TV Broadcaster Relocation Fund Reimbursement Application

Applicant Information

Applicant Name, Type, and Contact Information

Applicant	Address	Phone	Email	Applicant Type
WNWO LICENSEE, LLC Doing Business As: WNWO LICENSEE, LLC	Harvey Arnold 10706 Beaver Dam Road Cockeysville, MD 21030 United States	+1 (410) 568-1500	FCCContacts@sbgtv.com	Limited Liability Company

Applicant

Address

Phone

Applicant Type

WNWO LICENSEE, LLC

Doing Business As: WNWO LICENSEE, LLC

Harvey Arnold

10706 Beaver Dam Road

Cockeysville, MD 21030

United States

+1 (410) 568-1500

FCCContacts@sbgtv.com

Limited Liability Company

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant	Address	Phone	Email
[Confidential]

Preparer Contact Information

Preparer Contact Name and Information

Applicant	Address	Phone	Email
Paul A. Cicelski , Esq . Lerman Senter PLLC	Paul Cicelski 2001 L Street NW Suite 400 Washington, DC 20036 United States	+1 (202) 416-6756	sinclair399s@summitridgegroup.com

Applicant

Address

Phone

Paul A. Cicelski , Esq .

Lerman Senter PLLC

Paul Cicelski

2001 L Street NW

Suite 400

Washington, DC 20036

United States

+1 (202) 416-6756

sinclair399s@summitridgegroup.com

Broadcaster Information and Transition Plan

Question	Response
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information.	No
Briefly describe transition plan	See Exhibit A.

Transmitters

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

Auxiliary Transmitter

Add Transmitter Information

Section	Question	Response
Existing Transmitter Description	Type of change	Retune Existing
	Use	Auxiliary (Backup)
	Ownership	Owned
	Owner	N/A
	Is this transmitter currently shared with another station?	No
	Is this transmitter currently in operating condition?	Yes
Existing Transmitter Manufacturer and Type	Manufacturer	Rohde & Schwarz
	Model	NV8608
	Year	2005
	Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	7 kW

Auxiliary Transmitter

Retuning Transmitter Costs

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

Auxiliary Transmitter

Other Transmitter Costs

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

Auxiliary Transmitter

Other Transmitter Cost Not Listed

Information not provided.

Primary Transmitter

Existing Transmitter Information

Section	Question	Response
Existing Transmitter Description	Type of change	Purchase New
	Use	Primary (Main)
	Description of Use	N/A
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is this transmitter currently shared with another station?	No
	Is this transmitter currently in operating condition?	Yes
Existing Transmitter Manufacturer and Type	Manufacturer
	Model	Quantum QXD1
	Year	2003
	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-20
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	31 kW
	Justification for New Transmitter	Per the manufacturer, the current transmitter cannot be retuned. See Exhibit B.

Primary Transmitter

Other Transmitter Costs

Section	Question	Response
Electrical Service	Service Entrance (3 phases 800A 208V)	No
	Switchgear (industrial 800 amp)	Yes
	Transformer (480V)	Yes
	Power	300 kVA
	Rigid Conduit and Wiring	Yes
	Size	2 inches
	Length	800.0 feet
	Other Electrical Service	No
	Description	N/A
HVAC Service	Does the replacement transmitter require HVAC Service?	No
	Type	N/A
	Size	N/A
	Other Size	N/A
Transmitter Building Addition/Modification or Leasehold Improvement	Does the Transmitter Building require an addition, modification, other leashold improvement?	No
	Size	N/A
Channel 14 Costs	Is an RF Consulting Engineer needed?	N/A
	Is a channel 14 Mask Filer needed?	N/A
	Is additional field engineering time needed?	N/A
	Number of Days	N/A

Primary Transmitter

Other Transmitter Cost Not Listed

Name	Description
Employee Travel	Employee Travel
Additional Site Requirements	Additional Site Requirements

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:	105.0 kW
	Manufacturer
	Model	TFU-12DSC/VP-R
	Year	2014

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:	62.5 kW
	Manufacturer
	Model	TFU-12DSC/VP-R C190
	Year	2017
	Justification for New Antenna	Current antenna is a single channel antenna that cannot be used for the new post-auction channel.

Primary Antenna

Other Antenna Costs

Section	Question	Response
Combiner for Shared Antenna	Do you need a Combiner for a Shared Antenna?
	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	8 3/16 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

Name	Description
Additional parts	Additional parts

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 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	50.0 %
	Other Antenna Type	N/A
	ERP:	62.5 kW
	Manufacturer
	Model	TFU-8WB/VP C160
	Year	2017
	Justification for New Antenna	Interim antenna to be used to stay on the air while the main antenna undergoes construction for the post-auction channel change.

