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

FCC Form 399: Reimbursement Request

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

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

Facility ID:
51864
Service:
DTV
Call Sign:
WNEU
Channel:
29 (UHF)
File Number:
0000028243
FRN:
0019509470
Date Submitted:
10/07/2021

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

NBC TELEMUNDO LICENSE LLC

Margaret L. Tobey

300 NEW JERSEY AVE, N.W.

SUITE 700

WASHINGTON, DC 20001

United States

+1 (202) 524-6401 MARGARET.TOBEY@NBCUNI.COM Limited Liability Company

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant Address Phone Email

[Confidential]

 

 

 


Preparer Contact Information

Back to Top

Preparer Contact Name and Information

Applicant Address Phone Email

Margaret L Tobey

NBCUniversal, LLC

300 New Jersey Ave. NW

Suite 700

Washington, DC 20001

United States

+1 (202) 524-6401 Margaret.Tobey@nbcuni.com

Broadcaster Information and Transition Plan

Back to Top
Question Response
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. No
Briefly describe transition plan Use existing antenna and transmitter as interim facility. Install new antenna in position formerly used for analog antenna and install new transmitter for new channel. Remove old antenna and transmitter after transition.

Transmitters

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

Primary Transmitter

Back to Top

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is this transmitter currently shared with another station? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer
Model TDU25K00LV
Year 2001
Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power Capacity 5 kW

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Manufacturer
Model THU9-36 EVO
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 55 kW
Justification for New Transmitter Existing Transmitter is End Of Life and no longer supported by the vendor.

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) No
Power N/A
Rigid Conduit and Wiring No
Size N/A
Length N/A
Other Electrical Service Yes
Description Proposal for Electrical Services attached
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Cooling Only
Size 5 tons
Other Size N/A
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size N/A
Channel 14 Costs Is an RF Consulting Engineer needed? N/A
Is a channel 14 Mask Filer needed? N/A
Is additional field engineering time needed? N/A
Number of Days N/A

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Installation Costs

Transmitter Install

Antennas

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

Primary Antenna

Back to Top

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing antenna shared with another station or stations? No
Is the existing antenna directional? Yes
Is antenna in operating condition? Yes
Is antenna located on or in close proximity to an antenna farm? Yes
Existing Antenna Manufacturer and Type Class Full Power
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Slotted Coaxial
Number of Stations Supported N/A
Number of Panels N/A
Design power capacity in use N/A
Lower Limit N/A
Upper Limit N/A
Other Antenna Type N/A
ERP: 80.0 kW
Manufacturer
Model TLP-16J (C)
Year 2001

Primary Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? Yes
New Antenna Manufacturer and Types Class Full Power
Mounting Top Mount
Antenna position in stack Top
Polarization Elliptical
Type Slotted Coaxial
Number of Stations Supported N/A
Number of Panels/Bays N/A
Lower Limit N/A
Upper Limit N/A
Design power capacity in use N/A
Other Antenna Type N/A
ERP: 71.1 kW
Manufacturer
Model TFU-17ETT/VP-R 3J210
Year 2019
Justification for New Antenna New Top Mount antenna chosen because it will allow WNEU to remain on air while during the transition without purchase of an auxiliary transmitter and antenna.

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna?
Type
Number of channels supported N/A
Frequencies of channels supported N/A
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? N/A
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? Single Channel
Feed Line Size 3 1/8 inches inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for a high power antenna?
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? No
Sweep Test Do you require the sweep testing of transmission line and antenna? No

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Antenna Monitoring System

Antenna Monitoring System

Transmission Line

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

Primary Transmission Line

Back to Top

Existing Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Purchase New
Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing transmission line shared with another station or stations? No
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer
Type Rigid
Diameter 3 1/8 inches
Other Diameter N/A
Segment Length 20 inches
Other Segment Length N/A
Number of parallel runs 1
Length 150 feet per run

Primary Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? No
Type Rigid
Diameter 6 1/8 inches
Other Diameter N/A
Segment Length Broadband
Other Segment Length N/A
Number of parallel runs 1
Length 1500 feet per run
Justification for New Transmission Line New line is required so that we can maintain coverage during transition without purchasing a new auxiliary.

