TV Broadcaster Relocation Fund Reimbursement Application

Applicant Information

Applicant Name, Type, and Contact Information

Applicant	Address	Phone	Email	Applicant Type
University of North Carolina Doing Business As: University of North Carolina	Shelly Eubanks PO Box 14900 Research Triangle Park, NC 27709 United States	+1 (919) 549-7000	fcc_notice@pbsnc.org	Government Entity

Applicant

Address

Phone

Applicant Type

University of North Carolina

Doing Business As: University of North Carolina

Shelly Eubanks

PO Box 14900

Research Triangle Park, NC 27709

United States

+1 (919) 549-7000

fcc_notice@pbsnc.org

Government Entity

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
Donald Smith Director New Technologies Compliance and Planning University of North Carolina Center for Public Television	Donald Smith 10 UNC-TV Drive Research Triangle Park, NC 27709 United States	+1 (919) 549-7025	dsmith@pbsnc.org

Applicant

Address

Phone

Donald Smith

Director New Technologies Compliance and Planning

University of North Carolina Center for Public Television

Donald Smith

10 UNC-TV Drive

Research Triangle Park, NC 27709

United States

+1 (919) 549-7025

dsmith@pbsnc.org

Broadcaster Information and Transition Plan

Question	Response
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information.	No
Briefly describe transition plan	The transition plan is to construct an interim facility at the existing site. The interim facility would be used when operation on the new channel begins. After that the necessary changes would be made to the primary transmission system.

Transmitters

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

Auxiliary Transmitter

Add Transmitter Information

Section	Question	Response
Existing Transmitter Description	Type of change	Purchase New
	Use	Auxiliary (Backup)
	Description of Use	Aux
	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

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-10
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	6.0 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.

Auxiliary Transmitter

Other Transmitter Costs

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

Auxiliary Transmitter

Other Transmitter Cost Not Listed

Information not provided.

Primary Transmitter

Existing Transmitter Information

Section	Question	Response
Existing Transmitter Description	Type of change	Purchase New
	Use	Primary (Main)
	Description of Use	N/A
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is this transmitter currently shared with another station?	No
	Is this transmitter currently in operating condition?	Yes
Existing Transmitter Manufacturer and Type	Manufacturer
	Model	DHD45-P2
	Year	2001
	Type	Solid State
	Solid State Cooling	Air Cooled
	Solid State Power Capacity	10.5 kW

Primary Transmitter

New Transmitter Costs

Section	Question	Response
New Transmitter	Use	Primary (Main)
	Change Type	Purchase New
	Is this a request for upgraded equipment?	Yes
	Manufacturer
	Model	ULXTE-50
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	31.7 kW
	Justification for New Transmitter	At the request of FCC reviewers the power capacity of the transmitter was changed from post-filter output power to pre-filter output power. No material change in the transmitter provided was made.

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

Information not provided.

Antennas

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

Auxiliary Antenna

Add Antenna Information

Section	Question	Response
Existing Antenna Description	Type of change	Purchase New
	Antenna Use	Auxiliary (Backup)
	Description of Use	Aux
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is this antenna currently shared with any other stations?	No
	Is this antenna directional?	No
	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:	137.7 kW
	Manufacturer
	Model	ATW24HS3-HSO-31S
	Year	2008

Auxiliary Antenna

New Antenna Costs

Section	Question	Response
New Antenna Description	Use	Auxiliary (Backup)
	Description of Use	Interim Facility and Eventual Auxiliary
	Change Type	Purchase New
	Is this a request for upgraded equipment?	No
	Ownership	Owned
	Owner	N/A
	Is antenna shared?	No
	Is antenna directional?	No
	Will antenna be located on or in close proximity to an antenna farm?	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:	410.0 kW
	Manufacturer
	Model	SAA26-O3-G200-ET5R-30
	Year	2019
	Justification for New Antenna	The antenna can only operate on channel 31. The replacement antenna will be initially used as part of the interim facility during the transition. Following the transition it will become a permanent auxiliary antenna.

Auxiliary 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	N/A
	Do you need a combiner output splitter/switcher for dual feed lines?	N/A
Elbow Complex	Do you require the separate purchase of the Elbow Complex?	Yes
	Broadband or Single Channel?	Single Channel
	Feed Line Size	6 1/8 inches inches
Side Mount Brackets	Do you require the separate purchase of side mount brackets for a high power antenna?	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

Other Antenna Cost Not Listed

Information not provided.

Primary Antenna

Existing Antenna Information

Section	Question	Response
Existing Antenna Description	Type of change	Purchase New
	Antenna Use	Primary (Main)
	Description of Use	N/A
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is the existing antenna shared with another station or stations?	No
	Is the existing antenna directional?	No
	Is antenna in operating condition?	Yes
	Is antenna located on or in close proximity to an antenna farm?	No
Existing Antenna Manufacturer and Type	Class	Full Power
	Mounting	Top Mount
	Antenna position in stack	Not in Stack
	Polarization	Elliptical
	Type	Slotted Coaxial
	Number of Stations Supported	N/A
	Number of Panels	N/A
	Design power capacity in use	N/A
	Lower Limit	N/A
	Upper Limit	N/A
	Other Antenna Type	N/A
	ERP:	175.0 kW
	Manufacturer
	Model	TFU-36-E/V-R
	Year	1996

Primary Antenna

New Antenna Costs

Section	Question	Response
New Antenna Description	Use	Primary (Main)
	Description of Use	N/A
	Change Type	Purchase New
	Is this a request for upgraded equipment?	No
	Ownership	Owned
	Owner	N/A
	Is antenna shared?	No
	Is antenna directional?	No
	Will antenna be located on or in close proximity to an antenna farm?	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:	329.0 kW
	Manufacturer
	Model	SAA26-O4A-G200-ET5R-30
	Year	2019
	Justification for New Antenna	The antenna is a single channel slotted pylon style antenna. It cannot operate on a channel other than what it was designed, channel 31. The only viable option is to replace the antenna.

