283,162.80		$216,875.50
Short Tower (less than 500')	$84,200.00	$108,162.80	See FDH Quote and Invoices.	$74,804.80	N/A
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study	$26,300.00	$25,000.00	N/A	$11,000.00	N/A
Minor tower reinforcement/modifications	$158,000.00	$150,000.00	N/A	$131,070.70	N/A

Components

Actual Information Description	File Name
Short Tower (less than 500')	Component Description: Tower related cost. #396286D-1 Amount: $2,409.00 Component Description: 60% invoiced upon shipment of steel. #E-186670 Amount: $50,877.00 Component Description: Final balance upon completion. #E-186678 Amount: $8,479.50 Component Description: Tower related cost. #E-181137 Amount: $1,749.30 Component Description: Tower related cost. #SIN000446 Amount: $33,358.00 Component Description: Final balance upon completion. #E-186669 Amount: $11,290.00
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study	Component Description: Tower related cost. #E-174786 Amount: $5,500.00 Component Description: Tower related cost. #E-174781 Amount: $5,500.00
Minor tower reinforcement/modifications	Component Description: Tower related cost. #SIN000446 Amount: $4,743.00 Component Description: 50% invoiced upon proposal execution. #E-189776 Amount: $33,315.50 Component Description: Tower related cost. #E-181137 Amount: $23,689.20 Component Description: Tower related cost. #E-177472 Amount: $29,460.50 Component Description: Resubmitted under Forklift Rental. #396286F-1 Amount: N/A Component Description: Resubmitted under Forklift Rental. #396286E-1 Amount: N/A Component Description: Tower related cost. #E-177469 Amount: $11,290.00 Component Description: Final balance upon completion. #E-189783 Amount: $33,315.50

