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

FCC Form 399: Reimbursement Request

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

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

Facility ID:
69300
Service:
DTS
Call Sign:
WUNF-TV
Channel:
20 (UHF)
File Number:
0000033807
FRN:
0001910066
Date Submitted:
11/07/2019

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

University of North Carolina

Doing Business As: University of North Carolina

PO Box 14900

Research Triangle Park, NC 27709

United States

+1 (919) 549-7000 fcc_notice@unctv.org Government Entity

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant Address Phone Email

[Confidential]

 

 

 


Preparer Contact Information

Back to Top

Preparer Contact Name and Information

Applicant Address Phone Email

Donald Smith

Director of New Technologies Compliance & Planning

University of North Carolina Center for Public Television

Donald Smith

10 T.W. Alexander Drive

Research Triangle Park, NC 27709

United States

+1 (919) 549-7025 dsmith@unctv.org

Broadcaster Information and Transition Plan

Back to Top
Question Response
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. No
Briefly describe transition plan WUNF-TV is a DTS station with 2 sites. The transition plan for WUNF-TV is to construct a new facility at a different site for site #1 due to issues outlined in the unable to construct waiver request. Site #2 will be constructed at the existing site.

Transmitters

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

Auxiliary Transmitter

Back to Top

Add Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Auxiliary (Backup)
Description of Use Auxiliary - Site 1
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 LU2500ATD
Year 2008
Type Solid State
Solid State Cooling Air Cooled
Solid State Power Capacity 2.5 kW

Auxiliary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Auxiliary (Backup)
Change Type Purchase New
Is this a request for upgraded equipment? No
Manufacturer
Model ULXTE-30
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 16 kW
Justification for New Transmitter A different site is having to be used due to the inability to construct the new channel facility at the existing channel 25 site.#1.

Auxiliary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) No
Power N/A
Rigid Conduit and Wiring No
Size N/A
Length N/A
Other Electrical Service 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

Back to Top

Other Transmitter Cost Not Listed

Information not provided.

Primary Transmitter

Back to Top

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site 2
Is this transmitter currently shared with another station? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer
Model LU250
Year 2003
Type Solid State
Solid State Cooling Air Cooled
Solid State Power Capacity 0.25 kW

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Change Type Purchase New
Is this a request for upgraded equipment? No
Manufacturer
Model TXUD-250
Transmitter Type Solid State
Solid State Cooling Air Cooled
Solid State Power capacity 0.25 kW
Justification for New Transmitter The transmitter support company has indicated that they may be able to provide re-channelization proposals for some models. At this time they have failed to provide a proposal. See attachment for further details.

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) No
Power N/A
Rigid Conduit and Wiring No
Size N/A
Length N/A
Other Electrical Service 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

Back to Top

Other Transmitter Cost Not Listed

Information not provided.

Primary Transmitter

Back to Top

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site 1
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-2
Year 1996
Type Inductive Output Tube
IOT Power Type Two
Power Capacity 40 kW

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Manufacturer
Model ULXTE-100
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 53.5 kW
Justification for New Transmitter A different site is having to be used due to the inability to construct the new channel facility at the existing channel 25 site.#1.

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) No
Power N/A
Rigid Conduit and Wiring No
Size N/A
Length N/A
Other Electrical Service 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

Back to Top

Other Transmitter Cost Not Listed

Information not provided.

Antennas

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

Auxiliary Antenna

Back to Top

Add Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Auxiliary (Backup)
Description of Use Auxiliary - Site 1
Ownership Owned
Owner N/A
Site N/A
Is this antenna currently shared with any other stations? No
Is this 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 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: 113.5 kW
Manufacturer
Model TFU-16DSB-M
Year 2003

Auxiliary Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Auxiliary (Backup)
Description of Use Auxiliary
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? No
New Antenna Manufacturer and Types Class Full Power
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Elliptical
Type Slotted Coaxial
Number of Stations Supported N/A
Number of Panels/Bays N/A
Lower Limit N/A
Upper Limit N/A
Design power capacity in use N/A
Other Antenna Type N/A
ERP: 1000.0 kW
Manufacturer
Model SAA20-C170-G400-ES6R-20
Year 2019
Justification for New Antenna A different site is having to be used due to the inability to construct the new channel facility at the existing channel 25 site.#1.

