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:
0000028739
FRN:
0018223693
Facility ID:
73136
Repack Channel:
16 (UHF)
Entity:
Broadcaster
Filing Status:
Submitted
Date Submitted:
01/14/2019

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

GRAY TELEVISION LICENSEE, LLC

WJHG

8195 FRONT BEACH ROAD

PANAMA CITY, FL 32407

United States

+1 (850) 234-7777 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 See attached narrative

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 Retune Existing
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 GatesAir
Model Maxiva ULXT-80AT UHV
Year 2014
Type Solid state
IOT Power Type  
Description  
Power capacity  
Solid State Cooling Liquid
Solid State Power Capacity 54.8 kw
Other Transmitter Type  

Primary Transmitter

Back to Top

Retuning Transmitter Costs

Section Question Response
New IOT Tubes Number of Tubes (including accessories) needed  
New Mask Filter Power Other kw
Other Power 50
New Exciter Is a new exciter needed? No
Exciter Type

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 No
Description  
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

Information not provided.

Interim Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Interim
Description of Use  
Change Type Purchase
Manufacturer
Model ULXTE-12
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Liquid
Solid State Power Capacity 6.46 kw
Other Transmitter Type  
Justification for New Transmitter Interim transmitter installed at the alternate transmitter site needed to continue broadcasting through the 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

Microwave Radios

STL Extension to alternate transmitter site

Monitoring

Monitoring for Interim transmitter

Concrete Slab

10'x10' Slab

Generator Repairs

It needs to be repaired

Microwave Components

Microwave Dishes, Line, etc.

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? 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: 1000.00 kW
Manufacturer
Model TFU-28JSC/VP-R 4C140 D18
Year 2014

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? 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 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: 1000.00 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.

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

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

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? 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: 72.00 kW
Manufacturer
Model TLP16B
Year 2017
Justification for New Antenna Interim antenna needed to continue broadcasting through the transition period

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? 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 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

Name Description

Sweep Test Existing Antenna and Line

Sweep test of existing antenna/line at auxiliary site to determine viability on new repack channel

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 20'
Other Segment Length
Number of parallel runs 1
Length 1400 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 19 ½ '
Other Segment Length
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.

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 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.

Interim Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Sweep Existing Transmission Line

Sweep test of existing transmission line to determine if it is suitable for use

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 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

FM, AM or TV radio broadcasters. Facility ID's, Call Signs and Services of other broadcast stations with whom the tower is shared

Facility ID Call Sign Service
42372 WPFM FM
66398 WMBB DTV

Other Types of Users

Users
Verizon

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: Major 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

Microwave Installation

Installation of Microwave Gear on towers

Auxiliary Tower

Back to Top

Add Tower

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


Other Types of Users

Users
US Customs

Auxiliary 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: Major Reinforcements needed

Auxiliary 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

Auxiliary Tower

Back to Top

Other Tower Expenses Not Listed

Information not provided.

Outside Professional Services Costs

Back to Top
Section Question Response
Outside Project Management Services Do you require outside project management services? Yes
Number of Hours 900
Explanation Strategic Support
Outside RF consulting Engineering Services Perform engineering study for new channel assignment and antenna development Yes
Prepare engineering section of Form FCC Construction Permit Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare engineering section of Form FCC License to Cover Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare request for Special Temporary Authority 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

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

RF Engineer-Microwave Link

Develop technical parameters for new 13 GHz duplex microwave system and commercial frequency coordination

Other Expenses

Back to Top
Section Question Response
AM Pattern Disturbance Is an Impact Study needed? No
Is Remediation needed? No
Facility Expenses Name N/A
Other Distributed Transmission System Expenses Not listed N/A
Name N/A
Is Notification of a Medical Facility required as a result of DTV broadcasting? Yes
Permit and Filing Costs Local Zoning No
Non-zoning permits No
BLM or NFS Coordination No
FCC Construction Permit Minor Change Yes
FCC License to Cover Application Yes
FCC Special Temporary Authority Application Yes
Other Miscellaneous Expenses Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? Yes
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? Yes
Does this relocation require Equipment Storage? Yes
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? Yes
Does this relocation require MVPD Notification of a Channel Change? Yes

