TV Broadcaster Relocation Fund Reimbursement Application

Applicant Information

Applicant Name, Type, and Contact Information

Applicant	Address	Phone	Email	Applicant Type
NBC TELEMUNDO LICENSE LLC	Margaret L. Tobey 300 NEW JERSEY AVENUE, NW SUITE 700 WASHINGTON, DC 20001 United States	+1 (202) 524-6401	MARGARET.TOBEY@NBCUNI.COM	Limited Liability Company

Applicant

Address

Phone

Applicant Type

NBC TELEMUNDO LICENSE LLC

Margaret L. Tobey

300 NEW JERSEY AVENUE, NW

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

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

Applicant

Address

Phone

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

Question	Response
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information.	Yes
Briefly describe transition plan	Use existing main transmitter on existing aux antenna. Remove main antenna,. Install new antenna, replace IOT aux with new solid state on new channel for use as main on new antenna. Replace IOT main with solid state as aux and replace aux antenna.

Transmitters

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

Auxiliary Transmitter

Existing Transmitter Information

Section	Question	Response
Existing Transmitter Description	Type of change	Purchase New
	Use	Auxiliary (Backup)
	Description of Use	To maintain coverage when main transmitter or antenna are unavailable
	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	DCX Millenium
	Year	1998
	Type	Inductive Output Tube
	IOT Power Type	Two
	Power Capacity	40 kW

Auxiliary Transmitter

New Transmitter Costs

Section	Question	Response
New Transmitter	Use	Auxiliary (Backup)
	Change Type	Purchase New
	Is this a request for upgraded equipment?	Yes
	Manufacturer
	Model	THU9-36
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	55 kW
	Justification for New Transmitter	New Solid State transmitter is requested as existing IOT is EOL. A Solid State transmitter is less expensive then a replacement IOT.

Auxiliary Transmitter

Other Transmitter Costs

Section	Question	Response
Electrical Service	Service Entrance (3 phases 800A 208V)	No
	Switchgear (industrial 800 amp)	Yes
	Transformer (480V)	No
	Power	N/A
	Rigid Conduit and Wiring	No
	Size	N/A
	Length	N/A
	Other Electrical Service	Yes
	Description	Contractor estimate on electrical disconnect and reconnect.
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?	Yes
	Size	5500.0 square feet
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

Name	Description
Architectural Modification	Architectural Labor, Electrical and mechanical addition
HVAC installation	Removal old HVAC and install new one
WCAU Aux Filter Cooling Kit	WCAU Aux Filter Cooling Kit
Transmission Facility Design	Design of floor plan and electrical plans for transmitter room
Transmitter Building Addition-modification and Leasehold improvement	Architectural, Electrical, Mechanical, HVAC demolition and restoration/New York
Installation and Commissioning of WCAU AUX Transmitter System	AUX Transmitter installation and commissioning
RF System	RF System for new transmitter: Filter and Output Switching
General Condition- permits, inspections, sight safety management, close out docs. and other services	General Condition - please see scope of work attached

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	DCXP-2
	Year	2009
	Type	Inductive Output Tube
	IOT Power Type	Two
	Power Capacity	55 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	THU9-60
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	88.5 kW
	Justification for New Transmitter	New Solid State transmitter is requested as existing IOT is EOL. A Solid State transmitter is less expensive then a replacement IOT.

Primary 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?	Yes
	Size	5500.0 square feet
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
RF System Installation and Electrical Work	RF System Installation and Electrical Work
Transmitter Combiner and TX interconnect Kit	WCAU Main- combiner installation
Transmitter Installation, test and Commissioning	Transmitter Installation, test and commissioning and supervision

Antennas

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

Auxiliary Antenna

Existing Antenna Information

Section	Question	Response
Existing Antenna Description	Type of change	Purchase New
	Antenna Use	Auxiliary (Backup)
	Description of Use	To maintain coverage when primary antenna is unavailable
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is the existing antenna shared with another station or stations?	No
	Is the existing antenna directional?	No
	Is antenna in operating condition?	Yes
	Is antenna located on or in close proximity to an antenna farm?	Yes
Existing Antenna Manufacturer and Type	Class	Full Power
	Mounting	Top Mount
	Antenna position in stack	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:	739.0 kW
	Manufacturer
	Model	TFU-24JTH/VP-R O6
	Year	2011

Auxiliary Antenna

New Antenna Costs

Section	Question	Response
New Antenna Description	Use	Auxiliary (Backup)
	Description of Use	Used to maintain coverage when main antenna is unavailable
	Change Type	Purchase New
	Is this a request for upgraded equipment?	No
	Ownership	Owned
	Owner	N/A
	Is antenna shared?	No
	Is antenna directional?	No
	Will antenna be located on or in close proximity to an antenna farm?	Yes
New Antenna Manufacturer and Types	Class	Full Power
	Mounting	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:	618.0 kW
	Manufacturer
	Model	TFU-22JTH/VP-R O6
	Year	2019
	Justification for New Antenna	New antenna required because existing auxiliary is single channel and will not work on new channel (Ch 28)

Auxiliary 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	6 1/8 inches inches
Side Mount Brackets	Do you require the separate purchase of side mount brackets for a high power antenna?	No
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

Auxiliary Antenna

Other Antenna Cost Not Listed

Name	Description
Building and Planning permit submittal-not included structural analysis	Scope if services related to Antenna
Antenna Installation	Install ginpole and remove and replace top mounted antenna.
DACs Monitoring system	DACs system excludes installation and commissioning
Transmission line Accessories for AUX Antenna	Transmission accessories for WCAU AUX

Primary Antenna

Existing Antenna Information

Section	Question	Response
Existing Antenna Description	Type of change	Purchase New
	Antenna Use	Primary (Main)
	Description of Use	N/A
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is the existing antenna shared with another station or stations?	No
	Is the existing antenna directional?	No
	Is antenna in operating condition?	Yes
	Is antenna located on or in close proximity to an antenna farm?	Yes
Existing Antenna Manufacturer and Type	Class	Full Power
	Mounting	Top Mount
	Antenna position in stack	Top
	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:	700.0 kW
	Manufacturer
	Model	TFU-24ETT/VP-R O6
	Year	2009

