TV Broadcaster Relocation Fund Reimbursement Application

Applicant Information

Applicant Name, Type, and Contact Information

Applicant	Address	Phone	Email	Applicant Type
NBC TELEMUNDO LICENSE LLC	Angela Ball 300 NEW JERSEY AVE, N.W. SUITE 700 WASHINGTON, DC 20001 United States	+1 (202) 524-6413	Angela.Ball@NBCUNI.COM	Limited Liability Company

Applicant

Address

Phone

Applicant Type

NBC TELEMUNDO LICENSE LLC

Angela Ball

300 NEW JERSEY AVE, N.W.

SUITE 700

WASHINGTON, DC 20001

United States

+1 (202) 524-6413

Angela.Ball@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
Angela Ball NBCUniversal, LLC	300 New Jersey Ave. NW Suite 700 Washington, DC 20001 United States	+1 (202) 524-6413	Angela.Ball@nbcuni.com

Applicant

Address

Phone

Angela Ball

NBCUniversal, LLC

300 New Jersey Ave. NW

Suite 700

Washington, DC 20001

United States

+1 (202) 524-6413

Angela.Ball@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	WNJU has access to two combiner/antenna systems each with tunable filters. Operation will continue on one of the antennas while the other filter/combiner is retuned. Transmitter tuning will be done in stages with minor power reductions.

Transmitters

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

Primary Transmitter

Existing Transmitter Information

Section	Question	Response
Existing Transmitter Description	Type of change	Retune Existing
	Use	Primary (Main)
	Ownership	Owned
	Owner	N/A
	Is this transmitter currently shared with another station?	No
	Is this transmitter currently in operating condition?	Yes
Existing Transmitter Manufacturer and Type	Manufacturer	Rohde & Schwarz
	Model	THU9-72
	Year	2017
	Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	106 kW

Primary Transmitter

Retuning Transmitter Costs

Section	Question	Response
New IOT Tubes	Number of Tubes (including accessories) needed	N/A
New Mask Filter
	Power	Other
	Other Power	106 kW
New Exciter	Is a new exciter needed?	No

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?	No
	Size	N/A
Channel 14 Costs	Is an RF Consulting Engineer needed?	N/A
	Is a channel 14 Mask Filer needed?	N/A
	Is additional field engineering time needed?	N/A
	Number of Days	N/A

Primary Transmitter

Other Transmitter Cost Not Listed

Name	Description
WNJU THU9-72 Evo proof of Performance	WNJU THU9-72 Evo proof of Performance
Transmitter Retune	Retune of main transmitter

Auxiliary Transmitter

Existing Transmitter Information

Section	Question	Response
Existing Transmitter Description	Type of change	Purchase New
	Use	Auxiliary (Backup)
	Description of Use	Used to maintain coverage when main transmitter or antenna is 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-1
	Year	2009
	Type	Inductive Output Tube
	IOT Power Type	Single
	Power Capacity	19.8 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	THU9-24
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	37 kW
	Justification for New Transmitter	New transmitter required because the existing transmitter is End of Life (see attachment). Additionally, we have chosen a Solid State to replace this IOT as it is less expensive then a new IOT transmitter (details attached)

Auxiliary Transmitter

Other Transmitter Costs

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

Auxiliary Transmitter

Other Transmitter Cost Not Listed

Name	Description
General Condition- permits, inspections, sight safety management, close out docs. and other services	General Condition- permits, inspections, sight safety management, close out docs. and other services
Aux Transmitter Installation	WNJU 4TS Aux Transmitter Installation Completion, Commissioning and Proof
RF System Installation	Hemphill Structure and combiner room work
4TS Aux Transmitter Build - Combiner	Two Channel UHF Combiner System with Interconnecting Rigid Line - Combiner to Existing WG Splitter

