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

FCC Form 399: Reimbursement Request

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

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

Facility ID:
10976
Service:
DTV
Call Sign:
WVFX
Channel:
13 (High VHF)
File Number:
0000028732
FRN:
0018223693
Date Submitted:
01/22/2021

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email 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

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. No
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.

Transmitters

Back to Top
Section Question Response
Transmitter Related Expenses Do you have transmitter related expenses? Yes

Primary Transmitter

Back to Top

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is this transmitter currently shared with another station? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer
Model TXU-300D
Year 2007
Type Solid State
Solid State Cooling Air Cooled
Solid State Power Capacity 3 kW

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Change Type Purchase New
Is this a request for upgraded equipment? 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.

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 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

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Tagline Clearance

Tree/Brush Removal for tag line

Primary Transmitter - Other Parts

Primary Transmitter - Other Parts

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 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

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 Types 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: 30.0 kW
Manufacturer
Model THV-5A 13-R P220 SM
Year 2017
Justification for New Antenna Lacking documentation for retune viability

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 3 1/8 inches inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for a high power antenna? Yes
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? No
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Sweep Existing Transmission Line

Sweep test of existing antenna and transmission line

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 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.

Interim Antenna

Back to Top

Other Antenna Costs

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

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 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

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 3 1/8 inches
Other Diameter N/A
Segment Length 20 inches
Other Segment Length N/A
Number of parallel runs 1
Length 650 feet per run
Justification for New Transmission Line Existing Line is in 20' sections Ch13 requires 19 1/2' sections.

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Primary Transmission Line - Other Parts

Primary Transmission Line - Other Parts

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? No
One or more FM, AM or TV radio broadcaster(s) N/A
Others Types of Users N/A
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


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

Tower Mapping

Tower Mapping

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 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.

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

Attorney Fees - Other Matters

Legal Service

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? 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

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

Security

Site security during transition

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 $212,104.31 $212,104.31 N/A $209,110.31 N/A
Total for all systems $1,459,160.54 $1,447,378.04 N/A $433,065.98 N/A
Primary Transmitter VAXTE-6R44 $212,104.31 $212,104.31 $209,110.31
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
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 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 $8,700.00 N/A
Other -- Building Addition Size: 654.0 $17,843.99 $17,843.99 See attached Underwood General Builders, Inc. Bid Memo dated 10/7/19 $16,750.00 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

Components

Actual Information Description File Name
Other -- HVAC Service Type: H Size:5 (Other)

Component Description:
CUT AND FRAME THROUGH BUILDING
Amount:
$9,750.00
High VHF - Air Cooled Solid State Transmitter 4.8 kW

Component Description:
"VAXTE-6R44 Transmitter per Quote Q-77364"
Amount:
$17,572.32

Component Description:
VAXTE-6R44 Transmitter
Amount:
$37,660.42

Component Description:
VAXTE-6R44 Transmitter
Amount:
$106,127.63
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:
Relocated existing transformer from existing pad over 10' to make room for A/C units.
Amount:
$8,700.00
Other -- Building Addition Size: 654.0

Component Description:
Install insulation and plywood on areas of ceiling that were falling down
Amount:
$16,750.00
Primary Transmitter - Other Parts

Component Description:
SWITCH ASSEMBLY
Amount:
$3,989.94
Tagline Clearance

Component Description:
Professional Services
Amount:
$8,560.00

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 $225,065.00 $239,132.65 N/A $0.00 N/A
Total for all systems $1,459,160.54 $1,447,378.04 N/A $433,065.98 N/A
Interim Antenna TLS-V4 $27,770.00 $52,293.65 $0.00
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 $0.00 N/A
Sweep test of existing antenna $6,730.00 $6,400.00 Please see DTVPros Interim Antenna Quote JEHQ1775 $0.00 N/A
Primary Antenna THV-5A 13-R P220 SM $197,295.00 $186,839.00 $0.00
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
Side mount brackets for high power antennas (if not included in antenna base cost) $23,150.00 $13,600.00 N/A N/A N/A
Sweep test of existing antenna $6,730.00 $6,400.00 N/A N/A N/A
Elbow complex, single channel, at antenna input, per 3 1/8. feedline (if needed) $7,600.00 $7,024.00 N/A N/A N/A
High VHF - High Power Side Mount One Station horizontally polarized $156,806.00 $156,806.00 DTVPros quote JEHQ1264-01 N/A N/A

