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

FCC Form 399: Reimbursement Request

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

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

Facility ID:
4685
Service:
DTV
Call Sign:
WTAP-TV
Channel:
35 (UHF)
File Number:
0000028742
FRN:
0018223693
Date Submitted:
10/07/2020

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

GRAY TELEVISION LICENSEE, LLC

4370 Peachtree Rd., NE

Atlanta, GA 30319

United States

+1 (404) 504-9828 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 facility will be replacing the existing main transmitter, antenna, and transmission line and building an interim tower for the new interim transmitter, antenna, and transmission line.

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 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 CD3100P1
Year 2001
Type Inductive Output Tube
IOT Power Type Single
Power Capacity 30 kW

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Manufacturer
Model ULXTE-50
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 31.7 kW
Justification for New Transmitter Transmitter cannot be retuned.

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) Yes
Power 150 kVA
Rigid Conduit and Wiring No
Size N/A
Length N/A
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? No
Type N/A
Size N/A
Other Size N/A
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size N/A
Channel 14 Costs Is an RF Consulting Engineer needed? N/A
Is a channel 14 Mask Filer needed? N/A
Is additional field engineering time needed? N/A
Number of Days N/A

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Primary Transmitter Distilled Water

Distilled water for liquid cooled transmitter

Remote Control System

Remote control system for new transmitter.

Primary Transmitter Other Expenses

Other Expenses Related to the Primary Transmitter

Transmitter building work

Necessary building work for new mask filter.

Internal Transmission Line Installation - Primary

Internal Transmission Line Installation required for repack. Cost split with Interim Transmitter.

Generator Relocation

Relocation of existing generator system to facilitate reconfiguration of transmitter building.

Interim Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Interim
Description of Use N/A
Change Type Purchase
Manufacturer
Model ULXTE-60
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 31.7 kW
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) Yes
Power 300 kVA
Rigid Conduit and Wiring No
Size N/A
Length N/A
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? 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
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

Internal Transmission Line - Interim

Internal Transmission Line Installation required for repack. Cost split with Primary Transmitter.

Interim Transmitter Other Expenses

Other Expenses Related to the Interim Transmitter

Remote Control System

Remote control system for interim transmitter

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 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 Side Mount
Antenna position in stack Not in Stack
Polarization Elliptical
Type Slotted Coaxial
Number of Stations Supported N/A
Number of Panels N/A
Design power capacity in use N/A
Lower Limit N/A
Upper Limit N/A
Other Antenna Type N/A
ERP: 315.0 kW
Manufacturer
Model ATW20H3-ESO-49 TRASAR
Year 2011

Primary Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? No
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? 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: 242.0 kW
Manufacturer
Model TFU-18JSC/VP-R-04
Year 2020
Justification for New Antenna Existing antenna cannot be retuned.

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna?
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? 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? No
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 Elliptical
Type Broadband Panel
Number of Stations Supported 1
Number of Panels/Bays 16
Lower Limit 596.00 MHz
Upper Limit 686.00 MHz
Design power capacity in use 100.0 %
Other Antenna Type N/A
ERP: 330.0 kW
Manufacturer
Model SBB-16C170
Year 2017
Justification for New Antenna So that the station may operate on either channel during the transition.

Interim Antenna

Back to Top

Other Antenna Costs

Section Question Response
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? B
Feed Line Size 4 1/16 inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for an 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 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 Rigid
Diameter 6 1/8 inches
Other Diameter N/A
Segment Length 19 3/4 inches
Other Segment Length N/A
Number of parallel runs 1
Length 528 feet per run

Primary Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? No
Type Rigid
Diameter 6 1/8 inches
Other Diameter N/A
Segment Length 20 inches
Other Segment Length N/A
Number of parallel runs 1
Length 620 feet per run
Justification for New Transmission Line Segment lengths do not match up with the new channel.

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 4 1/16 inches
Segment Length Broadband
Other Segment Length
Number of parallel runs 1
Length 300 feet per run
Justification for New Transmission Line Interim transmission line needed so that the station may continue broadcasting during the transition period.

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 Owned
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) No
Others Types of Users Yes
Is tower documented for structural analysis? Yes
Is tower compliant with Rev G? Yes
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1239800
Coordinates (NAD83) Latitude (NAD83) 39° 20' 59.8" N-
Longitude (NAD83) 081° 33' 55.4" W-
Overall Structure Height 462.92 feet
Support Structure Height 459.97 feet
Ground Elevation Above Mean Sea Level (AMSL) 970.13 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner Gray Television Group, Inc.
Date Constructed 11/21/2003


Other Types of Users

Users
Coast Guard
Ohio Marc
T-Mobile
WA CO Sheriff
WIYE-LD 130392
WOVA-LD 125125
Wood EMG
Wood Co Sherrif
Warren Vol Fire

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: Serious 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

Name Description

Replace Main Antenna

Remove existing main antenna and install new main antenna.