Interim Antenna

Other Antenna Costs

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

Interim Antenna

Other Antenna Cost Not Listed

Name	Description
Additional Equipment	Additional Equipment

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	Utilize Existing
	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	Dielectric
	Type	Rigid
	Diameter	8 3/16 inches
	Other Diameter	N/A
	Segment Length	19 3/4 inches
	Other Segment Length	N/A
	Number of parallel runs	1
	Length	1400 feet per run

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Name	Description
Sweep Test	Sweep Test

Auxiliary Transmission Line

Add Transmission Line

Section	Question	Response
Existing Transmission Line Description	Type of change	Utilize Existing
	Use	Auxiliary (Backup)
	Description of Use	Backup
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is this transmission currently shared with any other stations?	No
	Is Transmission Line in operating condition?	Yes
Existing Transmission Line Manufacturer and Type	Manufacturer	Dielectric
	Type	Rigid
	Diameter	3 1/8 inches
	Other Diameter	N/A
	Segment Length	19 3/4 inches
	Other Segment Length	N/A
	Number of parallel runs	1
	Length	1400 feet per run

Auxiliary Transmission Line

Other Transmission Line Expenses Not Listed

Name	Description
Elbow Complex	Elbow Complex, 4 1/16", broadband, jumper 4" Air Flex HJ11-50 20ft, LG w/ 3-50 GP Connectors installed both ends for antenna input
Reducer	Reducer 4-50 EIA X 3-50 EIA STD "QS"
Trans Test	Trans Test 3-50

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?	No
	One or more FM, AM or TV radio broadcaster(s)	N/A
	Others Types of Users	N/A
	Is tower documented for structural analysis?	Yes
	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	1012091
Coordinates (NAD83)	Latitude (NAD83)	41° 40' 03.0" N-
	Longitude (NAD83)	083° 21' 22.0" W-
	Overall Structure Height	1436.99 feet
	Support Structure Height	1372.03 feet
	Ground Elevation Above Mean Sea Level (AMSL)	579.06 feet
	Structure Type	TOWER - Free Standing or Guyed Structure
	Tower Owner	WNWO Licensee, LLC
	Date Constructed	01/01/1983

Primary Tower

Tower Modification Costs

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

Name	Description
Tower Leasing	Tower Leasing

Auxiliary Tower

Add Tower

Section	Question	Response
Existing Tower Description	Type of change	Modify Existing
	Tower Use	Auxiliary (Backup)
	Description of Use	Interim Tower for repack
	Ownership	Leased
	Is this tower consider Complex?	No
	Is this tower currently shared with any other stations?	Yes
	One or more FM, AM or TV radio broadcaster(s)	Yes
	Others Types of Users	No
	Is tower documented for structural analysis?	Yes
	Is tower compliant with Rev G?	Yes
Existing Tower Structure Registration	Do you have a tower registration number?	Yes
Existing Tower Structure Registration	ASR Number	1025392
Coordinates (NAD83)	Latitude (NAD83)	41° 40' 60.0" N-
	Longitude (NAD83)	083° 24' 49.0" W-
	Overall Structure Height	1048.87 feet
	Support Structure Height	973.09 feet
	Ground Elevation Above Mean Sea Level (AMSL)	580.05 feet
	Structure Type	TOWER - Free Standing or Guyed Structure
	Tower Owner	Gray Television Group, Inc.
	Date Constructed	01/01/1959

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
74150	WTVG	DTV

Auxiliary Tower

Tower Modification Costs

Section	Question	Response
Engineering Study	Please what type of engineering study is required, if any:	No study needed
Tower Reinforcements	Please select whether tower reinforcements are needed:	No reinforcements needed

Auxiliary Tower

Tower Rigging Costs

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

Auxiliary 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	470
	Explanation	Outside consulting engineering, legal work, and accounting services, as well as project management for regional and comprehensive repack execution.
Outside RF consulting Engineering Services	Perform engineering study for new channel assignment and antenna development	Yes
	Prepare engineering section of Form FCC Construction Permit Application	Yes
	For Auxiliary Facility	No
	For Main Facility	Yes
	Prepare engineering section of Form FCC License to Cover Application	Yes
	For Auxiliary Facility	No
	For Main Facility	Yes
	Prepare request for Special Temporary Authority	Yes
	Quantity	2
	Do you have Distributed Transmission System engineering services?	N/A
	Critical Facility	N/A
	Terrain-Shielded Facility	N/A
Attorney and Other Outside Consulting Services	Prepare and file Form FCC Construction Permit Application	Yes
	For Auxiliary Facility	No
	For Main Facility	Yes
	Prepare and file Form FCC License to Cover Application	Yes
	For Auxiliary Facility	No
	For Main Facility	Yes
	Prepare request for Special Temporary Authority	Yes
	Quantity	2
	NEPA Section 106 environmental review	Yes
	Environmental Assessment	Yes
	ASR Modification	Yes
	FAA Consultation (including preparation of FAA Form 7460)	Yes
	Negotiation of Lease and other Matter for Shared Locations	Yes
	Prepare or Review FCC Form 399 for Reimbursement	Yes
	Address transition timing and coordination issues w/ other stations and wireless providers	Yes
RF Field Engineering Services	Comprehensive coverage verification via field study	Yes
	RF exposure measurements	No
	Additional Field Engineering Service	No
	Number of Days	N/A
	Justification	N/A

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Name	Description
Sinclair Internal Costs	Internal Employee Time Costs

