| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
GRAY TELEVISION LICENSEE, LLC |
Robert Folliard PO Box 30319 Atlanta, GA 30319 United States |
+1 (202) 750-1585 | Robert.Folliard@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 | WVFX will be replacing the existing main transmitter, antenna, and transmission line. The station will also be installing a full interim system. |
| Section | Question | Response |
|---|---|---|
| Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
| 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 | TXU-300D | |
| Year | 2007 | |
| Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power Capacity | 3 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Manufacturer | ||
| Model | VAXTE-6R44 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power capacity | 4.8 kW | |
| Justification for New Transmitter | Existing Transmitter is Out of Band For ch13 and Mosfets are no longer made. |
| 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? | Yes |
| Type | Heating and Cooling | |
| Size | 5 tons | |
| Other Size | N/A | |
| Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | Yes |
| Size | 654.0 square feet | |
| 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 |
| Name | Description |
|---|---|
Tagline Clearance |
Tree/Brush Removal for tag line |
Primary Transmitter - Other Parts |
Primary Transmitter - Other Parts |
Primary Transmitter - De-install |
Primary Transmitter - De-install |
| 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 | Horizontal | |
| Type | Broadband Panel | |
| Number of Stations Supported | 1 | |
| Number of Panels | 8 | |
| Design power capacity in use | 100.0 % | |
| Lower Limit | 174.00 MHz | |
| Upper Limit | 216.00 MHz | |
| Other Antenna Type | N/A | |
| ERP: | 30.0 kW | |
| Manufacturer | ||
| Model | SWDDP3-1-3-1/10 | |
| Year | 2008 |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Primary (Main) |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Ownership | Owned | |
| Owner | N/A | |
| Is antenna shared? | 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 | Top Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Elliptical | |
| Type | Slotted Coaxial | |
| Number of Stations Supported | N/A | |
| Number of Panels/Bays | N/A | |
| Lower Limit | N/A | |
| Upper Limit | N/A | |
| Design power capacity in use | N/A | |
| Other Antenna Type | N/A | |
| ERP: | 32.0 kW | |
| Manufacturer | ||
| Model | ATW5V5-ETP-13H | |
| Year | 2020 | |
| Justification for New Antenna | Lacking documentation for retune viability |
| 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 | 3 1/8 inches inches | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | |
| 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 Existing Transmission Line |
Sweep test of existing antenna and transmission line |
| 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 | Class A |
| Mounting | Side Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Horizontal | |
| Type | Broadband Panel | |
| Number of Stations Supported | 1 | |
| Number of Panels/Bays | 4 | |
| Lower Limit | 174.00 MHz | |
| Upper Limit | 216.00 MHz | |
| Design power capacity in use | 60.0 % | |
| Other Antenna Type | N/A | |
| ERP: | 25.3 kW | |
| Manufacturer | ||
| Model | TLS-V4 | |
| Year | 2020 | |
| Justification for New Antenna | The tower failed its structural analysis. The station will need to construct a new tower for its final facility. The station will transition to its new channel using an interim facility on its existing tower. |
| 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? | No |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| 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 | 3 1/8 inches | |
| Other Diameter | N/A | |
| Segment Length | 19 1/2 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 640 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 | 3 1/8 inches | |
| Other Diameter | N/A | |
| Segment Length | 19 1/2 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 624 feet per run | |
| Justification for New Transmission Line | Existing Line is in 20' sections Ch13 requires 19 1/2' sections. |
| Name | Description |
|---|---|
Primary Transmission Line - Other Parts |
Primary Transmission Line - Other Parts |
Primary Transmission Line - Indoor Air Dryer |
Primary Transmission Line - Indoor Air Dryer |
| 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 | 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) | Yes | |
| Others Types of Users | No | |
| Is tower documented for structural analysis? | Yes | |
| Is tower compliant with Rev G? | No | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1034466 | |
| Coordinates (NAD83) | Latitude (NAD83) | 39° 18' 02.0" N- |
| Longitude (NAD83) | 080° 20' 36.0" W- | |
| Overall Structure Height | 632.21 feet | |
| Support Structure Height | 600.06 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 1359.89 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | Gray Television Group, Inc. | |