Move Equipment

Remove and install existing main and aux equipment

New Primary Tower - Interim Antenna Installation

New Primary Tower - Interim Antenna Installation

Level II corrosion

Level II corrosion testing

Anode Grounding System

Anode grounding system based upon corrosion testing

Interim Tower

Back to Top

Tower Construction Costs

Section Question Response
Construct New Tower Use Interim
Description of Use N/A
Height 240.00 feet
Justification for New Tower Existing tower cannot take the weight of any more equipment.

Interim 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

Interim Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Ice Bridge

Additional ice bridge for heat exchangers. 15'x20'

Interim Antenna Installation

Installation of interim antenna and associated transmission line

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 and antenna RF consultant for selection of feed line antennas.
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 2
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 2
NEPA Section 106 environmental review Yes
Environmental Assessment Yes
ASR Modification Yes
FAA Consultation (including preparation of FAA Form 7460) Yes
Negotiation of Lease and other Matter for Shared Locations No
Prepare or Review FCC Form 399 for Reimbursement Yes
Address transition timing and coordination issues w/ other stations and wireless providers Yes
RF Field Engineering Services Comprehensive coverage verification via field study No
RF exposure measurements No
Additional Field Engineering Service No
Number of Days N/A
Justification N/A

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

Attorney Fees - Other Matters

Legal Services

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 Yes
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

Fencing

Erect fence extension around relocated generator

Auxiliary Facility Construction Permit Filing Fee

Filing fee required for auxiliary facility

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 $4,080,593.37 $3,280,631.92 N/A $2,386,337.54 N/A
Total for all systems $7,156,284.95 $6,102,993.10 N/A $3,534,447.74 N/A
Interim Transmitter ULXTE-60 $2,765,201.96 $1,982,696.41 $1,181,665.77
Remote Control System $0.00 $0.00 4/30/20 deemed non-reimbursable $0.00 N/A
Internal Transmission Line - Interim $12,813.60 $12,813.60 Please see WTAP-TV GatesAir quote Q-82773. Costs split evenly between interim and primary transmitters. $12,813.60 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. $25,114.49 $25,114.49 Please see Estimated Cost Justification WTAP-180-Electrical Service Interim Transmitter v2 $25,114.49 N/A
Interim Transmitter Other Expenses $2,186.17 $2,186.17 see Estimated Cost Justification WTAP-180-Interim Transmitter - Other Expenses v1 $2,174.17 N/A
Transformer 3 phase/480v - 300 KVA $36,800.00 $3,315.42 see Estimated Cost Justification WTAP-180-Transformer- Interim Transmitter v0 $3,216.41 N/A
UHF - Liquid Cooled Solid State Transmitter 31.7 kW $1,215,287.70 $1,215,287.70 GatesAir Quote Q-80474 $414,368.07 N/A
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW $1,473,000.00 $723,979.03 ***System Notice: Estimate adjusted and locked because line has been superseded.*** $723,979.03 N/A
Primary Transmitter ULXTE-50 $1,315,391.41 $1,297,935.51 $1,204,671.77
Generator Relocation $34,560.70 $34,560.70 Please see Estimated Cost Justification WTAP-110-Genset relocation New 1st Primary Transmitter v1 $14,334.26 N/A
Transmitter building work $15,900.00 $15,900.00 N/A $3,748.61 N/A
Internal Transmission Line Installation - Primary $12,813.60 $12,813.60 Please see WTAP-TV GatesAir quote Q-82773. Costs split evenly between primary and interim transmitters. $12,813.60 N/A
Remote Control System $0.00 $0.00 4/30/20 deemed non-reimbursable $0.00 N/A
Primary Transmitter Distilled Water $111.90 $111.90 Please see Estimated Cost Justification WTAP-110-New 1st Primary Transmitter - Other Expenses - Distilled Water v0 $111.90 N/A
Primary Transmitter Other Expenses $1,937.87 $1,937.87 Please see Estimated Cost Justification WTAP-110-New 1st Primary Transmitter - Other Expenses v0 $1,696.11 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. $287,500.00 $287,500.00 N/A $228,362.56 N/A
Transformer 3 phase/480v - 150 KVA $25,550.00 $8,094.10 Please see Estimated Cost Justification WTAP-110-Transformer New 1st Primary Transmitter v0 $8,094.10 N/A
UHF - Liquid Cooled Solid State Transmitter 31.7 kW $937,017.34 $937,017.34 see Estimated Cost Justification WTAP-110-New 1st Primary Transmitter v0 $935,510.63 N/A

Components

Actual Information Description File Name
Remote Control System Information not provided.
Internal Transmission Line - Interim

Component Description:
WTAP-180-New Interim Transmitter - Other Expenses - Internal Transmission Line Installation
Amount:
$12,813.60
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.