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

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

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 $599,104.35 $564,251.70 N/A $478,107.17 N/A
Total for all systems $2,883,339.20 $2,659,880.52 N/A $1,123,827.80 N/A
Interim Transmitter ULXTE-12 $412,833.26 $449,198.36 $399,610.95
Monitoring $5,975.00 $5,975.00 N/A N/A N/A
Microwave Radios $114,301.10 $114,301.10 N/A $96,767.79 N/A
Generator Repairs $1,208.20 $1,208.20 N/A N/A N/A
Microwave Components $21,636.96 $21,636.96 N/A N/A N/A
Concrete Slab $1,712.00 $1,712.00 N/A $1,600.00 N/A
UHF - Liquid Cooled Solid State Transmitter 4.9 . 6.5 kW $266,000.00 $302,365.10 Gates Air quote: Q-73509 Fuqua & Sons PO: 1617 $299,453.16 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 $1,790.00 N/A
Primary Transmitter Maxiva ULXT-80AT UHV $186,271.09 $115,053.34 $78,496.22
UHF and VHF - minor banding issues $102,400.00 $31,182.25 GA-00021465 $21,930.51 N/A
Other 50 kW mask filter $83,871.09 $83,871.09 Includes shipping and state and local taxes $56,565.71 N/A

Components

Actual Information Description File Name
Monitoring Information not provided.
Microwave Radios

Component Description:
13GHz IPLink HS STL, TSL IPLi GHz high RF output hot standby duplex IP microwave terminal w/ data throughout licensable to 360 Mbps full duplex.
Amount:
$96,767.79
Generator Repairs Information not provided.
Microwave Components Information not provided.
Concrete Slab

Component Description:
Construct 10X10 equipment pad.
Amount:
$1,600.00
UHF - Liquid Cooled Solid State Transmitter 4.9 . 6.5 kW

Component Description:
Installation of roof structure over equipment tower site.
Amount:
$1,795.00

Component Description:
ULXTE-12 Transmitter
Amount:
$208,360.71

Component Description:
UXLTE-12 Transmitter
Amount:
$89,297.45
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:
Transmitter - demo circuite no longer in use/ Wiring for transmitter
Amount:
$1,790.00
UHF and VHF - minor banding issues

Component Description:
Transmitter UXLTD-80 Retuning
Amount:
$21,930.51
Other 50 kW mask filter

Component Description:
New Mask Filter for Existing Primary Transmitter
Amount:
$56,565.71

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 $418,354.92 $366,478.57 N/A $174,826.90 N/A
Total for all systems $2,883,339.20 $2,659,880.52 N/A $1,123,827.80 N/A
Interim Antenna TLP16B $120,950.00 $89,980.85 $28,075.32
Sweep test of existing antenna $6,550.00 $6,400.00 N/A $5,120.00 N/A
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized $87,000.00 $75,099.65 N/A $17,625.36 N/A
Side mount brackets for high power antennas (if not included in antenna base cost) $22,550.00 $3,631.20 N/A $2,904.96 N/A
Sweep Test Existing Antenna and Line $4,850.00 $4,850.00 See attached quote $2,425.00 N/A
Primary Antenna TFU-28JSC/VP-R C140 $297,404.92 $276,497.72 $146,751.58
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) $22,550.00 $6,132.00 Included in antenna cost $10,512.00 Side Mount Brackets for Primary Antenna
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) $12,000.00 $7,660.80 Per DTV Pros quote JEHQ1231-02 $7,660.80 Per DTV Pros quote JEHQ1231-02
Sweep test of existing antenna $6,550.00 $6,400.00 N/A $1,600.00 N/A
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, elliptically or circularly polarized $248,104.92 $248,104.92 N/A $122,878.78 N/A

Components

Actual Information Description File Name
Sweep test of existing antenna

Component Description:
Sweep test Aux. Antenna
Amount:
$1,920.00

Component Description:
Sweep Test Auxiliary Antenna
Amount:
$1,600.00

Component Description:
Sweep Test New Interim Antenna
Amount:
$1,600.00
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized

