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

FCC Form 399: Incentive Auction Relocation Reimbursement Fund System

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

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

File Number:
0000028742
FRN:
0018223693
Facility ID:
4685
Repack Channel:
35 (UHF)
Entity:
Broadcaster
Filing Status:
Submitted
Date Submitted:
01/02/2019

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

GRAY TELEVISION LICENSEE, LLC

Doing Business As: 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

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  
Ownership Owned
Owner  
Site  
Is this transmitter currently shared with another station? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer
Model CD3100P1
Year 2001
Type Inductive Output Tube
IOT Power Type Single
Description  
Power capacity 30 kw
Solid State Cooling  
Solid State Power Capacity  
Other Transmitter Type  

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Description of Use  
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Manufacturer
Model ULXTE-50
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Liquid
Solid State Power Capacity 31.7 kw
Other Transmitter Type  
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) No
Power
Rigid Conduit and Wiring No
Size
Length
Other Electrical Service Yes
Description The new transmitter will require reconfiguration of the electrical service on site. The electrical work cost has been estimated based on verbal guidance from local electrical contractors.
HVAC Service Does the replacement transmitter require HVAC Service? No
Type
Size
Other Size  
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size
Channel 14 Costs Is an RF Consulting Engineer needed?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Transmitter building work

Necessary building work for new mask filter.

Generator Relocation

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

Remote Control System

Remote control system for new transmitter.

Interim Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Interim
Description of Use  
Change Type Purchase
Manufacturer
Model ULXTE-60
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Liquid
Solid State Power Capacity 31.7 kw
Other Transmitter Type  
Justification for New Transmitter Interim transmitter needed to continue broadcasting through transition period.

Interim Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) No
Power
Rigid Conduit and Wiring No
Size
Length
Other Electrical Service Yes
Description The new transmitter will require reconfiguration of the electrical service on site. The electrical work cost has been estimated based on verbal guidance from local electrical contractors.
HVAC Service Does the replacement transmitter require HVAC Service? No
Type
Size
Other Size  
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size
Channel 14 Costs Is an RF Consulting Engineer needed?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  
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

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: 315.00 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 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/Bays N/A
Lower Limit N/A
Upper Limit N/A
Design power capacity in use N/A
Other Antenna Type N/A
ERP: 242.00 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? No
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
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: 330.00 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
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? No
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? Broadband
Feed Line Size 4 1/16 inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for a high power antenna? Yes
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? No
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Interim Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

Transmission Line

Back to Top
Section Question Response
Transmission Line Related Expenses Do you have transmission line related expenses? Yes

Primary Transmission Line

Back to Top

Existing Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Purchase New
Use Primary (Main)
Description of Use N/A
Ownership 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
Segment Length 19 ¾ '
Other Segment Length
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
Segment Length 20'
Other Segment Length
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
Warren Vol Fire
Wood Co Sherrif
Wood EMG

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

Level II corrosion

Level II corrosion testing

Move Equipment

Remove and install existing main and aux equipment

Replace Main Antenna

Remove existing main antenna and install new main antenna.

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

Information not provided.

Other Expenses

Back to Top
Section Question Response
AM Pattern Disturbance Is an Impact Study needed? No
Is Remediation needed? No
Facility Expenses Name N/A
Other Distributed Transmission System Expenses Not listed N/A
Name N/A
Is Notification of a Medical Facility required as a result of DTV broadcasting? Yes
Permit and Filing Costs Local Zoning No
Non-zoning permits Yes
BLM or NFS Coordination No
FCC Construction Permit Minor Change 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? No
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

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 $3,833,978.28 $3,123,957.31 N/A $1,339,143.66 N/A
Total for all systems $6,752,149.78 $5,696,425.58 N/A $1,578,332.15 N/A
Interim Transmitter ULXTE-60 $2,636,796.76 $1,926,775.79 $723,979.03
UHF - Liquid Cooled Solid State Transmitter 31.7 kW $1,191,789.90 $1,191,789.90 N/A N/A N/A
Other Electrical Service: The new transmitter will require reconfiguration of the electrical service on site. The electrical work cost has been estimated based on verbal guidance from local electrical contractors. $2,000.00 $2,000.00 N/A N/A N/A
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW $1,434,000.00 $723,979.03 ***System Notice: Estimate adjusted and locked because line has been superseded.*** $723,979.03 N/A
Remote Control System $9,006.86 $9,006.86 N/A N/A N/A
Primary Transmitter ULXTE-50 $1,197,181.52 $1,197,181.52 $615,164.63
UHF - Liquid Cooled Solid State Transmitter 31.7 kW $870,034.66 $870,034.66 GA-0002297r2 $606,056.59 N/A
Generator Relocation $14,700.00 $14,700.00 N/A N/A N/A
Transmitter building work $15,900.00 $15,900.00 N/A N/A N/A
Remote Control System $9,046.86 $9,046.86 N/A N/A N/A
Other Electrical Service: The new transmitter will require reconfiguration of the electrical service on site. The electrical work cost has been estimated based on verbal guidance from local electrical contractors. $287,500.00 $287,500.00 N/A $9,108.04 N/A