Component Description:
Liquidtite Connectors
Amount:
$15,768.32

Component Description:
WTAP-180-Electrical Service Interim Transmitter
Amount:
$8,243.11

Component Description:
Electrical Service
Amount:
$1,103.06
Interim Transmitter Other Expenses

Component Description:
Other Expense
Amount:
$146.94

Component Description:
Other Expense
Amount:
$94.77

Component Description:
CELLO BP7-24 11/2 PRESS 90 ELBOW
Amount:
$473.02

Component Description:
Water
Amount:
$156.00

Component Description:
Water
Amount:
$78.00

Component Description:
Other Expenses
Amount:
$267.44

Component Description:
Labor
Amount:
$958.00
Transformer 3 phase/480v - 300 KVA

Component Description:
WTAP-180-Transformer- Interim Transmitter
Amount:
$49.81

Component Description:
WTAP-180-Transformer - Interim Transmitter
Amount:
$3,166.60
UHF - Liquid Cooled Solid State Transmitter 31.7 kW

Component Description:
Invoice moved to correct budget category per NMI message.
Amount:
N/A

Component Description:
Invoice moved to correct budget category per NMI message.
Amount:
N/A

Component Description:
A. Transmitter
Amount:
$317,609.25

Component Description:
WTAP-180-Interim Transmitter
Amount:
$200.55

Component Description:
ANVIL AS026ODN 15/80D
Amount:
$43.13

Component Description:
CELLO BP3-12 3/4 PRESS X FEM ADPT
Amount:
$94.77

Component Description:
Invoice moved to new budget category per NMI message
Amount:
N/A

Component Description:
Invoice moved to correct budget category.
Amount:
N/A

Component Description:
Invoice moved to correct budget category
Amount:
N/A

Component Description:
ULXTE-60 Transmitter
Amount:
$83,838.52

Component Description:
ULXTE-60 Transmitter
Amount:
$12,569.86

Component Description:
CELLO BP7-24 11/2 PRESS 90 ELBOW
Amount:
$106.76

Component Description:
Invoice moved to correct budget category per NMI message.
Amount:
N/A

Component Description:
Invoice moved to correct budget category per NMI message.
Amount:
N/A
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW

Component Description:
ULXTE-60 Transmitter
Amount:
$723,979.03
Generator Relocation

Component Description:
Stranded Aluminium Wire
Amount:
$6,864.87

Component Description:
Rigging and Relocating Emergency Generator
Amount:
$4,186.49

Component Description:
3" Rigid Conduit
Amount:
$3,216.23

Component Description:
Repack Engineering
Amount:
$66.67
Transmitter building work

Component Description:
Labor and Materials
Amount:
$378.61

Component Description:
Labor and materials
Amount:
$3,370.00
Internal Transmission Line Installation - Primary

Component Description:
Field service
Amount:
$12,813.60
Remote Control System Information not provided.
Primary Transmitter Distilled Water

Component Description:
Water
Amount:
$78.00

Component Description:
distilled water
Amount:
$33.90
Primary Transmitter Other Expenses

Component Description:
Parts
Amount:
$768.24

Component Description:
Other Expenses
Amount:
$267.43

Component Description:
Parts
Amount:
$183.26

Component Description:
Parts
Amount:
$80.81

Component Description:
Parts
Amount:
$396.37
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.

Component Description:
2" EMT Conduit
Amount:
$18,974.65

Component Description:
12 14 x 4 14 Copper Ground Bar
Amount:
$26,615.77

Component Description:
Eaton Cutler Hammer 225 Amp 3 120/208 42
Amount:
$4,764.36

Component Description:
BUR KS23 Split Bolts
Amount:
$28,107.25

Component Description:
TRANSFER SWITCH A59
Amount:
$13,049.11

Component Description:
CH 600 Volt 800 Amp Service Entrance Rated Fused
Amount:
$37,791.44

Component Description:
.5 EMT Conduit
Amount:
$16,052.05

Component Description:
3 4EMT Conduit
Amount:
$9,822.24

Component Description:
Provide 277/490V SVC to Customer
Amount:
$9,108.04

Component Description:
Electrical Service
Amount:
$902.50

Component Description:
Breaker
Amount:
$16,576.72

Component Description:
1 1" PVC Male Adapter
Amount:
$5,222.20

Component Description:
80ft 1 1-2in EMT Conduit
Amount:
$31,270.72

Component Description:
WTAP-110-Electrical service New 1st Primary Transmitter
Amount:
$300.83

Component Description:
Panel Lot Price
Amount:
$10,822.70

Component Description:
4" PVC Conduit
Amount:
$17,956.63
Transformer 3 phase/480v - 150 KVA

Component Description:
WTAP-110-Transformer New 1st Primary Transmitter
Amount:
$53.78

Component Description:
WTAP-110-Transformer New 1st Primary Transmitter
Amount:
$8,040.32
UHF - Liquid Cooled Solid State Transmitter 31.7 kW