Other Expenses

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

Other Expenses

Other Expenses Not Listed

Name	Description
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	$1,672,460.49	$667,573.45	N/A	$614,068.83	N/A
Total for all systems	$4,188,801.37	$4,226,018.01	N/A	$3,763,851.73	N/A
Primary Transmitter THU9evo-20	$1,561,050.49	$561,324.45		$517,935.45
Additional Site Requirements	$20,676.00	$20,676.00	N/A	$20,676.00	N/A
Employee Travel	$3,074.49	$3,074.49	N/A	$3,074.49	N/A
2" Rigid Conduit and Wiring (Cost per foot)	$20,800.00	$20,000.00	N/A	$15,725.00	N/A
Transformer 3 phase/480v - 300 KVA	$36,800.00	$35,000.00	N/A	$4,056.00	N/A
Switchgear - industrial 800 amp	$38,200.00	$36,300.00	N/A	$28,130.00	N/A
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW	$947,000.00	$436,955.91	N/A	$436,955.91	Item Need More Information - 322,776.91 should be removed.
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW	$494,500.00	$9,318.05	*System Notice: Estimate adjusted and locked because line has been superseded.*	$9,318.05	N/A
Auxiliary Transmitter NV8608	$111,410.00	$106,249.00		$96,133.38
UHF and VHF - minor banding issues	$105,200.00	$100,000.00	N/A	$89,884.38	N/A
7 kW mask filter	$6,210.00	$6,249.00	Check the Rohde invoice 9500096017	$6,249.00	N/A

Components

Actual Information Description	File Name
Additional Site Requirements	Component Description: Additional site requirements. #9500129863 Amount: $20,676.00
Employee Travel	Component Description: Transmitter related cost. #180415 Amount: $3,361.88 Component Description: Michael Flood. #180415 Amount: $3,074.49 Component Description: Travel expense. #180415 Amount: $3,361.88
2" Rigid Conduit and Wiring (Cost per foot)	Component Description: Transmitter related cost. #15820 Amount: $5,550.00 Component Description: Electrical cost. #17102 Amount: $10,175.00
Transformer 3 phase/480v - 300 KVA	Component Description: Transformer related cost. #002140 Amount: $4,056.00
Switchgear - industrial 800 amp	Component Description: Transmitter related cost. #17199 Amount: $28,130.00
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW	Component Description: Transmitter cost, upgrade excluded. #9500081148 Amount: $322,776.91 Component Description: Transmitter related cost. #002140 Amount: $46,076.00 Component Description: Transmitter related cost. #002139 Amount: $68,103.00 Component Description: Transmitter cost, upgrade excluded. #9500081148 Amount: $322,776.91
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW	Component Description: Transmitter related cost. #CD60160561 Amount: $9,318.05 Component Description: Transmitter related cost reduced by 20.02%. #220006 Amount: $15,646.07
UHF and VHF - minor banding issues	Component Description: Transmitter related cost, 25% down. #9500078956 Amount: $89,884.38
7 kW mask filter	Component Description: Transmitter related cost. #9500096017 Amount: $6,249.00

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	$361,513.76	$332,396.37	N/A	$275,623.67	N/A
Total for all systems	$4,188,801.37	$4,226,018.01	N/A	$3,763,851.73	N/A
Interim Antenna TFU-8WB/VP C160	$190,303.84	$152,153.90		$116,992.62
Side mount brackets for high power antennas (if not included in antenna base cost)	$23,150.00	$25,000.00	Updated cost of estimated amount per FCC requirement.	$0.00	N/A
Elbow complex, broadband, at antenna input, per 3 1/8. feedline (if needed)	$9,340.00	$8,880.00	N/A	$0.00	N/A
Sweep test of existing antenna	$6,730.00	$6,400.00	N/A	$5,118.72	N/A
UHF - Lower Power Side Mount, One Station antenna . medium power (50-200 kW), elliptically or circularly polarized	$103,100.00	$63,890.06	See attached quotes from Dielectric.	$63,890.06	N/A
Additional Equipment	$47,983.84	$47,983.84	N/A	$47,983.84	N/A
Primary Antenna TFU-12DSC/VP-R C190	$171,209.92	$180,242.47		$158,631.05
Additional parts	$17,719.92	$17,719.92	N/A	$10,796.79	N/A
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost)	$5,260.00	$5,000.00	N/A	N/A	N/A
UHF - Lower Power Side Mount, One Station antenna . medium power (50-200 kW), elliptically or circularly polarized	$103,100.00	$112,994.14	See attached quote from Dielectric.	$112,994.14	N/A
Side mount brackets for high power antennas (if not included in antenna base cost)	$23,150.00	$16,425.00	N/A	$13,136.71	N/A
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed)	$15,250.00	$21,703.41	See attached price quote.	$21,703.41	N/A
Sweep test of existing antenna	$6,730.00	$6,400.00	N/A	$0.00	Invoice #769013 can be removed. It has been resubmitted under the Transmission Line section.

