Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
GRAY TELEVISION LICENSEE, LLC Doing Business As: WJHG-TV |
4370 PEACHTREE ROAD, NE ATLANTA, GA 30319 United States |
+1 (404) 504-9828 | allfcclms@gray.tv | Limited Liability Company |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Samuel Hariton Widelity |
Samuel Hariton 4031 University Dr Suite 100 Fairfax, VA 22030 United States |
+1 (339) 222-8107 | sam.hariton@widelity.com |
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 | See attached narrative |
Section | Question | Response |
---|---|---|
Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmitter Description | Type of change | Retune Existing |
Use | Primary (Main) | |
Ownership | Owned | |
Owner | 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 | GatesAir |
Model | Maxiva ULXT-80AT UHV | |
Year | 2014 | |
Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 54.8 kW |
Section | Question | Response |
---|---|---|
New IOT Tubes | Number of Tubes (including accessories) needed | N/A |
New Mask Filter | ||
Power | Other | |
Other Power | 50 kW | |
New Exciter | Is a new exciter needed? | No |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | No | |
Size | N/A | |
Length | N/A | |
Other Electrical Service | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | No |
Type | N/A | |
Size | N/A | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase | |
Manufacturer | ||
Model | ULXTE-12 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 6.46 kW | |
Justification for New Transmitter | Interim transmitter installed at the alternate transmitter site needed to continue broadcasting through the transition period |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | No | |
Size | N/A | |
Length | N/A | |
Other Electrical Service | 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 |
Name | Description |
---|---|
Concrete Slab |
10'x10' Slab |
Monitoring |
Monitoring for Interim transmitter |
Microwave Components |
Microwave Dishes, Line, etc. |
Generator Repairs |
It needs to be repaired |
Microwave Radios |
STL Extension to alternate transmitter site |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
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? | Yes | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | No | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels | N/A | |
Design power capacity in use | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | ||
Model | TFU-28JSC/VP-R 4C140 D18 | |
Year | 2014 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | No | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | No | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels/Bays | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Design power capacity in use | N/A | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | ||
Model | TFU-28JSC/VP-R C140 | |
Year | 2017 | |
Justification for New Antenna | The existing antenna is for channel 18 only and will not work for the designated re-pack channel 16. |
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 |
Name | Description |
---|---|
Sweep Test Primary Chan 18 Antenna |
Sweep test of existing channel 18 antenna to determine if it can be used for new repack channel |
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? | Yes | |
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 | 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: | 72.0 kW | |
Manufacturer | ||
Model | TLP16B | |
Year | 2017 | |
Justification for New Antenna | Interim antenna needed to continue broadcasting through the transition period |
Section | Question | Response |
---|---|---|
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | No |
Broadband or Single Channel? | N/A | |
Feed Line Size | N/A | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for 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 |
Name | Description |
---|---|
Sweep Test Existing Antenna and Line |
Sweep test of existing antenna/line at auxiliary site to determine viability on new repack channel |
Section | Question | Response |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
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 | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1400 feet per run |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1400 feet per run | |
Justification for New Transmission Line | Sweep on existing line measured 490.460 MHz. Channel 16 needs to be within the range of 482 MHz and 488 MHz, line must be replaced. |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Flexible Air | |
Diameter | 3 inches | |
Segment Length | N/A | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 825 feet per run | |
Justification for New Transmission Line | Performed Line Sweep on existing 4" Rigid Line and it measured 490 MHz. The range for Channel 16 is 482 MHz - 488 MHz. |
Name | Description |
---|---|
Sweep Existing Transmission Line |
Sweep test of existing transmission line to determine if it is suitable for use |
Section | Question | Response |
---|---|---|
Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
Section | Question | Response |
---|---|---|
Existing Tower Description | Type of change | Modify Existing |
Tower Use | Auxiliary (Backup) | |
Description of Use | Alternate Tower Site | |
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? | No | |
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) | 30° 26' 00.1" N- |
Longitude (NAD83) | 085° 24' 51.0" W- | |
Overall Structure Height | 1499.98 feet | |
Support Structure Height | 1499.98 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 138.12 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | Gray Television Group, Inc. | |
Date Constructed | 01/01/1962 |
Users |
---|
US Customs |
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 |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
