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:
0000028735
FRN:
0018223693
Facility ID:
35908
Repack Channel:
34 (UHF)
Entity:
Broadcaster
Filing Status:
Submitted
Date Submitted:
11/13/2018

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

GRAY TELEVISION LICENSEE, LLC

Doing Business As: WVLT-TV

Robert Folliard

4370 Peachtree Road

Atlanta, GA 30319

United States

+1 (202) 750-1585 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 The station will continue to use the existing broadband antenna and transmission line and replacing the existing transmitter with a new transmitter. Interim facilities are not needed.

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 Sigma DD, 3200P2CFUPG
Year 2002
Type Inductive Output Tube
IOT Power Type Two
Description  
Power capacity 50 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 ULXTE100
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Liquid
Solid State Power Capacity 62.9 kw
Other Transmitter Type  
Justification for New Transmitter Transmitter cannot be retuned and must be replaced.

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) No
Power
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 Heating and Cooling
Size 25 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  

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Information not provided.

Antennas

Back to Top
Section Question Response
Antenna Related Expenses Do you have antenna related expenses? No

Transmission Line

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

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? No

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 No
Quantity N/A
Do you have Distributed Transmission System engineering services? N/A
Critical Facility N/A
Terrain-Shielded Facility N/A
Attorney and Other Outside Consulting Services Prepare and file Form FCC Construction Permit Application Yes
For Auxiliary Facility 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 No
Quantity N/A
NEPA Section 106 environmental review No
Environmental Assessment No
ASR Modification No
FAA Consultation (including preparation of FAA Form 7460) No
Negotiation of Lease and other Matter for Shared Locations No
Prepare or Review FCC Form 399 for Reimbursement Yes
Address transition timing and coordination issues w/ other stations and wireless providers Yes
RF Field Engineering Services Comprehensive coverage verification via field study Yes
RF exposure measurements 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 No
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

Name Description

Combiner

Anticipated 1/3 expense on new combiner TBD by American Tower

Security

On site security during equipment storage period

Tower Analysis

Tower Analysis required by American Tower

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 $1,822,697.91 $1,822,697.91 N/A $1,018,706.00 N/A
Total for all systems $2,290,285.54 $2,285,426.42 N/A $1,056,869.35 N/A
Primary Transmitter ULXTE100 $1,822,697.91 $1,822,697.91 $1,018,706.00
Other -- HVAC Service Type: H Size:25 (Other) $31,627.00 $31,627.00 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. $21,056.01 $21,056.01 See attached Funderburk Electrical Services, Inc. quote for electrician labor on new transmitter install, cost $11,560. See attached Graybar quotation #0227759928 for electrical panels for new transmitter install, cost $9,496.01. $0.00 N/A
UHF - Liquid Cooled Solid State Transmitter 62.9 kW $1,770,014.90 $1,770,014.90 See attached GatesAir quote GA-00021597 for ULXTE-100 62.9 kW (before mask filter) solid state transmitter, cost per quote $1,770,014.90. $1,018,706.00 N/A

Components

Actual Information Description File Name
Other -- HVAC Service Type: H Size:25 (Other) 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 62.9 kW

Component Description:
Transmitter ULXTE-90
Amount:
$1,018,706.00

Cost Information

Back to Top

Antennas

Information not provided.

Cost Information

Back to Top

Transmission Line

Information not provided.

Cost Information

Back to Top

Tower Equipment and Rigging Costs

Information not provided.