Components

Actual Information Description	File Name
Side mount brackets for high power antennas (if not included in antenna base cost)	Component Description: Antenna related cost reduced by 20.02%. #217016 Amount: $24,753.81
Elbow complex, broadband, at antenna input, per 3 1/8. feedline (if needed)	Information not provided.
Sweep test of existing antenna	Component Description: Antenna related sweep test cost reduced by 20.02%. #257018 Amount: $5,118.72
UHF - Lower Power Side Mount, One Station antenna . medium power (50-200 kW), elliptically or circularly polarized	Component Description: Elbows for aux antenna project. #220006 Amount: $15,646.07 Component Description: Total invoice amount reduced by 20.02%. #24887 Amount: $41,320.86 Component Description: Total amount reduced by 20.02%. #24887 Amount: $41,320.86 Component Description: Antenna related cost. #CD16010513 Amount: $6,923.13 Component Description: Total amount reduced by 20.02%. #192014 Amount: N/A
Additional Equipment	Component Description: Aux antenna cost. #002843 Amount: $38,944.85 Component Description: Total invoice amount reduced by 8.40%. #915004 Amount: $9,038.99
Additional parts	Component Description: Antenna related cost reduced by 8.40%. #861001 Amount: $1,337.17 Component Description: Antenna related cost reduced by 8.40%. #889008 Amount: $2,280.84 Component Description: Antenna related cost reduced by 8.40%. #820021 Amount: $7,178.78 Component Description: Antenna related cost. #CD6010513 Amount: $6,923.13
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost)	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%. #261017 Amount: $4,114.97 Component Description: Antenna invoice for V-pol reduced by 20.02%. #192014 Amount: $11,037.24 Component Description: Antenna cost, upgrade excluded. #192014 Amount: $97,841.93
Side mount brackets for high power antennas (if not included in antenna base cost)	Component Description: Line item 1 on the invoice reduced by 20.02%. #217016 Amount: $13,136.71
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed)	Component Description: Total invoice amount reduced by 20.02%. #327032 Amount: $1,933.91 Component Description: Antenna related cost reduced by 8.40. #932007 Amount: $8,152.40 Component Description: Line item 2-7 reduced by 20.02%. #217016 Amount: $11,617.10
Sweep test of existing antenna	Component Description: Antenna related cost reduced by 8.40%. #769013 Amount: $5,862.40

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	$11,569.77	$11,569.77	N/A	$11,569.77	N/A
Total for all systems	$4,188,801.37	$4,226,018.01	N/A	$3,763,851.73	N/A
Primary Transmission Line	$5,862.40	$5,862.40		$5,862.40
Sweep Test	$5,862.40	$5,862.40	N/A	$5,862.40	N/A
Auxiliary Transmission Line	$5,707.37	$5,707.37		$5,707.37
Trans Test	$1,423.64	$1,423.64	See attached updated quote from Dielectric.	$1,423.64	Item "Need more information - $1423.64" should be removed.
Reducer	$991.75	$991.75	See attached updated quote from Dielectric.	$991.75	Item "Need more information - $991.75" should be removed.
Elbow Complex	$3,291.98	$3,291.98	See attached updated quote from Dielectric.	$3,291.98	Item "Need more information - $3291.98" should be removed.

Components

Actual Information Description	File Name
Sweep Test	Component Description: Total invoice amount reduced by 8.40%. #769013 Amount: $5,862.40
Trans Test	Component Description: Trans test 3-50. Amount: $1,780.00 Component Description: 3rd line item reduced by 20.02%. #24951 Amount: $1,423.64 Component Description: 3rd line item reduced by 20.02%. #24951 Amount: $1,423.64
Reducer	Component Description: Reducer 4-50 EIA X 3-50 EIA STD Amount: $1,240.00 Component Description: 2nd line item reduced by 20.02%. #24951 Amount: $991.75 Component Description: 2nd line item reduced by 20.02%. #24951 Amount: $991.75
Elbow Complex	Component Description: 1st line item reduced by 20.02%. #24951 Amount: $3,291.98 Component Description: 1st line item reduced by 20.02%. #24951 Amount: $3,291.98 Component Description: Elbow Complex, broadband 4-1/16'' Feedline. Amount: $4,116.00

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	$1,724,400.00	$2,824,674.65	N/A	$2,645,189.15	N/A
Total for all systems	$4,188,801.37	$4,226,018.01	N/A	$3,763,851.73	N/A
Primary Tower TOWER	$1,513,900.00	$2,619,674.65		$2,591,276.15
Tall Tower (greater than 500')	$210,500.00	$213,030.20	See attached letter and quotation from Stainless explaining the tower reinforcement, rigging, and modifications situation and quoted prices. This price includes the "ALL RIGGING" and "ALL ANTENNA AND LINE INSTALL" line items.	$213,030.20	N/A
Structural engineering tower load study for well documented tower	$12,600.00	$46,781.50	Updated cost of estimated amount per FCC requirement.	$18,383.00	N/A
Tower Leasing	$238,800.00	$238,800.00	Tower Leasing Cost per agreement for Gray Television through 2020.	$238,800.00	N/A
Serious tower reinforcement/modifications	$1,052,000.00	$2,121,062.95	See attached letter and quotation from Stainless explaining the tower reinforcement, rigging, and modifications situation and quoted prices.	$2,121,062.95	N/A
Auxiliary Tower TOWER	$210,500.00	$205,000.00		$53,913.00
Tall Tower (greater than 500')	$210,500.00	$205,000.00	N/A	$53,913.00	N/A