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	N/A
	Do you need a combiner output splitter/switcher for dual feed lines?	N/A
Elbow Complex	Do you require the separate purchase of the Elbow Complex?	Yes
	Broadband or Single Channel?	Single Channel
	Feed Line Size	6 1/8 inches inches
Side Mount Brackets	Do you require the separate purchase of side mount brackets for a high power antenna?	No
Pattern Scatter Analysis	Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna?	No
Sweep Test	Do you require the sweep testing of transmission line and antenna?	Yes

Primary 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?	Yes

Auxiliary Transmission Line

Add Transmission Line

Section	Question	Response
Existing Transmission Line Description	Type of change	Purchase New
	Use	Auxiliary (Backup)
	Description of Use	Interim and Eventual Auxiliary
	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	4 1/16 inches
	Other Diameter	N/A
	Segment Length	20 inches
	Other Segment Length	N/A
	Number of parallel runs	1
	Length	900 feet per run

Auxiliary Transmission Line

New Transmission Line

Section	Question	Response
New Transmission Line Costs	Use	Auxiliary (Backup)
	Description of Use	Interim and Eventual Auxiliary
	Change Type	Purchase New
	Is this a request for upgraded equipment?	No
	Type	Rigid
	Diameter	4 1/16 inches
	Other Diameter	N/A
	Segment Length	19 1/2 inches
	Other Segment Length	N/A
	Number of parallel runs	1
	Length	900 feet per run
	Justification for New Transmission Line	The existing transmission line has a stick length of 20 feet, a length that is inconsistent with operations on channel 30. The only option is to replace the transmission line.

Auxiliary Transmission Line

Other Transmission Line Expenses Not Listed

Information not provided.

Primary Transmission Line

Existing Transmission Line

Section	Question	Response
Existing Transmission Line Description	Type of change	Purchase New
	Use	Primary (Main)
	Description of Use	N/A
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is the existing transmission line shared with another station or stations?	No
	Is Transmission Line in operating condition?	Yes
Existing Transmission Line Manufacturer and Type	Manufacturer
	Type	Waveguide
	Diameter	N/A
	Other Diameter	N/A
	Segment Length	N/A
	Other Segment Length	N/A
	Number of parallel runs	1
	Length	1170 feet per run

Primary Transmission Line

New Transmission Line

Section	Question	Response
New Transmission Line Costs	Use	Primary (Main)
	Description of Use	N/A
	Change Type	Purchase New
	Is this a request for upgraded equipment?	No
	Type	Rigid
	Diameter	6 1/8 inches
	Other Diameter	N/A
	Segment Length	19 1/2 inches
	Other Segment Length	N/A
	Number of parallel runs	1
	Length	1200 feet per run
	Justification for New Transmission Line	The waveguide manufacturer has indicated that the best option to move to channel 30 is to acquire new transmission line. The existing line hasn't been made since 2004, and replacement (instead of re-tuning) is recommended. See transition plan description

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Information not provided.

Tower Equipment And Rigging Costs

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

Primary Tower

Existing Tower

Section	Question	Response
Existing Tower Description	Type of change	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?	Yes
	Is tower compliant with Rev G?	Unknown
Existing Tower Structure Registration	Do you have a tower registration number?	Yes
Existing Tower Structure Registration	ASR Number	1014580
Coordinates (NAD83)	Latitude (NAD83)	34° 47' 51.0" N-
	Longitude (NAD83)	079° 02' 41.0" W-
	Overall Structure Height	1062.98 feet
	Support Structure Height	1000.64 feet
	Ground Elevation Above Mean Sea Level (AMSL)	184.05 feet
	Structure Type	TOWER - Free Standing or Guyed Structure
	Tower Owner	UNIVERSITY OF NORTH CAROLINA
	Date Constructed	01/01/1993

Primary Tower

Tower Rigging Costs

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

Primary Tower

Other Tower Expenses Not Listed

Information not provided.

Outside Professional Services Costs

Section	Question	Response
Outside Project Management Services	Do you require outside project management services?	Yes
	Number of Hours	120
	Explanation	Because the transmission site is owned 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	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	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

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.
Tower Structural Analysis	Tower structural analysis as required for state building code compliance

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	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?	Yes
	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

Other Expenses Not Listed

Name	Description
Network Switch	Cisco 52-port Gigabit Switch connects devices together on computer network by using packet switching to receive, process, and forward data to destination device
Antenna Aux Other	Fine Matchers
Antenna Main Other	Elbows & Fine Matchers
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 installations of transmitters in an existing building