Components

Actual Information Description File Name
UHF - Liquid Cooled Solid State Transmitter 31.7 kW Information not provided.
Other Electrical Service: The new transmitter will require reconfiguration of the electrical service on site. The electrical work cost has been estimated based on verbal guidance from local electrical contractors. Information not provided.
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW

Component Description:
ULXTE-60 Transmitter
Amount:
$723,979.03
Remote Control System Information not provided.
UHF - Liquid Cooled Solid State Transmitter 31.7 kW

Component Description:
ULXTE-50 Transmitter
Amount:
$606,056.59
Generator Relocation Information not provided.
Transmitter building work Information not provided.
Remote Control System Information not provided.
Other Electrical Service: The new transmitter will require reconfiguration of the electrical service on site. The electrical work cost has been estimated based on verbal guidance from local electrical contractors.

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

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 $522,850.00 $376,938.40 N/A $88,235.04 N/A
Total for all systems $6,752,149.78 $5,696,425.58 N/A $1,578,332.15 N/A
Interim Antenna SBB-16C170 $260,750.00 $152,730.40 $30,728.64
Side mount brackets for high power antennas (if not included in antenna base cost) $22,550.00 $22,000.00 N/A N/A N/A
Elbow complex, broadband, at antenna input, per 4 1/16. feedline (if needed) $10,650.00 $10,588.00 Includes state and local taxes N/A N/A
Sweep test of existing antenna $6,550.00 $6,400.00 N/A $1,920.00 N/A
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized $221,000.00 $113,742.40 See attached Quote $28,808.64 N/A
Primary Antenna TFU-18JSC/VP-R-04 $262,100.00 $224,208.00 $57,506.40
Side mount brackets for high power antennas (if not included in antenna base cost) $22,550.00 $17,520.00 N/A $5,256.00 N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) $12,000.00 $12,768.00 JEHQ1288-03 $3,830.40 N/A
Sweep test of existing antenna $6,550.00 $6,400.00 N/A $1,920.00 N/A
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized $221,000.00 $187,520.00 See attached Quote $46,500.00 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:
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
Side mount brackets for high power antennas (if not included in antenna base cost)

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
Sweep test of existing antenna

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

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

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 $169,840.00 $147,871.70 N/A $58,271.12 N/A
Total for all systems $6,752,149.78 $5,696,425.58 N/A $1,578,332.15 N/A
Interim Transmission Line $47,700.00 $47,335.55 $0.00
Rigid Transmission Line - copper, 4 1/16" broadband $47,700.00 $47,335.55 JEHQ1307 N/A N/A
Primary Transmission Line $122,140.00 $100,536.15 $58,271.12
Rigid Transmission Line - copper, 6 1/8" $122,140.00 $100,536.15 JEHQ1288-03 $58,271.12 N/A

Components

Actual Information Description File Name
Rigid Transmission Line - copper, 4 1/16" broadband Information not provided.
Rigid Transmission Line - copper, 6 1/8"

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

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

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 $1,943,702.50 $1,776,246.91 N/A $35,635.00 N/A
Total for all systems $6,752,149.78 $5,696,425.58 N/A $1,578,332.15 N/A
Interim Tower $534,476.25 $532,576.25 $5,865.00
New tower $351,576.25 $351,576.25 Includes the foundation, as well as state and local taxes and shipping. $5,865.00 N/A
Ice Bridge $21,000.00 $21,000.00 N/A N/A N/A
Interim Antenna Installation $80,000.00 $80,000.00 N/A N/A N/A
Short Tower (less than 500') $81,900.00 $80,000.00 N/A N/A N/A
Primary Tower TOWER $1,409,226.25 $1,243,670.66 $29,770.00
Anode Grounding System $15,000.00 $15,000.00 See vendor invoice $10,055.00 N/A
Move Equipment $134,813.25 $134,813.25 N/A N/A N/A
Level II corrosion $6,400.00 $6,400.00 N/A $6,400.00 N/A
Short Tower (less than 500') $81,900.00 $134,954.41 E-17440-5 Includes steel member replacement at top of tower N/A N/A
Serious tower reinforcement/modifications $1,024,000.00 $804,375.00 Includes state and local taxes N/A N/A
Replace Main Antenna $134,813.00 $134,813.00 N/A N/A N/A
Structural engineering tower load study for well documented tower $12,300.00 $13,315.00 Gates Air Quote Q-76839 Includes state and local taxes $13,315.00 N/A

Components

Actual Information Description File Name
New tower

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

Component Description:
Total professional services
Amount:
$615.00

Component Description:
Geotechnical services for New Interim tower proposed site
Amount:
$5,865.00
Ice Bridge Information not provided.
Interim Antenna Installation Information not provided.
Short Tower (less than 500') Information not provided.
Anode Grounding System

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
Move Equipment Information not provided.
Level II corrosion