Components

Actual Information Description File Name
High-VHF, Low Power, Class A broadband panel (cost per panel), horizontally polarized

Component Description:
VHF - MED POWER SIDE MOUNT INTERIM
Amount:
$45,893.65
Sweep test of existing antenna

Component Description:
WVFX-280-Sweep Test Interim Antenna
Amount:
$6,400.00
Sweep Existing Transmission Line

Component Description:
transmission line and antenna inspection
Amount:
$3,009.00
Side mount brackets for high power antennas (if not included in antenna base cost) Information not provided.
Sweep test of existing antenna Information not provided.
Elbow complex, single channel, at antenna input, per 3 1/8. feedline (if needed) Information not provided.
High VHF - High Power Side Mount One Station horizontally polarized Information not provided.

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 $71,901.14 $68,301.14 N/A $4,301.14 N/A
Total for all systems $1,459,160.54 $1,447,378.04 N/A $433,065.98 N/A
Primary Transmission Line $71,901.14 $68,301.14 $4,301.14
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
Rigid Transmission Line - copper, 3 1/8" $67,600.00 $64,000.00 Catalog Cost N/A N/A

Components

Actual Information Description File Name
Primary Transmission Line - Other Parts

Component Description:
WVFX-310-Primary Transmission Line - Other Parts
Amount:
$4,301.14
Rigid Transmission Line - copper, 3 1/8" Information not provided.

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 $661,850.00 $652,850.00 N/A $48,627.25 N/A
Total for all systems $1,459,160.54 $1,447,378.04 N/A $433,065.98 N/A
Primary Tower TOWER $661,850.00 $652,850.00 $48,627.25
Tall Tower (greater than 500') $210,500.00 $200,000.00 N/A $12,527.25 N/A
Structural engineering tower load study for well documented tower $12,600.00 $35,100.00 see Estimated Cost Justification WVFX-410-Structural analysis Existing Primary Tower v2 $29,100.00 N/A
Major tower reinforcement/modifications $421,000.00 $400,000.00 N/A $0.00 N/A
Tower Mapping $17,750.00 $17,750.00 Per Hodge Structural Engineers Tower Mapping POs 7174 & 7174-1 $7,000.00 N/A

Components

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

Component Description:
TOWER SERVICE
Amount:
$12,527.25
Structural engineering tower load study for well documented tower

Component Description:
Professional Engineering Services
Amount:
$3,000.00

Component Description:
Tower Mapping
Amount:
$6,850.00

Component Description:
Engineering Evaluation, Tower Mapping, Anchor Corrosion Risk Analysis
Amount:
$3,625.00

Component Description:
Engineering Evaluation
Amount:
$3,625.00

Component Description:
Engineering Evaluation
Amount:
$3,000.00

Component Description:
Professional Engineering Services
Amount:
$3,000.00

Component Description:
Feasibility Analysis and Reinforcing Design, signed & sealed
Amount:
$6,000.00
Major tower reinforcement/modifications Information not provided.
Tower Mapping

Component Description:
WVFX-410-Tower Mapping Existing Primary Tower
Amount:
$3,500.00

Component Description:
WVFX-410-Tower Mapping Existing Primary Tower
Amount:
$3,500.00