Cost Information

Transmitters

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

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$1,511,856.91	$1,079,816.86	N/A	$833,004.59	N/A
Total for all systems	$3,085,833.91	$2,723,479.43	N/A	$2,318,674.73	N/A
Primary Transmitter ULXTE-50	$1,212,806.91	$817,858.26		$661,701.69
UHF - Liquid Cooled Solid State Transmitter 31.7 kW	$240,256.91	$240,256.91	This line is the result of a change requested by FCC reviewers. The entered is the balance that remained on the line that was closed due to the requested change.	$84,100.34	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.*	$1,958.60	N/A
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW	$947,000.00	$575,642.75	*System Notice: Estimate adjusted and locked because line has been superseded.*The estimated cost is for the approved GatesAir ULXTE-40 transmitter. The transmitter purchase has been upgraded to a ULXTE-50. It is understood that the station is responsible for the upgrade portion of the purchase price.	$575,642.75	N/A
Auxiliary Transmitter ULXTE-10	$299,050.00	$261,958.60		$171,302.90
UHF - Liquid Cooled Solid State Transmitter 4.9 . 6.5 kW	$273,500.00	$260,000.00	N/A	$169,344.30	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.*	$1,958.60	N/A

Components

Actual Information Description	File Name
UHF - Liquid Cooled Solid State Transmitter 31.7 kW	Component Description: Final Invoice Main Transmitter See attach pg 1 for payment details including pay oblig column see attach pg 3 for quote 87491 FCC Portion 84,100.34 Amount: $84,100.34
Transformer 3 phase/480v - 150 KVA	Component Description: 50% Transformer, see quote line 16. Purchase Order for all 11 sites. Amount: $1,958.60
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW	Component Description: FCC Portion of Main Transmitter, see attachment page 2 for details. Invoice Due date adjusted to Vendor terms of 60 days. PO for multiple sites. Amount: $262,850.41 Component Description: 50% Main Transm & Install. Install included w/Transmitter on Form 399. Transformer separate 399 Line Item. Purchase Order for all 11 sites. Amount: $312,792.34 Component Description: Final Invoice Main Transmitter See attach pg 1 for payment details including pay oblig column see attach pg 3 for qutoe 87491 Amount: $84,100.34 Component Description: Primary Transmitter Immediate Due Date on invoice adjusted to vendor terms of 60 days. See attachment page 2 for payment details. PO for multiple sites. Amount: $329,298.78
UHF - Liquid Cooled Solid State Transmitter 4.9 . 6.5 kW	Component Description: 50% Aux Transmitter & Installation. Installation included w/Transmitter on Form 399. Transformer separate Form 399 Line Item. Purchase Order for all 11 sites. Amount: $85,547.98 Component Description: Final Invoice Aux Transmitter See attach pg 1 for pay details, See attach pg 3 for quote 87489 Amount: $26,468.60 Component Description: Aux. Transmitter Immediate Due Date on invoice adjusted to vendor terms of 60 days. See attachment page 2 for payment details. PO for multiple sites. Amount: $57,327.72
Transformer 3 phase/480v - 150 KVA	Component Description: 50 % Transformer see quote Line # 16. Purchase Order for all 11 sites. Amount: $1,958.60

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	$582,970.00	$408,195.00	N/A	$344,836.93	N/A
Total for all systems	$3,085,833.91	$2,723,479.43	N/A	$2,318,674.73	N/A
Primary Antenna SAA26-O4A-G200-ET5R-30	$308,530.00	$208,100.00		$189,841.93
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	$12,300.00	$11,700.00	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 Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized	$289,500.00	$190,000.00	See attached RFS Antenna Change Narrative with Pricing See Invoice 3025 Chuck Britt Assoc	$189,841.93	Budget Revision
Auxiliary Antenna SAA26-O3-G200-ET5R-30	$274,440.00	$200,095.00		$154,995.00
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
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
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	$12,300.00	$11,700.00	N/A	N/A	N/A
Sweep test of existing antenna	$6,730.00	$6,400.00	N/A	N/A	N/A
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized	$227,000.00	$154,995.00	See attached RFS Antenna Change Narrative with Pricing	$154,995.00	N/A

Components

Actual Information Description	File Name
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	Information not provided.
Sweep test of existing antenna	Information not provided.
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized	Component Description: 50% Primary Antenna (See Bid Page 59 Attachment A Pricing Form Item 64) included in Inv & PO Line 21. Invoice & Purchase Order are for 10 sites. Amount: $93,721.50 Component Description: Main Antenna Install Amount: $2,398.93 Component Description: 50% Primary Antenna (See Bid Page 59 Attachment A Pricing Form Item 64) included in Inv & PO Line 21. Invoice & Purchase Order are for 10 sites. Amount: $93,721.50
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost)	Information not provided.
Side mount brackets for high power antennas (if not included in antenna base cost)	Information not provided.
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	Information not provided.
Sweep test of existing antenna	Information not provided.
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized	Component Description: Aux Antenna 50% Invoice Item 2 Invoice Items 1 & 3 separate 399 categories Initial 50% paid invoice 27011328 Amount: $77,497.50 Component Description: 50% Auxilliary Antenna (See Bid Page 59 Attachment A Pricing Form Item 61) included in Inv & PO Line 21. Invoice & Purchase Order are for 10 sites. Amount: $77,497.50

Cost Information

Transmission Line

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

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$370,200.00	$285,277.57	N/A	$285,277.57	N/A
Total for all systems	$3,085,833.91	$2,723,479.43	N/A	$2,318,674.73	N/A
Primary Transmission Line	$242,400.00	$175,478.30		$175,478.30
Rigid Transmission Line - copper, 6 1/8"	$242,400.00	$175,478.30	See attached RFS Antenna Change Narrative with Pricing	$175,478.30	N/A
Auxiliary Transmission Line	$127,800.00	$109,799.27		$109,799.27
Rigid Transmission Line - copper, 4 1/16"	$127,800.00	$109,799.27	See attached RFS Antenna Change Narrative with Pricing	$109,799.27	N/A