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? | Yes | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1043251 | |
Coordinates (NAD83) | Latitude (NAD83) | 30° 21' 09.0" N- |
Longitude (NAD83) | 085° 23' 28.0" W- | |
Overall Structure Height | 1465.53 feet | |
Support Structure Height | 1403.20 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 78.74 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | Nexstar Broadcasting, Inc. | |
Date Constructed | 08/01/1990 |
Facility ID | Call Sign | Service |
---|---|---|
66398 | WMBB | DTV |
42372 | WPFM | FM |
Users |
---|
Verizon |
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 |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Microwave Installation |
Installation of Microwave Gear on towers |
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 | No | |
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 |
Name | Description |
---|---|
RF Engineer-Microwave Link |
Develop technical parameters for new 13 GHz duplex microwave system and commercial frequency coordination |
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 | 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 |
Name | Description |
---|---|
Antenna Storage Cost |
Antenna storage cost at Dielectric prior to shipment to station |
Emergency Road Repair |
Immediate repairs to access road to reach out to final facility to complete repack work |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $689,340.20 | $671,050.30 | N/A | $624,584.83 | N/A |
Total for all systems | $3,027,921.71 | $2,821,605.66 | N/A | $1,848,358.68 | N/A |
Interim Transmitter ULXTE-12 | $424,078.19 | $466,616.36 | $420,150.89 | ||
Monitoring | $5,975.00 | $5,975.00 | N/A | $0.00 | N/A |
Concrete Slab | $1,712.00 | $1,712.00 | N/A | $1,600.00 | N/A |
Generator Repairs | $1,208.20 | $1,208.20 | N/A | $0.00 | N/A |
Microwave Radios | $114,301.10 | $114,301.10 | N/A | $96,767.79 | N/A |
Microwave Components | $21,636.96 | $21,636.96 | N/A | $0.00 | N/A |
UHF - Liquid Cooled Solid State Transmitter 4.9 . 6.5 kW | $273,500.00 | $316,038.17 | Gates Air quote: Q-73509 GatesAir Invoice: US0323319 Fuqua & Sons PO: 1617 | $316,038.17 | 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. | $5,744.93 | $5,744.93 | see Estimated Cost Justification WJHG-180-Electrical Service New Interim Transmitter v0 | $5,744.93 | N/A |
Primary Transmitter Maxiva ULXT-80AT UHV | $265,262.01 | $204,433.94 | $204,433.94 | ||
UHF and VHF - minor banding issues | $105,200.00 | $44,371.93 | GA-00021465; Justifying Invoice & Quote - WJHG GatesAir US0324131 | $44,371.93 | N/A |
Other 50 kW mask filter | $160,062.01 | $160,062.01 | Includes shipping and state & local taxes; GatesAir Quotes # GA-00021465 and # Q-77913 (change order); Justifying Invoice & Quote - WJHG GatesAir US0324131 | $160,062.01 | N/A |
Actual Information Description | File Name |
---|---|
Monitoring | Information not provided. |
Concrete Slab | |
Generator Repairs | Information not provided. |
Microwave Radios | |
Microwave Components | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 4.9 . 6.5 kW | |
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. | |
UHF and VHF - minor banding issues | |
Other 50 kW mask filter |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $422,614.92 | $384,050.26 | N/A | $254,896.79 | N/A |
Total for all systems | $3,027,921.71 | $2,821,605.66 | N/A | $1,848,358.68 | N/A |
Interim Antenna TLP16B | $124,130.00 | $90,342.65 | $34,233.50 | ||
Sweep Test Existing Antenna and Line | $4,850.00 | $4,850.00 | See attached quote | $2,425.00 | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $3,993.00 | DTVPros Invoice # 152-4 | $3,631.20 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | $89,400.00 | $75,099.65 | N/A | $21,777.30 | N/A |
Primary Antenna TFU-28JSC/VP-R C140 | $298,484.92 | $293,707.61 | $220,663.29 | ||
Sweep Test Primary Chan 18 Antenna | $8,200.00 | $8,200.00 | See attached invoice. | $4,100.00 | invoice |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $17,520.00 | Per DTVPros quote JEHQ1231-02 | $15,731.44 | Side Mount Brackets for Primary Antenna |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $13,482.69 | Per Estimated Cost Justification WJHG-210-Elbow Complex New Primary Antenna v0, Per DTV Pros quote JEHQ1231-02 | $11,484.79 | Per DTV Pros quote JEHQ1231-02 |
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, elliptically or circularly polarized | $248,104.92 | $248,104.92 | N/A | $183,948.52 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $5,398.54 | N/A |
Actual Information Description | File Name |
---|---|
Sweep Test Existing Antenna and Line | |
Side mount brackets for high power antennas (if not included in antenna base cost) | |
Sweep test of existing antenna | |
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | |
Sweep Test Primary Chan 18 Antenna | |
Side mount brackets for high power antennas (if not included in antenna base cost) | |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | |
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, elliptically or circularly polarized | |
Sweep test of existing antenna |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $344,525.00 | $317,280.41 | N/A | $248,681.51 | N/A |
Total for all systems | $3,027,921.71 | $2,821,605.66 | N/A | $1,848,358.68 | N/A |
Interim Transmission Line | $61,725.00 | $53,324.65 | $35,107.04 | ||
Sweep Existing Transmission Line | $13,050.00 | $13,050.00 | See vendor invoice | $0.00 | N/A |
Flexible Air Transmission Line - dielectric, 3" | $48,675.00 | $40,274.65 | See vendor quote JEHQ1257-01 | $35,107.04 | N/A |
Primary Transmission Line | $282,800.00 | $263,955.76 | $213,574.47 | ||
Rigid Transmission Line - copper, 6 1/8" | $282,800.00 | $263,955.76 | N/A | $213,574.47 | N/A |
Actual Information Description | File Name |