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 $244,820.00 $248,346.38 N/A $38,163.35 N/A
Total for all systems $2,290,285.54 $2,285,426.42 N/A $1,056,869.35 N/A
Outside Professional Services $244,820.00 $248,346.38 $38,163.35
Comprehensive coverage verification via field study, if needed $81,900.00 $87,400.00 Allen Dick antenna system has no documentation, will require coverage verification for new channel. N/A N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,305.00 $2,458.13 State and local taxes included N/A N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,120.00 $5,462.50 State and local taxes included $196.50 N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,535.00 $1,638.75 State and local taxes included N/A N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,070.00 $3,277.50 State and local taxes included $1,687.50 N/A
Perform engineering study for new channel assignment and antenna development $7,170.00 $7,647.00 State and local taxes included $537.50 N/A
Address transition timing and coordination issues w/ other stations and wireless $2,560.00 $2,731.25 State and local taxes included N/A N/A
Project management of the transition $138,600.00 $135,000.00 900 hours at $150 per hour $35,741.85 N/A
Prepare and or review reimbursement form $2,560.00 $2,731.25 State and Local Taxes included N/A N/A

Components

Actual Information Description File Name
Comprehensive coverage verification via field study, if needed 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:
Work on and file WVLT initial repack CP
Amount:
$196.50
Prepare engineering section of FCC Form 2100 (main), License to Cover Application Information not provided.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
support response to review of reimbursement form 399
Amount:
$125.00

Component Description:
CP application
Amount:
$1,562.50
Perform engineering study for new channel assignment and antenna development

Component Description:
Perform engineering study for new channel assignment
Amount:
$537.50
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Project management of the transition

Component Description:
Project Management
Amount:
$2,034.35

Component Description:
Project Mgt
Amount:
$28.20

Component Description:
Project Mgt
Amount:
$802.25

Component Description:
Project Mgt
Amount:
$2,656.30

Component Description:
Project Management
Amount:
$1,927.35

Component Description:
Project Management
Amount:
$2,273.85

Component Description:
Project Management
Amount:
$1,941.85

Component Description:
Project Management
Amount:
$1,656.85

Component Description:
Project Management
Amount:
$2,071.40

Component Description:
Project Management
Amount:
$1,835.40

Component Description:
Project management
Amount:
$2,231.90

Component Description:
Project Management
Amount:
$1,642.75

Component Description:
Project Mgt
Amount:
$2,927.30

Component Description:
Project Management
Amount:
$2,314.90

Component Description:
Project Mgt
Amount:
$755.80

Component Description:
Project management
Amount:
$1,328.55

Component Description:
Project Management
Amount:
$1,818.75

Component Description:
Transition Related Project Management Costs
Amount:
$2,100.00

Component Description:
Project management
Amount:
$2,442.65

Component Description:
Project Mgt
Amount:
$951.45
Prepare and or review reimbursement form Information not provided.

Cost Information

Back to Top

Other Expenses

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $222,767.63 $214,382.13 N/A $0.00 N/A
Total for all systems $2,290,285.54 $2,285,426.42 N/A $1,056,869.35 N/A
Other Expenses $222,767.63 $214,382.13 $0.00
Tower Analysis $7,500.00 $7,500.00 See vendor invoice N/A N/A
Security $12,000.00 $12,000.00 N/A N/A N/A
Combiner $109,814.63 $109,814.63 See American Tower attachment N/A N/A
MVPD Notification of Channel Change $1,200.00 $1,200.00 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 $12,000.00 $12,000.00 N/A N/A N/A
Equipment Delivery and Handling Charges $18,138.00 $18,138.00 N/A N/A N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $40,337.00 $40,337.00 See attached Funderburk Electrical Services, Inc. quote for transformer removal and disposal, cost $4,912. See attached quote from Kevin Duplantis for transmitter removal and disposal, cost per quote, $35,425. N/A N/A
FCC Filing Fees - Special Temporary Authorization request $195.00 $190.00 N/A N/A N/A
FCC Filing Fees - Form 2100 license to cover application $333.00 $325.00 N/A N/A N/A
DTV Medical Facility Notification $11,250.00 $2,877.50 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 $2,290,285.54 $2,285,426.42 $1,056,869.35

Construction Status

Back to Top
Question Response
Is construction complete? No

Attachments

Back to Top