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Removal of old tower line

Removal of old equipment to ensure tower is structurally compliant

Transmission line Components

T/L TUNER INDOOR USE 6-50 14-37 CU

Tower Equipment And Rigging Costs

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

Primary Tower

Back to Top

Existing Tower

Section Question Response
Existing Tower Description Type of change Modify Existing
Tower Use Primary (Main)
Description of Use N/A
Ownership Leased
Is this tower consider Complex? No
Is this tower currently shared with any other stations? No
One or more FM, AM or TV radio broadcaster(s) N/A
Others Types of Users N/A
Is tower documented for structural analysis? No
Is tower compliant with Rev G? No
Existing Tower Structure Registration Do you have a tower registration number? No
ASR Number
Coordinates (NAD83) Latitude (NAD83) 42° 29' 02.0" N-
Longitude (NAD83) 071° 35' 20.0" W-
Overall Structure Height 120.00 feet
Support Structure Height 120.00 feet
Ground Elevation Above Mean Sea Level (AMSL) 1326.00 feet
Structure Type LTOWER - Lattice Tower
Tower Owner Verres Financial
Date Constructed 02/03/1987


Primary Tower

Back to Top

Tower Modification Costs

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

Primary Tower

Back to Top

Tower Rigging Costs

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

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Minor Tower Reinforcement

Minor Tower Reinforcement

Outside Professional Services Costs

Back to Top
Section Question Response
Outside Project Management Services Do you require outside project management services? Yes
Number of Hours 520
Explanation Project oversight of transmitter install, electrical connectivity, tower work, and antenna installation. Additional time will be spent tracking financial and legal process and coordinating with other broadcasters.
Outside RF consulting Engineering Services Perform engineering study for new channel assignment and antenna development No
Prepare engineering section of Form FCC Construction Permit Application No
For Auxiliary Facility N/A
For Main Facility N/A
Prepare engineering section of Form FCC License to Cover Application No
For Auxiliary Facility N/A
For Main Facility N/A
Prepare request for Special Temporary Authority No
Quantity N/A
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 No
Quantity N/A
NEPA Section 106 environmental review No
Environmental Assessment No
ASR Modification No
FAA Consultation (including preparation of FAA Form 7460) Yes
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 Yes
RF Field Engineering Services Comprehensive coverage verification via field study Yes
RF exposure measurements Yes
Additional Field Engineering Service Yes
Number of Days 20
Justification Ground Level RF System Design

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

Internal Reimbursement

Compensation for internal resources essential to the Repack Effort

Other Expenses

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

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

DAC Monitoring System

DAC Monitoring System with sensors and cable box

Call Support

Call Support

Site Coordination Meeting

Site Coordination meeting and travel-logistics accrued cost

Cost Information

Back to Top

Transmitters

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $1,975,996.85 $385,196.85 N/A $356,232.03 N/A
Total for all systems $4,233,781.15 $2,012,120.38 N/A $1,267,579.02 N/A
Primary Transmitter THU9-36 EVO $1,975,996.85 $385,196.85 $356,232.03
Other Electrical Service: Proposal for Electrical Services attached $16,675.00 $16,675.00 N/A N/A N/A
5 Ton system $20,250.00 $7,450.00 proposal attached N/A N/A
Installation Costs $151,071.85 $151,071.85 N/A $151,071.85 N/A
UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW $1,788,000.00 $210,000.00 N/A $205,160.18 N/A

Components

Actual Information Description File Name
Other Electrical Service: Proposal for Electrical Services attached Information not provided.
5 Ton system Information not provided.
Installation Costs

Component Description:
2nd payment please see attached quote- WNEU New main transmitter
Amount:
$35,034.38

Component Description:
1st payment please see attached quote- WNEU New main transmitter
Amount:
$5,033.76

Component Description:
3rd payment. please see attached quote- WNEU New main transmitter
Amount:
$48,438.66

Component Description:
Final payment please see attached quote- WNEU New main transmitter
Amount:
$9,315.05

Component Description:
WNEU - Invoice for the transmitter installation carried out by Marsand.
Amount:
$53,250.00
UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW