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?	No
	Will antenna be located on or in close proximity to an antenna farm?	Yes
New Antenna Manufacturer and Types	Class	Full Power
	Mounting	Top Mount
	Antenna position in stack	Top
	Polarization	Elliptical
	Type	Slotted Coaxial
	Number of Stations Supported	N/A
	Number of Panels/Bays	N/A
	Lower Limit	N/A
	Upper Limit	N/A
	Design power capacity in use	N/A
	Other Antenna Type	N/A
	ERP:	618.0 kW
	Manufacturer
	Model	TFU-22ETT/VP-R O6
	Year	2019
	Justification for New Antenna	Existing antenna will not work on new channel (ch 28)

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	6 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

Other Antenna Cost Not Listed

Name	Description
Antenna Installation	Remove and replace the existing top mounted NBC located on the South East arbor arm. Remove and replace the existing transmission line. Assist with test and tune of new system.
Transmission Line accessories	transitions and connectors for installation
Helicopter pick- Main Antenna	Helicopter lift for WCAU main antenna

Transmission Line

Section	Question	Response
Transmission Line Related Expenses	Do you have transmission line related expenses?	No

Tower Equipment And Rigging Costs

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

Auxiliary Tower

Existing Tower

Section	Question	Response
Existing Tower Description	Type of change	Modify Existing
	Tower Use	Auxiliary (Backup)
	Description of Use	used to maintain coverage when main antenna is unavailable
	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?	No
	Is tower compliant with Rev G?	No
Existing Tower Structure Registration	Do you have a tower registration number?	Yes
Existing Tower Structure Registration	ASR Number	1025386
Coordinates (NAD83)	Latitude (NAD83)	40° 02' 31.2" N-
	Longitude (NAD83)	075° 14' 10.4" W-
	Overall Structure Height	582.01 feet
	Support Structure Height	507.87 feet
	Ground Elevation Above Mean Sea Level (AMSL)	284.12 feet
	Structure Type	TOWER - Free Standing or Guyed Structure
	Tower Owner	NBC Telemundo License LLC
	Date Constructed	07/29/2005

Auxiliary 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

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.

Primary Tower

Existing Tower

Section	Question	Response
Existing Tower Description	Type of change	Modify Existing
	Tower Use	Primary (Main)
	Description of Use	N/A
	Ownership	Leased
	Is this tower consider Complex?	Candelabra
	Is this tower currently shared with any other stations?	Yes
	One or more FM, AM or TV radio broadcaster(s)	Yes
	Others Types of Users	No
	Is tower documented for structural analysis?	No
	Is tower compliant with Rev G?	No
Existing Tower Structure Registration	Do you have a tower registration number?	Yes
Existing Tower Structure Registration	ASR Number	1231524
Coordinates (NAD83)	Latitude (NAD83)	40° 02' 30.1" N-
	Longitude (NAD83)	075° 14' 10.1" W-
	Overall Structure Height	1254.91 feet
	Support Structure Height	1124.00 feet
	Ground Elevation Above Mean Sea Level (AMSL)	292.98 feet
	Structure Type	GTOWER - Guyed Structure Used for Communication Purposes
	Tower Owner	Global Tower, LLC. through American Towers, LLC
	Date Constructed	11/02/2011

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
63153	WCAU	DTV

Primary Tower

Tower Modification Costs

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

Primary Tower

Tower Rigging Costs

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

Primary Tower

Other Tower Expenses Not Listed

Information not provided.

Outside Professional Services Costs

Section	Question	Response
Outside Project Management Services	Do you require outside project management services?	Yes
	Number of Hours	1040
	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	Yes
	For Main Facility	Yes
	Prepare and file Form FCC License to Cover Application	Yes
	For Auxiliary Facility	Yes
	For Main Facility	Yes
	Prepare request for Special Temporary Authority	No
	Quantity	N/A
	NEPA Section 106 environmental review	No
	Environmental Assessment	No
	ASR Modification	No
	FAA Consultation (including preparation of FAA Form 7460)	No
	Negotiation of Lease and other Matter for Shared Locations	No
	Prepare or Review FCC Form 399 for Reimbursement	Yes
	Address transition timing and coordination issues w/ other stations and wireless providers	Yes
RF Field Engineering Services	Comprehensive coverage verification via field study	Yes
	RF exposure measurements	Yes
	Additional Field Engineering Service	Yes
	Number of Days	40
	Justification	Ground level RF design

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Information not provided.

Other Expenses

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

Other Expenses

Other Expenses Not Listed

Name	Description
Safety Measurements- Fire Alarm Equipment	Install Fire Alarm system and other related equipments.
WCAU TV aerial lift	Hired Police corporals/Detectives for Aerial lift project