Auxiliary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? No
Type
Number of channels supported N/A
Frequencies of channels supported N/A
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? N/A
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? Single Channel
Feed Line Size 7 3/16 inches inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for a high power antenna? Yes
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? Yes
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Auxiliary Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

Primary Antenna

Back to Top

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site 2
Is the existing antenna shared with another station or stations? No
Is the existing antenna directional? Yes
Is antenna in operating condition? Yes
Is antenna located on or in close proximity to an antenna farm? No
Existing Antenna Manufacturer and Type Class Full Power
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Other
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 Narrowband Panel
ERP: 1.5 kW
Manufacturer
Model 4DR-8-2HW
Year 2003

Primary Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? No
New Antenna Manufacturer and Types Class Full Power
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Elliptical
Type Broadband Panel
Number of Stations Supported 1
Number of Panels/Bays 4
Lower Limit 470.00 MHz
Upper Limit 862.00 MHz
Design power capacity in use 25.0 %
Other Antenna Type N/A
ERP: 1.35 kW
Manufacturer
Model 2x2 750 10325
Year 2019
Justification for New Antenna The current antenna is designed to operate on channel 25 plus or minus one or two channels. The antenna will not operate properly on channel 20.

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? No
Type
Number of channels supported N/A
Frequencies of channels supported N/A
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? N/A
Elbow Complex Do you require the separate purchase of the Elbow Complex? No
Broadband or Single Channel? N/A
Feed Line Size N/A
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

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

Primary Antenna

Back to Top

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site 1
Is the existing antenna shared with another station or stations? No
Is the existing antenna directional? Yes
Is antenna in operating condition? Yes
Is antenna located on or in close proximity to an antenna farm? No
Existing Antenna Manufacturer and Type Class Full Power
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Elliptical
Type Slotted Coaxial
Number of Stations Supported N/A
Number of Panels N/A
Design power capacity in use N/A
Lower Limit N/A
Upper Limit N/A
Other Antenna Type N/A
ERP: 125.0 kW
Manufacturer
Model ATW12HS4-ESC170-25S
Year 2010

Primary Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? No
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? No
New Antenna Manufacturer and Types Class Full Power
Mounting Top 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: 1000.0 kW
Manufacturer
Model SAA20-C170-E400-ET6R-20
Year 2019
Justification for New Antenna A different site is having to be used due to the inability to construct the new channel facility at the existing channel 25 site.#1.

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? No
Type
Number of channels supported N/A
Frequencies of channels supported N/A
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? N/A
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? Single Channel
Feed Line Size 7 3/16 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? Yes
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

Transmission Line

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

Auxiliary Transmission Line

Back to Top

Add Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Purchase New
Use Auxiliary (Backup)
Description of Use Site #1 Emergency Auxiliary Part 1
Ownership Owned
Owner N/A
Site N/A
Is this transmission currently shared with any other stations? No
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer
Type Rigid
Diameter 6 1/8 inches
Other Diameter N/A
Segment Length 19 1/2 inches
Other Segment Length N/A
Number of parallel runs 1
Length 210 feet per run

Auxiliary Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Auxiliary (Backup)
Description of Use Auxiliary
Change Type Purchase New
Is this a request for upgraded equipment? No
Type Rigid
Diameter 7 3/16 inches
Other Diameter N/A
Segment Length 19 1/2 inches
Other Segment Length N/A
Number of parallel runs 1
Length 650 feet per run
Justification for New Transmission Line A different site is having to be used due to the inability to construct the new channel facility at the existing channel 25 site.#1.

Auxiliary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

Primary Transmission Line

Back to Top

Add Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Purchase New
Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site 1
Is this transmission currently shared with any other stations? No
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer
Type Rigid
Diameter 8 3/16 inches
Other Diameter N/A
Segment Length 19 1/2 inches
Other Segment Length N/A
Number of parallel runs 1
Length 400 feet per run

Primary Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? No
Type Rigid
Diameter 7 3/16 inches
Other Diameter N/A
Segment Length 19 1/2 inches
Other Segment Length N/A
Number of parallel runs 1
Length 830 feet per run
Justification for New Transmission Line A different site is having to be used due to the inability to construct the new channel facility at the existing channel 25 site.#1.

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

Tower Equipment And Rigging Costs

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

Primary Tower

Back to Top

Existing Tower

Section Question Response
Existing Tower Description Type of change Move Equipment
Tower Use Primary (Main)
Description of Use N/A
Ownership Owned
Is this tower consider Complex? No
Is this tower currently shared with any other stations? No
One or more FM, AM or TV radio broadcaster(s) N/A
Others Types of Users N/A
Is tower documented for structural analysis? No
Is tower compliant with Rev G? Unknown
Existing Tower Structure Registration Do you have a tower registration number? No
ASR Number
Coordinates (NAD83) Latitude (NAD83) 35° 28' 25.0" N-
Longitude (NAD83) 083° 19' 23.0" W-
Overall Structure Height 98.00 feet
Support Structure Height 98.00 feet
Ground Elevation Above Mean Sea Level (AMSL) 2421.00 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner University of North Carolina
Date Constructed 06/07/2012


Primary Tower

Back to Top

Tower Rigging Costs

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

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Information not provided.