Component Description:
WNEU Transmitter invoice
Amount:
$183,196.25

Component Description:
Spinner UHF Kit for Antenna Monitoring
Amount:
$21,963.93

Cost Information

Back to Top

Antennas

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $306,590.00 $216,757.50 N/A $41,992.68 N/A
Total for all systems $4,233,781.15 $2,012,120.38 N/A $1,267,579.02 N/A
Primary Antenna TFU-17ETT/VP-R 3J210 $306,590.00 $216,757.50 $41,992.68
Antenna Monitoring System $9,490.00 $9,490.00 AMS- Control Unit $9,490.00 N/A
Elbow complex, single channel, at antenna input, per 3 1/8. feedline (if needed) $7,600.00 $16,000.00 Elbow complex 6-75 digit $15,565.38 N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized $289,500.00 $191,267.50 Includes sweep test $16,937.30 N/A

Components

Actual Information Description File Name
Antenna Monitoring System

Component Description:
Antenna Monitoring System- Control Unit
Amount:
$9,490.00
Elbow complex, single channel, at antenna input, per 3 1/8. feedline (if needed)

Component Description:
please see line 1 from the invoice same as line 2 from the quote for Elbow complex
Amount:
$9,600.00

Component Description:
Elbow 6-75 Rein. please see attached quote
Amount:
$3,834.00

Component Description:
Elbow 3-50 please see attached invoice.
Amount:
$2,131.38
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized

Component Description:
10% of the line items invoiced. Please see line item 1,2 & 3 from the attached quote
Amount:
$16,937.30

Component Description:
Line 1 & 3 & 4
Amount:
$68,590.35

Component Description:
Line 1 & 3
Amount:
$68,590.35

Cost Information

Back to Top

Transmission Line

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $370,620.00 $221,851.84 N/A $35,705.87 N/A
Total for all systems $4,233,781.15 $2,012,120.38 N/A $1,267,579.02 N/A
Primary Transmission Line $370,620.00 $221,851.84 $35,705.87
Removal of old tower line $4,620.00 $4,620.00 N/A $2,567.50 N/A
Transmission line Components $18,000.00 $18,000.00 T/L TUNER and other component $15,581.88 N/A
Rigid Transmission Line - copper, 6 1/8" broadband $348,000.00 $199,231.84 N/A $17,556.49 N/A

Components

Actual Information Description File Name
Removal of old tower line

Component Description:
Decommissioning of WNEU CH34
Amount:
$2,567.50
Transmission line Components

Component Description:
Transmission line components. please find attached quote.
Amount:
$5,643.68

Component Description:
WNEU_T/L components- hanger Vertical and Assy.
Amount:
$9,938.20
Rigid Transmission Line - copper, 6 1/8" broadband

Component Description:
please see line 2 from the invoice and 3 from the attached quote for T/L 6-75 EIA Length
Amount:
$1,300.00

Component Description:
RIGID TRANSMISSION LINE. Please see attached quote.
Amount:
$4,743.00

Component Description:
Rigid transmission line Copper _ please see attached quote
Amount:
$5,406.00

Component Description:
Rigid Transmission line- please find attached quote.
Amount:
$2,022.49

Component Description:
T/L 6-75 EIA EHT length. please fins attached quote.
Amount:
$2,504.00

Component Description:
T/L 6-75 EIA length 5' to 10'. please see attached quote
Amount:
$1,581.00

Component Description:
This is the downpayment invoice and quote for the transmission line for WNEU. We are asking to be invoice for the total amount of this invoice.
Amount:
$99,615.92

Component Description:
This the second payment invoice and quote for the transmission line for WNEU. We are asking to be reimbursed for the total amount of the invoice.
Amount:
$99,615.92