Antennas

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

Primary Antenna

Existing Antenna Information

Section	Question	Response
Existing Antenna Description	Type of change	Retune Existing
	Antenna Use	Primary (Main)
	Description of Use	N/A
	Ownership	Leased
	Owner	Port Authority of New York and New Jersey
	Site	N/A
	Is the existing antenna shared with another station or stations?	Yes
	Is the existing antenna directional?	No
	Is antenna in operating condition?	No
	Is antenna located on or in close proximity to an antenna farm?	No
Existing Antenna Manufacturer and Type	Class	Full Power
	Mounting	Side Mount
	Antenna position in stack	Not in Stack
	Polarization	Circular
	Type	Broadband Panel
	Number of Stations Supported	4
	Number of Panels	96
	Design power capacity in use	36.0 %
	Lower Limit	488.00 MHz
	Upper Limit	608.00 MHz
	Other Antenna Type	N/A
	ERP:	425.0 kW
	Manufacturer	RFS
	Model	PEP96L
	Year	2017

Facility ID's and Call Signs of all stations with whom the antenna is shared.

Facility ID	Call Sign
73356	WPXN-TV
9610	WCBS-TV

Primary Antenna

Adjustment to Existing Antenna

Section	Question	Response
Sweep Test of Existing Antenna	Do you need a sweep test of existing antenna?	No

Primary Antenna

Other Antenna Costs

Section	Question	Response
Combiner for Shared Antenna	Do you need a Combiner for a Shared Antenna?	No
	Type
	Number of channels supported	N/A
	Frequencies of channels supported	N/A
	Frequency

Primary Antenna

Other Antenna Cost Not Listed

Name	Description
Retune of shared combiner	Retune of shared combiner

Auxiliary Antenna

Existing Antenna Information

Section	Question	Response
Existing Antenna Description	Type of change	Retune Existing
	Antenna Use	Auxiliary (Backup)
	Description of Use	Used to maintain coverage when main antenna or transmitter is unavailable
	Ownership	Leased
	Owner	American Tower, LLC
	Site	N/A
	Is the existing antenna shared with another station or stations?	Yes
	Is the existing antenna directional?	Yes
	Is antenna in operating condition?	Yes
	Is antenna located on or in close proximity to an antenna farm?	No
Existing Antenna Manufacturer and Type	Class	Full Power
	Mounting	Side Mount
	Antenna position in stack	Not in Stack
	Polarization	Horizontal
	Type	Broadband Panel
	Number of Stations Supported	5
	Number of Panels	34
	Design power capacity in use	100.0 %
	Lower Limit	470.00 MHz
	Upper Limit	698.00 MHz
	Other Antenna Type	N/A
	ERP:	650.0 kW
	Manufacturer	Dielectric
	Model	TUD-C5SP-10/34U-2-B
	Year	2006

Facility ID's and Call Signs of all stations with whom the antenna is shared.

Facility ID	Call Sign
22206	WNYW
47535	WNBC
74197	WWOR-TV
9610	WCBS-TV

Auxiliary Antenna

Adjustment to Existing Antenna

Section	Question	Response
Sweep Test of Existing Antenna	Do you need a sweep test of existing antenna?	Yes

Auxiliary Antenna

Other Antenna Costs

Section	Question	Response
Combiner for Shared Antenna	Do you need a Combiner for a Shared Antenna?	Yes
	Type	Additional Module
	Number of channels supported	5
	Frequencies of channels supported	Upper and lower frequency
	Frequency	470.0 MHz - 698.0 MHz

Auxiliary Antenna

Other Antenna Cost Not Listed

Information not provided.

Transmission Line

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

Tower Equipment And Rigging Costs

Section	Question	Response
Tower Equipment or Rigging Costs Changes	Do you have tower equipment or rigging costs changes?	No

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	Yes
	Quantity	1
	Do you have Distributed Transmission System engineering services?	N/A
	Critical Facility	N/A
	Terrain-Shielded Facility	N/A
Attorney and Other Outside Consulting Services	Prepare and file Form FCC Construction Permit Application	Yes
	For Auxiliary Facility	Yes
	For Main Facility	Yes
	Prepare and file Form FCC License to Cover Application	Yes
	For Auxiliary Facility	Yes
	For Main Facility	No
	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	Yes
	Prepare or Review FCC Form 399 for Reimbursement	Yes
	Address transition timing and coordination issues w/ other stations and wireless providers	Yes
RF Field Engineering Services	Comprehensive coverage verification via field study	Yes
	RF exposure measurements	Yes
	Additional Field Engineering Service	Yes
	Number of Days	20
	Justification	ground level RF engineering