Component Description:
UHF Low Power Side Mount TV Antenna TLP16B
Amount:
$5,507.92

Component Description:
Interim Antenna
Amount:
$6,609.51

Component Description:
25% payment on Interim Antenna
Amount:
$5,507.93
Side mount brackets for high power antennas (if not included in antenna base cost)

Component Description:
Side Mount Brackets for Lower Power Antenna
Amount:
$907.80

Component Description:
Interim Antenna Side mount bracket
Amount:
$907.80

Component Description:
Site mount bracket
Amount:
$1,089.36
Sweep Test Existing Antenna and Line

Component Description:
Sweep Test of Existing Auxiliary Transmission Line
Amount:
$2,425.00
Sweep Test Primary Chan 18 Antenna

Component Description:
Sweep test of existing primary antenna system
Amount:
$4,100.00
Side mount brackets for high power antennas (if not included in antenna base cost)

Component Description:
Side Mount Brackets for Primary Antenna
Amount:
$6,132.00

Component Description:
Side Mount Brackets for Primary Antenna
Amount:
$4,380.00
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)

Component Description:
Elbow Complex for Primary Antenna
Amount:
$4,468.80

Component Description:
Elbow Complex for Primary Antenna
Amount:
$3,192.00
Sweep test of existing antenna

Component Description:
Sweep Test of New Primary Antenna
Amount:
$2,240.00

Component Description:
New Primary Antenna, Sweep Test
Amount:
$1,600.00
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, elliptically or circularly polarized

Component Description:
Please deny this invoice
Amount:
N/A

Component Description:
Primary Antenna - UHF - High Power Side mount
Amount:
$71,679.29

Component Description:
Primary Antenna Side-Mount Brackets
Amount:
$6,132.00

Component Description:
Primary Antenna Elbow Complex
Amount:
$4,468.80

Component Description:
UHF High Power side mount
Amount:
$51,199.49

Component Description:
Please deny this invoice
Amount:
N/A

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 $335,875.00 $311,858.42 N/A $149,769.97 N/A
Total for all systems $2,883,339.20 $2,659,880.52 N/A $1,123,827.80 N/A
Interim Transmission Line $60,075.00 $47,902.66 $27,882.11
Flexible Air Transmission Line - dielectric, 3" $47,025.00 $34,852.66 See vendor quote JEHQ1257-01 $27,882.11 N/A
Sweep Existing Transmission Line $13,050.00 $13,050.00 See vendor invoice $0.00 N/A
Primary Transmission Line $275,800.00 $263,955.76 $121,887.86
Rigid Transmission Line - copper, 6 1/8" $275,800.00 $263,955.76 N/A $121,887.86 N/A

Components

Actual Information Description File Name
Flexible Air Transmission Line - dielectric, 3"

Component Description:
Interim Antenna Transmission Line
Amount:
$8,713.15

Component Description:
New Auxiliary Transmission Line
Amount:
$8,713.16

Component Description:
Aux. Transmission Line
Amount:
$10,455.80
Sweep Existing Transmission Line Information not provided.
Rigid Transmission Line - copper, 6 1/8"

Component Description:
Primary Transmission Line
Amount:
$71,101.25

Component Description:
New Primary Transmission Line
Amount:
$50,786.61

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 $1,279,800.00 $1,179,858.95 N/A $251,348.35 N/A
Total for all systems $2,883,339.20 $2,659,880.52 N/A $1,123,827.80 N/A
Primary Tower TOWER $653,000.00 $579,880.00 $51,369.40
Tall Tower (greater than 500') $205,000.00 $146,180.00 N/A $43,504.90 N/A
Microwave Installation $26,200.00 $26,200.00 N/A $364.50 N/A
Major tower reinforcement/modifications $409,500.00 $400,000.00 N/A $0.00 N/A
Structural engineering tower load study for well documented tower $12,300.00 $7,500.00 N/A $7,500.00 N/A
Auxiliary Tower TOWER $626,800.00 $599,978.95 $199,978.95
Structural engineering tower load study for well documented tower $12,300.00 $15,000.00 2017-Gray-WJHG-AUX-0406-N plus invoice for $1,750 for feasibility analysis $15,000.00 N/A
Tall Tower (greater than 500') $205,000.00 $184,978.95 Per Quote JEHQ1302-02 and Invoice 165 $184,978.95 N/A
Major tower reinforcement/modifications $409,500.00 $400,000.00 N/A $0.00 N/A