Cost Information

Back to Top

Tower Equipment and Rigging Costs

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $1,177,967.00 $641,367.00 N/A $420,675.64 N/A
Total for all systems $4,233,781.15 $2,012,120.38 N/A $1,267,579.02 N/A
Primary Tower LTOWER $1,177,967.00 $641,367.00 $420,675.64
Structural engineering tower load study for well documented tower $12,600.00 $28,000.00 ***System Notice: Estimate adjusted and locked because line has been superseded.*** $27,200.59 N/A
Serious tower reinforcement/modifications $1,052,000.00 $500,000.00 ***System Notice: Estimate adjusted and locked because line has been superseded.*** $367,849.05 N/A
Minor Tower Reinforcement $29,167.00 $29,167.00 N/A $25,626.00 N/A
Short Tower (less than 500') $84,200.00 $84,200.00 N/A N/A N/A

Components

Actual Information Description File Name
Structural engineering tower load study for well documented tower

Component Description:
Perform line sweep, proof of performance and documentation. please see attached quote.
Amount:
$13,940.59

Component Description:
Tower Mapping and prepare documentations for tower load study
Amount:
$4,960.00

Component Description:
Structural engineering tower load study cost only
Amount:
$3,800.00

Component Description:
Structural Analysis
Amount:
$4,500.00
Serious tower reinforcement/modifications

Component Description:
Weather day(7 day, 24 hours), precipitation measurements. please find details in Quote
Amount:
$28,000.00

Component Description:
Capital Contribution - WNEU Channel 29 phase 4/ Milestone true up.
Amount:
$8,845.79

Component Description:
1st installation of the tower work for WNEU- Antenna and T/L installation. please find attached quote.
Amount:
$88,427.67

Component Description:
Capital contributions- WNEU Channel 29 phase 4 True up/Broadcast Repack. please see line 5 from the attached quote.
Amount:
$19,470.25

Component Description:
Installation of 6" transmission line- please see attached quote.
Amount:
$88,427.67

Component Description:
Weather day (5 days, 24 hours) precipitation measurements- please see attached quote in details
Amount:
$20,000.00

Component Description:
move WNEU antenna(Side-mounted to lattice support structure
Amount:
$8,750.00

Component Description:
Move WNEU antenna to lattice support structure.
Amount:
$17,500.00

Component Description:
2nd payment for the tower-rigging for Antenna and T/L line installation
Amount:
$88,427.67
Minor Tower Reinforcement

Component Description:
Please see page 2 of the invoice with HVAC and minor reinforcement cost only requesting under this section.
Amount:
$8,542.00

Component Description:
minor tower reinforcement cost included this section
Amount:
$17,084.00
Short Tower (less than 500') Information not provided.

Cost Information

Back to Top

Outside Professional Services

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $277,031.80 $427,686.69 N/A $342,170.93 N/A
Total for all systems $4,233,781.15 $2,012,120.38 N/A $1,267,579.02 N/A
Outside Professional Services $277,031.80 $427,686.69 $342,170.93
Internal Reimbursement $4,631.80 $4,631.80 N/A $4,631.80 N/A
Additional Field Engineering Service, 20 Days $70,000.00 $70,000.00 Ground level RF design $15,707.28 N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $5,000.00 N/A $2,713.95 N/A
Project management of the transition $82,160.00 $260,000.00 Project Management costs have exceeded initial estimated amount $254,908.01 N/A
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 $47,600.00 N/A $47,600.00 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
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $2,250.00 N/A $405.00 N/A
Address transition timing and coordination issues w/ other stations and wireless $2,630.00 $5,861.10 transition timing and coordination issues w/ other stations and wireless $5,861.10 N/A
Prepare and or review reimbursement form $2,630.00 $10,343.79 Prepare and or review reimbursement form $10,343.79 N/A

Components

Actual Information Description File Name
Internal Reimbursement

Component Description:
NBC- Invoice for Doug Lung time worked on Repack- WNEU
Amount:
$1,920.00

Component Description:
NBC- Invoice for Doug Lung time worked on Repack -WNEU
Amount:
$320.00

Component Description:
Invoice for Doug Lung time worked on Repack -WNEU
Amount:
$1,591.80

Component Description:
Invoice for Doug Lung time worked on Repack -WNEU
Amount:
$800.00
Additional Field Engineering Service, 20 Days

Component Description:
NBC Boston - Field Strength Measurement
Amount:
$4,021.78

Component Description:
Crew mobilization to perform a full TIA level inspection.
Amount:
$2,470.00