Primary Tower

Back to Top

Add Tower

Section Question Response
Existing Tower Description Type of change Move Equipment
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? Unknown
Is tower compliant with Rev G? Unknown
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1023079
Coordinates (NAD83) Latitude (NAD83) 35° 13' 20.0" N-
Longitude (NAD83) 082° 32' 58.0" W-
Overall Structure Height 721.78 feet
Support Structure Height 672.56 feet
Ground Elevation Above Mean Sea Level (AMSL) 3425.16 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner Capstar Radio Operating Company
Date Constructed 09/01/1997

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
70149 WYCW DTV
59818 WMYI FM

Primary Tower

Back to Top

Tower Rigging Costs

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

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Information not provided.

Outside Professional Services Costs

Back to Top
Section Question Response
Outside Project Management Services Do you require outside project management services? Yes
Number of Hours 250
Explanation Because the transmission site is leased by the State of North Carolina, it is subject to various state construction project rules. One rule is the hiring of a designer to create submittals for project review and approval by the state.
Outside RF consulting Engineering Services Perform engineering study for new channel assignment and antenna development Yes
Prepare engineering section of Form FCC Construction Permit Application Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare engineering section of Form FCC License to Cover Application Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare request for Special Temporary Authority Yes
Quantity 2
Do you have Distributed Transmission System engineering services? Yes
Critical Facility 1
Terrain-Shielded Facility 10
Attorney and Other Outside Consulting Services Prepare and file Form FCC Construction Permit Application Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare and file Form FCC License to Cover Application Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare request for Special Temporary Authority Yes
Quantity 1
NEPA Section 106 environmental review No
Environmental Assessment No
ASR Modification Yes
FAA Consultation (including preparation of FAA Form 7460) Yes
Negotiation of Lease and other Matter for Shared Locations No
Prepare or Review FCC Form 399 for Reimbursement Yes
Address transition timing and coordination issues w/ other stations and wireless providers Yes
RF Field Engineering Services Comprehensive coverage verification via field study No
RF exposure measurements No
Additional Field Engineering Service No
Number of Days N/A
Justification N/A

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

Additional Legal Expenses

Legal expenses for non-catalog advice and review, including transition status reports and other miscellaneous legal needs.

Microwave Frequency Study

Microwave system frequency search for available frequencies.

Microwave License Preparation

Licensing of microwave system

Microwave PCN

Prior coordination notices for microwave system construction to extend program content distribution to the replacement site.

Tower Structural Analysis

Required by State

Other Expenses

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

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

Microwave System

Microwave radios, antenna systems, configuration, and other items necessary for a complete system

Network Interfaces

Router interfaces and network switches

Program Transport Stream Processing

Equipment necessary to "rebrand" for the station the generic transport delivered to the site.

Mechanical Construction

Construction and modifications to the HVAC infrastructure of the existing building as required to support the new transmitters.

Electrical Construction

Construction and modifications to the electrical infrastructure of the existing building as required to support the new transmitters

General Construction

General construction and administrative costs necessary for the installation of transmitters in an existing building.

Cost Information

Back to Top

Transmitters

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $2,549,390.00 $2,372,742.60 N/A $1,787,822.97 N/A
Total for all systems $5,838,046.78 $5,339,761.67 N/A $3,937,512.70 N/A
Primary Transmitter TXUD-250 $15,040.00 $15,040.00 $15,040.00
UHF - Air Cooled Solid State Transmitter 0.25 kW $15,040.00 $15,040.00 Manufacturer purchase quote $15,040.00 N/A
Primary Transmitter ULXTE-100 $1,824,800.00 $1,705,744.00 $1,424,866.36
UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW $1,788,000.00 $1,700,000.00 N/A $1,419,122.36 N/A
Transformer 3 phase/480v - 300 KVA $36,800.00 $5,744.00 ***System Notice: Estimate adjusted and locked because line has been superseded.***Remainder of expenses relocated to Other Expenses $5,744.00 N/A
Auxiliary Transmitter ULXTE-30 $709,550.00 $651,958.60 $347,916.61
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW $684,000.00 $650,000.00 N/A $345,958.01 N/A
Transformer 3 phase/480v - 150 KVA $25,550.00 $1,958.60 ***System Notice: Estimate adjusted and locked because line has been superseded.***Remaining expense relocated to Other Expenses $1,958.60 N/A

Components

Actual Information Description File Name
UHF - Air Cooled Solid State Transmitter 0.25 kW

Component Description:
Primary Transmitter
Amount:
$15,040.00
UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW

Component Description:
Primary Transmitter Per FCC Hotline (Paige, 7/8/2019) credit for transformer applied to transmitter, otherwise causes system error. Immediate Due Date on invoice adjusted to vendor terms of 60 days. Refer to attachment pgs 2-4 & PO/Quotes pgs 5-27.
Amount:
$655,081.73