---|---|
Sweep Existing Transmission Line | Information not provided. |
Flexible Air Transmission Line - dielectric, 3" | |
Rigid Transmission Line - copper, 6 1/8" |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,314,400.00 | $1,198,644.25 | N/A | $533,056.75 | N/A |
Total for all systems | $3,027,921.71 | $2,821,605.66 | N/A | $1,848,358.68 | N/A |
Primary Tower TOWER | $670,300.00 | $598,665.30 | $172,829.80 | ||
Tall Tower (greater than 500') | $210,500.00 | $164,965.30 | Per Estimated Cost Justification WJHG-410-Install antennas and lines Existing Primary Tower v0, Per GTI America Invoice GTIA-1064 | $164,965.30 | N/A |
Structural engineering tower load study for well documented tower | $12,600.00 | $7,500.00 | N/A | $7,500.00 | N/A |
Microwave Installation | $26,200.00 | $26,200.00 | N/A | $364.50 | N/A |
Major tower reinforcement/modifications | $421,000.00 | $400,000.00 | N/A | $0.00 | N/A |
Auxiliary Tower TOWER | $644,100.00 | $599,978.95 | $360,226.95 | ||
Structural engineering tower load study for well documented tower | $12,600.00 | $15,000.00 | 2017-Gray-WJHG-AUX-0406-N plus invoice for $1,750 for feasibility analysis | $15,000.00 | N/A |
Major tower reinforcement/modifications | $421,000.00 | $400,000.00 | N/A | $160,248.00 | N/A |
Tall Tower (greater than 500') | $210,500.00 | $184,978.95 | Per Quote JEHQ1302-02 and Invoice 165 | $184,978.95 | N/A |
Actual Information Description | File Name |
---|---|
Tall Tower (greater than 500') | |
Structural engineering tower load study for well documented tower | |
Microwave Installation | |
Major tower reinforcement/modifications | Information not provided. |
Structural engineering tower load study for well documented tower | |
Major tower reinforcement/modifications | |
Tall Tower (greater than 500') |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $177,515.00 | $180,160.40 | N/A | $156,781.90 | N/A |
Total for all systems | $3,027,921.71 | $2,821,605.66 | N/A | $1,848,358.68 | N/A |
Outside Professional Services | $177,515.00 | $180,160.40 | $156,781.90 | ||
Project management of the transition | $142,200.00 | $146,577.90 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $146,577.90 | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $1,500.00 | N/A | $0.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | $500.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $2,175.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $1,875.00 | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | $0.00 | N/A |
RF Engineer-Microwave Link | $2,500.00 | $2,500.00 | Estimate based upon anticipated billing by RF Engineer and commercial frequency coordination and PCN | $2,170.00 | N/A |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | $2,105.00 | $2,332.50 | Per invoices recieved | $787.50 | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | $1,577.50 | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | $296.00 | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | $533.00 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | $290.00 | N/A |
Actual Information Description | File Name |
---|---|
Project management of the transition | |
Prepare request for Special Temporary Authorization | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
Perform engineering study for new channel assignment and antenna development | |
Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
RF Engineer-Microwave Link | |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | |
Attorney Fees - Prepare and File request for Special Temporary Authorization | |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
Prepare and or review reimbursement form |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $79,526.59 | $70,420.04 | N/A | $30,356.90 | N/A |
Total for all systems | $3,027,921.71 | $2,821,605.66 | N/A | $1,848,358.68 | N/A |
Other Expenses | $79,526.59 | $70,420.04 | $30,356.90 | ||
Antenna Storage Cost | $19,540.00 | $19,540.00 | See WJHG storage quote from Dielectric | $14,880.00 | N/A |
Develop and air announcement of upcoming channel change | $10,000.00 | $10,000.00 | N/A | $0.00 | N/A |
Equipment Storage | $6,650.00 | $6,650.00 | N/A | $4,760.00 | N/A |
Equipment Delivery and Handling Charges | $3,598.23 | $3,598.23 | Main and alternate sites; H and E Equipment Services PO 1737 | $2,010.64 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $20,000.00 | $20,000.00 | For main and alternate sites | $0.00 | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | $0.00 | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | $0.00 | N/A |
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | N/A | $0.00 | N/A |
DTV Medical Facility Notification | $11,550.00 | $2,498.45 | N/A | $2,157.90 | N/A |
MVPD Notification of Channel Change | $1,478.36 | $1,478.36 | Wiley Rein, Inv #1468343, #1479796 | $1,478.36 | Estimate is not exceeded. |
Emergency Road Repair | $5,070.00 | $5,070.00 | Emergency road repair to reach out to final facility and complete repack work at the site location | $5,070.00 | N/A |
Actual Information Description | File Name |
---|---|
Antenna Storage Cost | |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Storage | |
Equipment Delivery and Handling Charges | |
Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
FCC Filing Fees - Form 2100 minor change CP application | |
DTV Medical Facility Notification | |
MVPD Notification of Channel Change | |
Emergency Road Repair |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $3,027,921.71 | $2,821,605.66 | $1,848,358.68 |
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 |
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. |
|
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 07/29/2021 |
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). |
|
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 07/29/2021 |