Components

Actual Information Description	File Name
Tall Tower (greater than 500')	Component Description: Tower related cost. #SIN000462 Amount: $12,303.00 Component Description: Tower related cost. #3908 Amount: $1,800.00 Component Description: Tower credit memo. #SCR000191 Amount: ($5,761.00) Component Description: Tower related cost. #SIN003593 Amount: $49,218.20 Component Description: 50% downpayment. #166091 Amount: $26,956.50 Component Description: Tower cost. #SIN08366 Amount: $144,000.00 Component Description: Tower related cost. #SIN007624 Amount: $11,470.00
Structural engineering tower load study for well documented tower	Component Description: Engineering structural analysis. Amount: $3,150.00 Component Description: Tower related cost. #E-173396 Amount: $25,248.50 Component Description: Tower related cost. #E-173399 Amount: $5,500.00 Component Description: Engineering soil borings. Amount: $3,291.50 Component Description: Engineering soil borings. #143122 Amount: $3,291.50 Component Description: Engineering soil borings. #138032 Amount: $3,291.50 Component Description: 50% final. #148378 Amount: $3,150.00 Component Description: Engineering structural analysis - 50% downpayment. #148378 Amount: $3,150.00 Component Description: Engineering structural analysis. #138476 Amount: $3,150.00
Tower Leasing	Component Description: Tower lease cost. #872553-3 Amount: $9,950.00 Component Description: Tower lease cost. #872553-8 Amount: $9,950.00 Component Description: Tower lease cost. #872553-9 Amount: $9,950.00 Component Description: Tower lease cost. #872553-5 Amount: $9,950.00 Component Description: Tower related cost. #872553-20 Amount: $9,950.00 Component Description: Tower related cost. #872553-19 Amount: $9,950.00 Component Description: Tower leasing cost. #872553-22 Amount: $9,950.00 Component Description: Tower leasing cost. #872553-24 Amount: $9,950.00 Component Description: Tower lease cost. #872553-14 Amount: $9,950.00 Component Description: Tower related cost. #872553-18 Amount: $9,950.00 Component Description: Tower lease cost. #872553-15 Amount: $9,950.00 Component Description: Tower lease cost. #872553-13 Amount: $9,950.00 Component Description: Tower lease cost. #872553-10 Amount: $9,950.00 Component Description: Tower related cost. #872553-17 Amount: $9,950.00 Component Description: Tower leasing cost. #872553-21 Amount: $9,950.00 Component Description: Tower lease cost. #872553-11 Amount: $9,950.00 Component Description: Tower lease cost. #872553-2 Amount: $9,950.00 Component Description: Tower lease cost. #872553-7 Amount: $9,950.00 Component Description: Tower leasing cost. #872553-23 Amount: $9,950.00 Component Description: Tower lease cost. #872553-12 Amount: $9,950.00 Component Description: Tower lease cost. #872553-6 Amount: $9,950.00 Component Description: Tower lease cost. #872553-1 Amount: $9,950.00 Component Description: Tower related cost. #872553-16 Amount: $9,950.00 Component Description: Tower lease cost. #872553-4 Amount: $9,950.00
Serious tower reinforcement/modifications	Component Description: Tower modifications cost. #SIN000462 Amount: $174,979.00 Component Description: Tower related cost. #SIN000462 Amount: N/A Component Description: Tower related cost. #SIN003593 Amount: $699,917.40 Component Description: Tower related cost. #SIN006435 Amount: $127,928.00 Component Description: 30% downpayment. #E150078 Amount: $561,850.20 Component Description: Final balance upon completion. #E-182137 Amount: $187,283.40 Component Description: Tower modifications cost. #206499 Amount: $723.94 Component Description: Tower related cost. #SIN006329 Amount: $127,928.00 Component Description: 50% balance. #E-173396 Amount: $25,248.50 Component Description: Construction services. #E159081 Amount: $25,248.50 Component Description: Tower modifications cost. #206500 Amount: $2,673.21 Component Description: Tower related cost. #SIN009204 Amount: $187,282.80
Tall Tower (greater than 500')	Component Description: 50% down. #E-166091 Amount: $26,956.50 Component Description: 50% balance. #E-174780 Amount: $26,956.50