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	$7,427,023.00	$5,910,141.00	N/A	$4,350,252.92	N/A
Total for all systems	$11,219,203.32	$8,896,794.32	N/A	$6,252,035.71	N/A
Primary Transmitter THU9-60	$3,297,558.00	$2,086,876.00		$1,759,689.19
Other -- Building Addition Size: 5500.0	$20,000.00	$20,000.00	N/A	$8,530.70	N/A
UHF - Liquid Cooled Solid State Transmitter 86.8 . 106 kW	$2,630,000.00	$1,419,318.00	N/A	$1,236,307.00	N/A
RF System Installation and Electrical Work	$315,148.00	$315,148.00	N/A	$250,476.50	N/A
Transmitter Combiner and TX interconnect Kit	$32,410.00	$32,410.00	N/A	$32,410.00	N/A
Transmitter Installation, test and Commissioning	$300,000.00	$300,000.00	N/A	$231,964.99	N/A
Auxiliary Transmitter THU9-36	$4,129,465.00	$3,823,265.00		$2,590,563.73
General Condition- permits, inspections, sight safety management, close out docs. and other services	$75,000.00	$75,000.00	N/A	$13,536.00	N/A
RF System	$100,000.00	$100,000.00	see attached transmitter proposal	$92,922.66	N/A
Installation and Commissioning of WCAU AUX Transmitter System	$150,000.00	$150,000.00	N/A	$98,000.00	N/A
Transmitter Building Addition-modification and Leasehold improvement	$410,000.00	$410,000.00	N/A	$281,599.90	c
Transmission Facility Design	$565,000.00	$565,000.00	N/A	$562,525.97	N/A
WCAU Aux Filter Cooling Kit	$3,015.00	$3,015.00	N/A	$3,015.00	N/A
Architectural Modification	$50,000.00	$50,000.00	Labor, Electrical and Mechanical addition	$5,860.26	N/A
HVAC installation	$225,000.00	$225,000.00	Remove existing and install new HVAC system	$221,636.96	N/A
Other -- Building Addition Size: 5500.0	$5,000.00	$5,000.00	N/A	$2,563.00	N/A
5 Ton system	$20,250.00	$20,250.00	N/A	N/A	N/A
Other Electrical Service: Contractor estimate on electrical disconnect and reconnect.	$700,000.00	$700,000.00	N/A	$167,637.64	N/A
Switchgear - industrial 800 amp	$38,200.00	$20,000.00	N/A	$19,151.60	N/A
UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW	$1,788,000.00	$1,500,000.00	N/A	$1,122,114.74	N/A

Components

Actual Information Description	File Name
Other -- Building Addition Size: 5500.0	Component Description: Kit- bleed orifice for transmitter Amount: $70.00 Component Description: Air Dehydrator for R&S Transmitter. Amount: $6,297.00 Component Description: Please find quote for transmitter additional cost Amount: $1,743.70 Component Description: Switch frame Port Cover Amount: $420.00
UHF - Liquid Cooled Solid State Transmitter 86.8 . 106 kW	Component Description: This is the invoice, purchase order, and quote for the main transmitter for this site. Included is a cover letter explaining which portion we want to be reimbursed for. Amount: $1,082,398.00 Component Description: final 55% of the total cost. please find attached invoice with quote Amount: $183,011.00 Component Description: deposit 45% of the total quote for transmitter RFS system cost Amount: $153,909.00
RF System Installation and Electrical Work	Component Description: Rf system installation and Electrical work- please find attached quote Amount: $125,824.00 Component Description: Lump sum portion of work completed - Electrical and RF systems Installation for WCAU Amount: $51,711.80 Component Description: Electrical work and RF system installation. please find attached quote Amount: $72,940.70
Transmitter Combiner and TX interconnect Kit	Component Description: Transmitter Combiner and TX interconnect kit- please find attached quote Amount: $32,410.00
Transmitter Installation, test and Commissioning	Component Description: Professional services for WCAU transmitter installation Amount: $13,261.04 Component Description: WCAU main transmitter installation- professional service. please find attached quote Amount: $7,314.03 Component Description: Please see line 1 and 2 Amount: $17,300.00 Component Description: WCAU TV Main transmitter installation professional cost Amount: $14,628.06 Component Description: please see line item 1 & 2 from the invoice Amount: $51,900.00 Component Description: please find attached quote, main transmitter installation professional services Amount: $7,448.83 Component Description: Floor was in bad condition. epoxy floor was required to accommodate the main transmitter. Amount: $8,649.00 Component Description: professional services for WCAU main transmitter Amount: $7,664.03 Component Description: please see line item 1 and 2. Amount: $103,800.00
General Condition- permits, inspections, sight safety management, close out docs. and other services	Component Description: please line item 1 and 10% deduction for retention Amount: $9,360.00 Component Description: 10% deducted for retention from invoice item 1&2 Amount: $7,830.00 Component Description: 10% deducted from the invoice line item 1 and 2 for retention Amount: $4,176.00 Component Description: WCAU AUX transmitter facility modified General conditions. Please see continuation sheet attached column E item 1 and minus 10% (2860.00) from the line item for retention Amount: $25,740.00 Component Description: 10% deducted for retention from invoice item 1 Amount: $3,744.00
RF System	Component Description: Various conductor for RF equipment Amount: $3,808.76 Component Description: switch frame to mask filter and load interconnect kit. please see attached quote line 2.1 Amount: $29,194.16 Component Description: RF system connection components from Dielectric Amount: $21,683.50 Component Description: Electrical work for new Rohde & Schwarz transmitter and RF system install Amount: $42,045.00
Installation and Commissioning of WCAU AUX Transmitter System	Component Description: 60% Major completion of AUX installation for WCAU Amount: $58,800.00 Component Description: AUX transmitter to patch panel installation. please line item 1 Amount: $11,000.00 Component Description: 30% of the work done of WCAU AUX installation and commissioning Amount: $29,400.00 Component Description: remaining balance. please find attached Estimate Amount: $9,800.00
Transmitter Building Addition-modification and Leasehold improvement	Component Description: please see item 2-5 and 10 line item from the invoice for all demolition scope of work and minus 10% (14145.85) for retention from the line item Amount: $127,312.65 Component Description: Please see invoice item 2,3 and 8 and cover letter deducted 10% retention for each item Amount: $11,807.09 Component Description: Labor to dismantle old transmission equipment Amount: $83,798.44 Component Description: T&M demolition work for additional Equipment Amount: $35,000.00 Component Description: T&M Work for Demolition of Old Transmitter Equipment Amount: $16,792.11 Component Description: Retention release for all transmitter and building modification cost Amount: $117,329.51 Component Description: 10% deducted from the line item 3,4 11 on invoice for retention Amount: $16,872.75
Transmission Facility Design	Component Description: Demo Plans Amount: $17,796.34 Component Description: Design Coordination and Construction/Permit Set, Expenses Amount: $61,439.41 Component Description: Engineering services- new AUX transmitter facility- professional services Amount: $12,000.00 Component Description: Professional service- New AUX Transmitter facility Amount: $7,468.00 Component Description: Site Investigations, Report, plan and permit set, and construction phase services Amount: $66,285.84 Component Description: Design Modifications/Plans, construction phase services- 2nd payment. please find attached quote. Amount: $22,696.00 Component Description: Receipts not manageable and only construction and design portion are requested for reimbursement Amount: $60,739.41 Component Description: Room air-conditioning design to support new transmitter design; Demo plans Amount: $68,107.68 Component Description: WCAU plans and specifications for the transmitter Amount: $82,783.20 Component Description: WCAUAUX transmitter facility design and other pending work Amount: $92,319.16 Component Description: Work completed for Design modifications/Plans and specifications Amount: $29,821.50 Component Description: Final payment- Design Modifications/Plans & construction services. please see attached quote Amount: $2,000.00 Component Description: 3rd payment- additional Engineer services- New Main TX Facility Amount: $7,567.52 Component Description: please see line item 9 an 10 for reimbursement request and 10% deducted from each. Amount: $11,722.50 Component Description: Receipts are not attached. please see cover letter for the request Amount: $8,607.36 Component Description: 3rd payment- Design Modifications/Plans & construction services. please see attached quote Amount: $3,000.00 Component Description: fees for Base Design for WCAU AUX Transmitter Facility Amount: $53,073.96 Component Description: 10% deducted for retention from the invoice line item 8. Amount: $16,537.50 Component Description: Review Equipment Data, Design Team Site Survey and Report Brief Amount: $9,307.36
WCAU Aux Filter Cooling Kit	Component Description: WCAU Aux Filter Cooling Kit Amount: $3,015.00
Architectural Modification	Component Description: Labor, electric and mechanical component addition and deduct 10% retention (3690.19) Amount: $33,211.71 Component Description: 10% deducted from the line item 4-Architectural work for retention Amount: $3,907.26 Component Description: 10% deducted from the line item 5 for retention proportionally Amount: $1,953.00
HVAC installation	Component Description: WCAU Repack- part of 10 NBC install Coolers Amount: $33,442.65 Component Description: please see cover letter Amount: $5,857.65 Component Description: NBC WCAU repack part of 10 install coolers Amount: $10,283.35 Component Description: 10% deducted for retention proportionally from invoice line item 8. Amount: $4,881.38 Component Description: Install transmitter coolers and CRAC units Amount: $5,050.00 Component Description: install heat exchangers, layout, install misc. pipes for the transmitter equipment Amount: $96,180.50 Component Description: WCAU Repack- part of NBC 10 install coolers Amount: $59,107.50 Component Description: HVAC installation for Office only and deduct 10% (759.32) for retention. Amount: $6,833.93
Other -- Building Addition Size: 5500.0	Component Description: Heat Exchanger Stacking- Aluminum Constructions Amount: $2,563.00
5 Ton system	Information not provided.
Other Electrical Service: Contractor estimate on electrical disconnect and reconnect.	Component Description: 10% deducted for retention proportionally from invoice line item 6 Amount: $157,655.70 Component Description: 10% deducted from the invoice line item 2. Amount: $126,124.56 Component Description: 10% deducted for retention from the invoice item line 4 Amount: $31,531.14 Component Description: New cable for transformer Amount: $18,886.58 Component Description: Electrical work. please see line item 7 on invoice and deduct 10% ($24,524.20) from the line item for retention Amount: $220,717.80 Component Description: 10% deducted for the line item 5 on the invoice for retention Amount: $94,593.42 Component Description: Lump sum work for repack Electrical work Amount: $22,626.50
Switchgear - industrial 800 amp	Component Description: work completed for 15Kv switchgear Amount: $19,151.60
UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW	Component Description: This is the invoice for the aux transmitter for this site. This includes the quote and invoice. We are asking to be reimbursed for the total amount of the invoice. Amount: $913,420.00 Component Description: T&M work for support of Transmission equipment install Amount: $49,959.74 Component Description: WRC AUX load kit is not reimbursable for WCAU station AUX transmitter expenses Amount: $158,735.00