| Date Constructed | 10/26/1992 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 125359 | W22CY-D | LPD |
| 70592 | WDTV | DTV |
| 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 |
|---|---|
Existing Primary Tower - Geotechnical Survey |
Existing Primary Tower - Geotechnical Survey |
Existing Primary Tower - Topographic Site Survey |
Existing Primary Tower - Topographic Site Survey |
Tower Mapping |
Tower Mapping |
| Section | Question | Response |
|---|---|---|
| Existing Tower Description | Type of change | Construct New |
| 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) | Yes | |
| Others Types of Users | No | |
| Is tower documented for structural analysis? | Yes | |
| Is tower compliant with Rev G? | No | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1034466 | |
| Coordinates (NAD83) | Latitude (NAD83) | 39° 18' 02.0" N- |
| Longitude (NAD83) | 080° 20' 36.0" W- | |
| Overall Structure Height | 632.21 feet | |
| Support Structure Height | 600.06 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 1359.89 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | Gray Media Group, Inc. | |
| Date Constructed | 10/26/1992 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 125359 | W22CY-D | LPD |
| 70592 | WDTV | DTV |
| Section | Question | Response |
|---|---|---|
| Construct New Tower | Use | Primary (Main) |
| Description of Use | N/A | |
| Is this a request for upgraded equipment? | No | |
| Height | 600.00 feet | |
| Justification for New Tower | Existing tower required extensive reinforcement. Constructing a new tower was more cost effective. |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | N/A |
| Helicopter Services Required | Are helicopter services required? | No |
| Name | Description |
|---|---|
New Tower - Site Survey |
New Tower - Site Survey |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 900 | |
| Explanation | Strategic Support | |
| Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
| Prepare engineering section of Form FCC Construction Permit Application | Yes | |
| For Auxiliary Facility | No | |
| For Main Facility | Yes | |
| Prepare engineering section of Form FCC License to Cover Application | Yes | |
| For Auxiliary Facility | No | |
| For Main Facility | Yes | |
| Prepare request for Special Temporary Authority | Yes | |
| Quantity | 1 | |
| Do you have Distributed Transmission System engineering services? | N/A | |
| Critical Facility | N/A | |
| Terrain-Shielded Facility | N/A | |
| Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
| For Auxiliary Facility | No | |
| For Main Facility | Yes | |
| Prepare and file Form FCC License to Cover Application | Yes | |
| For Auxiliary Facility | No | |
| For Main Facility | Yes | |
| Prepare request for Special Temporary Authority | Yes | |
| Quantity | 1 | |
| NEPA Section 106 environmental review | No | |
| Environmental Assessment | No | |
| ASR Modification | Yes | |
| FAA Consultation (including preparation of FAA Form 7460) | 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 | No |
| RF exposure measurements | No | |
| Additional Field Engineering Service | Yes | |
| Number of Days | 12 | |
| Justification | Tower analysis and review, site survey, interim transmitter drawings and studies, coverage analysis, on-site supervision of labor, etc. |
| Name | Description |
|---|---|
Attorney Fees - Other Matters |
Legal Service |
| 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? | No | |
| 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 |
|---|---|
Fencing |
Fencing |
Security |
Site security during transition |
Site Prep |
Site Prep needed to facilitate the surveying necessary to determine the guy anchor placement and installation for the new tower |
Equipment Rental |
Equipment Rental |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $224,910.32 | $224,910.32 | N/A | $204,223.81 | N/A |
| Total for all systems | $2,401,261.05 | $2,845,310.00 | N/A | $2,660,617.24 | N/A |
| Primary Transmitter VAXTE-6R44 | $224,910.32 | $224,910.32 | $204,223.81 | ||
| Primary Transmitter - De-install | $11,000.00 | $11,000.00 | Please see THTV, LLC Estimate #1029 & Invoice #352.pdf | $11,000.00 | N/A |
| Primary Transmitter - Other Parts | $3,989.94 | $3,989.94 | Please see DTVPros quote JEHQ1789-01, plus proportional shipping on invoice 434 | $3,989.94 | N/A |
| Tagline Clearance | $8,560.00 | $8,560.00 | See attached Dogwood Tree Service Tagline Clearance Invoice #5620 | $8,560.00 | 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. | $10,600.00 | $10,600.00 | N/A | $9,563.50 | N/A |
| High VHF - Air Cooled Solid State Transmitter 4.8 kW | $161,360.38 | $161,360.38 | see Estimated Cost Justification WVFX-180-New Primary Transmitter v0 | $161,360.37 | N/A |
| Other -- Building Addition Size: 654.0 | $19,650.00 | $19,650.00 | See Estimated Cost Justification WVFX-180-Building Addition v0 | $0.00 | N/A |
| Other -- HVAC Service Type: H Size:5 (Other) | $9,750.00 | $9,750.00 | See Jackson Heating & Air proposal 198 | $9,750.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Primary Transmitter - De-install | |