Component Description:
Invoice moved to correct budget category.
Amount:
N/A

Component Description:
Invoice moved to correct budget category
Amount:
N/A

Component Description:
Invoice moved to correct budget category.
Amount:
N/A

Component Description:
ULXTE-50 Transmitter
Amount:
$606,056.59

Component Description:
Invoice moved to correct budget category
Amount:
N/A

Component Description:
Invoice moved to correct bud category.
Amount:
N/A

Component Description:
A. Transmitter
Amount:
$245,249.03

Component Description:
A. Transmitter
Amount:
$83,904.18

Component Description:
WTAP-110-New 1st Primary Transmitter
Amount:
$300.83

Component Description:
Invoice moved to correct budget category.
Amount:
N/A

Component Description:
Invoice moved to new budget category per NMI message.
Amount:
N/A

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 $537,010.00 $379,191.53 N/A $258,230.64 N/A
Total for all systems $7,156,284.95 $6,102,993.10 N/A $3,534,447.74 N/A
Interim Antenna SBB-16C170 $267,830.00 $154,983.53 $58,611.39
Side mount brackets for high power antennas (if not included in antenna base cost) $23,150.00 $22,000.00 N/A $0.00 N/A
Elbow complex, broadband, at antenna input, per 4 1/16. feedline (if needed) $10,950.00 $10,588.00 Includes state and local taxes $0.00 N/A
Sweep test of existing antenna $6,730.00 $8,653.13 see Estimated Cost Justification WTAP-280-Sweep test Interim Antenna v0 $5,595.00 N/A
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized $227,000.00 $113,742.40 See attached Quote $53,016.39 N/A
Primary Antenna TFU-18JSC/VP-R-04 $269,180.00 $224,208.00 $199,619.25
Side mount brackets for high power antennas (if not included in antenna base cost) $23,150.00 $17,520.00 N/A $17,520.00 N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) $12,300.00 $12,768.00 JEHQ1288-03 $12,768.00 N/A
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized $227,000.00 $187,520.00 See attached Quote. $164,211.25 N/A
Sweep test of existing antenna $6,730.00 $6,400.00 N/A $5,120.00 N/A

Components

Actual Information Description File Name
Side mount brackets for high power antennas (if not included in antenna base cost) Information not provided.
Elbow complex, broadband, at antenna input, per 4 1/16. feedline (if needed) Information not provided.
Sweep test of existing antenna

Component Description:
WTAP-280-Sweep test Interim Antenna
Amount:
$2,075.00

Component Description:
Sweep
Amount:
$1,600.00

Component Description:
Repack Sweep
Amount:
$1,920.00
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized

Component Description:
UHF - Broadband Panel, Side Mount Aux/Interim, Sweep - Repack, incl. Field Engineer
Amount:
$28,808.64

Component Description:
Rigging and offloading of RFS Interim antenna
Amount:
$200.55

Component Description:
UHF - Broadband panel, side mount Aux/Interim SBB-16C170 16 Bay Broadband UHF Side Mount Antenna
Amount:
$24,007.20
Side mount brackets for high power antennas (if not included in antenna base cost)

Component Description:
WTAP-210-Side mount brackets New Primary Antenna
Amount:
$3,504.00

Component Description:
WTAP-210-Side mount brackets New Primary Antenna
Amount:
$4,380.00

Component Description:
WTAP-210-Side mount brackets New Primary Antenna
Amount:
$4,380.00

Component Description:
Side mount brackets New Primary Antenna
Amount:
$5,256.00
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)

Component Description:
WTAP-210-Elbow complex New Primary Antenna
Amount:
$3,830.40

Component Description:
WTAP-210-Elbow complex New Primary Antenna
Amount:
$2,553.60

Component Description:
WTAP-210-Elbow complex New Primary Antenna
Amount:
$3,192.00

Component Description:
WTAP-210-Elbow complex New Primary Antenna
Amount:
$3,192.00
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized

Component Description:
Other Cable DSC to 60000 switch
Amount:
$531.25

Component Description:
UHF - HIGH POWER SIDE MOUNT
Amount:
$38,750.00

Component Description:
UHF - High Power Side Mount
Amount:
$39,680.00

Component Description:
New Primary Antenna
Amount:
$46,500.00

Component Description:
UHF - High Power Side Mount TV Ant TFU 18JSC/VP-R-04 WTAP
Amount:
$38,750.00
Sweep test of existing antenna

Component Description:
WTAP-210-Sweep test New Primary Antenna
Amount:
$1,600.00

Component Description:
Sweep test New Primary Antenna
Amount:
$1,920.00

Component Description:
WTAP-210-Sweep test New Primary Antenna
Amount:
$1,600.00

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 $174,140.00 $295,771.26 N/A $208,363.73 N/A
Total for all systems $7,156,284.95 $6,102,993.10 N/A $3,534,447.74 N/A
Interim Transmission Line $48,900.00 $116,297.66 $56,017.94
Rigid Transmission Line - copper, 4 1/16" broadband $48,900.00 $116,297.66 Please see Estimated Cost Justification WTAP-380-Interim Transmission Line v1 $56,017.94 N/A
Primary Transmission Line $125,240.00 $179,473.60 $152,345.79
Rigid Transmission Line - copper, 6 1/8" $125,240.00 $179,473.60 see Estimated Cost Justification WTAP-310-New Primary Transmission Line v3 $152,345.79 N/A