Cost Information

Antennas

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

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$1,177,137.00	$1,140,717.00	N/A	$985,495.64	N/A
Total for all systems	$11,219,203.32	$8,896,794.32	N/A	$6,252,035.71	N/A
Primary Antenna TFU-22ETT/VP-R O6	$758,110.00	$714,320.00		$675,243.64
Transmission Line accessories	$65,000.00	$65,000.00	Included in antenna proposal	$62,622.66	N/A
Antenna Installation	$385,600.00	$385,600.00	N/A	$385,600.00	N/A
Helicopter pick- Main Antenna	$5,710.00	$5,710.00	Custom Lugs for Helicopter pick for MAIN WCAU antenna	$5,710.00	N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized	$289,500.00	$188,010.00	N/A	$179,230.33	N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	$12,300.00	$70,000.00	See attached quote	$42,080.65	N/A
Auxiliary Antenna TFU-22JTH/VP-R O6	$419,027.00	$426,397.00		$310,252.00
Transmission line Accessories for AUX Antenna	$25,000.00	$25,000.00	N/A	$23,763.30	N/A
DACs Monitoring system	$33,342.00	$33,342.00	DACs monitoring system for WCAU	$33,342.00	N/A
Building and Planning permit submittal-not included structural analysis	$6,950.00	$6,950.00	Permitting Analysis Review and submittal Package	$2,350.00	N/A
Antenna Installation	$160,000.00	$160,000.00	N/A	$146,185.00	N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	$12,300.00	$20,000.00	please see attached quote	$18,146.00	N/A
Sweep test of existing antenna	$6,730.00	$6,400.00	N/A	N/A	N/A
UHF - High Power, Side Mount, basic slot antenna, 618 kW input, elliptically or circularly polarized	$174,705.00	$174,705.00	N/A	$86,465.70	N/A