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	$220,872.61	$192,369.03	N/A	$113,103.91	N/A
Total for all systems	$4,188,801.37	$4,226,018.01	N/A	$3,763,851.73	N/A
Outside Professional Services	$220,872.61	$192,369.03		$113,103.91
Sinclair Internal Costs	$722.61	$722.61	N/A	$722.61	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	N/A
Prepare request for Special Temporary Authorization	$4,100.00	$3,187.50	N/A	$3,187.50	N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application	$1,580.00	$1,500.00	N/A	$1,068.75	N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	$3,155.00	$4,237.00	See Carl T. Jones quote.	$4,237.00	N/A
Perform engineering study for new channel assignment and antenna development	$7,360.00	$7,000.00	N/A	$4,870.00	N/A
Address transition timing and coordination issues w/ other stations and wireless	$2,630.00	$2,500.00	N/A	N/A	N/A
Prepare and or review reimbursement form	$2,630.00	$2,500.00	N/A	$2,447.79	N/A
Project management of the transition	$74,260.00	$70,500.00	N/A	$69,348.34	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 60 stations. Amount: N/A 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: $7.96 Component Description: Portion of general repack matter invoice attributable to this station - divided by 48 stations. Amount: $24.96 Component Description: Portion of general repack matter invoice attributable to this station - divided by 40 stations. Amount: $58.48 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. Amount: $32.09 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 31 stations. Amount: $4.10 Component Description: Portion of general repack matter invoice attributable to this station - divided by 35 stations. Amount: $30.43 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: $33.53 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 35 stations. Amount: $5.25 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 100 stations. Amount: $26.93 Component Description: Portion of general repack matter invoice attributable to this station - divided by 52 stations. Amount: $9.79 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 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 60 stations. Amount: $4.95 Component Description: Portion of general repack matter invoice attributable to this station - divided by 48 stations. Amount: $6.78 Component Description: Portion of general repack matter invoice attributable to this station - divided by 60 stations. Amount: $23.77 Component Description: Portion of general repack matter invoice attributable to this station - divided by 52 stations. Amount: $41.33 Component Description: Portion of general repack matter invoice attributable to this station - divided by 40 stations. #IL-SBG-08012021-SD Amount: $24.72 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: $15.08 Component Description: Portion of general repack matter invoice attributable to this station - divided by 31 stations. Amount: $52.76 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 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: 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 46 stations. Amount: $1.23 Component Description: Portion of general repack matter invoice attributable to this station - divided by 48 stations. Amount: $31.70 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: $11.39 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: $1.69
Comprehensive coverage verification via field study, if needed	Component Description: Field coverage cost. #207027 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 93 stations. #461289 Amount: $122.00 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #461759 Amount: $99.92
Prepare request for Special Temporary Authorization	Component Description: Consulting engineering cost. #878-03-0007 Amount: $3,187.50
Prepare engineering section of FCC Form 2100 (main), License to Cover Application	Component Description: Consulting engineering cost. #878-03-0010 Amount: $1,068.75
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	Component Description: Consulting engineering cost. Amount: $2,332.00 Component Description: Consulting engineering cost. #878-03-0008 Amount: $765.00 Component Description: Outside professional service cost. #878-03-0009 Amount: $1,140.00
Perform engineering study for new channel assignment and antenna development	Component Description: Consulting engineering cost. Amount: $4,605.00 Component Description: WNWO CP application. #466671 Amount: $265.00
Address transition timing and coordination issues w/ other stations and wireless	Information not provided.
Prepare and or review reimbursement form	Component Description: Legal services cost. Amount: $115.00 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. Amount: $152.01 Component Description: Portion of general repack matter invoice attributable to this station - divided by 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
Project management of the transition	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. #107 Amount: $602.28 Component Description: Portion of general repack matter invoice attributable to this station - divided by 48 stations. #309 Amount: $1,299.46 Component Description: Legal services cost. #474819 Amount: $678.75 Component Description: Legal Service Cost. #477311 Amount: $313.75 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1143 Amount: $436.90 Component Description: Portion of general repack matter invoice attributable to this station - divided by 33 stations. #288 Amount: $1,726.96 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 93 stations. #450412 Amount: $999.04 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1145 Amount: $369.98 Component Description: Legal services cost. #470283 Amount: $182.50 Component Description: Legal services cost. #486823 Amount: $57.50 Component Description: Legal services cost. #488580 Amount: $116.25 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. #1090 Amount: $176.70 Component Description: Legal services cost. #481900 Amount: $3,863.75 Component Description: Legal Service Cost. #477828 Amount: $51.25 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 48 stations. #483809 Amount: $868.77 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. #470237 Amount: $436.37 Component Description: Legal services cost. #483807 Amount: $380.00 Component Description: Portion of general repack matter invoice attributable to this station - divided by 46 stations. #48524 Amount: $541.57 Component Description: Legal services cost. #485262 Amount: $116.25 Component Description: Legal services cost. #469587 Amount: $600.75 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1161 Amount: $267.48 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #1072 Amount: $237.64 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. #453686 Amount: $943.95 Component Description: Legal Service Cost. #483811 Amount: $2,716.25 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. #480175 Amount: $377.96 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. #457851 Amount: $818.59 Component Description: Portion of general repack matter invoice attributable to this station - divided by 48 stations. #206 Amount: $1,354.25 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1156 Amount: $399.52 Component Description: Outside professional service cost. #180415 Amount: $3,361.88 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. #467795 Amount: $125.00 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #472173 Amount: $311.78 Component Description: Portion of general repack matter invoice attributable to this station - divided by 31 stations. #189 