Components

Actual Information Description File Name
Rigid Transmission Line - copper, 4 1/16" broadband

Component Description:
WTAP-310-Interim Transmission Line
Amount:
$24.91

Component Description:
R45609 4" CONN 4-50
Amount:
$11,180.85

Component Description:
WTAP-380-Interim Transmission Line
Amount:
$4,552.38

Component Description:
Project Repacking supplies
Amount:
$422.44

Component Description:
Project Repacking supplies
Amount:
$80.55

Component Description:
0018596501 6-50 to 4-50 Reducer - Use at antenna input
Amount:
$33,354.17

Component Description:
fabricate tower cleats
Amount:
$952.64

Component Description:
RF Tech Field Work
Amount:
$5,450.00
Rigid Transmission Line - copper, 6 1/8"

Component Description:
WTAP-310-New Primary Transmission Line
Amount:
$18.33

Component Description:
New Primary Transmission Line
Amount:
$28,095.62

Component Description:
Rigid Transmission Line - Copper, Elbow, Dehydrator, etc.
Amount:
$30,175.50

Component Description:
WTAP-310-New Primary Transmission Line
Amount:
$200.55

Component Description:
WTAP-310-New Primary Transmission Line
Amount:
$25,580.27

Component Description:
WTAP-310-New Primary Transmission Line
Amount:
$23,412.99

Component Description:
WTAP-310-New Primary Transmission Line
Amount:
$3,344.24

Component Description:
0018596501 6-50 TO 4-50 Reducer
Amount:
$18,105.30

Component Description:
WTAP-310-New Primary Transmission Line
Amount:
$23,412.99

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 $2,009,409.89 $1,758,959.85 N/A $384,936.95 N/A
Total for all systems $7,156,284.95 $6,102,993.10 N/A $3,534,447.74 N/A
Primary Tower TOWER $1,552,633.64 $1,386,383.60 $369,622.64
Structural engineering tower load study for well documented tower $12,600.00 $43,220.55 see Estimated Cost Justification WTAP-410-Structural analysis Existing Primary Tower v2 $43,220.55 N/A
New Primary Tower - Interim Antenna Installation $94,735.00 $94,735.00 Please see WTAP GTI America quote Q17-06-030-7 $94,735.00 N/A
Anode Grounding System $15,000.00 $15,000.00 See vendor invoice $14,669.78 N/A
Replace Main Antenna $134,813.00 $134,813.00 N/A $0.00 N/A
Move Equipment $152,885.64 $152,885.64 see Estimated Cost Justification WTAP-410-Move equipment Existing Primary Tower v1 $152,885.64 N/A
Serious tower reinforcement/modifications $1,052,000.00 $804,375.00 Includes state and local taxes $10,911.67 N/A
Short Tower (less than 500') $84,200.00 $134,954.41 E-17440-5 Includes steel member replacement at top of tower $46,800.00 N/A
Level II corrosion $6,400.00 $6,400.00 N/A $6,400.00 N/A
Interim Tower $456,776.25 $372,576.25 $15,314.31
Short Tower (less than 500') $84,200.00 $0.00 4/30/20 deemed non-reimbursable $0.00 N/A
Interim Antenna Installation $0.00 $0.00 4/30/20 deemed non-reimbursable $0.00 N/A
Ice Bridge $21,000.00 $21,000.00 N/A $7,982.31 N/A
New tower $351,576.25 $351,576.25 Includes the foundation, as well as state and local taxes and shipping. $7,332.00 N/A

Components

Actual Information Description File Name
Structural engineering tower load study for well documented tower

Component Description:
Engineering Evaluation
Amount:
$9,000.00

Component Description:
Engineering Evaluation
Amount:
$3,500.00

Component Description:
SITE SURVEY
Amount:
$568.05

Component Description:
WTAP-410-Structural analysis Existing Primary Tower
Amount:
$337.50

Component Description:
Structural Engineering Services - Engineering Evaluation
Amount:
$6,500.00

Component Description:
Site Survey
Amount:
$8,115.00

Component Description:
Engineering Evaluation
Amount:
$2,000.00

Component Description:
Engineering Evaluation
Amount:
$3,500.00

Component Description:
Engineering evaluation of the 460' guyed tower.
Amount:
$2,000.00

Component Description:
Re-analysis Structural engineering of 460 tower
Amount:
$1,200.00

Component Description:
Structural Engineering Services
Amount:
$6,500.00
New Primary Tower - Interim Antenna Installation

Component Description:
Tower rigging services - Short Tower 500') additional work from previously quoted
Amount:
$94,735.00
Anode Grounding System