Components

Actual Information Description	File Name
Transmission Line accessories	Component Description: Transmission line accessories- anchor, Gas Barrier, Elbow 8-75 Amount: $14,034.75 Component Description: See lines 2, 4-6 of invoice Amount: $19,143.00 Component Description: WCAU-Engineering services - Transmission line layout Amount: $9,636.91 Component Description: M6 Panel both kit Amount: $160.00 Component Description: Horizontal wall anchor, ceiling hanger and elbow 7-75. Amount: $19,648.00
Antenna Installation	Component Description: Final Payment- WCAU antenna replacement services using helicopter Amount: $96,600.00 Component Description: Down payment to secure helicopter services- Perform Antenna replacement for WCAU ATC Tower Amount: $267,000.00 Component Description: Supervision of transmission line and Antenna line test and tune. please see line item 3 and 4. Amount: $6,600.00 Component Description: please see line item 3 and 4 from the invoice Amount: $2,200.00 Component Description: Primary Tower install services Amount: $167,000.00 Component Description: Transmission line installation for Antenna test and tune. please see line 3 and 4. Amount: $13,200.00
Helicopter pick- Main Antenna	Component Description: Custom lug for helicopter pick for Main Antenna Amount: $5,710.00
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized	Component Description: See line 1 of invoice Amount: $84,604.50 Component Description: please see item 1. 2nd payment for this invoice Amount: $84,604.50 Component Description: See line 1 for Main Antenna Amount: $84,604.50 Component Description: Remaining Balance payment for the Item 1. please see attached quote Amount: $10,021.33
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	Component Description: See line 3 of invoice Amount: $5,572.35 Component Description: Please see attached quote Amount: $6,035.00 Component Description: transmission line, RF components- please find attached quote. Amount: $5,839.00 Component Description: Elbow Assy, Transmission line. please find attached quote Amount: $7,046.00 Component Description: please see attached adjusted Invoice for Elbow complex and other Transmission line component Amount: $17,588.30
Transmission line Accessories for AUX Antenna	Component Description: Transmission line accessories. please attached invoice Amount: $1,062.60 Component Description: Wall anchor for AUX antenna-WCAU Amount: $1,339.50 Component Description: Elbow, EHT Coated, reducer for WCAU antenna accessories Amount: $10,261.20 Component Description: Transmission line accessories for WCAU AUX antenna Amount: $1,062.60 Component Description: Please see item 3 in the quote- rigid T/L for WCAU AUX Amount: $11,100.00
DACs Monitoring system	Component Description: DACS monitoring system for WCAU transmitter Amount: $33,342.00
Building and Planning permit submittal-not included structural analysis	Component Description: A&E Design Services permit drawings and Building and planning permit clearance Amount: $2,350.00
Antenna Installation	Component Description: aux install for WCAU Amount: $57,500.00 Component Description: Install cost for WCAU aux antenna Amount: $57,500.00 Component Description: Aux Antenna System commissioning and transmitter Proof. please line item 2 Amount: $10,000.00 Component Description: Additional cost for AUX antenna Installation Amount: $31,185.00
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	Component Description: This is only for the cost of line item 2. The elbow complex Amount: $5,572.35 Component Description: Please see item 2 in attached quote Amount: $12,383.00 Component Description: Elbow 7-75 digit EHT. please attached quote Amount: $5,763.00
Sweep test of existing antenna	Information not provided.
UHF - High Power, Side Mount, basic slot antenna, 618 kW input, elliptically or circularly polarized	Component Description: Updated invoice date. This only accounts for the cost of line item 1 on this invoice. Amount: $86,465.70 Component Description: Please line item 1 for the request for reimbursement. Amount: $86,465.70

Cost Information

Transmission Line

Information not provided.

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	$1,880,400.00	$840,023.00	N/A	$25,240.00	N/A
Total for all systems	$11,219,203.32	$8,896,794.32	N/A	$6,252,035.71	N/A
Auxiliary Tower TOWER	$1,275,100.00	$475,240.00		$25,240.00
Structural engineering tower load study for well documented tower	$12,600.00	$25,240.00	Structural analysis and tower mapping for load study	$25,240.00	N/A
Tall Tower (greater than 500')	$210,500.00	$200,000.00	N/A	$0.00	N/A
Serious tower reinforcement/modifications	$1,052,000.00	$250,000.00	N/A	N/A	N/A
Primary Tower GTOWER	$605,300.00	$364,783.00		$0.00
Minor tower reinforcement/modifications	$158,000.00	$50,000.00	N/A	N/A	N/A
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study	$26,300.00	$14,783.00	Tower mapping and structural engineering	$0.00	N/A
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)	$421,000.00	$300,000.00	N/A	N/A	N/A

Components

Actual Information Description	File Name
Structural engineering tower load study for well documented tower	Component Description: Structural analysis for load study Amount: $6,333.33 Component Description: WCAU_Broadcast Tower mapping expenses Amount: $8,266.67 Component Description: WCAU TV Repack Structural Analysis Amount: $7,840.00 Component Description: Tower modifications review for WCAU Amount: $2,800.00 Component Description: This is just for the cost of the structural engineering tower load study with no tax. It does not include the cost for mapping. UPDATED INVOICE. Amount: $6,333.33
Tall Tower (greater than 500')	Information not provided.
Serious tower reinforcement/modifications	Information not provided.
Minor tower reinforcement/modifications	Information not provided.
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study	Component Description: This is just for the cost of the broadcast tower mapping plus tax. It does not include the structural. UPDATED INVOICE Amount: $8,928.00
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)	Information not provided.

