Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
GRAY TELEVISION LICENSEE, LLC Doing Business As: WSAZ- TV |
WSAZ-TV 4370 Peachtree Road Atlanta, GA 30319 United States |
+1 (404) 504-9828 | allfccims@gray.tv | Limited Liability Company |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Samuel Hariton Widelity, inc. |
4031 University Dr Suite 100 Fairfax, VA 22030 United States |
+1 (339) 222-8107 | sam.hariton@widelity.com |
Question | Response |
---|---|
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. | Yes |
Briefly describe transition plan | WSAZ will be replacing its main transmission line, antenna, and transmitter, its aux antenna. The station will be installing a broadband main antenna and broadband interim antenna to be shared with WQCW. The station will also be installing an interim XMTR |
Section | Question | Response |
---|---|---|
Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmitter Description | Type of change | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is this transmitter currently shared with another station? | No | |
Is this transmitter currently in operating condition? | Yes | |
Existing Transmitter Manufacturer and Type | Manufacturer | |
Model | DCX-Millenium | |
Year | 2003 | |
Type | Inductive Output Tube | |
IOT Power Type | Three | |
Power Capacity | 60 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | ULXTE-72 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 47.2 kW | |
Justification for New Transmitter | Existing transmitter cannot be retuned |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | Yes | |
Power | 500 kVA | |
Rigid Conduit and Wiring | Yes | |
Size | 4 inches | |
Length | 200.0 feet | |
Other Electrical Service | Yes | |
Description | The new transmitter will require reconfiguration of the electrical service on site. The electrical work cost has been estimated based on verbal guidance from local electrical contractors. | |
HVAC Service | Does the replacement transmitter require HVAC Service? | No |
Type | N/A | |
Size | N/A | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A |
Name | Description |
---|---|
BGS |
Burk Transmitter Remote WSAZ |
Ice Bridge Building Interconnect |
Ice Bridge for interconnection between buildings |
Primary Transmitter Installation |
Primary Transmitter Installation |
Pad for Heat Exchangers |
Pad for Heat Exchangers behind new Building |
Water needed to flush components |
Water needed to flush components |
Basic Site Survey |
Basic site survey by GatesAir for planning transmitter(s) installation |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase | |
Manufacturer | ||
Model | ULXTE-30 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 19.2 kW | |
Justification for New Transmitter | Interim transmitter needed to broadcast during the transition |
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 contractor. | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Cooling Only | |
Size | 20 tons | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A | |
Inside RF System | Is an additional interior RF system required to support this interim transmitter? | No |
Name | Description |
---|---|
Site Prep |
Site prep for Construction |
Tower to interim building ice bridge |
Tower to interim building ice bridge |
Building Renovation |
Renovate OLD building to install Interim facility |
Waveguide Switch for Interim |
UHF Inside RF System including switching |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Purchase New |
Antenna Use | Auxiliary (Backup) | |
Description of Use | Backup Antenna | |
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 | Horizontal | |
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: | 724.0 kW | |
Manufacturer | ||
Model | TFU-20DSC-R 04 | |
Year | 2002 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Auxiliary (Backup) |
Description of Use | Backup Antenna | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | Yes | |
Is antenna directional? | No | |
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 | Broadband Panel | |
Number of Stations Supported | 2 | |
Number of Panels/Bays | 2 | |
Lower Limit | 476.00 MHz | |
Upper Limit | 530.00 MHz | |
Design power capacity in use | 100.0 % | |
Other Antenna Type | N/A | |
ERP: | 546.0 kW | |
Manufacturer | ||
Model | SBB-24C170 | |
Year | 2017 | |
Justification for New Antenna | Needed for interim operations |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
Type | New | |
Number of channels supported | 2 | |
Frequencies of channels supported | Upper and lower frequency | |
Frequency | 476.0 MHz - 530.0 MHz | |
Do you need a combiner output splitter/switcher for dual feed lines? | No | |
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | Broadband | |
Feed Line Size | 6 1/8 inches inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | Yes |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Name | Description |
---|---|
Ice Shield |
Ice Shield over Coax into old Building for interim |
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 | Top 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: | 595.0 kW | |
Manufacturer | ||
Model | ATW28H3-ETO-23H Trasar | |
Year | 2010 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | Yes | |
Is antenna directional? | No | |
Will antenna be located on or in close proximity to an antenna farm? | No | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Broadband Panel | |