Component Description:
COPPER STRAP
Amount:
$1,150.00

Component Description:
Supply labor and equipment to install customer supplied Anode Grounding Systems (3) guy anchor system (6 anodes total) for the (3) WTAP-TV guy anchors with all materials supplied by WTAP-TV
Amount:
$7,250.00

Component Description:
Grounding System
Amount:
$2,805.00

Component Description:
Anode Grounding Systems
Amount:
$3,183.00

Component Description:
Repacking supplies- copper tubing
Amount:
$281.78
Replace Main Antenna

Component Description:
Incurred weather days during the installation of the main WTAP repack antenna
Amount:
$19,687.50
Move Equipment

Component Description:
TL 943 Telehandler Rental
Amount:
$2,983.14

Component Description:
Tower Equipment and Rigging
Amount:
$97,661.25

Component Description:
Tower Equipment and Rigging
Amount:
$32,553.75

Component Description:
Labor for Equipment move
Amount:
$19,687.50
Serious tower reinforcement/modifications

Component Description:
New Diagnosis
Amount:
$6,255.00

Component Description:
Freight / Goods clearning at US Border
Amount:
$1,680.00

Component Description:
Engineering Evaluation
Amount:
$2,375.00

Component Description:
WTAP-410-Reinforcements Existing Primary Tower
Amount:
$601.67
Short Tower (less than 500')

Component Description:
Tower Equipment and Rigging
Amount:
$46,800.00
Level II corrosion

Component Description:
Level II corrosion risk analysis
Amount:
$6,400.00
Short Tower (less than 500') Information not provided.
Interim Antenna Installation Information not provided.
Ice Bridge

Component Description:
Atlas Steel & Supply
Amount:
$241.45

Component Description:
Labor and material, as per quotation
Amount:
$3,876.01

Component Description:
Labor and material, as per quotation
Amount:
$1,403.90

Component Description:
Project Repacking supplies
Amount:
$1,992.41

Component Description:
Jabo Supply Parkersburg
Amount:
$468.54
New tower

Component Description:
Geotechnical services for New Interim tower proposed site
Amount:
$5,865.00

Component Description:
Total professional services
Amount:
$615.00

Component Description:
For professional services rendered through October 31, 2018
Amount:
$852.00

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 $200,198.00 $243,806.85 N/A $214,347.55 N/A
Total for all systems $7,156,284.95 $6,102,993.10 N/A $3,534,447.74 N/A
Outside Professional Services $200,198.00 $243,806.85 $214,347.55
Attorney Fees - Other Matters $518.00 $518.00 see Estimated Cost Justification WTAP-550-Attorney - Other Matters v0 $518.00 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 $1,437.50 N/A
ASR modification (prepare FCC Form 854) $2,105.00 $2,000.00 N/A $0.00 N/A
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet $10,520.00 $12,041.13 Environmentex Consulting Proposal $5,067.00 N/A
NEPA Section 106 environmental review, if needed $6,310.00 $12,458.13 Waterman Douglass & Associates invoice 20180051 A WTAP; Justifying invoice Environmentex 18303 $7,391.11 N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $7,360.00 $7,000.00 N/A $125.00 N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $2,250.00 N/A $83.00 N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $5,000.00 N/A $321.00 N/A
Prepare request for Special Temporary Authorization $4,100.00 $3,000.00 N/A $875.00 N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,580.00 $1,500.00 N/A $450.00 N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,155.00 $3,000.00 N/A $625.00 N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $21,496.95 Per Estimated Cost Justification WTAP-530-RF Eng Study v1 $21,496.95 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 $2,500.00 N/A N/A N/A
Project management of the transition $142,200.00 $166,542.64 The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. $175,957.99 Please see submitted invocies.

Components

Actual Information Description File Name
Attorney Fees - Other Matters

Component Description:
Professional Services Rendered Through September 30, 2019
Amount:
$296.00

Component Description:
WTAP-550-Attorney License to Cover
Amount:
$222.00
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase

Component Description:
Regarding interim operation on repack Ch-35, various discussions regarding removal of tower lighting requirement, prepare and submit FAA form 74460-1
Amount:
$650.00

Component Description:
Consulting Engineer
Amount:
$100.00

Component Description:
Regarding interim operation on repack Ch-35, determine site location and elevation data for new (interim antenna) tower.
Amount:
$687.50
ASR modification (prepare FCC Form 854) Information not provided.
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet

Component Description:
NEPA Screen/Section 106 Review WTAP 12266 Veto Road, Constitution, Washington County, Ohio 45750.
Amount:
$5,067.00
NEPA Section 106 environmental review, if needed

Component Description:
20180051 WTAP Tower NEPA Study
Amount:
$7,391.11
Attorney Fees - Prepare and File request for Special Temporary Authorization

Component Description:
Review proposed main antenna and broadband interim antenna specification from 2 manufacturers.
Amount:
$125.00
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application

Component Description:
Project Management
Amount:
$83.00
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application

Component Description:
For Professional Services Rendered
Amount:
$124.50

Component Description:
Complete and file initial repack construction permit application for WTAP
Amount:
$196.50
Prepare request for Special Temporary Authorization