Component Description:
50% Primary Transmitter & Installation. Installation included w/Transmitter Cost on Form 399. Purchase Order is for all 11 Sites. Transformer on line 16 of quote is separate Form 399 Line Item.
Amount:
$764,040.63
Transformer 3 phase/480v - 300 KVA

Component Description:
50% Request for Transformer that is included on invoice with the cost for transmitter. Transformer has unique 399 Line Item. See line 16 of quote for detail cost. Purchase Order is for all 11 sites.
Amount:
$5,744.00
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW

Component Description:
50% Aux Transmitter & Installation. Installation included w/Transmitter on Form 399. Purchase Order is for all 11 sites. Transformer on line 16 of quote is separate Form 399 Line Item.
Amount:
$189,142.59

Component Description:
Aux. Transm. See attach. pg. 2-4 for payment details. Per FCC Hotline (Paige, 7/8/2019) credit for transformer applied to transmitter, otherwise causes system error. Immediate Due Date adjusted to vendor terms of 60 days. PO for multiple sites.
Amount:
$156,815.42
Transformer 3 phase/480v - 150 KVA

Component Description:
50% Transformer on line 16 of quote included w/cost of transmitter on invoice. Purchase Order includes all 11 sites.
Amount:
$1,958.60

Cost Information

Back to Top

Antennas

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $500,193.30 $364,269.80 N/A $147,340.80 N/A
Total for all systems $5,838,046.78 $5,339,761.67 N/A $3,937,512.70 N/A
Primary Antenna 2x2 750 10325 $14,741.80 $14,411.80 $8,011.80
UHF - High Power, Side Mount, broadband panel, 4 bay,, 1 kW input, directional,, elliptically or circularly polarized $0.00 $0.00 N/A N/A N/A
Sweep test of existing antenna $6,730.00 $6,400.00 N/A N/A N/A
UHF - High Power, Side Mount, broadband panel, 4 bay,, 1 kW input, directional,, horizontally polarized $8,011.80 $8,011.80 ***System Notice: Estimate adjusted and locked because line has been superseded.***Manufacturer's estimated cost $8,011.80 N/A
Primary Antenna SAA20-C170-E400-ET6R-20 $315,390.00 $182,236.50 $78,818.25
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized $289,500.00 $157,636.50 See attached RFS Antenna Change Narrative with Pricing $78,818.25 N/A
Sweep test of existing antenna $6,730.00 $6,400.00 N/A N/A N/A
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) $13,900.00 $13,200.00 N/A N/A N/A
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) $5,260.00 $5,000.00 N/A N/A N/A
Auxiliary Antenna SAA20-C170-G400-ES6R-20 $170,061.50 $167,621.50 $60,510.75
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, elliptically or circularly polarized $121,021.50 $121,021.50 See attached RFS Antenna Change Narrative with Pricing $60,510.75 N/A
Sweep test of existing antenna $6,730.00 $6,400.00 N/A N/A N/A
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) $13,900.00 $13,200.00 N/A N/A N/A
Side mount brackets for high power antennas (if not included in antenna base cost) $23,150.00 $22,000.00 N/A N/A N/A
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) $5,260.00 $5,000.00 N/A N/A N/A

Components

Actual Information Description File Name
UHF - High Power, Side Mount, broadband panel, 4 bay,, 1 kW input, directional,, elliptically or circularly polarized Information not provided.
Sweep test of existing antenna Information not provided.
UHF - High Power, Side Mount, broadband panel, 4 bay,, 1 kW input, directional,, horizontally polarized

Component Description:
Primary Antenna w/freight cost.
Amount:
$8,011.80
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized

Component Description:
50% Primary Antenna included in Inv & PO Line 7. Invoice & Purchase Order are for 10 sites.
Amount:
$78,818.25
Sweep test of existing antenna Information not provided.
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) Information not provided.
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) Information not provided.
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, elliptically or circularly polarized

Component Description:
50% Auxilliary Antenna included in Inv & PO Line 7. Invoice & Purchase Order are for 10 sites.
Amount:
$60,510.75
Sweep test of existing antenna Information not provided.
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) Information not provided.
Side mount brackets for high power antennas (if not included in antenna base cost) Information not provided.
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) Information not provided.