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
Transportation	Transportation, mileage, tolls, parking
Call Support	Call Support

Cost Information

Transmitters

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

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$2,691,162.70	$1,597,560.70	N/A	$1,285,877.19	N/A
Total for all systems	$3,273,932.70	$2,084,365.90	N/A	$1,471,894.64	N/A
Primary Transmitter THU9-72	$186,200.00	$91,000.00		$72,778.09
UHF and VHF - minor banding issues	$105,200.00	$10,000.00	N/A	$0.00	N/A
Other 106 kW mask filter	$8,000.00	$8,000.00	N/A	$0.00	N/A
Transmitter Retune	$65,000.00	$65,000.00	N/A	$64,778.09	N/A
WNJU THU9-72 Evo proof of Performance	$8,000.00	$8,000.00	WNJU THU9-72 Evo proof of Performance	$8,000.00	N/A
Auxiliary Transmitter THU9-24	$2,504,962.70	$1,506,560.70		$1,213,099.10
General Condition- permits, inspections, sight safety management, close out docs. and other services	$60,000.00	$60,000.00	N/A	$0.00	N/A
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW	$1,473,000.00	$474,598.00	N/A	$474,598.00	N/A
Aux Transmitter Installation	$670,000.00	$670,000.00	N/A	$515,887.93	N/A
4TS Aux Transmitter Build - Combiner	$196,162.27	$196,162.27	N/A	$196,162.27	N/A
RF System Installation	$105,800.43	$105,800.43	Actual cost exceeded pre-determined cost estimate.	$26,450.90	N/A

Components

Actual Information Description	File Name
UHF and VHF - minor banding issues	Information not provided.
Other 106 kW mask filter	Information not provided.
Transmitter Retune	Component Description: Transmitter RF system retuning. REVISED Amount: $22,600.17 Component Description: Transmitter RF system retuning Amount: $22,600.17 Component Description: WNJU - Electron Dynamics invoice for Main Transmitter Retune, test and Proof Amount: $21,000.00 Component Description: Transmitter Retune Amount: $1,221.92 Component Description: Transmitter RF system retuning. Amount: $19,956.00 Component Description: Transmitter RF system retuning. REVISED Amount: $19,956.00
WNJU THU9-72 Evo proof of Performance	Component Description: Proof/Performance THU9. please find attached quote Amount: $8,000.00
General Condition- permits, inspections, sight safety management, close out docs. and other services	Component Description: please find attached cover letter and quote for explanation Amount: $7,700.00 Component Description: General Conditions, please see attached cover letter for variance explanation. Amount: $24,300.00
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW	Component Description: WNJU - R&S invoice for AUX transmitter Amount: $474,598.00
Aux Transmitter Installation	Component Description: Line item 1,2,3,5,6,8,9,10,11,12 and 13, are included here for reimbursement. REVISED Amount: $148,500.00 Component Description: WNJU AUX transmitter room work mechanical system work. please find attached quote REVISED Amount: $63,000.00 Component Description: WNJU AUX transmitter room work mechanical system work. please find attached quote REVISED Amount: $148,500.00 Component Description: WNJU- Electron Dynamics invoice for Aux Transmitter Installation Completion, Commissioning and Proof Amount: $26,000.00 Component Description: WNJU Aux transmitter installation cost- partial billing Amount: $13,300.00 Component Description: Professional Services thru November 16, 2018. REVISED Amount: $101,223.14 Component Description: Aux transmitter room mechanical and electrical work at WNJU station. Amount: $126,308.23 Component Description: Aux transmitter installation Amount: $101,223.14 Component Description: Construction Phase Services Amount: $4,964.79 Component Description: WNJU AUX transmitter room work mechanical system work. please find attached quote. Amount: $85,050.00 Component Description: WNJU AUX transmitter room work mechanical system work. please find attached quote. REVISED Amount: $87,300.00 Component Description: WNJU Broadcast Final- Transmitter Room electrical system work, partial billing. Amount: $23,841.77 Component Description: Professional Services thru November 16, 2018. REVISED Amount: $4,964.79 Component Description: AUX Transmitter, please see cover letter attached for explanation variance. Amount: $31,500.00
4TS Aux Transmitter Build - Combiner	Component Description: WNJU - RFS invoice for combiner at aux transmitter Amount: $142,804.81 Component Description: WNJU - RFS invoice for combiner packer kits Amount: $8,405.15 Component Description: WNJU - RFS invoice for combiner modifications Amount: $44,952.31
RF System Installation	Component Description: Site survey related to installation of new transmitter and RF equipment. Amount: $4,433.60 Component Description: please find attached quote and cover letter Amount: $3,300.00 Component Description: RF installation components. Amount: $22,017.30 Component Description: Please find attached cover letter and quote for explanation. REVISED Amount: $3,300.00 Component Description: RF installation components. REVISED Amount: $22,017.30 Component Description: please find attached cover letter with invoice Amount: $48,200.00 Component Description: Construction Phase Services Amount: $14,349.53 Component Description: Professional Services thru July 26, 2019. REVISED Amount: $14,349.53 Component Description: Site survey related to installation of new transmitter and RF equipment. REVISED Amount: $4,433.60 Component Description: RF System Installation, please see cover letter attached for explanation variance. Amount: $13,500.00