Components

Actual Information Description	File Name
Rigid Transmission Line - copper, 6 1/8"	Component Description: 50% Primary Transmission Line (See Bid Page 59 Attachment A Pricing Form Item 65) included in Inv & PO Line 21. Invoice & Purchase Order are for 10 sites. Amount: $87,739.15 Component Description: 50% Primary Transmission Line (See Bid Page 59 Attachment A Pricing Form Item 65) included in Inv & PO Line 21. Invoice & Purchase Order are for 10 sites. Amount: $87,739.15
Rigid Transmission Line - copper, 4 1/16"	Component Description: 50% Auxilliary Transmission Line (See Bid Page 59 Attachment A Pricing Form Item 62) included in Inv & PO Line 21. Invoice & Purchase Order are for 10 sites. Amount: $54,899.64 Component Description: 50% Aux Transm Line Invoice item 1 Initial 50% paid invoice 27011328 Invoice items 2 & 3 separate 399 categories Amount: $54,899.63

Actual Information Description

File Name

Rigid Transmission Line - copper, 6 1/8"

Component Description:: 50% Primary Transmission Line (See Bid Page 59 Attachment A Pricing Form Item 65) included in Inv & PO Line 21. Invoice & Purchase Order are for 10 sites.
Amount:: $87,739.15

Component Description:: 50% Primary Transmission Line (See Bid Page 59 Attachment A Pricing Form Item 65) included in Inv & PO Line 21. Invoice & Purchase Order are for 10 sites.
Amount:: $87,739.15

Rigid Transmission Line - copper, 4 1/16"

Component Description:: 50% Auxilliary Transmission Line (See Bid Page 59 Attachment A Pricing Form Item 62) included in Inv & PO Line 21. Invoice & Purchase Order are for 10 sites.
Amount:: $54,899.64

Component Description:: 50% Aux Transm Line Invoice item 1 Initial 50% paid invoice 27011328 Invoice items 2 & 3 separate 399 categories
Amount:: $54,899.63

Cost Information

Tower Equipment and Rigging Costs

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

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$210,500.00	$437,767.00	N/A	$437,766.41	N/A
Total for all systems	$3,085,833.91	$2,723,479.43	N/A	$2,318,674.73	N/A
Primary Tower TOWER	$210,500.00	$437,767.00		$437,766.41
Tall Tower (greater than 500')	$210,500.00	$437,767.00	See attached RFS Antenna Change Narrative with Pricing See RFS Invoice 27011757 with attach quote pg 4 item 000090	$437,766.41	N/A

Components

Actual Information Description	File Name
Tall Tower (greater than 500')	Component Description: 50% Primary/Tall Tower Installation (See Bid Page 59 Attachment A Pricing Form Item 66) for Primary Antenna included in Inv & PO Line 22. Invoice & Purchase Order are for 10 sites. Amount: $114,208.39 Component Description: 50% Primary/Tall Tower Installation (See Bid Page 59 Attachment A Pricing Form Item 66) for Primary Antenna included in Inv & PO Line 22. Invoice & Purchase Order are for 10 sites. Amount: $114,208.40 Component Description: Plumb Tension See quote attach pg 4 item 000090 Amount: $58,464.00 Component Description: 50% Primary/Tall Tower Installation (See Bid Page 59 Attachment A Pricing Form Item 63) for Auxilliary Antenna included in Inv & PO Line 22. Invoice & Purchase Order are for 10 sites. Amount: $75,442.81 Component Description: 50% Tower invoice item 3 Initial 50% paid invoice 27011328 Invoice items 1 & 2 separate 399 categories Amount: $75,442.81

Actual Information Description

File Name

Tall Tower (greater than 500')

Component Description:: 50% Primary/Tall Tower Installation (See Bid Page 59 Attachment A Pricing Form Item 66) for Primary Antenna included in Inv & PO Line 22. Invoice & Purchase Order are for 10 sites.
Amount:: $114,208.39

Component Description:: 50% Primary/Tall Tower Installation (See Bid Page 59 Attachment A Pricing Form Item 66) for Primary Antenna included in Inv & PO Line 22. Invoice & Purchase Order are for 10 sites.
Amount:: $114,208.40

Component Description:: Plumb Tension See quote attach pg 4 item 000090
Amount:: $58,464.00

Component Description:: 50% Primary/Tall Tower Installation (See Bid Page 59 Attachment A Pricing Form Item 63) for Auxilliary Antenna included in Inv & PO Line 22. Invoice & Purchase Order are for 10 sites.
Amount:: $75,442.81

Component Description:: 50% Tower invoice item 3 Initial 50% paid invoice 27011328 Invoice items 1 & 2 separate 399 categories
Amount:: $75,442.81