Cost Information

Back to Top

Transmission Line

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $429,200.00 $319,275.51 N/A $159,637.76 N/A
Total for all systems $5,838,046.78 $5,339,761.67 N/A $3,937,512.70 N/A
Primary Transmission Line $240,700.00 $172,486.63 $86,243.32
Rigid Transmission Line - copper, 7 3/16" $240,700.00 $172,486.63 See attached RFS Antenna Change Narrative with Pricing $86,243.32 N/A
Auxiliary Transmission Line $188,500.00 $146,788.88 $73,394.44
Rigid Transmission Line - copper, 7 3/16" $188,500.00 $146,788.88 See attached RFS Antenna Change Narrative with Pricing $73,394.44 N/A

Components

Actual Information Description File Name
Rigid Transmission Line - copper, 7 3/16"

Component Description:
50% Primary Transmission Line included in Inv & PO Line 7. Invoice & Purchase Order are for 10 sites.
Amount:
$86,243.32
Rigid Transmission Line - copper, 7 3/16"

Component Description:
50% Auxilliary Transmission Line included in Inv & PO Line 7. Invoice & Purchase Order are for 10 sites.
Amount:
$73,394.44

Cost Information

Back to Top

Tower Equipment and Rigging Costs

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $505,200.00 $322,255.28 N/A $180,345.45 N/A
Total for all systems $5,838,046.78 $5,339,761.67 N/A $3,937,512.70 N/A
Primary Tower TOWER $84,200.00 $10,000.00 $0.00
Short Tower (less than 500') $84,200.00 $10,000.00 N/A N/A N/A
Primary Tower TOWER $421,000.00 $312,255.28 $180,345.45
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $421,000.00 $312,255.28 See attached RFS Antenna Change Narrative with Pricing $180,345.45 N/A

Components

Actual Information Description File Name
Short Tower (less than 500') Information not provided.
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)

Component Description:
50% Primary/Complex Tower Installation for Auxilliary Antenna included in Inv & PO Line 8. Invoice & Purchase Order are for 10 sites.
Amount:
$24,217.81

Component Description:
50% Primary/Complex Tower Installation for Primary Antenna included in Inv & PO Line 8. Invoice & Purchase Order are for 10 sites.
Amount:
$131,909.83

Component Description:
50% Primary/Complex Tower Installation for Auxilliary Antenna included in Inv & PO Line 8. Invoice & Purchase Order are for 10 sites.
Amount:
$24,217.81

Cost Information

Back to Top

Outside Professional Services

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $182,245.00 $294,950.00 N/A $207,944.94 N/A
Total for all systems $5,838,046.78 $5,339,761.67 N/A $3,937,512.70 N/A
Outside Professional Services $182,245.00 $294,950.00 $207,944.94
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
Address transition timing and coordination issues w/ other stations and wireless $2,630.00 $2,500.00 N/A N/A N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $7,000.00 N/A $6,250.00 N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,155.00 $3,000.00 N/A $2,937.50 N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application $2,105.00 $5,000.00 Estimated Cost Exceeds PreDetermined Cost Estimate N/A N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,580.00 $1,500.00 N/A N/A N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application $1,580.00 $1,500.00 N/A N/A N/A
Prepare request for Special Temporary Authorization $4,100.00 $3,000.00 N/A $1,425.00 N/A
DTS Site RF Consulting Engineer - Critical Facility $8,420.00 $8,000.00 N/A N/A N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $5,000.00 N/A $2,089.40 N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $2,250.00 N/A N/A N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $3,680.00 $10,000.00 Cost estimated to exceed Predetermined Cost Estimate. $5,278.50 N/A
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase $2,105.00 $2,000.00 N/A N/A N/A
Additional Legal Expenses $10,000.00 $10,000.00 Preliminary estimate for legal expenses for non-catalog advice and review including transition status reports and other miscellaneous legal needs; estimate exceeds predetermined cost estimate. $5,219.44 N/A
Microwave Frequency Study $1,100.00 $1,100.00 Preliminary Estimate of Engineering Services N/A N/A
Microwave License Preparation $1,000.00 $1,000.00 Preliminary Estimate for Services N/A N/A
Microwave PCN $1,000.00 $1,000.00 Preliminary estimate of services N/A N/A
Tower Structural Analysis $50,060.00 $50,060.00 -Tower Consultants Terminated Contract $18,820 (see approved invoice 8593) -Potential Services from TEPCO (see invoice 336764 w/supporting documentation): Structural Analysis $2,500, Updated App. Map $2,500, TIA $1,500 -ERI Contract $24,740InvWUNF001-003 $45,060.00 N/A
Prepare and or review reimbursement form $2,630.00 $2,500.00 N/A N/A N/A
Project management of the transition $39,500.00 $147,540.00 See attachment "WUNF Program Designer - Manager Narrative" for details on estimated cost $139,685.10 N/A
ASR modification (prepare FCC Form 854) $2,105.00 $2,000.00 N/A N/A N/A
DTS Site RF Consulting Engineer - Terrain-shielded Facility $26,300.00 $25,000.00 N/A N/A N/A

Components

Actual Information Description File Name
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application Information not provided.
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Perform engineering study for new channel assignment and antenna development

Component Description:
Outside Professional Services Engineering Study New Channel Assignment Antenna Development
Amount:
$2,600.00