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	$112,630.00	$81,400.00	N/A	$45,065.00	N/A
Total for all systems	$3,273,932.70	$2,084,365.90	N/A	$1,471,894.64	N/A
Primary Antenna PEP96L	$8,000.00	$8,000.00		$0.00
Retune of shared combiner	$8,000.00	$8,000.00	N/A	$0.00	N/A
Auxiliary Antenna TUD-C5SP-10/34U-2-B	$104,630.00	$73,400.00		$45,065.00
Sweep test of existing antenna	$6,730.00	$6,400.00	N/A	$2,500.00	N/A
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed)	$13,700.00	$47,000.00	additional 90° elbow RL 6 1/8"	$42,565.00	N/A
Adding a module to existing combiner (without antenna)	$84,200.00	$20,000.00	N/A	$0.00	N/A

Components

Actual Information Description	File Name
Retune of shared combiner	Information not provided.
Sweep test of existing antenna	Component Description: Line 1 line sweep cost is included here. REVISED Amount: $2,500.00 Component Description: Line Sweep Amount: $2,500.00
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed)	Component Description: Trans Line 8 3/16 Amount: $4,000.00 Component Description: Rigid line 90 degree, elbow 6 1-8" SMS. please find attached quote. Amount: $4,185.00 Component Description: Anchor Insulator 61/8 Amount: $748.51 Component Description: Rigid line 90 DEGREE elbow 6 1/8 inches SMS. REVISED Amount: $4,185.00 Component Description: HANGER SLIP TYPE 8 3/16 REVISED Amount: $1,620.00 Component Description: Elbow Assy and Hanger slip type Amount: $32,760.00 Component Description: Hanger slip type 8 3/16 Amount: $1,620.00 Component Description: Elbow Assy and Hanger slip type REVISED Amount: $32,760.00 Component Description: TRANS LINE 8 3/16 REVISED Amount: $4,000.00 Component Description: ANCHOR INSULATOR 6 1/8 REVISED Amount: $748.51
Adding a module to existing combiner (without antenna)	Information not provided.

Cost Information

Transmission Line

Information not provided.

Cost Information

Tower Equipment and Rigging Costs

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	$310,560.00	$252,140.20	N/A	$135,527.45	N/A
Total for all systems	$3,273,932.70	$2,084,365.90	N/A	$1,471,894.64	N/A
Outside Professional Services	$310,560.00	$252,140.20		$135,527.45
RF Exposure Measurements	$21,050.00	$20,000.00	N/A	$0.00	N/A
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application	$4,210.00	$4,000.00	N/A	N/A	N/A
Prepare request for Special Temporary Authorization	$2,050.00	$17,000.00	Exceeded pre determined cost	$16,940.70	N/A
Address transition timing and coordination issues w/ other stations and wireless	$2,630.00	$2,863.80	cost exceed pre-determined estimate	$2,863.80	N/A
Prepare and or review reimbursement form	$2,630.00	$1,500.00	N/A	$1,351.70	N/A
Project management of the transition	$164,320.00	$156,000.00	N/A	$107,670.45	N/A
Additional Field Engineering Service, 20 Days	$20,000.00	$20,000.00	N/A	$0.00	N/A
Comprehensive coverage verification via field study, if needed	$84,200.00	$20,000.00	N/A	$0.00	N/A
Attorney Fees - Negotiation of lease and other matters for shared locations	$4,210.00	$4,000.00	N/A	$0.00	N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	$5,260.00	$6,776.40	Actual cost exceeded pre determined cost estimate.	$6,700.80	N/A