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	$206,954.08	$181,838.96	N/A	$79,458.26	N/A
Total for all systems	$3,747,075.15	$3,284,079.43	N/A	$1,518,580.28	N/A
Outside Professional Services	$206,954.08	$181,838.96		$79,458.26
Sinclair Internal Costs	$1,499.08	$1,499.08	N/A	$1,499.08	x
RF Exposure Measurements	$21,050.00	$20,000.00	N/A	N/A	N/A
Comprehensive coverage verification via field study, if needed	$84,200.00	$80,000.00	N/A	$27,000.00	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	$3,680.00	$0.00	N/A	N/A	N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application	$2,365.00	$0.00	N/A	N/A	N/A
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application	$4,210.00	$0.00	N/A	N/A	N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	$5,260.00	$99.92	N/A	$99.92	N/A
Prepare request for Special Temporary Authorization	$2,050.00	$4,755.00	See Carl T. Jones Corporation invoice.	$4,755.00	N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application	$1,580.00	$1,500.00	N/A	N/A	N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application	$1,580.00	$1,500.00	N/A	N/A	N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application	$2,105.00	$2,000.00	N/A	N/A	N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	$3,155.00	$3,562.50	See Carl T. Jones Corporation invoice.	$3,562.50	N/A
Perform engineering study for new channel assignment and antenna development	$7,360.00	$7,000.00	N/A	N/A	N/A
Prepare and or review reimbursement form	$2,630.00	$2,500.00	N/A	$1,234.30	N/A
Project management of the transition	$47,400.00	$41,422.46	N/A	$41,307.46	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: $23.56 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: $25.53 Component Description: Portion of general repack matter invoice attributable to this station - divided by 60 stations. Amount: $23.77 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 43 stations. Amount: $4.60 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: $33.53 Component Description: Portion of general repack matter invoice attributable to this station - divided by 45 stations. Amount: $25.78 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: $17.02 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 60 stations. Amount: $4.95 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: $15.08 Component Description: Portion of general repack matter invoice attributable to this station - divided by 45 stations. Amount: $25.78 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. Amount: $11.39 Component Description: Internal expense - WEMT - 1-2019 Amount: $153.00 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: $26.93 Component Description: Portion of general repack matter invoice attributable to this station - divided by 40 stations. Amount: $58.48 Component Description: Portion of general repack matter invoice attributable to this station - divided by 43 stations. Amount: $35.82 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: Internal expense - WEMT - 1-2020 Amount: $841.50 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. Amount: N/A 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 internal time card attributable to this station - divided by 100. Amount: $7.86 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. Amount: $23.96 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. Amount: $1.69
RF Exposure Measurements	Information not provided.
Comprehensive coverage verification via field study, if needed	Component Description: UAS broadcast measurement. #207036 Amount: $27,000.00
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 -Prepare and File FCC Form 2100 (main), License to Cover Application	Information not provided.
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application	Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #461759 Amount: $99.92
Prepare request for Special Temporary Authorization	Component Description: Consulting engineering cost. #868-16-0002 Amount: $4,755.00
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application	Information not provided.
Prepare engineering section of FCC Form 2100 (main), License to Cover Application	Information not provided.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application	Information not provided.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	Component Description: Consulting engineering cost. #868-16-0003 Amount: $3,562.50
Perform engineering study for new channel assignment and antenna development	Information not provided.
Prepare and or review reimbursement form	Component Description: Legal services cost. #463139 Amount: $365.00 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #461759 Amount: $869.30
Project management of the transition	Component Description: Portion of general repack matter invoice attributable to this station - divided by 40 stations. #480760 Amount: $1,326.43 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #476367 Amount: $364.80 Component Description: Legal services. #480235 Amount: $138.75 Component Description: Legal services cost. #488536 Amount: $172.50 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 100 stations. #472173 Amount: $311.78 Component Description: Legal services cost. #474909 Amount: $119.25 Component Description: Legal services cost. #477395 Amount: $132.50 Component Description: Legal services cost. #483286 Amount: $302.50 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 100 stations. #474809 Amount: $395.77 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 45 stations. #226 Amount: $1,364.80 Component Description: Legal services cost. #488826 Amount: $57.50 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #478288 Amount: $194.86 Component Description: Portion of general repack matter invoice attributable to this station - divided by 59 stations. #295 Amount: $997.50 Component Description: Legal Service Cost. #480824 Amount: $57.50 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #118 Amount: $468.97 Component Description: Legal services cost. #477908 Amount: $265.00 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #472985 Amount: $282.68 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1098 Amount: $238.07 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1099 Amount: $266.93 Component Description: $207.48 credit to be split across 52 Sinclair stations reimbursed $269.71 for invoice #1093 (correct reimbursement amount is $265.72). #CM-7-29-2019-1093 Amount: ($3.99) 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. #475845 Amount: $337.50 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. #1156 Amount: $399.52 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #472583 Amount: $279.89 Component Description: Legal Service Cost. #471616 Amount: $442.50 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. #1141 Amount: $406.17 Component Description: Legal services cost. #474485 Amount: $575.00 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. #1143 Amount: $436.90 Component Description: Legal Service Cost. #470911 Amount: $321.25 Component Description: Legal services cost. #475384 Amount: $437.50 Component Description: Legal services cost. #487956 Amount: $115.00 Component Description: Portion of general repack matter invoice attributable to this station - divided by 99 stations. #469573 Amount: $377.14 Component Description: Legal services cost. #484364 Amount: $57.50 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. #465001 Amount: $596.30 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. #467487 Amount: $62.50 Component Description: Legal services cost. #476465 Amount: $765.00 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1117 Amount: $282.68 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #1058 Amount: $187.24 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1105 Amount: $216.88 Component Description: Legal Service Cost. #470206 Amount: $177.50 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #463026 Amount: $815.02 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. #132 Amount: $589.44 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #475283 Amount: $384.08 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1111 Amount: $159.58 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #477820 Amount: $320.19 Component Description: Legal services cost. #485237 Amount: $57.50 Component Description: Portion of general repack matter invoice attributable to this station - divided by 40 stations. #141 Amount: $1,800.46 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #465173 Amount: $654.26 Component Description: Legal Service Cost. #472673 Amount: $370.00 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #1051 Amount: $105.97 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 98 stations. #463026 Amount: $801.57 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #467378 Amount: $576.96 Component Description: Credit Memo-2018-07-13-WEMT Amount: ($13.45) Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #1055 Amount: $243.38 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #480175 Amount: $377.96 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #476885 Amount: $403.34 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #1063 Amount: $262.29 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. #463567 Amount: $566.48 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #1072 Amount: $237.64 Component Description: Legal Service Cost. #467832 Amount: $425.00 Component Description: Legal Service Cost. #467834 Amount: $115.00 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 99 stations. #468718 Amount: $349.51 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 46 stations. #247 Amount: $1,105.31 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1090 Amount: $176.70 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #461759 Amount: $29.98 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1093 Amount: $269.71 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #470923 Amount: $406.65 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. #1151 Amount: $388.07 Component Description: Legal services cost. #465284 Amount: $190.00 Component Description: CM-2018-07-13-WEMT Amount: ($13.45) Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #473506 Amount: $421.40 Component Description: Legal services cost. #476972 Amount: $51.25 Component Description: Legal Service Cost. #473091 Amount: $217.50 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 98 stations. #1069 Amount: $246.68 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 100 stations. Amount: $393.53 Component Description: Legal Service Cost. #473496 Amount: $1,746.50 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 98 stations. #1045 Amount: $185.10 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #467861 Amount: $470.30 Component Description: Credit memo - 2018-07-13-WEMT Amount: ($13.45) Component Description: Legal services cost. #487075 Amount: $58.75 Component Description: Legal services cost. #474910 Amount: $2,150.70 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 100 stations. #470237 Amount: $436.37 Component Description: Legal Service Cost. #469687 Amount: $321.25 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #107 Amount: $602.28 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1161 Amount: $267.48 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 60 stations. #487016 Amount: $267.75 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 98 stations. #1039 Amount: $30.47 Component Description: Legal services cost. #474909 Amount: $119.25 Component Description: Legal Service Cost. #473496 Amount: $1,746.50