Component Description:
Outside Professional Services Perform Engineering Studies Quote is RATE CARD furnished by vendor for Professional Services they offer and are not specific to any particular station.
Amount:
$1,775.00

Component Description:
Outside Professional Services Engineering Study New Channel Assignment Antenna Development
Amount:
$1,875.00
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
Outside Professional Services RF Engineering Consulting Fees Construction Permit Application Main/Primary
Amount:
$2,937.50
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application Information not provided.
Prepare engineering section of FCC Form 2100 (main), License to Cover Application Information not provided.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application Information not provided.
Prepare request for Special Temporary Authorization

Component Description:
Outside Professional Services Prepare STA
Amount:
$1,425.00
DTS Site RF Consulting Engineer - Critical Facility Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application

Component Description:
Outside Professional Services Attorney Fees Construction Permit
Amount:
$2,089.40
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application Information not provided.
Attorney Fees - Prepare and File request for Special Temporary Authorization

Component Description:
Outside Professional Services Attorney Fees STA
Amount:
$2,604.30

Component Description:
Outside Profess Svcs. Attorney Fees STA
Amount:
$265.50

Component Description:
Outside Professional Services Attorney Fees STA $146.00 Other Legal Expenses
Amount:
$292.00

Component Description:
Outside Professional Services Attorney Fees STA
Amount:
$560.40

Component Description:
Outside Professional Services Attorney Fees STA
Amount:
$1,519.80

Component Description:
Outside Prof. Svcs Attorney Fees STA
Amount:
$36.50
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase Information not provided.
Additional Legal Expenses

Component Description:
Outside Professional Services Additional Legal Expenses Legal services benefit entire FCC Repack project across all 11 Call Signs/Facility IDs, 2594.40/11 for 235.85 as outlined on page 1 of invoice.
Amount:
$235.85

Component Description:
Outside Professional Services Additional Legal Expenses Invoice applies to all 11 repack stations, amount requested reflects portion payable per Station: $959.50/11 as indicated on page 1 of Invoice
Amount:
$87.22

Component Description:
Outside Professional Services Additional Legal Expenses Invoice applies to all 11 repack stations, amount requested reflects portion payable per Station: $350.00/11 as indicated on page 1 of Invoice
Amount:
$31.82

Component Description:
Outside Professional Services Additional Legal Expenses
Amount:
$105.00

Component Description:
Outside Prof Svcs Additional Legal Expenses
Amount:
$182.50

Component Description:
Outside Professional Services Additional Legal Expenses Invoice applies to all 11 repack stations, amount requested reflects portion payable per Station: $3472.00/11 as indicated on page 1 of Invoice
Amount:
$315.63

Component Description:
Outside Professional Services Additional Legal Expenses Invoice applies to all 11 repack stations, amount requested reflects portion payable per Station: $402.00/11 as indicated on page 1 of Invoice
Amount:
$36.55

Component Description:
Outside Prof. Svcs Additional Legal Expenses
Amount:
$182.50

Component Description:
Outside Professional Services Additional Legal Expenses
Amount:
$182.50

Component Description:
Outside Professional Services Additional Legal Expenses Invoice applies to all 11 repack stations, amount requested reflects portion payable per Station: $315.00/11 as indicated on page 1 of Invoice
Amount:
$28.64

Component Description:
Outside Professional Services Additional Legal Expenses Legal services benefit entire FCC Repack project across all 11 Call Signs/Facility IDs, 2059.90/11 for 187.27 as outlined on page 1 of invoice.
Amount:
$187.27

Component Description:
Outside Professional Services Additional Legal Expenses
Amount:
$868.70

Component Description:
Outside Professional Services Additional Legal Expenses Invoice applies to all 11 repack stations, amount requested reflects portion payable per Station: $70.00/11 as indicated on page 1 of Invoice
Amount:
$6.37

Component Description:
Outside Professional Services Additional Legal Expenses Invoice applies to all 11 repack stations, amount requested reflects portion payable per Station: $245.00/11 as indicated on page 1 of Invoice
Amount:
$22.27

Component Description:
Outside Professional Services Additional Legal Expenses
Amount:
$33.70

Component Description:
Outside Professional Services Additional Legal Expenses Invoice applies to all 11 repack stations, amount requested reflects portion payable per Station: $368.00/11 as indicated on page 1 of Invoice
Amount:
$33.46

Component Description:
Outside Professional Svcs Additional Legal Expenses
Amount:
$109.50

Component Description:
Outside Professional Services Additional Legal Expenses
Amount:
$303.30

Component Description:
Outside Professional Services Additional Legal Expenses Invoice applies to all 11 repack stations, amount requested reflects portion payable per Station: $168.50/11 as indicated on page 1 of Invoice
Amount:
$15.32

Component Description:
Outside Professional Services Additional Legal Expenses
Amount:
$35.00