Components

Actual Information Description File Name
Tall Tower (greater than 500')

Component Description:
UXA4-127DB 4FT 13GHz
Amount:
$8,679.90

Component Description:
Rig tower to 1361' for side mount antenna work
Amount:
$34,825.00
Microwave Installation

Component Description:
WJHG-410-Install microwave equipment Existing Primary Tower
Amount:
$364.50
Major tower reinforcement/modifications Information not provided.
Structural engineering tower load study for well documented tower

Component Description:
Structural engineering Tower Load study
Amount:
$3,750.00

Component Description:
Tower Mapping
Amount:
$3,750.00
Structural engineering tower load study for well documented tower

Component Description:
Structural engineering Tower Load study
Amount:
$1,750.00

Component Description:
Tower Mapping
Amount:
$6,625.00

Component Description:
Structural engineering Tower Load study
Amount:
$1,750.00

Component Description:
Structural Analysis of Auxiliary Tower
Amount:
$6,625.00
Tall Tower (greater than 500')

Component Description:
Install antennas and line Existing Auxiliary Tower
Amount:
$18,153.95

Component Description:
Tower rigging for interim antenna site
Amount:
$41,706.25

Component Description:
Installation services: Provide tower crew
Amount:
$125,118.75
Major tower reinforcement/modifications

Component Description:
Supply of new Dialight high intensity LED lighting system to replace existing red lights on tower
Amount:
$118,750.00

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 $172,590.00 $168,582.50 N/A $62,528.48 N/A
Total for all systems $2,883,339.20 $2,659,880.52 N/A $1,123,827.80 N/A
Outside Professional Services $172,590.00 $168,582.50 $62,528.48
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase $2,050.00 $2,332.50 Per invoices recieved $787.50 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 $533.00 N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,070.00 $3,000.00 N/A $2,175.00 N/A
Perform engineering study for new channel assignment and antenna development $7,170.00 $7,000.00 N/A $1,875.00 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 $290.00 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 request for Special Temporary Authorization $1,535.00 $1,500.00 N/A N/A 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
Project management of the transition $138,600.00 $135,000.00 N/A $52,749.05 N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $3,585.00 $3,500.00 N/A $1,948.93 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:
In support of interim repack operation at Highway 20 tower: Prepare FAA Form 7460-2 to notify that height decrease and lightning change were executed.
Amount:
$175.00

Component Description:
Prepare and submit FAA Form 7460-1
Amount:
$425.00

Component Description:
Processing form 7460-1 to request lighting change and notify reduction in overall height.
Amount:
$187.50
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:
WJHG Attorney CP
Amount:
$533.00
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
Develop final ERP and parameters for initial CP application
Amount:
$1,350.00

Component Description:
Develop final technical parameters for auxiliary sidemount antenna for use during transition to repack channel
Amount:
$825.00
Perform engineering study for new channel assignment and antenna development

Component Description:
Regarding request to change repack Ch-16 to a later transition phase, conduct channel study to determine any relevant dependencies or linked station, provide summary to counsel.
Amount:
$200.00

Component Description:
Perform engineering study for new channel assignment
Amount:
$687.50

Component Description:
Perform engineering study for new channel assignment
Amount:
$800.00

Component Description:
Review scope of work regarding modification work of Hwy 20 tower, discuss with J McKee.
Amount:
$187.50
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Prepare and or review reimbursement form

Component Description:
Professional Services of Senior Specialist and Counsel
Amount:
$290.00
Prepare engineering section of FCC Form 2100 (main), License to Cover Application Information not provided.
Prepare request for Special Temporary Authorization Information not provided.
RF Engineer-Microwave Link

