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

FCC Form 399: Incentive Auction Relocation Reimbursement Fund System

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

(REFERENCE COPY - Not for submission)FCC Form 399: Incentive Auction Relocation Reimbursement Fund System

File Number:
0000028733
FRN:
0018223693
Facility ID:
65130
Repack Channel:
15 (UHF)
Entity:
Broadcaster
Filing Status:
Submitted
Date Submitted:
12/03/2018

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

GRAY TELEVISION LICENSEE, LLC

WQCW

4370 PEACHTREE ROAD, NE

ATLANTA, GA 30319

United States

+1 (202) 505-2401 Robert.Folliard@gray.tv Limited Liability Company

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant Address Phone Email

[Confidential]

 

 

 


Preparer Contact Information

Back to Top

Preparer Contact Name and Information

Applicant Address Phone Email

Samuel Hariton

Widelity

Samuel Hariton

4031 University Dr

Suite 100

Fairfax, VA 22030

United States

+1 (339) 222-8107 sam.hariton@widelity.com

Broadcaster Information and Transition Plan

Back to Top
Question Response
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. Yes
Briefly describe transition plan WQCW will moving approximately a half mile to WSAZ's transmitter site and combining with WSAZ into broadband operations for both main and interim.

Transmitters

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

Primary Transmitter

Back to Top

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Primary (Main)
Description of Use  
Ownership Owned
Owner  
Site  
Is this transmitter currently shared with another station? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer
Model Visionary DT
Year 2005
Type Inductive Output Tube
IOT Power Type Two
Description  
Power capacity 60 kw
Solid State Cooling  
Solid State Power Capacity  
Other Transmitter Type  

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Description of Use  
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Manufacturer
Model ULXTED-100
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Liquid
Solid State Power Capacity 63.4 kw
Other Transmitter Type  
Justification for New Transmitter Old transmitter is not retunable

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) Yes
Switchgear (industrial 800 amp) Yes
Transformer (480V) No
Power
Rigid Conduit and Wiring Yes
Size 4 inches
Length 1000.0 feet
Other Electrical Service No
Description  
HVAC Service Does the replacement transmitter require HVAC Service? No
Type
Size
Other Size  
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size
Channel 14 Costs Is an RF Consulting Engineer needed?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Move Gen Set

Move the generator set from the previous site

Gen Set Pad

Pad for the generator set

Ice Bridge Building Interconnect

Ice bridge between the analog and the digital buildings

Ice Bridge Gen Set

Ice bridge for the previous site's generator set

Pad for Heat Exchangers

Pad and ice shield for Heat Exchangers beside Existing PAD

Transmitter remote control

Burk Transmitter Remote

Transfer Switch

Transfer Switch for the generator set

Interim Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Interim
Description of Use  
Change Type Purchase
Manufacturer
Model ULXTE-30
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Liquid
Solid State Power Capacity 19.2 kw
Other Transmitter Type  
Justification for New Transmitter Interim transmitter needed to continue broadcasting through transition period

Interim 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
Rigid Conduit and Wiring No
Size
Length
Other Electrical Service Yes
Description The new transmitter will require reconfiguration of the electrical service on site. The electrical work cost has been estimated based on verbal guidance from local electrical contractors.
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Cooling Only
Size 15 tons
Other Size  
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size
Channel 14 Costs Is an RF Consulting Engineer needed?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  
Inside RF System Is an additional interior RF system required to support this interim transmitter? No

Interim Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Ice Bridge

Ice bridge from the analog building to the tower (shared cost)

Antennas

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

Primary Antenna

Back to Top

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Primary (Main)
Description of Use N/A
Ownership Leased
Owner Nexstar Broadcasting
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 stacked
Antenna position in stack Bottom
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: 1000.00 kW
Manufacturer
Model TUE-05-12/60 H-B
Year 2000

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? Yes
Is antenna directional? No
Will antenna be located on or in close proximity to an antenna farm? No
New Antenna Manufacturer and Type Class Full Power
Mounting Top-mount single
Antenna position in stack Not in Stack
Polarization Elliptical
Type Broadband Panel
Number of Stations Supported 2
Number of Panels/Bays 64
Lower Limit 470.00 MHz
Upper Limit 698.00 MHz
Design power capacity in use 100.0 %
Other Antenna Type N/A
ERP: 2000.00 kW
Manufacturer
Model UHF-16B4P-ELLI-OMNI
Year 2018
Justification for New Antenna This antenna will be shared between WQCW and WSAZ

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? Yes
Type New
Number of channels supported 2
Frequencies of channels supported upper and lower frequency
Frequency 470.0 MHz - 698.0 MHz
Do you need a combiner output splitter/switcher for dual feed lines? No
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? Broadband
Feed Line Size 8 3/16 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

Back to Top

Other Antenna Cost Not Listed

Information not provided.