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	$93,275.00	$200,941.00	N/A	$153,393.87	N/A
Total for all systems	$3,085,833.91	$2,723,479.43	N/A	$2,318,674.73	N/A
Outside Professional Services	$93,275.00	$200,941.00		$153,393.87
Tower Structural Analysis	$7,000.00	$7,000.00	N/A	$5,000.00	N/A
Additional Legal Expenses	$24,500.00	$24,500.00	Estimate for legal expenses for non-catalog advice and review including transition status reports and other miscellaneous legal needs.	$9,567.89	N/A
Prepare request for Special Temporary Authorization	$2,050.00	$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
Perform engineering study for new channel assignment and antenna development	$7,360.00	$2,000.00	N/A	$750.00	N/A
Address transition timing and coordination issues w/ other stations and wireless	$2,630.00	$2,500.00	N/A	N/A	N/A
Prepare and or review reimbursement form	$2,630.00	$8,000.00	Estimated Internal Labor	$5,868.53	N/A
Project management of the transition	$18,960.00	$128,691.00	See attachment "WUNU Program Designer - Manager Narrative" for details on estimated cost Amendment #3 attached to Invoice 157570 Amendment #4 attached to Invoice 160595 Internal Labor 3,274.42	$127,964.95	N/A
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase	$2,105.00	$2,000.00	N/A	N/A	N/A
ASR modification (prepare FCC Form 854)	$2,105.00	$2,000.00	N/A	N/A	N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization	$3,680.00	$3,500.00	N/A	$514.50	N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application	$2,365.00	$2,250.00	N/A	$152.00	N/A
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application	$4,210.00	$4,000.00	N/A	$312.00	N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	$5,260.00	$5,000.00	N/A	$976.50	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, Construction Permit Application	$2,105.00	$2,000.00	N/A	$550.00	N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	$3,155.00	$3,000.00	N/A	$1,737.50	N/A