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	$326,665.00	$605,250.00	N/A	$549,817.12	N/A
Total for all systems	$11,219,203.32	$8,896,794.32	N/A	$6,252,035.71	N/A
Outside Professional Services	$326,665.00	$605,250.00		$549,817.12
Project management of the transition	$164,320.00	$450,000.00	Project Management costs higher than predetermined	$439,880.29	N/A
Additional Field Engineering Service, 40 Days	$40,000.00	$40,000.00	N/A	$25,279.81	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	$79,000.00	N/A	$78,775.73	N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application	$2,365.00	$2,250.00	N/A	$495.00	N/A
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application	$4,210.00	$4,000.00	N/A	$1,285.20	N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	$5,260.00	$5,000.00	N/A	$453.60	N/A
Address transition timing and coordination issues w/ other stations and wireless	$2,630.00	$2,500.00	N/A	$2,147.70	N/A
Prepare and or review reimbursement form	$2,630.00	$2,500.00	N/A	$1,499.79	N/A

Components

Actual Information Description	File Name
Project management of the transition	Component Description: August 2018 Project Management Amount: $5,215.00 Component Description: Project management and expenses, see attachments for expense receipts Amount: $3,356.09 Component Description: WCAU - Point B invoice March 2020 Amount: $3,220.00 Component Description: Project Management Invoice Amount: $1,670.65 Component Description: Modified SIN008963 invoice to include a breakdown of hours by resource Amount: $22,776.40 Component Description: WCAU Project Management Fees from Point B Amount: $8,868.00 Component Description: WCAU - Point B invoice May 2020 Amount: $6,108.00 Component Description: WCAU - Point B invoice April 2020 Amount: $2,386.00 Component Description: Modified SIN001067 invoice to include a breakdown of resource time Amount: $4,200.00 Component Description: Project Management Services Amount: $975.00 Component Description: Point B Project Management December 2019 Amount: $5,720.00 Component Description: Point B Project Management January 2020 Amount: $4,370.00 Component Description: WCAU - Point B invoice February 2020 Amount: $4,830.00 Component Description: Point B Project Management October 2019 Amount: $5,662.00 Component Description: Project Management Amount: $2,374.50 Component Description: Anthony Flores Attended Project coordination calls Amount: $450.00 Component Description: professional services for WCAU station-project management resources rate attached on the quote. Amount: $15,293.00 Component Description: Project management services from AFF consulting Amount: $14,271.80 Component Description: WCAU-Phila-Repack Finance Resource- Project Management Services- 63153 Amount: $6,320.00 Component Description: November 2018 Project Management Amount: $4,650.00 Component Description: Repack Finance Resource-Project Management Services for WCAU. Amount: $3,160.00 Component Description: project management services from Anthony Flores Amount: $3,750.00 Component Description: Additional project management services performed by EJC resources. please find attached email thread. Amount: $14,932.00 Component Description: August 2018 Project Management Amount: $150.00 Component Description: Project management services for WCAU. please find attached quote for the resource rate/hr. Amount: $10,084.00 Component Description: WCAU-Project Management Services- 63153 Amount: $7,879.00 Component Description: WCAU Project Management Fees from Point B Amount: $10,018.00 Component Description: WCAU-Project Management Services- 63153 Amount: $5,990.00 Component Description: Project management services for WCAU. Please find attached quote. Amount: $2,594.00 Component Description: Point B project management services for the month of February 2019. See line item. Amount: $3,150.00 Component Description: Project management services for WCAU station Amount: $9,237.00 Component Description: professional services for the WCAU station. please see attached quote. Amount: $5,983.68 Component Description: Point B Project Management September 2019 Amount: $18,177.50 Component Description: Project management April 18 Amount: $3,024.70 Component Description: Modified Point B invoice that includes hours breakdown by resource Amount: $600.00 Component Description: WCAU-Project Management Services- 63153 Amount: $7,470.00 Component Description: WCAU-Project Management Services- 63153 Amount: $12,548.00 Component Description: WCAU-Project Management Services- 63153 Amount: $948.00 Component Description: WCAU-Project Management Services- 63153 Amount: $11,844.00 Component Description: WCAU-Project Management Services-63153 Amount: $5,060.00 Component Description: July 2018 Project Management Amount: $6,905.00 Component Description: WCAU-Project Management Services- 63153 Amount: $17,629.00 Component Description: WCAU--Project Management Services- 63153 Amount: $12,850.00 Component Description: Anthony Flores provided continued scheduling coordination with Vertical tech services Amount: $300.00 Component Description: Project Management Services Amount: $348.95 Component Description: WCAU Aerial lift rescheduling for pre-construction on July 2019 Amount: $2,732.91 Component Description: Point B Project Management July 2019 Amount: $22,776.70 Component Description: Coordination and transition planning with all parties onsite. Amount: $5,000.00 Component Description: PM service from Anthony Flores, Building permit Coordination, plan checks Amount: $450.00 Component Description: WNEU Point B project management August 2019 Amount: $17,546.60 Component Description: Project Management Amount: $600.00 Component Description: WRC- Coordination for aerial lift and PM services with Expenses Amount: $5,676.77 Component Description: professional services for WCAU Amount: $7,792.00 Component Description: WCAU Project Management Fees from Point B Amount: $19,688.46 Component Description: WCAU--Project Management Services- 63153 Amount: $7,900.00 Component Description: Project Management Services Amount: $1,072.50 Component Description: WCAU-Project Management Services-63153 Amount: $16,208.06 Component Description: Project Management for Point B for the month of July 2019. These are the new set of invoices with line items describing work done with associated hours. Amount: $22,776.70 Component Description: Project Management Services Amount: $4,200.00 Component Description: WCAU-Project Management Services- 63153 Amount: $6,900.00 Component Description: WCAU Aerial lift Coordination Amount: $750.00 Component Description: Project Management Amount: $5,060.00 Component Description: Point B Project Management November 2019 Amount: $5,706.00 Component Description: WRC- Coordination of Aerial lift, secured DHS acknowledgement, and project status Amount: $3,000.00 Component Description: WCAU-Project Management Services- 63153 Amount: $5,335.00 Component Description: WCAU Project Management Fees from Point B Amount: $948.00 Component Description: Project Management Services Amount: $1,365.00 Component Description: October 2018 Project Management Amount: $1,650.00 Component Description: WCAU-Project Management Services- 63153 Amount: $6,900.00 Component Description: June 2018 Project Management Amount: $4,750.00 Component Description: Point B Project Management August 2019 Amount: $19,688.46 Component Description: Professional services- Site visit. Please see attached Expense receipts Amount: $3,974.62 Component Description: Point B Project Management January 2019 Amount: $1,950.00 Component Description: WCAU-Project Management Services- 63153 Amount: $7,110.00 Component Description: Project Management Services Amount: $2,145.00 Component Description: WCAU Aerial lift coordination- June 2019 Amount: $750.00 Component Description: WNEU Point B project management May 2019 Amount: $19,414.00 Component Description: WNEU Point B Project Management September 2019 Amount: $6,900.00
Additional Field Engineering Service, 40 Days	Component Description: Engineering Site Survey, see attached site survey report for supporting documentation. Amount: $5,074.81 Component Description: Engineering services for DAU at WCAU station site main transmitter. please find attached quote Amount: $15,705.00 Component Description: Travel expenses are not manageable Amount: $4,500.00
RF Exposure Measurements	Information not provided.
Comprehensive coverage verification via field study, if needed	Component Description: RF Testing and field measurements, interference study for WCAU station. please see attached quote Amount: $25,348.65 Component Description: RF Work to perform Measurement, coverage charts, interference study for WCAU station. please see attached quote Amount: $53,427.08
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application	Component Description: Post-Auction Repacking - WCAU; NBCU1816; Wilkinson Barker Knauer, LLP Amount: $495.00
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application	Component Description: Post-Auction Repacking - WCAU; NBCU1816; Wilkinson Barker Knauer, LLP Amount: $142.80 Component Description: Post-Auction Repacking - WCAU; NBCU1816; Wilkinson Barker Knauer, LLP Amount: $464.10 Component Description: Post-Auction Repacking - WCAU; NBCU1816; Wilkinson Barker Knauer, LLP Amount: $678.30
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	Component Description: Preparation of minor change application Amount: $415.80 Component Description: Preparation of minor change application, see line 1 of invoice less 10% vendor discount. Amount: $37.80
Address transition timing and coordination issues w/ other stations and wireless	Component Description: Post-Auction Repacking - WCAU; NBCU1816; Wilkinson Barker Knauer, LLP Amount: $107.10 Component Description: Post-Auction Repacking - WCAU; NBCU1816; Wilkinson Barker Knauer, LLP Amount: $675.00 Component Description: Post-Auction Repacking - WCAU; NBCU1816; Wilkinson Barker Knauer, LLP Amount: $178.50 Component Description: Post-Auction Repacking - WCAU; NBCU1816; Wilkinson Barker Knauer, LLP Amount: $1,080.00 Component Description: Post-Auction Repacking - WCAU; NBCU1816; Wilkinson Barker Knauer, LLP Amount: $107.10
Prepare and or review reimbursement form	Component Description: Post-Auction Repacking - WCAU; NBCU1816; Wilkinson Barker Knauer, LLP Amount: $45.00 Component Description: See lines 2-4 of invoice, less 10% vendor discount. Amount: $371.79 Component Description: Post-Auction Repacking - WCAU; NBCU1816; Wilkinson Barker Knauer, LLP Amount: $45.00 Component Description: Amendment of 399 estimates Amount: $189.00 Component Description: Post-Auction Repacking - WCAU; NBCU1816; Wilkinson Barker Knauer, LLP Amount: $45.00 Component Description: Post-Auction Repacking - WCAU; NBCU1816; Wilkinson Barker Knauer, LLP Amount: $45.90 Component Description: Post-Auction Repacking - WCAU; NBCU1816; Wilkinson Barker Knauer, LLP Amount: $43.65 Component Description: Post-Auction Repacking - WCAU; NBCU1816; Wilkinson Barker Knauer, LLP Amount: $178.50 Component Description: Review of Form 399 Amount: $43.65 Component Description: Review of Form 399. Amount: $43.65 Component Description: Post-Auction Repacking - WCAU; NBCU1816; Wilkinson Barker Knauer, LLP Amount: $405.00 Component Description: Post-Auction Repacking - WCAU; NBCU1816; Wilkinson Barker Knauer, LLP Amount: $43.65