Components

Actual Information Description	File Name
RF Exposure Measurements	Information not provided.
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application	Information not provided.
Prepare request for Special Temporary Authorization	Component Description: Post-Auction Repacking - WNJU; NBCU1821; Wilkinson Barker Knauer, LLP Amount: $630.00 Component Description: Post-Auction Repacking - WNJU; NBCU1821; Wilkinson Barker Knauer, LLP Amount: $630.00 Component Description: Post-Auction Repacking - WNJU; NBCU1821; Wilkinson Barker Knauer, LLP Amount: $1,637.55 Component Description: Post-Auction Repacking - WNJU; NBCU1821; Wilkinson Barker Knauer, LLP Amount: $1,350.00 Component Description: Post-Auction Repacking - WNJU; NBCU1821; Wilkinson Barker Knauer, LLP Amount: $611.10 Component Description: Post-Auction Repacking - WNJU; NBCU1821; Wilkinson Barker Knauer, LLP Amount: $630.00 Component Description: Post-Auction Repacking - WNJU; NBCU1821; Wilkinson Barker Knauer, LLP Amount: $305.55 Component Description: Post-Auction Repacking - WNJU; NBCU1821; Wilkinson Barker Knauer, LLP Amount: $11,146.50
Address transition timing and coordination issues w/ other stations and wireless	Component Description: Post-Auction Repacking - WNJU; NBCU1821; Wilkinson Barker Knauer, LLP Amount: $2,053.80 Component Description: Post-Auction Repacking - WNJU; NBCU1821; Wilkinson Barker Knauer, LLP Amount: $810.00
Prepare and or review reimbursement form	Component Description: Amendments to 399 cost estimates Amount: $75.60 Component Description: Preparation of amended 399 cost estimates. Amount: $537.66 Component Description: Post-Auction Repacking - WNJU; NBCU1821; Wilkinson Barker Knauer, LLP Amount: $164.30 Component Description: Review of Form 399. Amount: $43.65 Component Description: Amendment of form 399 Amount: $537.66 Component Description: Post-Auction Repacking - WNJU; NBCU1821; Wilkinson Barker Knauer, LLP Amount: $43.65 Component Description: Post-Auction Repacking - WNJU; NBCU1821; Wilkinson Barker Knauer, LLP Amount: $35.70 Component Description: See lines 2-4 of invoice, less 10% vendor discount. Amount: $371.79 Component Description: Post-Auction Repacking - WNJU; NBCU1821; Wilkinson Barker Knauer, LLP Amount: $35.70 Component Description: Review of Form 399 Amount: $43.65 Component Description: 399 cost estimate preparation Amount: $75.60
Project management of the transition	Component Description: Repack Finance Resource-Project Management Services for WNJU. Amount: $2,528.00 Component Description: WNJU - Point B invoice February 2020 Amount: $1,264.00 Component Description: Project Management Services for WNJU Station Amount: $1,580.00 Component Description: WNJU - Point B Project Management January 2020 Amount: $869.00 Component Description: Project Management Services Amount: $975.00 Component Description: Point B project management for the month of February 2019. See line item. Amount: $7,050.00 Component Description: WNJU - Point B Project Management October 2019 Amount: $869.00 Component Description: WNJU-Project Management Services- 73333 Amount: $8,388.00 Component Description: Project