Amount: $1,968.06 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 98 stations. #1039 Amount: $30.47 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1167 Amount: $313.41 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #476885 Amount: $403.34 Component Description: Legal services cost. #482430 Amount: $230.00 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. #1117 Amount: $282.68 Component Description: Legal services cost. #487022 Amount: $58.75 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. #1012 Amount: $20.64 Component Description: Legal services cost. #457853 Amount: $890.40 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. #475753 Amount: $102.50 Component Description: Portion of general repack matter invoice attributable to this station - divided by 31 stations. #482707 Amount: $1,071.61 Component Description: Legal services cost. #467390 Amount: $57.50 Component Description: Legal services cost. #461801 Amount: $267.75 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. Amount: $1,954.93 Component Description: Portion of general repack matter invoice attributable to this station - divided by 52 stations. #481318 Amount: $814.01 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. #487898 Amount: $172.50 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. #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: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #1055 Amount: $243.38 Component Description: Legal Service Cost. #478789 Amount: $155.00 Component Description: Legal services cost. #466702 Amount: $370.00 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. #1098 Amount: $238.07 Component Description: Legal Service Cost. #468723 Amount: $212.50 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 43 stations. #306 Amount: $1,691.34 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. #479293 Amount: $122.50 Component Description: Legal services cost. #474502 Amount: $742.50 Component Description: Portion of general repack matter invoice attributable to this station - divided by 40 stations. #488547 Amount: $228.12 Component Description: Portion of general repack matter invoice attributable to this station - divided by 60 stations. #487016 Amount: $267.75 Component Description: Legal Service Cost. #486096 Amount: $57.50 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. Amount: $107.53 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1130 Amount: $281.49 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. Amount: $20.91 Component Description: Legal Service Cost. #479833 Amount: $57.50 Component Description: Legal services cost. #472181 Amount: $867.50 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 100 stations. #475744 Amount: $305.99 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 40 stations. #318 Amount: $1,586.15 Component Description: Legal Service Cost. #483326 Amount: $107.50 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 98 stations. #1069 Amount: $246.68 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1099 Amount: $266.93 Component Description: Legal Service Cost. #475292 Amount: $1,068.75 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 100 stations. #1133 Amount: $307.72 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. Amount: $32.35 Component Description: Legal services cost. #480765 Amount: $250.00 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. #457331 Amount: $836.44 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. #1151 Amount: $388.07 Component Description: Legal services cost. #488817 Amount: $57.50 Component Description: Legal services cost. #464359 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 93 stations. #453972 Amount: $716.28 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 98 stations. #1078 Amount: $215.68 Component Description: Legal services cost. #482430 Amount: $230.00 Component Description: Legal services cost. #474412 Amount: $257.50 Component Description: Portion of general repack matter invoice attributable to this station - divided by 48 stations. #483809 Amount: $407.18 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #1111 Amount: $159.58 Component Description: Legal services cost. #487636 Amount: $57.50 Component Description: Legal services cost. #460938 Amount: $172.50 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 98 stations. #463026 Amount: $801.57 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #478780 Amount: $271.41 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #461759 Amount: $29.98 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #465173 Amount: $654.26 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #463567 Amount: $566.48 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. Amount: $912.82 Component Description: Portion of general repack matter invoice attributable to this station - divided by 48 stations. #487892 Amount: $103.07 Component Description: Legal Service Cost. #481321 Amount: $57.50 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 99 stations. #469573 Amount: $377.14 Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. #461289 Amount: $91.50 Component Description: Legal services cost. #467355 Amount: $57.50 Component Description: Legal services cost. #464701 Amount: $177.50 Component Description: Legal Service Cost. #467898 Amount: $112.50 Component Description: $26,919.78 credit to be split across 93 Sinclair stations reimbursed $999.20 for Invoice 461759 (correct reimbursement amount is $709.74). #CM-11-21-2019-461759 Amount: ($289.46) Component Description: Portion of general repack matter invoice attributable to this station - divided by 43 stations. #487620 Amount: $337.32 Component Description: Portion of general repack matter invoice attributable to this station - divided by 52 stations. #153 Amount: $1,287.27 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #477305 Amount: $393.53 Component Description: Legal services cost. #465187 Amount: $240.00 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 59 stations. #295 Amount: $997.50 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 93 stations. #1010 Amount: $86.88 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #474809 Amount: $395.77 Component Description: Portion of general repack matter invoice attributable to this station - divided by 40 stations. #141 Amount: $1,800.46 Component Description: Correct invoice was uploaded. This one needs to be deleted. Amount: N/A Component Description: Portion of general repack matter invoice attributable to this station - divided by 93 stations. Amount: $731.72 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 98 stations. #467861 Amount: $470.30 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. #1079 Amount: $177.14 Component Description: Portion of general repack matter invoice attributable to this station - divided by 33 stations. #486788 Amount: $583.82 Component Description: Portion of general repack matter invoice attributable to this station - divided by 100 stations. #474405 Amount: $490.56 Component Description: Legal services cost. #476375 Amount: $102.50 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #1051 Amount: $105.97 Component Description: Legal services cost. #471533 Amount: $532.50 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 54 stations. #236 Amount: $1,117.50 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. #472592 Amount: $731.25 Component Description: Legal Service Cost. #480177 Amount: $1,036.25 Component Description: Portion of general repack matter invoice attributable to this station - divided by 98 stations. #1045 Amount: $185.10