Component Description:
Outside Professional Services Additional Legal Expenses Invoice applies to all 11 repack stations, amount requested reflects portion payable per Station: $765.00/11 as indicated on page 1 of Invoice
Amount:
$69.55

Component Description:
Outside Professional Services Additional Legal Expenses
Amount:
$630.00

Component Description:
Outside Professional Services Additional Legal Expenses
Amount:
$292.00

Component Description:
Outside Professional Services Additional Legal Expenses
Amount:
$175.00

Component Description:
Outside Professional Services Additional Legal Expenses Invoice applies to all 11 repack stations, amount requested reflects portion payable per Station: $323.00/11 as indicated on page 1 of Invoice
Amount:
$29.36

Component Description:
Outside Professional Services Additional Legal Expenses $292.00 for Attorney Fees STA
Amount:
$146.00

Component Description:
Outside Professional Services Additional Legal Expenses Invoice applies to all 11 repack stations, amount requested reflects portion payable per Station: $175.00/11 as indicated on page 1 of Invoice
Amount:
$15.91

Component Description:
Outside Professional Services Additional Legal Expenses Invoice applies to all 11 repack stations, amount requested reflects portion payable per Station: $67.40/11 as indicated on page 1 of Invoice
Amount:
$6.13

Component Description:
Outside Professional Services Additional Legal Expenses
Amount:
$175.00

Component Description:
Outside Professional Services Additional Legal Expenses Legal services benefit entire FCC Repack project across all 11 Call Signs/Facility IDs, 1617.10/11 for $147.01 as outlined on page 1 of invoice.
Amount:
$147.01

Component Description:
Outside Professional Services Additional Legal Expenses
Amount:
$70.00

Component Description:
Outside Professional Services Additional Legal Expenses
Amount:
$303.30

Component Description:
Outside Professional Services Additional Legal Expenses Invoice applies to all 11 repack stations, amount requested reflects portion payable per Station: $572.90/11 as indicated on page 1 of Invoice
Amount:
$52.08

Component Description:
Outside Professional Services Additional Legal Expenses
Amount:
$105.00
Microwave Frequency Study Information not provided.
Microwave License Preparation Information not provided.
Microwave PCN Information not provided.
Tower Structural Analysis

Component Description:
Other Expenses Tower Analysis & Mapping Climbing Inspection
Amount:
$11,350.00

Component Description:
Outside Professional Services Tower Structural Analysis
Amount:
$18,820.00

Component Description:
Other Expenses Tower Analysis & Mapping Structural
Amount:
$8,200.00

Component Description:
Structural Analysis, see attachment pg. 7 for Schedule of Services.
Amount:
$1,500.00

Component Description:
Other Expenses Tower Analysis & Mapping Foundation Mapping
Amount:
$5,190.00
Prepare and or review reimbursement form Information not provided.
Project management of the transition

Component Description:
Outside Professional Services Project Management of Transition See attachment pg. 3-6 for Contract/Invoice Summary. PO/Contract for all eleven transmitter sites.
Amount:
$2,439.90

Component Description:
Outside Professional Services Project Management of Transition See attachment pg 3-5 for Contract/Invoice Summary.
Amount:
$4,446.41

Component Description:
Outside Professional Services Project Management of Transition See attachment pg 3-5 for Contract/Invoice Summary.
Amount:
$26,350.00

Component Description:
Outside Professional Services Project Management See Attachment Pg. 3 & 4 for Summary
Amount:
$9,022.50

Component Description:
Outside Professional Services Project Management of Transition See attachment pg 3-5 for Contract/Invoice Summary.
Amount:
$53,102.70

Component Description:
Outside Professional Services Project Management of Transition See attachment pg. 3-6 for Contract/Invoice Summary. PO/Contract for all eleven transmitter sites.
Amount:
$3,991.61

Component Description:
Outside Professional Services Project Management of Transition See attachment pg 3-5 for Contract/Invoice Summary. PO/Contract for all eleven transmitter sites.
Amount:
$5,312.27

Component Description:
Outside Professional Services Project Management See attachment pg. 3 & 4 for Project Summary
Amount:
$6,707.50

Component Description:
Outside Professional Services Project Management of Transition See attachment pg 3-5 for Contract/Invoice Summary.
Amount:
$12,375.40

Component Description:
Outside Professional Services Project Management of Transition See attachment pg 3-5 for Contract/Invoice Summary.
Amount:
$5,312.27

Component Description:
Outside Professional Services Project Management
Amount:
$9,022.50

Component Description:
See project & invoice summary in attachment pgs 3-6
Amount:
$53,102.70

Component Description:
Outside Professional Services Project Management of Transition See attachment pg 3-6 for Contract/Invoice Summary. PO/Contract for all eleven transmitter sites.
Amount:
$10,624.54
ASR modification (prepare FCC Form 854) Information not provided.
DTS Site RF Consulting Engineer - Terrain-shielded Facility Information not provided.