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	$128,206.57	$127,651.57	N/A	$24,127.36	N/A
Total for all systems	$3,747,075.15	$3,284,079.43	N/A	$1,518,580.28	N/A
Other Expenses	$128,206.57	$127,651.57		$24,127.36
True-up	$0.00	$0.00	N/A	($19,953.33)	N/A
Tax	$3,213.42	$3,213.42	N/A	$3,213.42	N/A
Forklift Rental	$7,500.75	$7,500.75	N/A	$2,682.75	N/A
MVPD Notification of Channel Change	$20,000.00	$20,000.00	N/A	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	$8,131.40	$8,131.40	N/A	$8,131.40	N/A
Equipment Delivery and Handling Charges	$20,000.00	$20,000.00	N/A	$14,409.12	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.	$12,694.00	N/A
Local Zoning	$1,000.00	$1,000.00	N/A	N/A	N/A
FCC Filing Fees - Special Temporary Authorization request	$195.00	$190.00	N/A	N/A	N/A
DTV Medical Facility Notification	$11,550.00	$11,000.00	N/A	$2,950.00	N/A

Components

Actual Information Description	File Name
True-up	Component Description: Dielectric true-up. #CM-2021-09-13-WEMT Amount: ($19,953.33)
Tax	Component Description: Sales tax. #Tax19-0427 Amount: $3,213.42
Forklift Rental	Component Description: Forklift rental cost. #2409 Amount: $2,409.00 Component Description: Forklift rental cost. #396286-1 Amount: $2,682.75 Component Description: Forklift rental cost. #396286E-1 Amount: $2,409.00
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 related cost. #418035 Amount: $1,268.20 Component Description: Total invoice amount reduced by 25.40%. #464004 Amount: $6,863.20
Equipment Delivery and Handling Charges	Component Description: Equipment Delivery and handling cost. #418035 Amount: $3,252.56 Component Description: Total invoice amount reduced by 25.40%. #464004 Amount: $6,715.72 Component Description: Total invoice amount reduced by 25.40%. #539036 Amount: $605.72 Component Description: Equipment delivery and handling cost. #002138 Amount: $2,329.00 Component Description: Total invoice amount reduced by 25.40%. #461014 Amount: $221.32 Component Description: Total invoice amount reduced by 25.40%. #459017 Amount: $1,284.80
Disposal Costs (for equipment and other waste, net of any salvage value)	Component Description: Disposal related cost. #IR007 Amount: $10,000.00 Component Description: Disposal cost. #2694.00JUL1819 Amount: $2,694.00 Component Description: Disposal cost. #2694.00JUL1819 Amount: $2,694.00
Local Zoning	Information not provided.
FCC Filing Fees - Special Temporary Authorization request	Information not provided.
DTV Medical Facility Notification	Component Description: Medical Notification Mailing Cost. #1067 Amount: $2,950.00

Cost Information

Grand Total

	Predetermined Cost Estimate	Estimated Cost	Actual Cost
Total for all systems	$3,747,075.15	$3,284,079.43	$1,518,580.28

Reimbursement Status

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

Certification

Section	Question	Response
Submission of Estimated Expenses Statements	WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT.
The Authorized Person signing below certifies that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity acknowledges that all certifications and attached documentation are considered material representations. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD). The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund. The above-named entity certifies that it will maintain and provide to the Commission detailed records, including receipts, of all costs eligible for reimbursement actually incurred. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.	Lisa Asher Secretary 10/08/2021

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.

Lisa Asher

Secretary

10/08/2021

Certification

Section	Question	Response
Submission of Final Allocation or Accounting Information Statements	WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT.
The Authorized Person signing below certifies and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity acknowledges that all certifications and attached documentation are considered material representations. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount. The above-named entity certifies that all costs identified as "actual costs" herein accurately represent the costs actually paid by the above-named entity, including any discounts, refunds, or rebates. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.	Lisa Asher Secretary 10/08/2021

Section

Question

Response

Submission of Final Allocation or Accounting Information Statements

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

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

Lisa Asher

Secretary

10/08/2021

(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

Add 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

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

Primary Tower

Tower Modification Costs

Primary Tower

Tower Rigging Costs

Primary Tower

Other Tower Expenses Not Listed

Outside Professional Services Costs

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Other Expenses

Other Expenses

Other Expenses Not Listed

Cost Information

Transmitters

Components

Cost Information

Antennas

Components

Cost Information

Transmission Line

Components

Cost Information

Tower Equipment and Rigging Costs

Components

Cost Information

Outside Professional Services

Components