Component Description:
Level II corrosion risk analysis
Amount:
$6,400.00
Short Tower (less than 500') Information not provided.
Serious tower reinforcement/modifications Information not provided.
Replace Main Antenna Information not provided.
Structural engineering tower load study for well documented tower

Component Description:
Site Survey
Amount:
$8,115.00

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

Component Description:
Engineering Evaluation
Amount:
$2,000.00

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

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 $193,640.00 $192,182.26 N/A $57,047.33 N/A
Total for all systems $6,752,149.78 $5,696,425.58 N/A $1,578,332.15 N/A
Outside Professional Services $193,640.00 $192,182.26 $57,047.33
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase $2,050.00 $2,000.00 N/A $687.50 N/A
ASR modification (prepare FCC Form 854) $2,050.00 $2,000.00 N/A N/A N/A
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet $10,240.00 $12,041.13 Environmentex Consulting Proposal N/A N/A
NEPA Section 106 environmental review, if needed $6,140.00 $7,391.13 Waterman Douglass & Associates invoice 20180051 A WTAP $7,391.13 N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $7,170.00 $7,000.00 N/A $125.00 N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,305.00 $2,250.00 N/A N/A N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,120.00 $5,000.00 N/A $196.50 N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,535.00 $1,500.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,070.00 $3,000.00 N/A N/A N/A
Perform engineering study for new channel assignment and antenna development $7,170.00 $7,000.00 N/A $3,462.50 N/A
Address transition timing and coordination issues w/ other stations and wireless $2,560.00 $2,500.00 N/A N/A N/A
Prepare and or review reimbursement form $2,560.00 $2,500.00 N/A N/A N/A
Project management of the transition $138,600.00 $135,000.00 N/A $45,184.70 N/A
Prepare request for Special Temporary Authorization $3,070.00 $3,000.00 N/A N/A N/A

Components

Actual Information Description File Name
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase

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 Information not provided.
NEPA Section 106 environmental review, if needed

Component Description:
20180051 WTAP Tower NEPA Study
Amount:
$7,391.13
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 Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application

Component Description:
Complete and file initial repack construction permit application for WTAP
Amount:
$196.50
Prepare engineering section of FCC Form 2100 (main), License to Cover Application Information not provided.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application Information not provided.
Perform engineering study for new channel assignment and antenna development

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

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

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

Component Description:
RF Consulting
Amount:
$125.00
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:
$2,116.85

Component Description:
Project Management
Amount:
$2,521.95

Component Description:
Project Management
Amount:
$4,369.80

Component Description:
Project Management
Amount:
$1,845.25

Component Description:
Project Management
Amount:
$3,558.80

Component Description:
Project management
Amount:
$3,536.90

Component Description:
Project Management
Amount:
$2,472.60

Component Description:
Project Management
Amount:
$2,457.40

Component Description:
Project Management
Amount:
$802.25

Component Description:
Project Management
Amount:
$2,721.85

Component Description:
Project managment
Amount:
$1,328.55

Component Description:
Project Management
Amount:
$1,936.65

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

Component Description:
Project Management
Amount:
$1,992.65

Component Description:
Project Management
Amount:
$1,728.10

Component Description:
Project management
Amount:
$2,750.15

Component Description:
Project Management
Amount:
$755.80

Component Description:
Project Management
Amount:
$28.20

Component Description:
Project Management
Amount:
$1,890.75

Component Description:
Project Management
Amount:
$1,363.95

Component Description:
Project Management
Amount:
$1,706.25
Prepare request for Special Temporary Authorization Information not provided.

Cost Information

Back to Top

Other Expenses

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $88,139.00 $79,229.00 N/A $0.00 N/A
Total for all systems $6,752,149.78 $5,696,425.58 N/A $1,578,332.15 N/A
Other Expenses $88,139.00 $79,229.00 $0.00
Fencing $9,691.00 $9,691.00 N/A N/A N/A
MVPD Notification of Channel Change $1,000.00 $1,000.00 N/A N/A N/A
Develop and air announcement of upcoming channel change $13,600.00 $13,600.00 N/A N/A N/A
Equipment Delivery and Handling Charges $5,000.00 $5,000.00 N/A N/A N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $30,000.00 $30,000.00 N/A N/A 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 $190.00 N/A N/A N/A
FCC Filing Fees - Form 2100 license to cover application $333.00 $325.00 N/A N/A N/A
FCC Filing Fees - Form 2100 minor change CP application $1,070.00 $1,070.00 N/A N/A N/A
DTV Medical Facility Notification $11,250.00 $2,353.00 N/A N/A N/A

Components

Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $6,752,149.78 $5,696,425.58 $1,578,332.15

Construction Status

Back to Top
Question Response
Is construction complete? No

Certification

Back to Top
Section Question Response
Submission of Estimated Expenses Statements

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

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

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

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

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

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

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

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

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

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

Robert Folliard

Assistant Secretary


01/02/2019

Certification

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

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

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

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

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

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

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

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

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

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

Robert Folliard

Assistant Secretary


01/02/2019

Attachments

Back to Top