| Primary Transmitter - Other Parts | |
| Tagline Clearance | |
| 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. | |
| High VHF - Air Cooled Solid State Transmitter 4.8 kW | |
| Other -- Building Addition Size: 654.0 | |
| Other -- HVAC Service Type: H Size:5 (Other) |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $170,229.00 | $193,846.65 | N/A | $150,294.78 | N/A |
| Total for all systems | $2,401,261.05 | $2,845,310.00 | N/A | $2,660,617.24 | N/A |
| Interim Antenna TLS-V4 | $27,770.00 | $52,293.65 | $52,293.65 | ||
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | Please see DTVPros Interim Antenna Quote JEHQ1775 | $6,400.00 | N/A |
| High-VHF, Low Power, Class A broadband panel (cost per panel), horizontally polarized | $21,040.00 | $45,893.65 | Please see DTVPros Interim Antenna Quote JEHQ1775, plus actual shipping charges on invoice 425 | $45,893.65 | N/A |
| Primary Antenna ATW5V5-ETP-13H | $142,459.00 | $141,553.00 | $98,001.13 | ||
| Sweep Existing Transmission Line | $3,009.00 | $3,009.00 | See attached invoice for sweep test of existing antenna and transmission line | $0.00 | N/A |
| Elbow complex, single channel, at antenna input, per 3 1/8. feedline (if needed) | $7,600.00 | $7,024.00 | N/A | $0.00 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,250.00 | N/A |
| High VHF - High Power Top Mount One Station elliptically or circularly polarized | $125,120.00 | $125,120.00 | Please see attached ERI Proposal 20210111-071 Rev C and WVFX Tower and Antenna Binder 1_28_2021 revb | $91,751.13 | N/A |
| Actual Information Description | File Name |
|---|---|
| Sweep test of existing antenna | |
| High-VHF, Low Power, Class A broadband panel (cost per panel), horizontally polarized | |
| Sweep Existing Transmission Line | |
| Elbow complex, single channel, at antenna input, per 3 1/8. feedline (if needed) | Information not provided. |
| Sweep test of existing antenna | |
| High VHF - High Power Top Mount One Station elliptically or circularly polarized |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $77,890.07 | $88,679.07 | N/A | $84,909.96 | N/A |
| Total for all systems | $2,401,261.05 | $2,845,310.00 | N/A | $2,660,617.24 | N/A |
| Primary Transmission Line | $77,890.07 | $88,679.07 | $84,909.96 | ||
| Primary Transmission Line - Other Parts | $4,301.14 | $4,301.14 | Please see DTVPros quote JEHQ1789-01, plus proportional shipping on invoice 434 | $4,301.14 | N/A |
| Primary Transmission Line - Indoor Air Dryer | $8,692.93 | $8,692.93 | please see Estimated Cost Justification 310-Primary Transmission Line - Indoor Air Dryer v0 | $8,692.92 | N/A |
| Rigid Transmission Line - copper, 3 1/8" | $64,896.00 | $75,685.00 | Please see attached ERI Proposal 20200904-416 Rev B and WVFX Tower and Antenna Binder 1_28_2021 revb | $71,915.90 | N/A |
| Actual Information Description | File Name |
|---|---|
| Primary Transmission Line - Other Parts | |
| Primary Transmission Line - Indoor Air Dryer | |
| Rigid Transmission Line - copper, 3 1/8" |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,497,466.00 | $1,833,581.41 | N/A | $1,797,938.66 | N/A |
| Total for all systems | $2,401,261.05 | $2,845,310.00 | N/A | $2,660,617.24 | N/A |
| Primary Tower TOWER | $0.00 | $0.00 | $0.00 | ||
| Primary Tower TOWER | $682,630.00 | $283,630.00 | $247,987.25 | ||
| Existing Primary Tower - Geotechnical Survey | $7,250.00 | $7,250.00 | Please see Electronics Research, Inc. Proposal #20200507-614 & Invoice #56710 | $7,250.00 | N/A |
| Structural engineering tower load study for well documented tower | $12,600.00 | $45,100.00 | see Estimated Cost Justification WVFX-410-Structural Analysis Existing Primary Tower v3; WVFX will be constructing a new tower as it is more cost effective | $39,100.00 | N/A |
| Major tower reinforcement/modifications | $421,000.00 | $0.00 | WVFX will be constructing a new tower as it is more cost effective | $0.00 | N/A |
| Tall Tower (greater than 500') | $210,500.00 | $200,000.00 | Please see attached Tower King Proposal Proposal C-21-048 | $172,527.25 | N/A |
| Existing Primary Tower - Topographic Site Survey | $13,530.00 | $13,530.00 | Please see Electronics Research, Inc. Proposal #20200504-585 & Invoice #56711.pdf | $13,530.00 | N/A |
| Tower Mapping | $17,750.00 | $17,750.00 | Per Hodge Structural Engineers Tower Mapping POs 7174 & 7174-1; WVFX will be constructing a new tower as it is more cost effective | $15,580.00 | N/A |
| Primary Tower | $814,836.00 | $1,549,951.41 | $1,549,951.41 | ||
| New tower | $592,338.50 | $592,338.50 | Please see Estimated Cost Justification WVFX-410-New Tower - Construct New Tower v0 | $592,338.50 | N/A |
| New Tower - Site Survey | $11,997.50 | $11,997.50 | Please see Estimated Cost Justification WVFX-410-New Tower - Site Survey v0 | $11,997.50 | N/A |
| Tall Tower (greater than 500') | $210,500.00 | $945,615.41 | Please see Estimated Cost Justification WVFX-410-New Tower - Install antennas and lines v0 Please see ERI Proposal 20210210-223 Rev B and WVFX Tower and Antenna Binder 1_28_2021 revb | $945,615.41 | N/A |