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	$407,978.32	$400,663.32	N/A	$341,230.03	N/A
Total for all systems	$11,219,203.32	$8,896,794.32	N/A	$6,252,035.71	N/A
Other Expenses	$407,978.32	$400,663.32		$341,230.03
Equipment Storage	$135,000.00	$135,000.00	N/A	$134,841.56	N/A
Equipment Delivery and Handling Charges	$120,000.00	$120,000.00	N/A	$116,557.15	N/A
Disposal Costs (for equipment and other waste, net of any salvage value)	$77,730.00	$77,730.00	N/A	$77,730.00	N/A
Non-zoning permits	$2,500.00	$2,500.00	N/A	N/A	N/A
Local Zoning	$10,817.00	$10,817.00	$4,700 to prepare tower documents $4,700 to prepare ground documents $750 permit application $667 public hearing	N/A	N/A
FCC Filing Fees - Special Temporary Authorization request	$195.00	$190.00	N/A	N/A	N/A
FCC Filing Fees - Form 2100 license to cover application	$335.00	$325.00	N/A	N/A	N/A
DTV Medical Facility Notification	$11,550.00	$4,250.00	N/A	$4,250.00	N/A
WCAU TV aerial lift	$2,162.32	$2,162.32	N/A	$2,162.32	N/A
Safety Measurements- Fire Alarm Equipment	$5,689.00	$5,689.00	N/A	$5,689.00	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	$30,000.00	$30,000.00	N/A	N/A	N/A