Interim Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Interim
Description of Use N/A
Change Type Purchase New
Ownership Owned
Owner N/A
Is antenna shared? Yes
Is antenna directional? No
Will antenna be located on or in close proximity to an antenna farm? No
New Antenna Manufacturer and Type Class Full Power
Mounting Side-mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Broadband Panel
Number of Stations Supported 2
Number of Panels/Bays 2
Lower Limit 476.00 MHz
Upper Limit 524.00 MHz
Design power capacity in use 100.0 %
Other Antenna Type N/A
ERP: 530.00 kW
Manufacturer
Model TFU-24WB C160
Year 2018
Justification for New Antenna Interim antenna shared between WQCW and WSAZ to continue broadcasting through the transition period.

Interim Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? Yes
Type New
Number of channels supported 2
Frequencies of channels supported upper and lower frequency
Frequency 476.0 MHz - 530.0 MHz
Do you need a combiner output splitter/switcher for dual feed lines? No
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? Broadband
Feed Line Size 6 1/8 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? No
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Interim 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

Primary Transmission Line

Back to Top

Existing Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Purchase New
Use Primary (Main)
Description of Use N/A
Ownership Leased
Owner Nexstar Broadcasting
Site N/A
Is the existing transmission line shared with another station or stations? No
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer
Type Rigid
Diameter 7 3/16 inches
Segment Length Broadband
Other Segment Length
Number of parallel runs 1
Length 1125 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? Yes
Type Rigid
Diameter 8 3/16 inches
Segment Length Broadband
Other Segment Length
Number of parallel runs 1
Length 1022 feet per run
Justification for New Transmission Line Shared with WSAZ

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

Interim Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Interim
Description of Use N/A
Change Type Purchase New
Type Rigid
Diameter 6 1/8 inches
Segment Length Broadband
Other Segment Length
Number of parallel runs 1
Length 960 feet per run
Justification for New Transmission Line Shared with WSAZ

Interim 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 Modify Existing
Tower Use Primary (Main)
Description of Use N/A
Ownership Leased
Is this tower consider Complex? No
Is this tower currently shared with any other stations? Yes
One or more FM, AM or TV radio broadcaster(s) Yes
Others Types of Users Yes
Is tower documented for structural analysis? Yes
Is tower compliant with Rev G? No
Existing Tower Structure Registration Do you have a tower registration number? No
ASR Number
Coordinates (NAD83) Latitude (NAD83) 38° 30' 21.1" N-
Longitude (NAD83) 082° 12' 32.3" W-
Overall Structure Height 1159.11 feet
Support Structure Height 1154.84 feet
Ground Elevation Above Mean Sea Level (AMSL) 971.77 feet
Structure Type GTOWER - Guyed Structure Used for Communication Purposes
Tower Owner Nexstar Broadcasting, Inc.
Date Constructed 07/07/2015

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
23342 WOWK-TV DTV

Other Types of Users

Users
Amateur Radio

Primary Tower

Back to Top

Tower Modification Costs

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

Primary Tower

Back to Top

Tower Rigging Costs

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

Primary Tower

Back to Top

Other Tower Expenses Not Listed

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 900
Explanation Strategic Support.
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 No
For Main Facility Yes
Prepare engineering section of Form FCC License to Cover Application Yes
For Auxiliary Facility No
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 No
For Main Facility Yes
Prepare and file Form FCC License to Cover Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare request for Special Temporary Authority 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

Information not provided.

Other Expenses

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

Other Expenses

Back to Top

Other Expenses Not Listed

Information not provided.