Management Amount: $5,100.00 Component Description: Telemarketing Services Project Management Amount: $23,396.15 Component Description: Project management Amount: $2,250.00 Component Description: Project Management Services Amount: $2,145.00 Component Description: WNJU - Point B Project Management August 2019 Amount: $2,310.00 Component Description: WNJU-Project Management Services-73333 Amount: $9,240.00 Component Description: WNJU - Point B invoice March 2020 Amount: $1,264.00 Component Description: WNJU - Point B Project Management July 2019 Amount: $10,472.00 Component Description: Project Management Amount: $6,622.00 Component Description: WNJU - Point B invoice May 2020 Amount: $474.00 Component Description: WNJU - Point B invoice April 2020 Amount: $790.00 Component Description: Project Management Services Amount: $2,250.00 Component Description: Project Management Services for WNJU Station Amount: $2,528.00 Component Description: Project Management Services Amount: $348.95 Component Description: Project Management Services Amount: $1,072.50 Component Description: September 2018 Project Management Amount: $2,550.00 Component Description: TELEMARKETING SERVICES. REVISED Amount: $23,396.15 Component Description: Project Management Services Amount: $1,365.00 Component Description: Project Management Invoice Amount: $5,250.00 Component Description: October 2018 Project Management Amount: $6,450.00 Component Description: Point B Project Management January 2019 Amount: $14,965.00 Component Description: Project Management Services for WNJU Station Amount: $1,580.00 Component Description: WNJU-Project Management Services- 73333 Amount: $4,015.00 Component Description: WNJU - Point B invoice July 2020 Amount: $948.00 Component Description: Project Management Services for WNJU Project Amount: $158.00
Additional Field Engineering Service, 20 Days	Information not provided.
Comprehensive coverage verification via field study, if needed	Information not provided.
Attorney Fees - Negotiation of lease and other matters for shared locations	Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	Component Description: Post-Auction Repacking - WNJU; NBCU1821; Wilkinson Barker Knauer, LLP Amount: $2,340.00 Component Description: Preparation of minor change application Amount: $226.80 Component Description: See line 1 of invoice, less 10% vendor discount. Amount: $226.80 Component Description: Post-Auction Repacking - WNJU; NBCU1821; Wilkinson Barker Knauer, LLP Amount: $450.00 Component Description: Post-Auction Repacking - WNJU; NBCU1821; Wilkinson Barker Knauer, LLP Amount: $91.80 Component Description: Post-Auction Repacking - WNJU; NBCU1821; Wilkinson Barker Knauer, LLP Amount: $75.60 Component Description: Post-Auction Repacking - WNJU; NBCU1821; Wilkinson Barker Knauer, LLP Amount: $630.00 Component Description: Post-Auction Repacking - WNJU; NBCU1821; Wilkinson Barker Knauer, LLP Amount: $2,370.00 Component Description: Post-Auction Repacking - WNJU; NBCU1821; Wilkinson Barker Knauer, LLP Amount: $90.00 Component Description: Post-Auction Repacking - WNJU; NBCU1821; Wilkinson Barker Knauer, LLP Amount: $275.40