Components

Actual Information Description	File Name
Tower Structural Analysis	Component Description: Outside Professional Services Structural Analysis See attachment pg. 7 for schedule of services. Amount: $2,500.00 Component Description: Structural Analysis, see pg 7 for schedule of services. Amount: $2,500.00
Additional Legal Expenses	Component Description: Outside Professional Services Additional Legal Expenses Amount: $438.10 Component Description: Outside Professional Services Additional Legal Expenses Legal services benefit entire FCC Repack project across all 11 Call Signs/Facility IDs, 67.40/11 equal 6.12 as outlined on page 1 of invoice. Amount: $6.12 Component Description: Outside Professional Services Additional Legal Expenses Legal services benefit entire FCC Repack project across all 11 Call Signs/Facility IDs, 175.00/11 equal 15.91 as outlined on page 1 of invoice. Amount: $15.91 Component Description: Outside Professional Services Additional Legal Expenses Legal services benefit entire FCC Repack project across all 11 Call Signs/Facility IDs, 315.00/11 equal 28.63 as outlined on page 1 of invoice. Amount: $28.63 Component Description: Outside Professional Services Additional Legal Expenses Amount: $515.00 Component Description: Outside Professional Services Additional Legal Expenses Amount: $33.70 Component Description: Outside Professional Services Additional Legal Expenses Legal services benefit entire FCC Repack project across all 11 Call Signs/Facility IDs, 323.00/11 equal 29.37 as outlined on page 1 of invoice. Amount: $29.37 Component Description: Outside Professional Services Additional Legal Expenses Legal services benefit entire FCC Repack project across all 11 Call Signs/Facility IDs, 368.00/11 equal 33.45 as outlined on page 1 of invoice. Amount: $33.45 Component Description: Outside Professional Services Additional Legal Expenses Amount: $70.00 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: $6.36 Component Description: Outside Professional Services Additional Legal Expenses Amount: $107.90 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 equal 147.00 as outlined on page 1 of invoice Amount: $147.00 Component Description: Outside Professional Services Additional Legal Expenses Legal services benefit entire FCC Repack project across all 11 Call Signs/Facility IDs, 350.00/11 equal 31.81 as outlined on page 1 of invoice. Amount: $31.81 Component Description: Outside Professional Services Additional Legal Expenses Legal services benefit entire FCC Repack project across all 11 Call Signs/Facility IDs, 572.90/11 equal 52.09 as outlined on page 1 of invoice. Amount: $52.09 Component Description: Outside Professional Services Additional Legal Expenses Legal services benefit entire FCC Repack project across all 11 Call Signs/Facility IDs, 765.00/11 equal 69.54 as outlined on page 1 of invoice. Amount: $69.54 Component Description: Outside Professional Services Additional Legal Expenses Amount: $70.00 Component Description: Outside Professional Services Additional Legal Expenses Amount: $328.50 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 equal 187.26 as outlined on page 1 of invoice Amount: $187.26 Component Description: Outside Prof Svcs Addtl Legal See attach pg 1 for expense detail by 399 category Amount: $219.00 Component Description: Outside Professional Services Additional Legal Expenses Amount: $146.00 Component Description: Outside Prof Svcs Additional Legal Amount: $45.50 Component Description: Outside Professional Services Additional Legal Expenses Amount: $474.50 Component Description: Outside Professional Services Additional Legal Expenses Legal services benefit entire FCC Repack project across all 11 Call Signs/Facility IDs, 402.00/11 equal 36.54 as outlined on page 1 of invoice. Amount: $36.54 Component Description: Outside Professional Services Additional Legal Expense Amount: $109.50 Component Description: Outside Professional Services Additional Legal Expenses Legal services benefit entire FCC Repack project across all 11 Call Signs/Facility IDs, 168.50/11 equal 15.32 as outlined on page 1 of invoice. Amount: $15.32 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 equal 235.86 as outlined on page 1 of invoice Amount: $235.86 Component Description: Outside Professional Services Additional Legal Expenses Legal services benefit entire FCC Repack project across 10 of 11 Call Signs/Facility IDs, 3378.88/10 equal 337.88 as outlined on page 1 of invoice Amount: $337.88 Component Description: Outside Professional Services Additional Legal Expenses Amount: $70.00 Component Description: Outside Professional Services Additional Legal Expenses Amount: $328.50 Component Description: Outside Professional Services Additional Legal Expenses Amount: $35.00 Component Description: Outside Prof Svcs Addtl Legal Amount: $38.00 Component Description: Outside Prof Svcs Addtl Legal See attach pg 1 for expense detail by 399 category Amount: $109.50 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: $22.28 Component Description: Outside Professional Services Additional Legal Expenses Amount: $105.00 Component Description: Outside Professional Services Additional Legal Expenses Amount: $35.00 Component Description: Outside Professional Services Additional Legal Expenses Amount: $438.00 Component Description: Outside Prof Svcs Addtl Legal Amount: $304.00 Component Description: Outside Professional Services Additional Legal Expenses Amount: $35.00 Component Description: Outside Professional Services Additional Legal Expenses Amount: $73.00 Component Description: Outside Professional Services Additional Legal Expenses Legal services benefit entire FCC Repack project across all 11 Call Signs/Facility IDs, 3472.00/11 equal 315.64 as outlined on page 1 of invoice. Amount: $315.64 Component Description: Outside Prof Svcs Addtl Legal See attach pg 1 for expense details by 399 category Amount: $228.00 Component Description: Outside Professional Services Additional Legal Expenses Legal services benefit entire FCC Repack project across all 11 Call Signs/Facility IDs, 959.50/11 equal 87.23 as outlined on page 1 of invoice. Amount: $87.23 Component Description: Outside Professional Services Additional Legal Expenses Amount: $67.40 Component Description: Outside Professional Services Additional Legal Expenses Amount: $219.00 Component Description: Outside Prof. Svcs Additional Legal Expenses Amount: $36.50 Component Description: Outside Prof Svcs Addtl Legal See attach pg 1 for expense details by 399 category Amount: $15.50 Component Description: Outside Prof Svcs Addtl Legal See attach pg 1 for expense details by 399 category Amount: $3,264.00 Component Description: Outside Prof Svcs Addtl Legal 6/2/2020 PC .3 Amount: $60.00
Prepare request for Special Temporary Authorization	Information not provided.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application	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: $750.00
Address transition timing and coordination issues w/ other stations and wireless	Information not provided.
Prepare and or review reimbursement form	Component Description: Outside Prof Svcs Prepare Review Reimbursement Request Jan-Dec 2020 Amount: $1,609.90 Component Description: Prepare Reimbursement Request Jan-Feb 2022 Amount: $79.93 Component Description: Prepare Reimbursement Oct-Dec 2021 Amount: $373.01 Component Description: Prepare Reimbursement Request October 2017-January 2018 Amount: $456.90 Component Description: Outside Prof Svcs Prepare Review Reimbursement Form Sept 2021 Amount: $93.65 Component Description: Outside Professional Services Prepare Reimbursement Wages & Employer Portion Social Security for Temp Employee. Tasks applicable to all 11 repack sites, amount requested reflects portion payable per site. Amount: $102.75 Component Description: Outside Prof Svcs Prepare Review Reimbursement Request Jan-Aug 2021 Amount: $582.12 Component Description: Prepare Reimbursement Feb 2018-Jun2018 Amount: $431.14 Component Description: Outside Prof Svcs Prepare Review Reimbursement Request Mar-Dec 2019 Amount: $2,139.13
Project management of the transition	Component Description: Outside Prof Svcs Project Mgmt Attach pg 1-2 Invoice Attach pg 3-19 Contracts Attach pg 10-30 Project Summary Amount: $3,190.00 Component Description: Project Mgmt Internal Labor July 2019-June 2020 Amount: $3,274.42 Component Description: Outside Proj Svcs Proj Mgmt of Transition PO for eleven multiple sites See attach pg 3-6 for Contract/Invoice summary Amount: $1,517.80 Component Description: Outside Professional Svcs Proj Mgmt of Transition PO for eleven multiple sites See attach pg 2-7 for Contract/Invoice summary Amount: $2,178.00 Component Description: Outside Professional Services Project Management Amount: $9,022.50 Component Description: Outside Professional Svcs Proj Mgmt of Transition PO for eleven multiple sites See attach pg 2-7 for Contract/Invoice summary Amount: $2,178.00 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: $10,499.38 Component Description: Outside Professional Services Project Management of Transition See attachment pg 3-5 for Contract/Invoice Summary Amount: $12,074.70 Component Description: Outside Professional Services Project Management of Transition See attachment pg 3-5 for Contract/Invoice Summary Amount: $4,472.77 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: $5,249.69 Component Description: Outside Professional Services Project Management See attachment pg. 3 & 4 for Project Summary Amount: $6,703.50 Component Description: Outside Professional Services Project Management of Transition See attachment pg 3-5 for Contract/Invoice Summary. Amount: $5,249.69 Component Description: Outside Professional Services Project Management of Transition See attachment pg 3-5 for Contract/Invoice Summary Amount: $49,701.90 Component Description: Outside Professional Services Project Management See attachment pg. 3 & 4 for Project Summary Amount: $9,022.50 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: $2,315.30 Component Description: Outside Prof Services Project Management Contact/Invoice summary for 11 sites see attach pgs 5-15 Amount: $3,100.00 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: $3,829.67 Component Description: Outside Prof Svcs Proj Mgmt of Transition See attach pg. 2-5 for Contract/Invoice Summary. Amendment #3 on pg. 6. 12,800 divided by 11 equal 1,164.64 for 7 sites, 1,164.63 for 4 sites. PO/Contract for all eleven transmitter sites. Amount: $3,407.63
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase	Information not provided.
ASR modification (prepare FCC Form 854)	Information not provided.
Attorney Fees - Prepare and File request for Special Temporary Authorization	Component Description: Outside Prof Svcs Legal STA See attach pg 1 for expense details by 399 category Amount: $514.50
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application	Component Description: Outside Prof Svcs Legal Lic to Cover Amount: $114.00 Component Description: Outside Prof Svcs Legal Lic to Cover 6/02/20 SGH .10 Amount: $38.00
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application	Component Description: Outside Prof Svcs Legal Lic AUX See attach pg 1 for expense details by 399 category Amount: $129.50 Component Description: Outside Prof Svcs Legal Aux App $73.00 & CP $109.50. See attach pg 1 for expense detail by 399 category. Amount: $182.50
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	Component Description: Outside Prof Svcs Legal CP See attach pg 1 for expense details by 399 category Amount: $73.00 Component Description: Outside Prof Svc Legal CP Amount: $677.00 Component Description: Outside Prof Svcs Legal CP See attach pg 1 for expense details by 399 category Amount: $38.00 Component Description: Outside Prof Svcs Legal CP See attach pg 1 for expense detail by 399 category Amount: $36.50 Component Description: Outside Prof Svcs Legal CP See attach pg 1 for expense details by 399 category Amount: $152.00 Component Description: Outside Prof Svcs Legal CP See attach pg 1 for expense details by 399 category Amount: $36.50
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, Construction Permit Application	Component Description: Outside Prof Svcs Consult Engineer CP Aux Amount: $550.00
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	Component Description: Outside Professional Services Engineering Section FCC Form 2100 Construction Permit Application Primary/Main Amount: $1,737.50