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	$197,984.74	$197,434.74	N/A	$104,296.40	N/A
Total for all systems	$4,188,801.37	$4,226,018.01	N/A	$3,763,851.73	N/A
Other Expenses	$197,984.74	$197,434.74		$104,296.40
MVPD Notification of Channel Change	$5,000.00	$5,000.00	See Exhibit J.	N/A	N/A
Develop and air announcement of upcoming channel change	$28,050.00	$28,050.00	See Response to August 9 Inquiry.	N/A	N/A
Equipment Storage	$37,327.00	$37,327.00	See Exhibit J.	$37,327.00	N/A
Equipment Delivery and Handling Charges	$12,290.60	$12,290.60	See Exhibit J.	$12,290.60	N/A
Disposal Costs (for equipment and other waste, net of any salvage value)	$28,566.00	$28,566.00	See Response to August 9 Inquiry.	$17,846.91	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
DTV Medical Facility Notification	$11,550.00	$11,000.00	N/A	$2,950.00	N/A
True-up	$0.00	$0.00	N/A	($11,319.25)	N/A
Tax	$45,201.14	$45,201.14	N/A	$45,201.14	Invoice #TAX18-1166 with status Need More Information can be removed. A revised version has been uploaded.

Components

Actual Information Description	File Name
MVPD Notification of Channel Change	Information not provided.
Develop and air announcement of upcoming channel change	Information not provided.
Equipment Storage	Component Description: Equipment storage cost reduced by 8.40%. #892005 Amount: $37,327.00
Equipment Delivery and Handling Charges	Component Description: Equipment delivery and handling cost reduced by 8.40%. #892005 Amount: $3,418.84 Component Description: Equipment delivery and handling cost reduced by 8.40%. #890001 Amount: $825.81 Component Description: Equipment delivery and handling cost. #863004 Amount: $563.12 Component Description: Equipment delivery and handling cost. #763019 Amount: $1,129.48 Component Description: Equipment freight cost. #002140 Amount: $2,135.19 Component Description: Equipment freight cost. #002139 Amount: $3,261.00 Component Description: Equipment delivery and handling cost reduced by 8.40%. #832021 Amount: $957.16
Disposal Costs (for equipment and other waste, net of any salvage value)	Component Description: Transmitter disposal cost. #IR 006 Amount: $17,846.91
Non-zoning permits	Information not provided.
Local Zoning	Information not provided.
DTV Medical Facility Notification	Component Description: Medical notification. #1049 Amount: $2,950.00
True-up	Component Description: Dielectric credit memo. #CM-2021-09-01-WNWO Amount: ($11,319.25) Component Description: Dielectric true-up. #CM-2021-09-01-WNWO Amount: ($282.01)
Tax	Component Description: Sales tax. #Tax17-0985 Amount: $4,263.00 Component Description: Sales tax. #Tax20-0383 Amount: $89.40 Component Description: Sales tax. #TAX18-1166 Amount: $837.01 Component Description: Sales tax. #TAX20-0657 Amount: $3,470.86 Component Description: Sales tax. #Tax18-0958 Amount: $13,654.51 Component Description: Sales tax. #Tax 19-0110 Amount: $13,578.04 Component Description: Sales tax. #TAX20-0509 Amount: $568.19 Component Description: Sales tax. #Tax20-0711 Amount: $715.42 Component Description: Sales Tax. #Tax 18-1166 Amount: $837.01 Component Description: Sales tax. #Tax20-0584 Amount: $75.76 Component Description: Sales tax. #TAX18-1145 Amount: $3,662.15 Component Description: Sales Tax. #Tax 18-1209 Amount: $4,286.80 Component Description: Sales tax. #Tax20-0711 Amount: $715.42

Cost Information

Grand Total

	Predetermined Cost Estimate	Estimated Cost	Actual Cost
Total for all systems	$4,188,801.37	$4,226,018.01	$3,763,851.73

Reimbursement Status

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

Certification

Section

Question

Response

Submission of Estimated Expenses Statements

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

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

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

Lucy Rutishauser

CFO

07/13/2022

Certification

Section

Question

Response

Submission of Actual Cost Documentation Statements

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

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

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

Lucy Rutishauser

CFO

07/13/2022

Certification

Section

Question

Response

Submission of Final Allocation or Accounting Information Statements

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

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

Lucy Rutishauser

CFO

07/13/2022

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

Applicant Information

Applicant Name, Type, and Contact Information

Reimbursement Contact Information

Reimbursement Contact Name and Information

Preparer Contact Information

Preparer Contact Name and Information

Broadcaster Information and Transition Plan

Transmitters

Auxiliary Transmitter

Add Transmitter Information

Auxiliary Transmitter

Retuning Transmitter Costs

Auxiliary Transmitter

Other Transmitter Costs

Auxiliary Transmitter

Other Transmitter Cost Not Listed

Primary Transmitter

Existing Transmitter Information

Primary Transmitter

New Transmitter Costs

Primary Transmitter

Other Transmitter Costs

Primary Transmitter

Other Transmitter Cost Not Listed

Antennas

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

Other Transmission Line Expenses Not Listed

Auxiliary Transmission Line

Add Transmission Line

Auxiliary Transmission Line

Other Transmission Line Expenses Not Listed

Tower Equipment And Rigging Costs

Primary Tower

Existing Tower

Primary Tower

Tower Modification Costs

Primary Tower

Tower Rigging Costs

Primary Tower

Other Tower Expenses Not Listed

Auxiliary Tower

Add Tower

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

Auxiliary Tower

Tower Modification Costs

Auxiliary Tower

Tower Rigging Costs

Auxiliary 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