Component Description:
Consulting Engineer
Amount:
$875.00
Prepare engineering section of FCC Form 2100 (main), License to Cover Application

Component Description:
Regarding buildout of repack Ch-35 main facility
Amount:
$250.00

Component Description:
Other budget category: WTAP-530-RF Eng License to Cover
Amount:
$200.00
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
For services rendered
Amount:
$625.00
Perform engineering study for new channel assignment and antenna development

Component Description:
Perform engineering study for new channel assignment
Amount:
$2,712.50

Component Description:
Regarding repack Ch-35, review antenna proposals from two vendors
Amount:
$187.50

Component Description:
Repack Engineering Interim antenna analysis - Robert E Thurber
Amount:
$1,875.00

Component Description:
WTAP-530-RF Eng Study
Amount:
$2,904.16

Component Description:
Travel
Amount:
$5,126.13

Component Description:
Develop final configuration for main antenna and determine ERP based on intended transmitter for repack
Amount:
$1,450.00

Component Description:
Perform engineering study for new channel assignment
Amount:
$437.50

Component Description:
RF Consulting
Amount:
$125.00

Component Description:
WTAP-530-RF Eng Study
Amount:
$3,079.16

Component Description:
Antenna and Transmission Line Mapping
Amount:
$3,600.00
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Prepare and or review reimbursement form Information not provided.
Project management of the transition

Component Description:
Project Management
Amount:
$9,415.35

Component Description:
Project Management
Amount:
$3,605.65

Component Description:
Project Management
Amount:
$1,936.65

Component Description:
Reference WTAP-510-Project Management THTV LLC. 62
Amount:
$564.67

Component Description:
Project Management
Amount:
$9,951.40

Component Description:
Project Management
Amount:
$2,776.95

Component Description:
Project Management
Amount:
$3,288.80

Component Description:
Project Management
Amount:
$1,706.25

Component Description:
Project Management
Amount:
$5,015.75

Component Description:
Project Management
Amount:
$6,948.40

Component Description:
Project Management
Amount:
$4,369.80

Component Description:
Project Management
Amount:
$3,558.80

Component Description:
Project Management
Amount:
$2,775.85

Component Description:
Project Management
Amount:
$9,188.40

Component Description:
Project Management
Amount:
$755.80

Component Description:
Project Management
Amount:
$2,116.85

Component Description:
Project Management
Amount:
$5,496.25

Component Description:
Project management
Amount:
$2,750.15

Component Description:
Project Management
Amount:
$802.25

Component Description:
Transition Related Project Management Costs
Amount:
$3,300.00