Component Description:
WNEU_ Field service.
Amount:
$9,215.50
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application

Component Description:
See lines 1 & 2 of invoice, less 10% vendor discount.
Amount:
$151.20

Component Description:
Preparation of minor change application
Amount:
$226.80

Component Description:
Post-Auction Repacking - WNEU; NBCU1817; Wilkinson Barker Knauer, LLP
Amount:
$2,205.00

Component Description:
Post-Auction Repacking - WNEU; NBCU1817; Wilkinson Barker Knauer, LLP
Amount:
$130.95
Project management of the transition

Component Description:
Project Management Services for WNEU Station
Amount:
$948.00

Component Description:
Project Management Services for WNEU Station
Amount:
$1,975.00

Component Description:
Project Management Services for WNEU Station
Amount:
$3,304.00

Component Description:
WNEU-Project Management Services- 51864
Amount:
$3,871.00

Component Description:
Project Management Services for WNEU Station
Amount:
$10,204.00

Component Description:
Repack Finance Resource-Project Management Services for WNEU
Amount:
$474.00

Component Description:
Project MGMT- ATC site: WNEU Channel 29 phase 4
Amount:
$9,480.00

Component Description:
Project Management Services for WNEU Station
Amount:
$948.00

Component Description:
WNEU Project Management fees from Point B
Amount:
$4,370.00

Component Description:
WNEU-Boston-Repack Finance Resource- Project Management Services- 51864
Amount:
$1,185.00

Component Description:
Project management services. please see invoice page 2 for details breakdown
Amount:
$3,500.00

Component Description:
WNEU Project Management Fees from Point B
Amount:
$10,446.00

Component Description:
Project Management Services for WNEU Station
Amount:
$15,002.00

Component Description:
WNEU Project Management Fees from Point B
Amount:
$16,136.00

Component Description:
WNEU - Point B Project Management December 2019
Amount:
$4,609.20

Component Description:
July 2018 Project Management
Amount:
$7,345.00

Component Description:
WNEU-Boston-Engagement Leader- Project Management Services-51864
Amount:
$19,414.00

Component Description:
WNEU - VoiceNation invoice for call support September 2019
Amount:
$425.00

Component Description:
11-WNEU-Boston-Engagement Leader-Project Management Services
Amount:
$1,365.00

Component Description:
Project Management
Amount:
$882.58

Component Description:
WNEU-Boston-Engagement Leader-Project Management Services-51864
Amount:
$3,600.00

Component Description:
WNEU Project Management Fees from Point B
Amount:
$4,609.20

Component Description:
Project management and travel expenses
Amount:
$2,596.34

Component Description:
T&E expenses for WNEU.
Amount:
$882.58

Component Description:
WNEU - Point B Project Management October 2019
Amount:
$9,660.00

Component Description:
Project Management
Amount:
$2,250.00

Component Description:
June 2018 Project Management
Amount:
$2,685.00

Component Description:
WNEU-Boston-Engagement Leader- Project Management Services-51864
Amount:
$16,874.00

Component Description:
Project Management Services
Amount:
$1,365.00

Component Description:
Project Management Services
Amount:
$348.95

Component Description:
Point B project management for the month of February 2019. See line item.
Amount:
$2,250.00

Component Description:
Project management and travel expenses
Amount:
$1,327.34

Component Description:
WNEU - Point B Project Management January 2020
Amount:
$4,370.00

Component Description:
Point B Project Management January 2019
Amount:
$5,550.00

Component Description:
Project Management Services
Amount:
$975.00

Component Description:
WNEU Point B invoice February 2020
Amount:
$5,690.00

Component Description:
Project Management
Amount:
$5,830.00

Component Description:
WNEU-Boston-Engagement Leader-Project Management Services- 51864
Amount:
$7,147.90

Component Description:
11-WNEU-Boston-Engagement Leader-Project Management Services
Amount:
$2,916.74

Component Description:
WNEU Project Management Fees from Point B
Amount:
$1,896.00

Component Description:
Project Management Services
Amount:
$2,145.00

Component Description:
October 2018 Project Management. Updated invoice with attached receipts. Incorrectly invoiced for 320.40 that is why the cost is being reversed on the invoice.
Amount:
$7,147.90