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	$317,032.00	$311,482.00	N/A	$264,395.36	N/A
Total for all systems	$3,085,833.91	$2,723,479.43	N/A	$2,318,674.73	N/A
Other Expenses	$317,032.00	$311,482.00		$264,395.36
DTV Medical Facility Notification	$11,550.00	$6,000.00	Preliminary estimate for service	$2,950.00	N/A
Disposal Costs (for equipment and other waste, net of any salvage value)	$62,018.00	$62,018.00	See attached quotes for main and aux transmitter disposal.	$31,130.10	N/A
Antenna Main Other	$7,250.00	$7,250.00	Elbows & Fine Matches See quote with RFS invoice 27011707	$7,233.78	N/A
Antenna Aux Other	$2,166.00	$2,166.00	Aux Fine Matchers See RFS Invoice 27011703 with quote	$2,165.80	N/A
Network Switch	$1,048.00	$1,048.00	See attachment - WUNU Network Switch Justification	$1,047.97	N/A
MVPD Notification of Channel Change	$5,500.00	$5,500.00	Preliminary estimate of service	$463.64	N/A
Develop and air announcement of upcoming channel change	$2,000.00	$2,000.00	Preliminary service	N/A	N/A
Equipment Delivery and Handling Charges	$6,000.00	$6,000.00	Preliminary service	N/A	N/A
General Construction	$59,400.00	$59,400.00	See the attached WUNU GC Budget for more information See PO Summary (attach pg 106) with Riley Invoice 75-08	$59,330.18	N/A
Electrical Construction	$160,100.00	$160,100.00	See the attached document WUNU GC Budget for more information See PO Summary (attach pg 106) with Riley Invoice 75-08	$160,073.89	N/A