Number of Stations Supported | 2 | |
Number of Panels/Bays | 64 | |
Lower Limit | 470.00 MHz | |
Upper Limit | 698.00 MHz | |
Design power capacity in use | 100.0 % | |
Other Antenna Type | N/A | |
ERP: | 640.0 kW | |
Manufacturer | ||
Model | PEPSIL60D | |
Year | 2018 | |
Justification for New Antenna | Main antenna cannot be retuned, combining with WQCW |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
Type | New | |
Number of channels supported | 2 | |
Frequencies of channels supported | Upper and lower frequency | |
Frequency | 470.0 MHz - 698.0 MHz | |
Do you need a combiner output splitter/switcher for dual feed lines? | No | |
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | Broadband | |
Feed Line Size | 8 3/16 inches inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Section | Question | Response |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Purchase New |
Use | Auxiliary (Backup) | |
Description of Use | Backup | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing transmission line shared with another station or stations? | Yes | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 970 feet per run |
Facility ID | Call Sign |
---|---|
65130 | WQCW |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Auxiliary (Backup) |
Description of Use | Backup and Interim | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | Broadband | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 960 feet per run | |
Justification for New Transmission Line | Needed for interim broadcasting |
Name | Description |
---|---|
Sweep Existing Transmission Line |
Sweep of existing transmission line to determine viability on new channel(s) |
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? | Yes | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1022 feet per run |
Facility ID | Call Sign |
---|---|
65130 | WQCW |
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 | 8 3/16 inches | |
Other Diameter | N/A | |
Segment Length | Broadband | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1022 feet per run | |
Justification for New Transmission Line | The current line will not support the combined RF power for two full power transmitters. |
Name | Description |
---|---|
Primary Transmission Line - Other Electrical Costs |
Wiring to power the line dehydrator to pressurize the transmission line |
Section | Question | Response |
---|---|---|
Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
Section | Question | Response |
---|---|---|
Existing Tower Description | Type of change | Modify Existing |
Tower Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Is this tower consider Complex? | No | |
Is this tower currently shared with any other stations? | 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? | Yes | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1035121 | |
Coordinates (NAD83) | Latitude (NAD83) | 38° 30' 36.3" N- |
Longitude (NAD83) | 082° 13' 09.5" W- | |
Overall Structure Height | 1029.84 feet | |
Support Structure Height | 966.20 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 1011.14 feet | |
Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
Tower Owner | Gray Television Group, Inc. | |
Date Constructed | 10/27/2014 |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for documented tower |
Tower Reinforcements | Please select whether tower reinforcements are needed: | Major Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Tower Mapping |
Mapping of existing tower. |
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 | Yes | |
For Main Facility | Yes | |
Prepare engineering section of Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | Yes | |
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 | Yes | |
For Main Facility | Yes | |
Prepare and file Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | Yes | |
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) | 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 |
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 | No | |
FCC License to Cover Application | Yes | |
FCC Special Temporary Authority Application | Yes | |
Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
Does this relocation require Equipment Storage? | Yes | |
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | Yes | |
Does this relocation require MVPD Notification of a Channel Change? | Yes |
Name | Description |
---|---|
Security |
Security for Site 60 Days |
Tree Removal |
Removal of Trees for Tagline Rigging |
Auxiliary license to cover filing fees |
Auxiliary license to cover filing fees |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $2,573,905.82 | $2,159,756.87 | N/A | $2,006,634.40 | N/A |
Total for all systems | $5,374,414.52 | $4,267,058.52 | N/A | $3,342,407.49 | N/A |
Interim Transmitter ULXTE-30 | $836,736.18 | $715,359.72 | $631,459.30 | ||
Waveguide Switch for Interim | $50,000.00 | $50,000.00 | N/A | N/A | N/A |
Building Renovation | $38,412.13 | $38,412.13 | see Estimated Cost Justification WSAZ-180-Building renovations Interim Transmitter v0 | $38,412.13 | N/A |
Tower to interim building ice bridge | $6,917.55 | $6,917.55 | See attached Steel Products and Manufacturing quote #003 for Ice Bridge between tower and analog transmitter building. | $4,345.64 | N/A |