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 $2,818,953.27 $2,711,076.81 N/A $1,629,925.76 N/A
Total for all systems $5,932,973.65 $4,661,376.45 N/A $2,079,050.15 N/A
Interim Transmitter ULXTE-30 $729,217.55 $624,541.09 $398,324.96
Ice Bridge $6,917.55 $6,917.55 Steel Products Quote #003 N/A N/A
15 Ton system $54,300.00 $53,000.00 N/A N/A N/A
Other Electrical Service: The new transmitter will require reconfiguration of the electrical service on site. The electrical work cost has been estimated based on verbal guidance from local electrical contractors. $2,000.00 $2,000.00 N/A N/A N/A
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW $666,000.00 $562,623.54 N/A $398,324.96 N/A
Primary Transmitter ULXTED-100 $2,089,735.72 $2,086,535.72 $1,231,600.80
Transfer Switch $23,320.00 $23,320.00 N/A N/A N/A
Transmitter remote control $2,838.00 $2,838.00 BGS quote 509404 N/A N/A
Pad for Heat Exchangers $66,555.00 $66,555.00 1/2 the cost paid by WQCW. See revised quote WQCW-SOG101rev3 N/A N/A
Ice Bridge Gen Set $15,900.00 $15,900.00 N/A N/A N/A
Ice Bridge Building Interconnect $11,500.00 $11,500.00 Maynard C Smith Construction Quote #IceBridge Rev 2 N/A N/A
Gen Set Pad $17,000.00 $17,000.00 Maynard C. Smith Construction Quote #WQCW-Generator Pad N/A N/A
Move Gen Set $10,550.00 $10,550.00 Cummins Quote 2260000000372075 N/A N/A
4" Rigid Conduit and Wiring (Cost per foot) $98,000.00 $96,000.00 N/A N/A N/A
Switchgear - industrial 800 amp $37,150.00 $36,300.00 N/A N/A N/A
Service entrance 3 phase/800 amp/208 volt $14,050.00 $13,700.00 N/A N/A N/A
UHF - Liquid Cooled Solid State Transmitter 63.4 kW $1,792,872.72 $1,792,872.72 GatesAir quote GA-00022572 $1,231,600.80 N/A

Components

Actual Information Description File Name
Ice Bridge Information not provided.
15 Ton system Information not provided.
Other Electrical Service: The new transmitter will require reconfiguration of the electrical service on site. The electrical work cost has been estimated based on verbal guidance from local electrical contractors. Information not provided.
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW

Component Description:
Interim Transmitter
Amount:
$398,324.96
Transfer Switch Information not provided.
Transmitter remote control Information not provided.
Pad for Heat Exchangers Information not provided.
Ice Bridge Gen Set Information not provided.
Ice Bridge Building Interconnect Information not provided.
Gen Set Pad Information not provided.
Move Gen Set Information not provided.
4" Rigid Conduit and Wiring (Cost per foot) Information not provided.
Switchgear - industrial 800 amp Information not provided.
Service entrance 3 phase/800 amp/208 volt Information not provided.
UHF - Liquid Cooled Solid State Transmitter 63.4 kW

Component Description:
ULXTE-100 Primary Transmitter
Amount:
$1,231,600.80

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 $1,020,781.38 $454,563.47 N/A $240,195.46 N/A
Total for all systems $5,932,973.65 $4,661,376.45 N/A $2,079,050.15 N/A
Interim Antenna TFU-24WB C160 $167,781.38 $116,081.38 $75,215.61
New combiner, cost per channel (without antenna) $80,000.00 $50,000.00 WQCW's half of the shared combiner $31,856.01 N/A
UHF – Broadband Panel, Side Mount Auxiliary/Interim, 530 horizontally polarized $22,690.69 $22,690.69 PHANTOM ANTENNA $18,908.91 N/A
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) $13,300.00 $6,500.00 WQCW's half of the cost N/A N/A
Side mount brackets for high power antennas (if not included in antenna base cost) $22,550.00 $11,000.00 WQCW's half of the shared antenna brackets N/A N/A
Sweep test of existing antenna $6,550.00 $3,200.00 WQCW's half of the cost $1,760.00 N/A
UHF – Broadband Panel, Side Mount Auxiliary/Interim, 530 horizontally polarized $22,690.69 $22,690.69 ***System Notice: Estimate adjusted and locked because line has been superseded.***WCQW's half of the cost $22,690.69 N/A
Primary Antenna UHF-16B4P-ELLI-OMNI $853,000.00 $338,482.09 $164,979.85
UHF - High Power Top Mount (200-1000 kW), Two Station broadband panel antenna, elliptically or circularly polarized $748,000.00 $221,724.00 WQCW's half of the shared antenna, for HPOL only. $121,948.20 N/A
Sweep test of existing antenna $6,550.00 $3,200.00 N/A $1,760.00 N/A
New combiner, cost per channel (without antenna) $80,000.00 $104,558.09 WQCW's half of the cost of Q-76838 minus cost of retuning (section 3 of Q-76838) $41,271.65 N/A
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) $18,450.00 $9,000.00 WQCW's half of the cost N/A N/A