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 $202,950.09 $199,014.94 N/A $161,946.38 N/A
Total for all systems $1,459,160.54 $1,447,378.04 N/A $433,065.98 N/A
Outside Professional Services $202,950.09 $199,014.94 $161,946.38
Attorney Fees - Other Matters $9,143.45 $9,143.45 The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. $9,143.45 .
Additional Field Engineering Service, 12 Days $18,791.64 $18,791.64 Please see WVFX RF Eng - Additional Field Engineering Service, 12 days Budget Revision Justification Letter $18,791.60 N/A
ASR modification (prepare FCC Form 854) $2,105.00 $2,000.00 N/A N/A N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $3,680.00 $1,554.85 The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time $1,554.85 Please see submitted invoices
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
Prepare request for Special Temporary Authorization $2,050.00 $400.00 Please see WVFX Engineering STA Budget Justification Cover Letter $400.00 N/A
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
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
Perform engineering study for new channel assignment and antenna development $7,360.00 $15,375.00 The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. $15,375.00 Please see submitted invoices.
Project management of the transition $142,200.00 $135,000.00 N/A $115,059.98 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

Components

Actual Information Description File Name
Attorney Fees - Other Matters

Component Description:
For Professional Services Rendered
Amount:
$8,847.45

Component Description:
For Professional Services
Amount:
$296.00
Additional Field Engineering Service, 12 Days

Component Description:
Project Management
Amount:
$18,791.60
ASR modification (prepare FCC Form 854) Information not provided.
Attorney Fees - Prepare and File request for Special Temporary Authorization

Component Description:
Professional Services
Amount:
$1,221.50

Component Description:
Work on interim STA filing; submit same
Amount:
$296.00

Component Description:
WVFX-550-Attorney STA
Amount:
$37.35
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application Information not provided.
Prepare request for Special Temporary Authorization

Component Description:
Various discussions regarding implementation of side-mount interim antenna
Amount:
$400.00
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

Component Description:
Prepare engineering section of FCC Form 2100 Construction Permit Application
Amount:
$1,425.00
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Prepare and or review reimbursement form Information not provided.
Perform engineering study for new channel assignment and antenna development

Component Description:
Consulting Engineer
Amount:
$3,150.00

Component Description:
Consulting Engineer
Amount:
$725.00

Component Description:
Continued review of prospective replacement panel main antenna
Amount:
$375.00

Component Description:
Consulting Engineer - Provide target specifications for manufacturers to develop a side-mount main antenna for repack Ch-13 at non-maximized parameters.
Amount:
$475.00

Component Description:
Conduct channel studies to consider WVFX staying on its pre-auction Ch-10
Amount:
$3,100.00

Component Description:
Perform engineering study for new channel assignment
Amount:
$1,150.00

Component Description:
Regarding replacement tower to accommodate antenna
Amount:
$5,450.00

Component Description:
WVFX-530-RF Eng Study
Amount:
$950.00
Project management of the transition

Component Description:
Project Management
Amount:
$2,158.20

Component Description:
Project Management
Amount:
$4,701.15

Component Description:
WVFX-510-Project Management
Amount:
$97.53

Component Description:
Project Management
Amount:
$2,594.75

Component Description:
Project Management
Amount:
$1,970.00

Component Description:
Project Management
Amount:
$3,520.80

Component Description:
Project Management
Amount:
$2,031.85

Component Description:
Project Management
Amount:
$3,433.05

Component Description:
Project Management
Amount:
$5,401.70

Component Description:
Project Management
Amount:
$2,022.10

Component Description:
Project Mgt
Amount:
$28.20

Component Description:
Project Management
Amount:
$2,726.05

Component Description:
Project Management
Amount:
$2,142.95

Component Description:
Project Management
Amount:
$2,114.50

Component Description:
Project Management
Amount:
$2,138.20

Component Description:
Project Management
Amount:
$2,232.15

Component Description:
Project Management
Amount:
$2,417.00

Component Description:
Project management
Amount:
$4,217.60

Component Description:
Project Management
Amount:
$2,908.15

Component Description:
Transition Related Project Management Costs
Amount:
$3,000.00