Site Prep | $10,600.00 | $10,600.00 | N/A | $932.40 | N/A |
Other -- HVAC Service Type: C Size:20 (Other) | $44,806.50 | $44,806.50 | 20 ton split system shared cost with WQCW. Please see Maynard C. Smith Construction Quote WSAZ-HVACRev1. This quote has been uploaded into LMS and is attached to the submitted invoice. | $44,806.50 | 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 contractor. | $2,000.00 | $2,000.00 | N/A | $0.00 | N/A |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | $684,000.00 | $562,623.54 | N/A | $542,962.63 | N/A |
Primary Transmitter ULXTE-72 | $1,737,169.64 | $1,444,397.15 | $1,375,175.10 | ||
Basic Site Survey | $9,000.00 | $9,000.00 | See vendor invoice | $8,538.60 | N/A |
Water needed to flush components | $1,542.65 | $1,542.65 | Please see WSAZ-TV Primary Transmitter - Water needed to flush components Revision Justification Cover Letter | $846.15 | N/A |
BGS | $2,838.00 | $2,838.00 | See attached BGS quote | N/A | N/A |
4" Rigid Conduit and Wiring (Cost per foot) | $20,200.00 | $19,200.00 | N/A | N/A | N/A |
Transformer 3 phase/480v - 500 KVA | $48,400.00 | $46,000.00 | N/A | $18,915.77 | N/A |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $1,183,627.51 | per Estimated Cost Justification WSAZ-110-New 1st Primary Transmitter v0 | $1,181,490.49 | N/A |
Primary Transmitter Installation | $10,963.00 | $10,963.00 | Please see GatesAir quote Q-85716 | $10,963.00 | N/A |
Pad for Heat Exchangers | $74,256.50 | $74,256.50 | See Maynard C. Smith Construction Co. Revised Quote WSAZ-SOG101rev3. This is half the cost, other half paid by WQCW | $74,256.50 | N/A |
Ice Bridge Building Interconnect | $12,250.00 | $12,250.00 | This is half the cost, other half paid by WQCW. Revised quote uploaded. | $12,250.00 | N/A |
Other Electrical Service: The new transmitter will require reconfiguration of the electrical service on site. The electrical work cost has been estimated based on verbal guidance from local electrical contractors. | $84,719.49 | $84,719.49 | Whitt-Meadows quote; see invoice Whitt-Meadows Electric, Inc. 9341 & 9388 | $67,914.59 | N/A |
Actual Information Description | File Name |
---|---|
Waveguide Switch for Interim | Information not provided. |
Building Renovation | |
Tower to interim building ice bridge | |
Site Prep | |
Other -- HVAC Service Type: C Size:20 (Other) | |
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 contractor. | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | |
Basic Site Survey | |
Water needed to flush components | |
BGS | Information not provided. |
4" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Transformer 3 phase/480v - 500 KVA | |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | |
Primary Transmitter Installation | |
Pad for Heat Exchangers | |
Ice Bridge Building Interconnect | |
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. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,098,255.63 | $653,913.26 | N/A | $441,971.44 | N/A |
Total for all systems | $5,374,414.52 | $4,267,058.52 | N/A | $3,342,407.49 | N/A |
Primary Antenna PEPSIL60D | $877,880.00 | $427,200.00 | $254,037.00 | ||
Sweep test of existing antenna | $6,730.00 | $3,200.00 | N/A | $2,560.00 | N/A |
UHF - High Power Top Mount (200-1000 kW), Two Station broadband panel antenna, elliptically or circularly polarized | $768,000.00 | $365,000.00 | WSAZ's half of the cost | $251,477.00 | N/A |
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | $18,950.00 | $9,000.00 | WSAZ's half of the cost | N/A | N/A |
New combiner, cost per channel (without antenna) | $84,200.00 | $50,000.00 | WSAZ's half of the cost | N/A | N/A |
Auxiliary Antenna SBB-24C170 | $220,375.63 | $226,713.26 | $187,934.44 | ||
Ice Shield | $16,960.00 | $16,960.00 | WSAZ's half of the cost | $10,654.35 | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $11,000.00 | WSAZ's half of the cost | $4,000.00 | N/A |
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | $13,700.00 | $6,500.00 | WSAZ's half of the cost | N/A | N/A |
UHF – Broadband Panel, Side Mount Auxiliary/Interim, 546 horizontally polarized | $75,635.63 | $75,635.63 | Per DTVPros quote JEHQ1438. This cost is split 50/50 with WQCW | $74,547.51 | N/A |
Sweep test of existing antenna | $6,730.00 | $4,718.54 | see Estimated Cost Justification WSAZ-250-Sweep test New Auxiliary Antenna v0 | $4,078.54 | N/A |
New combiner, cost per channel (without antenna) | $84,200.00 | $111,899.09 | WSAZ's half of the cost per quote Q-76353r1 | $94,654.04 | X |
Actual Information Description | File Name |
---|---|
Sweep test of existing antenna | |
UHF - High Power Top Mount (200-1000 kW), Two Station broadband panel antenna, elliptically or circularly polarized | |
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | Information not provided. |
New combiner, cost per channel (without antenna) | Information not provided. |
Ice Shield | |
Side mount brackets for high power antennas (if not included in antenna base cost) | |
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | Information not provided. |
UHF – Broadband Panel, Side Mount Auxiliary/Interim, 546 horizontally polarized | |
Sweep test of existing antenna | |
New combiner, cost per channel (without antenna) |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $633,818.71 | $347,910.73 | N/A | $255,404.79 | N/A |
Total for all systems | $5,374,414.52 | $4,267,058.52 | N/A | $3,342,407.49 | N/A |