Components

Actual Information Description	File Name
DTV Medical Facility Notification	Component Description: Other Expenses DTV Med Notify Amount: $2,950.00
Disposal Costs (for equipment and other waste, net of any salvage value)	Component Description: 50% Transmitter Disposal, Purchase Order for all 11 sites. Amount: $15,565.05 Component Description: Final invoice Disposal Main Amount: $15,565.05
Antenna Main Other	Component Description: Main Antenna Fine Matchers & Elbows, see attached quote Amount: $7,233.78
Antenna Aux Other	Component Description: Aux Antenna Fine Matchers See attached quote Amount: $2,165.80
Network Switch	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
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.
Equipment Delivery and Handling Charges	Information not provided.
General Construction	Component Description: General Contract See attach pg 1 for payment details. Invoice attach pg 2-14 PO Summary attach pg 15, Recon pg 16. Amount: $1,096.45 Component Description: General Contract See attach pg 1 for payment details Invoice attach pg 2-18 Change orders attach pg 19-105 PO Summary attach pg 106 Amount: $1,682.29 Component Description: General Contract See attach pg 1 for payment details. Invoice attach pg 2-10 Change orders attach pg 11-33 PO Summary attach pg 34 Amount: $954.63 Component Description: General Contract See attach pg 1 for payment details by FACId/Call. See attach last page for Purchase Order Summary for multiple sites. Amount: $16,691.22 Component Description: General Contract See attach pg 1 for payment details by FACId/Call. See attach last page for Purchase Order Summary for multiple sites. Amount: $85.99 Component Description: General Contract See attach pg 1 for payment details. Invoice attach pg 2-10 Change orders attach pg 11-28 PO Summary attach pg 29 Amount: $7,728.96 Component Description: General Contract See attach pg 1 for payment details by FACId/Call. See attach last page for Purchase Order Summary for multiple sites. Amount: $18,715.84 Component Description: Other Expenses General Contract See attachment pg 1 for payment details by contract/site including payment responsibility. PO for 6 sites. Amount: $6,970.67 Component Description: General Contract See attach pg 1 for payment details by FACId/Call. See attach last page for Purchase Order Summary for multiple sites. Amount: $3,746.89 Component Description: General Contract See attach pg 1 for payment details by FACId/Call. See attach last page for Purchase Order Summary for multiple sites. Amount: $1,657.24 Component Description: General Contract See attach pg 1 for payment details by FACId/Call. See attach last page for Purchase Order Summary for multiple sites. Amount: $1,657.24
Electrical Construction	Component Description: Electrical Contract See attach pg 1 for payment details. Invoice attach pg 2-14 PO Summary attach pg 15, Recon pg 16. Amount: $4,785.89 Component Description: Electrical Contract See attach pg 1 for payment details. Invoice attach pg 2-10 Change orders attach pg 11-33 PO Summary attach pg 34 Amount: $1,925.98 Component Description: Electrical Contract See attach pg 1 for payment details Invoice attach pg 2-18 Change orders attach pg 19-105 PO Summary Attach pg 106 Amount: $10,304.46 Component Description: Electrical Contract See attach pg 1 for payment details by FACId/Call. See attach last page for Purchase Order Summary for multiple sites. Amount: $7,401.37 Component Description: Electrical Contract See attach pg 1 for payment details by FACId/Call. See attach last page for Purchase Order Summary for multiple sites. Amount: $32,027.15 Component Description: Other Expenses Electrical Contract See attachment pg 1 for payment details by contract/site including payment responsibility. PO for 6 sites. Amount: $12,038.40 Component Description: Electrical Contract See attach pg 1 for payment details by FACId/Call. See attach last page for Purchase Order Summary for multiple sites. Amount: $68,048.51 Component Description: Electrical Contract See attach pg 1 for payment details. Invoice attach pg 2-10 Change orders attach pg 11-28 PO Summary attach pg 29 Amount: $13,828.07 Component Description: Electrical Contract See attach pg 1 for payment details by FACId/Call. See attach last page for Purchase Order Summary for multiple sites. Amount: $8,586.28 Component Description: Electrical Contract See attach pg 1 for payment details by FACId/Call. See attach last page for Purchase Order Summary for multiple sites. Amount: $1,127.78

Cost Information

Grand Total

	Predetermined Cost Estimate	Estimated Cost	Actual Cost
Total for all systems	$3,085,833.91	$2,723,479.43	$2,318,674.73

Reimbursement Status

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

Certification

Section	Question	Response
Submission of Estimated Expenses Statements	WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT.
The Authorized Person signing below certifies that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity acknowledges that all certifications and attached documentation are considered material representations. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD). The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund. The above-named entity certifies that it will maintain and provide to the Commission detailed records, including receipts, of all costs eligible for reimbursement actually incurred. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.	Shelly Eubanks Director of Finance & Administration 03/22/2022

Section

Question

Response

Submission of Estimated Expenses Statements

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

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

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

Shelly Eubanks

Director of Finance & Administration

03/22/2022

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.	Shelly Eubanks Director of Finance & Administration 03/22/2022

Section

Question

Response

Submission of Final Allocation or Accounting Information Statements

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

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

Shelly Eubanks

Director of Finance & Administration

03/22/2022

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

Applicant Information

Applicant Name, Type, and Contact Information

Reimbursement Contact Information

Reimbursement Contact Name and Information

Preparer Contact Information

Preparer Contact Name and Information

Broadcaster Information and Transition Plan

Transmitters

Auxiliary Transmitter

Add Transmitter Information

Auxiliary Transmitter

New Transmitter Costs

Auxiliary Transmitter

Other Transmitter Costs

Auxiliary Transmitter

Other Transmitter Cost Not Listed

Primary Transmitter

Existing Transmitter Information

Primary Transmitter

New Transmitter Costs

Primary Transmitter

Other Transmitter Costs

Primary Transmitter

Other Transmitter Cost Not Listed

Antennas

Auxiliary Antenna

Add Antenna Information

Auxiliary Antenna

New Antenna Costs

Auxiliary Antenna

Other Antenna Costs

Auxiliary Antenna

Other Antenna Cost Not Listed

Primary Antenna

Existing Antenna Information

Primary Antenna

New Antenna Costs

Primary Antenna

Other Antenna Costs

Primary Antenna

Other Antenna Cost Not Listed

Transmission Line

Auxiliary Transmission Line

Add Transmission Line

Auxiliary Transmission Line

New Transmission Line

Auxiliary Transmission Line

Other Transmission Line Expenses Not Listed

Primary Transmission Line

Existing Transmission Line

Primary Transmission Line

New Transmission Line

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Tower Equipment And Rigging Costs

Primary Tower

Existing Tower

Primary Tower

Tower Rigging Costs

Primary Tower

Other Tower Expenses Not Listed

Outside Professional Services Costs

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Other Expenses

Other Expenses

Other Expenses Not Listed

Cost Information

Transmitters

Components

Cost Information

Antennas

Components

Cost Information

Transmission Line

Components

Cost Information

Tower Equipment and Rigging Costs

Components