Components

Actual Information Description File Name
New combiner, cost per channel (without antenna)

Component Description:
Interim combiner (70% payment of Quote Q-77110 sec. 1 and 4)
Amount:
$31,856.01
UHF – Broadband Panel, Side Mount Auxiliary/Interim, 530 horizontally polarized

Component Description:
UHF - Broadband Panel, Side Mount Aux/Interim SBB-24C170 24 Bay Antenna
Amount:
$18,908.91
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) Information not provided.
Side mount brackets for high power antennas (if not included in antenna base cost) Information not provided.
Sweep test of existing antenna

Component Description:
WQCW-Sweep Test New Auxiliary Antenna
Amount:
$800.00

Component Description:
Sweep Test
Amount:
$960.00
UHF – Broadband Panel, Side Mount Auxiliary/Interim, 530 horizontally polarized

Component Description:
Interim Antenna
Amount:
$22,690.69
UHF - High Power Top Mount (200-1000 kW), Two Station broadband panel antenna, elliptically or circularly polarized

Component Description:
UHF High Power Top Mount
Amount:
$55,431.00

Component Description:
New Primary Antenna
Amount:
$66,517.20
Sweep test of existing antenna

Component Description:
WQCW-210-Sweep test New Primary Antenna
Amount:
$800.00

Component Description:
Sweep test Primary Antenna
Amount:
$960.00
New combiner, cost per channel (without antenna)

Component Description:
Interim channel combiner
Amount:
$41,271.65
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) 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 $613,496.00 $344,590.02 N/A $123,913.33 N/A
Total for all systems $5,932,973.65 $4,661,376.45 N/A $2,079,050.15 N/A
Interim Transmission Line $216,960.00 $150,921.02 $41,503.27
Rigid Transmission Line - copper, 6 1/8" broadband $216,960.00 $150,921.02 WQCW's half of the cost $41,503.27 N/A
Primary Transmission Line $396,536.00 $193,669.00 $82,410.06
Rigid Transmission Line - copper, 8 3/16" broadband $396,536.00 $193,669.00 WQCW's half of the cost $82,410.06 N/A

Components

Actual Information Description File Name
Rigid Transmission Line - copper, 6 1/8" broadband

Component Description:
Rigid Transmission Line - Copper
Amount:
$18,865.12

Component Description:
Interim Transmission Line
Amount:
$22,638.15
Rigid Transmission Line - copper, 8 3/16" broadband

Component Description:
MACX8758-1
Amount:
$37,459.13

Component Description:
New Primary Transmission Line
Amount:
$44,950.93

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 $626,800.00 $576,945.00 N/A $41,056.25 N/A
Total for all systems $5,932,973.65 $4,661,376.45 N/A $2,079,050.15 N/A
Primary Tower GTOWER $626,800.00 $576,945.00 $41,056.25
Structural engineering tower load study for well documented tower $12,300.00 $12,720.00 Includes state and local taxes N/A N/A
Major tower reinforcement/modifications $409,500.00 $400,000.00 N/A N/A N/A
Tall Tower (greater than 500') $205,000.00 $164,225.00 Quote Q18-06-023b shows total cost for the project. Total cost divided between WQCW and WSAZ at 50% each $41,056.25 N/A

Components

Actual Information Description File Name
Structural engineering tower load study for well documented tower Information not provided.
Major tower reinforcement/modifications Information not provided.
Tall Tower (greater than 500')