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	$159,580.00	$153,265.00	N/A	$5,425.00	N/A
Total for all systems	$3,273,932.70	$2,084,365.90	N/A	$1,471,894.64	N/A
Other Expenses	$159,580.00	$153,265.00		$5,425.00
Call Support	$65,000.00	$65,000.00	N/A	$0.00	N/A
Transportation	$1,000.00	$1,000.00	N/A	$0.00	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
Equipment Storage	$5,000.00	$5,000.00	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
Equipment Delivery and Handling Charges	$7,000.00	$7,000.00	N/A	$175.00	N/A
Disposal Costs (for equipment and other waste, net of any salvage value)	$20,000.00	$20,000.00	N/A	N/A	N/A
Non-zoning permits	$2,500.00	$2,500.00	N/A	N/A	N/A
Local Zoning	$5,000.00	$5,000.00	N/A	N/A	N/A
FCC Filing Fees - Special Temporary Authorization request	$195.00	$190.00	N/A	N/A	N/A
DTV Medical Facility Notification	$11,550.00	$5,250.00	N/A	$5,250.00	N/A

Components

Actual Information Description	File Name
Call Support	Component Description: Live Answering Additional Minutes. REVISED Amount: $200.45 Component Description: 50% is WNJU portions of this expense. REVISED Amount: $12,326.00 Component Description: Live answering setup fee. REVISED Amount: $20,356.50 Component Description: Call center support Amount: $200.45 Component Description: Live Answering Service. REVISED Amount: $18,000.00 Component Description: Call Support Center Amount: $24,652.00 Component Description: Call center support Amount: $18,000.00 Component Description: Call Center Support Amount: $998.95 Component Description: Live answering service 1 000 Minutes. REVISED Amount: $998.95 Component Description: Call center support Amount: $20,356.50
Transportation	Component Description: Transportation expenses Amount: $175.00
MVPD Notification of Channel Change	Information not provided.
Develop and air announcement of upcoming channel change	Information not provided.
Equipment Storage	Information not provided.
FCC Filing Fees - Form 2100 license to cover application	Information not provided.
Equipment Delivery and Handling Charges	Component Description: Equipment delivery & handling charges for WNJU Station Amount: $683.75 Component Description: Equipment delivery & handling charges for WNJU Station Amount: $1,128.79 Component Description: Equipment delivery & handling charges for WNJU Station. REVISED Amount: $475.00 Component Description: Line 2, transportation expense. REVISED Amount: $175.00 Component Description: Transformers- R&S / Livewire PO#4950075361 Amount: $1,776.15 Component Description: Equipment delivery & handling charges for WNJU Station Amount: $2,973.50 Component Description: Equipment delivery & handling charges for WNJU Station Amount: $1,514.79 Component Description: Equipment delivery & handling charges for WNJU Station Amount: $2,450.32 Component Description: Equipment delivery and handling charges for WNJU Station. REVISED Amount: $1,067.08
Disposal Costs (for equipment and other waste, net of any salvage value)	Information not provided.
Non-zoning permits	Information not provided.
Local Zoning	Information not provided.
FCC Filing Fees - Special Temporary Authorization request	Information not provided.
DTV Medical Facility Notification	Component Description: WNJU FCC ID 73333 Medical Notification Mailing Complete per FCC Repack Amount: $5,250.00

Cost Information

Grand Total

	Predetermined Cost Estimate	Estimated Cost	Actual Cost
Total for all systems	$3,273,932.70	$2,084,365.90	$1,471,894.64

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 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.	Angela Ball Assistant Secretary 09/06/2022

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.

Angela Ball

Assistant Secretary

09/06/2022

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.	Angela Ball Assistant Secretary 09/06/2022

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.

Angela Ball

Assistant Secretary

09/06/2022

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

Applicant Information

Applicant Name, Type, and Contact Information

Reimbursement Contact Information

Reimbursement Contact Name and Information

Preparer Contact Information

Preparer Contact Name and Information

Broadcaster Information and Transition Plan

Transmitters

Primary Transmitter

Existing Transmitter Information

Primary Transmitter

Retuning Transmitter Costs

Primary Transmitter

Other Transmitter Costs

Primary Transmitter

Other Transmitter Cost Not Listed

Auxiliary Transmitter

Existing Transmitter Information

Auxiliary Transmitter

New Transmitter Costs

Auxiliary Transmitter

Other Transmitter Costs

Auxiliary Transmitter

Other Transmitter Cost Not Listed

Antennas

Primary Antenna

Existing Antenna Information

Facility ID's and Call Signs of all stations with whom the antenna is shared.

Primary Antenna

Adjustment to Existing Antenna

Primary Antenna

Other Antenna Costs

Primary Antenna

Other Antenna Cost Not Listed

Auxiliary Antenna

Existing Antenna Information

Facility ID's and Call Signs of all stations with whom the antenna is shared.

Auxiliary Antenna

Adjustment to Existing Antenna

Auxiliary Antenna

Other Antenna Costs

Auxiliary Antenna

Other Antenna Cost Not Listed

Transmission Line

Tower Equipment And Rigging Costs

Outside Professional Services Costs

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Other Expenses

Other Expenses

Other Expenses Not Listed

Cost Information

Transmitters

Components

Cost Information

Antennas

Components

Cost Information

Transmission Line

Cost Information

Tower Equipment and Rigging Costs

Cost Information

Outside Professional Services

Components