Component Description:
Upon conclusion of PCN period for new 13 GHz duplex microwave link between Hwy 20 and Scotts Ferry Rd towers, complete technical portions of FCC app.
Amount:
$625.00

Component Description:
Develop technical parameters for new 13 GHz duplex microwave link between Highway 20 and Scotts Ferry Rd towers, engage frequency coordinator to identify frequency pair and issue PCN letters
Amount:
$1,545.00
Project management of the transition

Component Description:
Project Management
Amount:
$3,199.95

Component Description:
Project management
Amount:
$2,442.65

Component Description:
Project management
Amount:
$3,846.85

Component Description:
Project Management
Amount:
$5,007.90

Component Description:
Project Management
Amount:
$3,925.85

Component Description:
Project Management
Amount:
$988.95

Component Description:
Transition Related Project Management Costs
Amount:
$2,850.00

Component Description:
Project Management
Amount:
$3,425.10

Component Description:
Project Management
Amount:
$4,079.35

Component Description:
Project Management
Amount:
$3,124.90

Component Description:
Project Management
Amount:
$802.25

Component Description:
Project Management
Amount:
$1,856.30

Component Description:
Project Management
Amount:
$868.30

Component Description:
Project Management
Amount:
$28.20

Component Description:
Project Management
Amount:
$3,637.75

Component Description:
Project Management
Amount:
$2,556.05

Component Description:
Project management
Amount:
$2,471.90

Component Description:
Project Management
Amount:
$2,632.50

Component Description:
Project Management
Amount:
$3,150.75

Component Description:
Project management
Amount:
$1,853.55
Attorney Fees - Prepare and File request for Special Temporary Authorization

Component Description:
For professional services rendered through November 30, 2018
Amount:
$200.00

Component Description:
WJHG Attorney STA
Amount:
$1,748.93

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 $77,614.93 $68,850.38 N/A $7,246.93 N/A
Total for all systems $2,883,339.20 $2,659,880.52 N/A $1,123,827.80 N/A
Other Expenses $77,614.93 $68,850.38 $7,246.93
Antenna Storage Cost $19,540.00 $19,540.00 See WJHG storage quote from Dielectric N/A N/A
MVPD Notification of Channel Change $1,106.93 $1,106.93 Wiley Rein, Inv #1468343 $1,106.93 per invoices received
Develop and air announcement of upcoming channel change $10,000.00 $10,000.00 N/A N/A N/A
Equipment Storage $6,650.00 $6,650.00 N/A N/A N/A
FCC Filing Fees - Form 2100 minor change CP application $1,070.00 $1,070.00 N/A $1,070.00 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 N/A N/A
Equipment Delivery and Handling Charges $2,400.00 $2,400.00 Main and alternate sites N/A N/A
DTV Medical Facility Notification $11,250.00 $2,498.45 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 - Special Temporary Authorization request $195.00 $190.00 N/A N/A N/A
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

Components

Actual Information Description File Name
Antenna Storage Cost Information not provided.
MVPD Notification of Channel Change

Component Description:
Professional Services
Amount:
$371.43

Component Description:
WJHG MVPD Notifications
Amount:
$735.50
Develop and air announcement of upcoming channel change Information not provided.
Equipment Storage Information not provided.
FCC Filing Fees - Form 2100 minor change CP application

Component Description:
WJHG FCC Filing Fees 2100 CP app
Amount:
$1,070.00
Disposal Costs (for equipment and other waste, net of any salvage value) Information not provided.
Equipment Delivery and Handling Charges Information not provided.
DTV Medical Facility Notification Information not provided.
FCC Filing Fees - Form 2100 license to cover application Information not provided.
FCC Filing Fees - Special Temporary Authorization request Information not provided.
Emergency Road Repair

Component Description:
Dozer, Rock, Delivery
Amount:
$5,070.00

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $2,883,339.20 $2,659,880.52 $1,123,827.80

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


01/12/2019

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


01/12/2019

Attachments

Back to Top