Component Description:
Tower rigging services
Amount:
$41,056.25

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 $172,140.00 $167,750.00 N/A $43,959.35 N/A
Total for all systems $5,932,973.65 $4,661,376.45 N/A $2,079,050.15 N/A
Outside Professional Services $172,140.00 $167,750.00 $43,959.35
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase $2,050.00 $2,000.00 N/A N/A N/A
ASR modification (prepare FCC Form 854) $2,050.00 $2,000.00 N/A N/A N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $3,585.00 $3,500.00 N/A N/A N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,305.00 $2,250.00 N/A N/A N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,120.00 $5,000.00 N/A $196.50 N/A
Prepare request for Special Temporary Authorization $1,535.00 $1,500.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,535.00 $1,500.00 N/A N/A N/A
Project management of the transition $138,600.00 $135,000.00 N/A $40,725.35 N/A
Prepare and or review reimbursement form $2,560.00 $2,500.00 N/A N/A N/A
Address transition timing and coordination issues w/ other stations and wireless $2,560.00 $2,500.00 N/A N/A N/A
Perform engineering study for new channel assignment and antenna development $7,170.00 $7,000.00 N/A $1,237.50 N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,070.00 $3,000.00 N/A $1,800.00 N/A

Components

Actual Information Description File Name
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 Information not provided.
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application

Component Description:
Complete and file ititial repack CP application
Amount:
$196.50
Prepare request for Special Temporary Authorization Information not provided.
Prepare engineering section of FCC Form 2100 (main), License to Cover Application Information not provided.
Project management of the transition

Component Description:
Project Management
Amount:
$3,291.45

Component Description:
Project Management
Amount:
$2,035.25

Component Description:
Transition Related Project Management Costs
Amount:
$1,500.00

Component Description:
Project Management
Amount:
$1,988.85

Component Description:
Project Management
Amount:
$2,558.55

Component Description:
Project management
Amount:
$2,509.40

Component Description:
Project management
Amount:
$2,555.15

Component Description:
Project Management
Amount:
$1,743.75

Component Description:
Project Management
Amount:
$1,543.30

Component Description:
Project Management
Amount:
$2,755.65

Component Description:
Project Management
Amount:
$1,609.00

Component Description:
Project Management
Amount:
$28.20

Component Description:
Project Management
Amount:
$1,558.55

Component Description:
Project Management
Amount:
$1,985.40

Component Description:
Project Management
Amount:
$1,477.25

Component Description:
Project Management
Amount:
$1,829.35

Component Description:
Project Management
Amount:
$3,057.40

Component Description:
Project Management
Amount:
$2,221.55

Component Description:
Project Management
Amount:
$1,401.45

Component Description:
Project Management
Amount:
$1,728.10

Component Description:
Project Management
Amount:
$2,906.30
Prepare and or review reimbursement form 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:
Perform engineering study for new channel assignment
Amount:
$812.50

Component Description:
Consulting Engineer
Amount:
$425.00
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
support response to review of reimbursement form 399 provide summaries of additional antenna configurations
Amount:
$375.00

Component Description:
RF Consulting Fee
Amount:
$1,425.00

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 $128,447.00 $120,234.15 N/A $0.00 N/A
Total for all systems $5,932,973.65 $4,661,376.45 N/A $2,079,050.15 N/A
Other Expenses $128,447.00 $120,234.15 $0.00
MVPD Notification of Channel Change $1,272.00 $1,272.00 N/A N/A N/A
Develop and air announcement of upcoming channel change $10,000.00 $10,000.00 N/A N/A N/A
Equipment Storage $10,600.00 $10,600.00 N/A N/A N/A
Equipment Delivery and Handling Charges $15,900.00 $15,900.00 N/A N/A N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $67,237.00 $67,237.00 Maynard C. Smith Construction Co. quote for WQCW Demo Safety Klean Disposal Quote for WQCW N/A N/A
Non-zoning permits $11,660.00 $11,660.00 N/A N/A N/A
DTV Medical Facility Notification $11,250.00 $3,050.15 N/A N/A N/A
FCC Filing Fees - Form 2100 license to cover application $333.00 $325.00 N/A N/A N/A
FCC Filing Fees - Special Temporary Authorization request $195.00 $190.00 N/A N/A N/A

Components

Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $5,932,973.65 $4,661,376.45 $2,079,050.15

Construction Status

Back to Top
Question Response
Is construction complete? 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.

Robert Folliard

Assistant Secretary


12/01/2018

Certification

Back to Top
Section Question Response
Submission of Actual Cost Documentation Statements

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

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

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

  3. The above-named entity certifies that 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).

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

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

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

  7. 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.

Robert Folliard

Assistant Secretary


12/01/2018

Attachments

Back to Top