Component Description:
Project Management
Amount:
$3,083.70

Component Description:
Project Mgt
Amount:
$801.45

Component Description:
Project Management
Amount:
$2,223.75

Component Description:
Project Management
Amount:
$3,040.15

Component Description:
Project management
Amount:
$1,966.05

Component Description:
Project Management
Amount:
$2,314.90

Component Description:
Project Management
Amount:
$5,317.85

Component Description:
Project Management
Amount:
$1,795.60

Component Description:
Project Management
Amount:
$2,915.00

Component Description:
Project Mgt
Amount:
$1,968.80

Component Description:
Project Management
Amount:
$1,944.80

Component Description:
Project management
Amount:
$2,667.65

Component Description:
Project Management
Amount:
$1,745.10

Component Description:
Project Management
Amount:
$4,812.15

Component Description:
Project Management
Amount:
$2,019.35

Component Description:
Project Management
Amount:
$1,974.15

Component Description:
Project Management
Amount:
$2,428.15

Component Description:
Project Mgt
Amount:
$802.25

Component Description:
Project Management
Amount:
$3,238.45

Component Description:
Project Management
Amount:
$1,931.10

Component Description:
Project Mgt
Amount:
$733.30

Component Description:
Project Management
Amount:
$2,348.80

Component Description:
Project Management
Amount:
$2,001.90

Component Description:
Project Management
Amount:
$2,190.25

Component Description:
Project Mgt
Amount:
$2,481.05

Component Description:
Project Management
Amount:
$2,231.90

Component Description:
Cost Reconciliation
Amount:
$2,226.45
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application

Component Description:
Professional Services
Amount:
$196.50

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 $85,290.00 $75,975.00 N/A $9,080.90 N/A
Total for all systems $1,459,160.54 $1,447,378.04 N/A $433,065.98 N/A
Other Expenses $85,290.00 $75,975.00 $9,080.90
Disposal Costs (for equipment and other waste, net of any salvage value) $15,000.00 $15,000.00 See attached Disposal Quote $6,880.90 N/A
FCC Filing Fees - Special Temporary Authorization request $195.00 $200.00 see Estimated Cost Justification WVFX-610-STA FCC Filing Fees v0 $200.00 N/A
Equipment Storage $19,500.00 $19,500.00 N/A N/A N/A
Develop and air announcement of upcoming channel change $10,600.00 $10,600.00 N/A N/A N/A
Security $15,000.00 $15,000.00 N/A N/A N/A
FCC Filing Fees - Form 2100 minor change CP application $1,110.00 $1,000.00 N/A N/A N/A
FCC Filing Fees - Form 2100 license to cover application $335.00 $325.00 N/A N/A N/A
DTV Medical Facility Notification $11,550.00 $2,350.00 N/A N/A N/A
MVPD Notification of Channel Change $2,000.00 $2,000.00 see Estimated Cost Justification WVFX-610-MVPD Notifications v0 $2,000.00 N/A
Non-zoning permits $10,000.00 $10,000.00 N/A N/A N/A

Components

Actual Information Description File Name
Disposal Costs (for equipment and other waste, net of any salvage value)

Component Description:
Delivery 30 yd open top
Amount:
$380.90

Component Description:
30 Yd rolloff
Amount:
$630.08

Component Description:
Removal of unwanted heavy equipment and debris
Amount:
$6,500.00
FCC Filing Fees - Special Temporary Authorization request

Component Description:
WVFX-610-STA FCC Filing Fees
Amount:
$200.00
Equipment Storage Information not provided.
Develop and air announcement of upcoming channel change Information not provided.
Security Information not provided.
FCC Filing Fees - Form 2100 minor change CP application Information not provided.
FCC Filing Fees - Form 2100 license to cover application Information not provided.
DTV Medical Facility Notification Information not provided.
MVPD Notification of Channel Change

Component Description:
Prepare MVPD Notices
Amount:
$2,000.00
Non-zoning permits Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $1,459,160.54 $1,447,378.04 $433,065.98

Reimbursement Status

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

Certification

Back to Top
Section Question Response
Submission of Estimated Expenses Statements

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

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

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

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

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

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

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

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

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

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

Robert Folliard , III .

Assistant Secretary


01/22/2021

Certification

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

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

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

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

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

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

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

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

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

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

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

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

Robert Folliard , III .

Assistant Secretary


01/22/2021

Attachments

Back to Top