| Actual Information Description | File Name |
|---|---|
| Existing Primary Tower - Geotechnical Survey | |
| Structural engineering tower load study for well documented tower | |
| Major tower reinforcement/modifications | Information not provided. |
| Tall Tower (greater than 500') | |
| Existing Primary Tower - Topographic Site Survey | |
| Tower Mapping | |
| New tower | |
| New Tower - Site Survey | |
| Tall Tower (greater than 500') |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $243,399.21 | $323,696.10 | N/A | $306,567.60 | N/A |
| Total for all systems | $2,401,261.05 | $2,845,310.00 | N/A | $2,660,617.24 | N/A |
| Outside Professional Services | $243,399.21 | $323,696.10 | $306,567.60 | ||
| Attorney Fees - Other Matters | $9,701.70 | $9,701.70 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $9,701.70 | N/A |
| Additional Field Engineering Service, 12 Days | $58,682.51 | $58,682.51 | Please see WVFX RF Eng - Additional Field Engineering Service, 12 days Budget Revision Justification Letter. The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time | $58,682.51 | N/A |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $2,961.85 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time | $2,961.85 | N/A |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | N/A | N/A |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | $196.50 | N/A |
| Prepare request for Special Temporary Authorization | $2,050.00 | $803.25 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $803.25 | x |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $1,425.00 | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $19,984.79 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $19,984.79 | 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 | $212,812.00 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $212,812.00 | N/A |
| ASR modification (prepare FCC Form 854) | $2,105.00 | $2,000.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Attorney Fees - Other Matters | |
| Additional Field Engineering Service, 12 Days | |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | |
| 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 | |
| Prepare request for Special Temporary Authorization | |
| 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 | |
| Perform engineering study for new channel assignment and antenna development | |
| 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 | |
| ASR modification (prepare FCC Form 854) | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $187,366.45 | $180,596.45 | N/A | $116,682.43 | N/A |
| Total for all systems | $2,401,261.05 | $2,845,310.00 | N/A | $2,660,617.24 | N/A |
| Other Expenses | $187,366.45 | $180,596.45 | $116,682.43 | ||
| Equipment Rental | $10,239.35 | $10,239.35 | Please see Estimated Cost Justification WVFX-610-Equipment Rental v2 | $10,239.35 | N/A |
| Site Prep | $62,687.73 | $62,687.73 | Please see Estimated Cost Justification WVFX-610-Site Prep v3 | $62,687.73 | N/A |
| Security | $15,000.00 | $15,000.00 | N/A | N/A | N/A |
| MVPD Notification of Channel Change | $4,330.25 | $4,330.25 | see Estimated Cost Justification WVFX-610-MVPD Notifications v1 | $4,330.25 | N/A |
| Develop and air announcement of upcoming channel change | $10,600.00 | $10,600.00 | N/A | N/A | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $15,000.00 | $15,000.00 | See attached Disposal Quote | $7,510.98 | N/A |
| Non-zoning permits | $10,000.00 | $10,000.00 | N/A | N/A | N/A |
| FCC Filing Fees - Special Temporary Authorization request | $195.00 | $1,510.00 | see Estimated Cost Justification WVFX-610-STA FCC Filing Fees v3 | $1,510.00 | N/A |
| FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | N/A | N/A |
| FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,000.00 | N/A | $0.00 | N/A |
| DTV Medical Facility Notification | $11,550.00 | $3,585.00 | see WVFX DTV Notifications Estimate EST-001714 | $3,585.00 | N/A |
| Fencing | $26,819.12 | $26,819.12 | Please see Estimated Cost Justification WVFX-610-Fencing v0 | $26,819.12 | N/A |
| Equipment Storage | $19,500.00 | $19,500.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Equipment Rental | |
| Site Prep | |
| Security | Information not provided. |
| MVPD Notification of Channel Change | |
| Develop and air announcement of upcoming channel change | Information not provided. |
| Disposal Costs (for equipment and other waste, net of any salvage value) | |
| Non-zoning permits | Information not provided. |
| FCC Filing Fees - Special Temporary Authorization request | |
| FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
| FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
| DTV Medical Facility Notification | |
| Fencing | |
| Equipment Storage | Information not provided. |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $2,401,261.05 | $2,845,310.00 | $2,660,617.24 |
| 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 03/01/2022 |
| 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 03/01/2022 |