Components

Actual Information Description	File Name
Equipment Storage	Component Description: Please line item 2 for the storage expenses Amount: $15,900.00 Component Description: Chapman 48' flatbed storage cost. please see line item 2 on the invoice Amount: $1,200.00 Component Description: Delivery and PAF VAN 15 months storage cost. Please item 2 on invoice Amount: $7,120.00 Component Description: 6 month storage cost for WCAU Aux Transmitter Amount: $29,315.00 Component Description: Lump sum work for Storage and Delivery Amount: $12,438.56 Component Description: Storage Conex foe Domino Lane, PA. Amount: $2,968.00 Component Description: Aux Transmitter Warehouse Rental & Transportation Amount: $18,300.00 Component Description: Storage expenses for 6 months. please see attached pricing proposal. Amount: $22,600.00 Component Description: Lump sum work for Equipment and support and storage Amount: $25,000.00
Equipment Delivery and Handling Charges	Component Description: Total Line Haul Extra Labor Limited access pick up Amount: $8,695.00 Component Description: Total Line Haul Amount: $1,672.23 Component Description: Towing charge to move Conex Box Amount: $300.00 Component Description: Total Line haul Gap Insurance Amount: $10,282.50 Component Description: Total Line Haul Fuel Surcharge Percent Amount: $214.07 Component Description: Total Line Haul Gap Insurance Amount: $9,710.00 Component Description: Aerials and Accessories Amount: $2,073.68 Component Description: Antennas and accessories Amount: $13,434.63 Component Description: Total Line Haul Gap Insurance Amount: $10,252.42 Component Description: please see line item 1 for the freight charge. Amount: $2,531.25 Component Description: Total Line Haul Gap Insurance Amount: $9,745.00 Component Description: Antennas and Accessories Amount: $10,798.20 Component Description: Filter 7-16 tuned pack (Antenna Parts) Amount: $186.51 Component Description: storage and handling of equipment Amount: $20,214.58 Component Description: total Line Haul Gap Insurance Amount: $10,277.42 Component Description: please line item 1 for the shipping cost. Amount: $2,822.32 Component Description: Total Line Haul Fuel Surcharge Percentage Amount: $269.83 Component Description: Please see line item 1 for shipping expenses Amount: $2,808.19 Component Description: Shipping and handling cost. please see attached invoice Amount: $269.32
Disposal Costs (for equipment and other waste, net of any salvage value)	Component Description: WCAU internal Decommission- Final payment upon completion. please see attached quote Amount: $58,297.50 Component Description: WCAU internal Decommission- 25% down payment Amount: $19,432.50
Non-zoning permits	Information not provided.
Local Zoning	Information not provided.
FCC Filing Fees - Special Temporary Authorization request	Information not provided.
FCC Filing Fees - Form 2100 license to cover application	Information not provided.
DTV Medical Facility Notification	Component Description: WCAU FCC ID 63153 Medical Notification Mailing complete per FCC repack Amount: $4,250.00
WCAU TV aerial lift	Component Description: Aerial lift project expenses_ Hired city officers/detectives Amount: $2,162.32
Safety Measurements- Fire Alarm Equipment	Component Description: Lump sum for fire Alarm Equipment. please see attached quote. Amount: $5,689.00
MVPD Notification of Channel Change	Information not provided.
Develop and air announcement of upcoming channel change	Information not provided.

Cost Information

Grand Total

	Predetermined Cost Estimate	Estimated Cost	Actual Cost
Total for all systems	$11,219,203.32	$8,896,794.32	$6,252,035.71

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.	Margaret L. Tobey Assistant Secretary 10/07/2021

Section

Question

Response

Submission of Estimated Expenses Statements

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

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

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

Margaret L. Tobey

Assistant Secretary

10/07/2021

Certification

Section	Question	Response
Submission of Actual Cost Documentation Statements	WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733).
The Authorized Person signing below certifies and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity certifies that the statements in this form and attached documentation are true, complete, and correct. The above-named entity acknowledges that all certifications and attached documentation are considered material representations. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (full power and Class A stations) and/or otherwise modify a television station’s facility as a result of the spectrum repack (LPTV/TV Translator stations); or to minimize service disruption resulting from a repacked television station (FM stations); or to continue to carry the signal of a broadcaster that changes channels (MVPD) . The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund. The above-named entity certifies that the cost information/documents submitted reflect costs actually incurred. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a prerequisite for obtaining the payments herein requested.
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.	Margaret L. Tobey Assistant Secretary 10/07/2021

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.

Margaret L. Tobey

Assistant Secretary

10/07/2021

Certification

Section	Question	Response
Submission of Final Allocation or Accounting Information Statements	WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT.
The Authorized Person signing below certifies and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity acknowledges that all certifications and attached documentation are considered material representations. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount. The above-named entity certifies that all costs identified as "actual costs" herein accurately represent the costs actually paid by the above-named entity, including any discounts, refunds, or rebates. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.	Margaret L. Tobey Assistant Secretary 10/07/2021

Section

Question

Response

Submission of Final Allocation or Accounting Information Statements

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

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

Margaret L. Tobey

Assistant Secretary

10/07/2021

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

Applicant Information

Applicant Name, Type, and Contact Information

Reimbursement Contact Information

Reimbursement Contact Name and Information

Preparer Contact Information

Preparer Contact Name and Information

Broadcaster Information and Transition Plan

Transmitters

Auxiliary Transmitter

Existing Transmitter Information

Auxiliary Transmitter

New 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

Auxiliary Antenna

Existing Antenna Information

Auxiliary Antenna

New Antenna Costs

Auxiliary Antenna

Other Antenna Costs

Auxiliary Antenna

Other Antenna Cost Not Listed

Primary Antenna

Existing Antenna Information

Primary Antenna

New Antenna Costs

Primary Antenna

Other Antenna Costs

Primary Antenna

Other Antenna Cost Not Listed

Transmission Line

Tower Equipment And Rigging Costs

Auxiliary Tower

Existing Tower

Auxiliary Tower

Tower Modification Costs

Auxiliary Tower

Tower Rigging Costs

Auxiliary Tower

Other Tower Expenses Not Listed

Primary Tower

Existing Tower

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

Primary Tower

Tower Modification Costs

Primary Tower

Tower Rigging Costs

Primary Tower

Other Tower Expenses Not Listed

Outside Professional Services Costs

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Other Expenses

Other Expenses

Other Expenses Not Listed

Cost Information

Transmitters

Components