Component Description:
WNEU - Point B Project Management July 2019
Amount:
$24,163.00

Component Description:
WNEU - Point B invoice April 2020
Amount:
$5,646.00

Component Description:
Project Management Services for WNEU Station
Amount:
$3,318.00

Component Description:
WNEU Point B invoice March 2020
Amount:
$4,770.00

Component Description:
WNEU - Point B Project Management November 2019
Amount:
$6,705.00

Component Description:
August 2018 Project Management
Amount:
$4,775.00

Component Description:
Project Management Services
Amount:
$1,072.50

Component Description:
September 2018 Project Management
Amount:
$8,835.00

Component Description:
August 2018 Project Management
Amount:
$4,021.78

Component Description:
Please see 2nd page of the invoice for only Project management section
Amount:
$1,750.00

Component Description:
Project Management Services for WNEU Station
Amount:
$11,060.00
RF Exposure Measurements Information not provided.
Comprehensive coverage verification via field study, if needed

Component Description:
Field strength measurements
Amount:
$23,800.00

Component Description:
Field strength measurements
Amount:
$23,800.00
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase Information not provided.
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application

Component Description:
Post-Auction Repacking - WNEU; NBCU1817; Wilkinson Barker Knauer, LLP
Amount:
$405.00
Address transition timing and coordination issues w/ other stations and wireless

Component Description:
Post-Auction Repacking - WNEU; NBCU1817; Wilkinson Barker Knauer, LLP
Amount:
$550.80

Component Description:
Post-Auction Repacking - WNEU; NBCU1817; Wilkinson Barker Knauer, LLP
Amount:
$180.00

Component Description:
Post-Auction Repacking - WNEU; NBCU1817; Wilkinson Barker Knauer, LLP
Amount:
$945.00

Component Description:
Post-Auction Repacking - WNEU; NBCU1817; Wilkinson Barker Knauer, LLP
Amount:
$872.10

Component Description:
Post-Auction Repacking - WNEU; NBCU1817; Wilkinson Barker Knauer, LLP
Amount:
$464.10

Component Description:
Post-Auction Repacking - WNEU; NBCU1817; Wilkinson Barker Knauer, LLP
Amount:
$142.80

Component Description:
Post-Auction Repacking - WNEU; NBCU1817; Wilkinson Barker Knauer, LLP
Amount:
$321.30

Component Description:
Post-Auction Repacking - WNEU; NBCU1817; Wilkinson Barker Knauer, LLP
Amount:
$2,385.00
Prepare and or review reimbursement form

Component Description:
Post-Auction Repacking - WNEU; NBCU1817; Wilkinson Barker Knauer, LLP
Amount:
$8,398.80

Component Description:
Post-Auction Repacking - WNEU; NBCU1817; Wilkinson Barker Knauer, LLP
Amount:
$107.10

Component Description:
Post-Auction Repacking - WNEU; NBCU1817; Wilkinson Barker Knauer, LLP
Amount:
$45.90

Component Description:
Post-Auction Repacking - WNEU; NBCU1817; Wilkinson Barker Knauer, LLP
Amount:
$45.00

Component Description:
Post-Auction Repacking - WNEU; NBCU1817; Wilkinson Barker Knauer, LLP
Amount:
$611.10

Component Description:
Post-Auction Repacking - WNEU; NBCU1817; Wilkinson Barker Knauer, LLP
Amount:
$405.00

Component Description:
See lines 3-6 of invoice, less 10% vendor discount.
Amount:
$598.59

Component Description:
Post-Auction Repacking - WNEU; NBCU1817; Wilkinson Barker Knauer, LLP
Amount:
$45.00