Cost Information

Back to Top

Other Expenses

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $1,671,818.48 $1,666,268.48 N/A $1,454,420.78 N/A
Total for all systems $5,838,046.78 $5,339,761.67 N/A $3,937,512.70 N/A
Other Expenses $1,671,818.48 $1,666,268.48 $1,454,420.78
General Construction $473,005.94 $473,005.94 See attached document WUNF GC Budget $358,513.03 N/A
Electrical Construction $701,034.00 $701,034.00 See attached document WUNF GC Budget $665,196.52 N/A
Mechanical Construction $197,624.00 $197,624.00 See attached document WUNF GC Budget $183,486.80 N/A
Program Transport Stream Processing $22,718.40 $22,718.40 See Program Delivery and Network Budget Attachment $22,718.40 N/A
Network Interfaces $5,178.14 $5,178.14 See Program Delivery and Network Budget Attachment $1,047.97 N/A
Microwave System $227,808.00 $227,808.00 See Program Delivery and Networking Budget attachment $219,244.42 N/A
MVPD Notification of Channel Change $6,000.00 $6,000.00 Preliminary Service Estimate $463.64 N/A
Develop and air announcement of upcoming channel change $2,000.00 $2,000.00 N/A N/A N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $24,900.00 $24,900.00 The decommissioning of site #1 is an unknown due to the current site access issues. N/A N/A
DTV Medical Facility Notification $11,550.00 $6,000.00 Preliminary Service Estimate $3,750.00 N/A

Components

Actual Information Description File Name
General Construction

Component Description:
General Contract PO for multiple sites
Amount:
$161,690.00

Component Description:
General Contract PO for multiple sites
Amount:
$29,640.00

Component Description:
Other Expenses General Contract See attachment pg 1 for payment details. See attachment pg 25-26 for PO Summary w/approved change orders.
Amount:
$31,694.03

Component Description:
Other Expenses General Contract See attachment pg 1 for payment details. PO for multiple sites.
Amount:
$135,489.00
Electrical Construction

Component Description:
Other Expenses Electrical Contract See attachment pg 1 for payment details. See attachment pg 25-26 for PO Summary w/approved change orders.
Amount:
$133,501.47

Component Description:
Electrical Contract PO for multiple sites
Amount:
$78,319.90

Component Description:
Other Expenses Electrical Contract See attachment pg 1 for payment detail. PO for multiple sites.
Amount:
$453,375.15
Mechanical Construction

Component Description:
Other Expenses Mechanical Contract See attachment pg. 1 for payment details. PO for multiple sites.
Amount:
$57,902.50

Component Description:
Mechanical/HVAC Contract PO for multiple sites
Amount:
$111,660.15

Component Description:
Other Expenses Mechanical Contract See attachment pg 1 for payment details. See attachment pg 25-26 for PO Summary w/approved change orders.
Amount:
$13,924.15
Program Transport Stream Processing

Component Description:
Program Transport Stream Processing
Amount:
$22,718.40
Network Interfaces

Component Description:
Other Expenses Network Switch 11 Switches for total of 11,527.67 equals 1,047.97 per transmitter site.
Amount:
$1,047.97
Microwave System

Component Description:
Other Expenses Microwave System Power System
Amount:
$8,058.42

Component Description:
Other Expenses Microwave System
Amount:
$13,456.00

Component Description:
Other Expenses Microwave System
Amount:
$197,730.00
MVPD Notification of Channel Change

Component Description:
MVPD Notify See attach pg. 12-13 $5,100 for 11 sites equal 463.64 each
Amount:
$463.64
Develop and air announcement of upcoming channel change Information not provided.
Disposal Costs (for equipment and other waste, net of any salvage value) Information not provided.
DTV Medical Facility Notification

Component Description:
Medical Notification, See schedule of services. PO/quote for multiple call/locations.
Amount:
$3,750.00

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $5,838,046.78 $5,339,761.67 $3,937,512.70

Reimbursement Status

Back to Top
Question Response
The facility has ceased operating on its pre-auction channel. Yes
Construction of final facilities or all necessary modifications are complete. No
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. No

Certification

Back to Top
Section Question Response
Submission of Estimated Expenses Statements

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

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

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

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

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

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

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

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

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

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

Donald Smith

Director of New Technologies Compliance & Planning


11/07/2019

Certification

Back to Top
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).

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

  2. The above-named entity certifies that the statements in this form and attached documentation are true, complete, and correct.

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

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

  5. 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) .

  6. 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.

  7. The above-named entity certifies that the cost information/documents submitted reflect costs actually incurred.

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

  9. 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.

Robert Levin

Director of Finance and Administration


11/07/2019

Attachments

Back to Top