Component Description:
Project Management
Amount:
$3,588.75

Component Description:
Project Management
Amount:
$462.00

Component Description:
Project Management
Amount:
$1,890.75

Component Description:
WTAP-510-Project Management
Amount:
$2,100.00

Component Description:
Project Management
Amount:
$2,721.85

Component Description:
Invoice moved to correct budget categories
Amount:
N/A

Component Description:
Project Management
Amount:
$7,983.25

Component Description:
Project Management
Amount:
$4,781.05

Component Description:
Repack Engineering
Amount:
$133.47

Component Description:
Project Management
Amount:
$5,213.05

Component Description:
Project managment
Amount:
$1,328.55

Component Description:
Project Management
Amount:
$1,845.25

Component Description:
Project Management
Amount:
$1,992.65

Component Description:
Project Management
Amount:
$2,521.95

Component Description:
Project Management
Amount:
$28.20

Component Description:
Project Management
Amount:
$3,142.20

Component Description:
Project Management
Amount:
$4,734.40

Component Description:
Project Management
Amount:
$8,699.75

Component Description:
Project Management
Amount:
$4,280.65

Component Description:
Project management
Amount:
$3,536.90

Component Description:
Cost Reconciliation
Amount:
$2,775.45

Component Description:
Project Management
Amount:
$1,363.95

Component Description:
Project Management
Amount:
$2,457.40

Component Description:
Project Management
Amount:
$7,990.80

Component Description:
Project Management
Amount:
$11,823.70

Component Description:
Project Management
Amount:
$1,728.10

Component Description:
Project Management
Amount:
$2,472.60

Component Description:
Project Management
Amount:
$4,037.30

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 $154,933.69 $144,631.69 N/A $82,231.33 N/A
Total for all systems $7,156,284.95 $6,102,993.10 N/A $3,534,447.74 N/A
Other Expenses $154,933.69 $144,631.69 $82,231.33
Auxiliary Facility Construction Permit Filing Fee $1,110.00 $1,110.00 Please see attached Gray TV WTAP-TV Auxiliary Site Construction Permit Filing Fees Revision Justification $1,110.00 N/A
Fencing $9,691.00 $9,691.00 N/A N/A N/A
MVPD Notification of Channel Change $2,000.00 $2,000.00 Per Estimated Cost Justification WTAP-610-MVPD Notifications v0 $2,000.00 N/A
Develop and air announcement of upcoming channel change $13,600.00 $13,600.00 N/A N/A N/A
Equipment Storage $4,842.10 $4,842.10 Please see Estimated Cost Justification WTAP-610-Equipment Storage Fees v3 $4,842.10 N/A
Equipment Delivery and Handling Charges $64,500.59 $64,500.59 see Estimated Cost Justification WTAP-610-Equipment Delivery v4 $56,214.96 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $30,000.00 $30,000.00 N/A $17,529.27 N/A
FCC Filing Fees - Form 2100 minor change CP application $1,110.00 $0.00 4/30/20 Deemed non-reimbursable $0.00 N/A
Non-zoning permits $16,000.00 $16,000.00 N/A N/A N/A
FCC Filing Fees - Special Temporary Authorization request $195.00 $200.00 see Estimated Cost Justification WTAP-610-STA FCC Filing Fees v0 $200.00 N/A
FCC Filing Fees - Form 2100 license to cover application $335.00 $335.00 see Estimated Cost Justification WTAP-610-License to Cover FCC Filing Fees v0 $335.00 N/A
DTV Medical Facility Notification $11,550.00 $2,353.00 N/A N/A N/A

Components

Actual Information Description File Name
Auxiliary Facility Construction Permit Filing Fee

Component Description:
WTAP-610-Filing Fee Construction Permit Aux
Amount:
$1,110.00
Fencing Information not provided.
MVPD Notification of Channel Change

Component Description:
Legal Services
Amount:
$2,000.00
Develop and air announcement of upcoming channel change Information not provided.
Equipment Storage

Component Description:
WTAP-610-Equipment Storage Fees:
Amount:
$2,670.00

Component Description:
container Unit
Amount:
$267.50

Component Description:
8' x 40'- 45' container Unit
Amount:
$267.50

Component Description:
container Unit
Amount:
$267.50

Component Description:
8 x 40 - 45 container Unit 453466 6/27/19-7/27/19
Amount:
$1,102.10

Component Description:
8' x 40' - 45' container Unit
Amount:
$267.50
Equipment Delivery and Handling Charges

Component Description:
Shipping Charges
Amount:
$6,559.33

Component Description:
Project Repacking supplies
Amount:
$696.37

Component Description:
8' X 40' container Unit
Amount:
$267.50

Component Description:
TL 943 Telehandler Rental
Amount:
$2,983.14

Component Description:
WTAP-610-Equipment Delivery
Amount:
$3,584.82

Component Description:
WTAP-610-Equipment Delivery
Amount:
$1,988.76

Component Description:
All Labor
Amount:
$16,087.50

Component Description:
All Labor
Amount:
$24,047.54
Disposal Costs (for equipment and other waste, net of any salvage value)

Component Description:
"30YRD DUMPSTER TRANSMITTER SITE 1 REPACKING"
Amount:
$1,370.88

Component Description:
30 YARD DUMPSTER
Amount:
$666.76

Component Description:
All cost and markups to perform the work as described including labor, material, supervision, etc.
Amount:
$3,288.00

Component Description:
30 yrd dumpster
Amount:
$1,137.87

Component Description:
30YRD DUMPSTER
Amount:
$879.69

Component Description:
All costs and markups to perform the work as describe including labor, material, supervision, etc.
Amount:
$4,540.00

Component Description:
Landfill Per Ion
Amount:
$384.19

Component Description:
CHANGE OUT CAN 9/5 19
Amount:
$1,196.85

Component Description:
30 YRD DUMPSTER
Amount:
$1,080.56

Component Description:
30 YARD DUMPSTER
Amount:
$1,031.93

Component Description:
30YRD DUMPSTER
Amount:
$1,349.09

Component Description:
Can Rental Per Day
Amount:
$603.45
FCC Filing Fees - Form 2100 minor change CP application Information not provided.
Non-zoning permits Information not provided.
FCC Filing Fees - Special Temporary Authorization request

Component Description:
WTAP-610-STA FCC Filing Fees
Amount:
$200.00
FCC Filing Fees - Form 2100 license to cover application

Component Description:
WTAP-550-Attorney - Other Matters
Amount:
$335.00
DTV Medical Facility Notification Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $7,156,284.95 $6,102,993.10 $3,534,447.74

Reimbursement Status

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

Certification

Back to Top
Section Question Response
Submission of Estimated Expenses Statements

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

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

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

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

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

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

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

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

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

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

Robert Folliard , III .

Assistant Secretary


10/07/2020

Certification

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

WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733).

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

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

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

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

  5. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (full power and Class A stations) and/or otherwise modify a television station’s facility as a result of the spectrum repack (LPTV/TV Translator stations); or to minimize service disruption resulting from a repacked television station (FM stations); or to continue to carry the signal of a broadcaster that changes channels (MVPD) .

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

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

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

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

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

Robert Folliard , III .

Assistant Secretary


10/07/2020

Attachments

Back to Top