Component Description:
Review of Form 399
Amount:
$43.65

Component Description:
Review of Form 399
Amount:
$43.65

Cost Information

Back to Top

Other Expenses

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $125,575.50 $119,260.50 N/A $70,801.87 N/A
Total for all systems $4,233,781.15 $2,012,120.38 N/A $1,267,579.02 N/A
Other Expenses $125,575.50 $119,260.50 $70,801.87
Site Coordination Meeting $1,714.00 $1,714.00 N/A $1,285.00 N/A
Call Support $212.50 $212.50 N/A $212.50 N/A
DAC Monitoring System $29,069.00 $29,069.00 DAC Monitoring System $29,069.00 N/A
MVPD Notification of Channel Change $12,000.00 $12,000.00 N/A N/A N/A
Develop and air announcement of upcoming channel change $20,000.00 $20,000.00 N/A N/A N/A
Equipment Storage $23,000.00 $23,000.00 N/A $22,562.00 N/A
Equipment Delivery and Handling Charges $13,000.00 $13,000.00 N/A $12,423.37 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $12,000.00 $12,000.00 Removal of old transmitter and cooling equipment $0.00 N/A
Non-zoning permits $2,500.00 $2,500.00 N/A N/A N/A
FCC Filing Fees - Form 2100 license to cover application $335.00 $325.00 N/A N/A N/A
FCC Filing Fees - Special Temporary Authorization request $195.00 $190.00 N/A N/A N/A
Local Zoning $0.00 $0.00 N/A N/A N/A
DTV Medical Facility Notification $11,550.00 $5,250.00 N/A $5,250.00 N/A

Components

Actual Information Description File Name
Site Coordination Meeting

Component Description:
only site coordination cost are requested in this section
Amount:
$429.00

Component Description:
Site Coordination meeting. Invoice amount 857 which is excel round up value. Exact amount should be .75 less than that.
Amount:
$856.00
Call Support

Component Description:
call support expenses split between WYCN and WNEU.
Amount:
$212.50
DAC Monitoring System

Component Description:
Full invoice amount for DAC Monitoring System
Amount:
$29,069.00
MVPD Notification of Channel Change Information not provided.
Develop and air announcement of upcoming channel change Information not provided.
Equipment Storage

Component Description:
PAF Van storage charge. please see line 2.
Amount:
$2,445.00

Component Description:
Moving and Storage
Amount:
$1,235.00

Component Description:
Consolidation & Storage WNEU
Amount:
$11,137.00

Component Description:
Equipment storage and transportation
Amount:
$2,645.00

Component Description:
Equipment storage charge
Amount:
$5,100.00
Equipment Delivery and Handling Charges

Component Description:
Freight, shipping cost with revised invoice package. please see line 1
Amount:
$3,595.00

Component Description:
Total Line Haul Fuel Surcharge Percent Gap insurance Notify Consignee Redelivary California Compliance Surch Outbound
Amount:
$1,281.83

Component Description:
Total Line Haul Fuel SUrcharge Lift Gate Origin Gap insurance Inside delivery
Amount:
$4,025.35

Component Description:
WNEU Gallo Invoice for transportation and handling of equipment
Amount:
$2,645.00

Component Description:
Freight and handling cost
Amount:
$1,911.19

Component Description:
Total Line Haul Driver Unload Lift Gate Destination
Amount:
$1,610.00
Disposal Costs (for equipment and other waste, net of any salvage value) Information not provided.
Non-zoning permits Information not provided.
FCC Filing Fees - Form 2100 license to cover application Information not provided.
FCC Filing Fees - Special Temporary Authorization request Information not provided.
Local Zoning Information not provided.
DTV Medical Facility Notification

Component Description:
WNEU FCC ID 51864 Medical Notification Mailing Complete per FCC Repack
Amount:
$5,250.00

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $4,233,781.15 $2,012,120.38 $1,267,579.02

Reimbursement Status

Back to Top
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

Back to Top
Section Question Response
Submission of Estimated Expenses Statements

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

  1. The Authorized Person signing below certifies that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.

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

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

  4. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD).

  5. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.

  6. The above-named entity certifies that it will maintain and provide to the Commission detailed records, including receipts, of all costs eligible for reimbursement actually incurred.

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

  8. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

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

Margaret L. Tobey

Assistant Secretary


10/07/2021

Certification

Back to Top
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.

  1. The Authorized Person signing below certifies and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.

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

  3. 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.

  4. 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.

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

  6. 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.

Margaret L. Tobey

Assistant Secretary


10/07/2021

Attachments

Back to Top