Primary Transmission Line | $408,098.71 | $193,989.71 | $164,457.45 | ||
Rigid Transmission Line - copper, 8 3/16" broadband | $407,778.00 | $193,669.00 | WSAZ's half of the cost | $164,136.74 | N/A |
Primary Transmission Line - Other Electrical Costs | $320.71 | $320.71 | WSAZ-TV Transmission Line - Other Electrical Revision Justification Cover Letter | $320.71 | N/A |
Auxiliary Transmission Line | $225,720.00 | $153,921.02 | $90,947.34 | ||
Sweep Existing Transmission Line | $3,000.00 | $3,000.00 | See vendor invoice | $2,643.60 | N/A |
Rigid Transmission Line - copper, 6 1/8" broadband | $222,720.00 | $150,921.02 | Verified budget increase request submitted with invoice 198a3 - justification uploaded to LMS. | $88,303.74 | N/A |
Actual Information Description | File Name |
---|---|
Rigid Transmission Line - copper, 8 3/16" broadband | |
Primary Transmission Line - Other Electrical Costs | |
Sweep Existing Transmission Line | |
Rigid Transmission Line - copper, 6 1/8" broadband |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $661,060.00 | $672,668.75 | N/A | $273,470.10 | N/A |
Total for all systems | $5,374,414.52 | $4,267,058.52 | N/A | $3,342,407.49 | N/A |
Primary Tower GTOWER | $661,060.00 | $672,668.75 | $273,470.10 | ||
Tall Tower (greater than 500') | $210,500.00 | $236,458.75 | see Estimated Cost Justification WSAZ-410-Install antennas and lines on Existing Primary Tower V1 | $226,865.10 | N/A |
Major tower reinforcement/modifications | $421,000.00 | $400,000.00 | N/A | $15,245.00 | N/A |
Structural engineering tower load study for well documented tower | $12,600.00 | $19,250.00 | Includes state and local taxes; Hodge Proposal 2019-Gray-WSAZ-Geotech-0102-N | $19,250.00 | N/A |
Tower Mapping | $16,960.00 | $16,960.00 | N/A | $12,110.00 | N/A |
Actual Information Description | File Name |
---|---|
Tall Tower (greater than 500') | |
Major tower reinforcement/modifications | |
Structural engineering tower load study for well documented tower | |
Tower Mapping |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $185,015.00 | $218,744.40 | N/A | $191,166.40 | N/A |
Total for all systems | $5,374,414.52 | $4,267,058.52 | N/A | $3,342,407.49 | N/A |
Outside Professional Services | $185,015.00 | $218,744.40 | $191,166.40 | ||
Project management of the transition | $142,200.00 | $178,494.40 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $178,494.40 | N/A |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | $2,105.00 | $2,000.00 | N/A | N/A | 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 | $3,500.00 | N/A | $1,169.50 | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | $222.00 | N/A |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $4,000.00 | N/A | $1,110.00 | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | $196.50 | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $1,500.00 | N/A | $725.00 | N/A |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | $1,580.00 | $1,500.00 | N/A | $450.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | $1,100.00 | N/A |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | $2,105.00 | $2,000.00 | N/A | $125.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $1,862.50 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $4,749.50 | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | $962.00 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Project management of the transition | |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | Information not provided. |
ASR modification (prepare FCC Form 854) | Information not provided. |
Attorney Fees - Prepare and File request for Special Temporary Authorization | |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
Prepare request for Special Temporary Authorization | |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
Perform engineering study for new channel assignment and antenna development | |
Address transition timing and coordination issues w/ other stations and wireless | |
Prepare and or review reimbursement form | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $222,359.36 | $214,064.51 | N/A | $173,760.36 | N/A |
Total for all systems | $5,374,414.52 | $4,267,058.52 | N/A | $3,342,407.49 | N/A |
Other Expenses | $222,359.36 | $214,064.51 | $173,760.36 | ||
Auxiliary license to cover filing fees | $335.00 | $335.00 | Please see WSAZ-TV Auxiliary license to cover filing fees Budget Revision Justification Letter | $335.00 | N/A |
Develop and air announcement of upcoming channel change | $10,000.00 | $10,000.00 | N/A | $289.90 | N/A |
Equipment Storage | $21,400.00 | $21,400.00 | Storage Rates Central Van and Storage quote | $9,471.05 | N/A |
Equipment Delivery and Handling Charges | $44,138.87 | $44,138.87 | Per Estimated Cost Justification WSAZ-610-Equipment Delivery v6 | $44,138.85 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $99,396.49 | $99,396.49 | see Estimated Cost Justification WSAZ-610-Disposal Costs v5 | $99,396.49 | Invoices total estimate. |
Non-zoning permits | $11,660.00 | $11,660.00 | N/A | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $3,050.15 | N/A | N/A | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $335.00 | see Estimated Cost Justification WSAZ-610-License to Cover FCC Filing Fees v0 | $335.00 | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $400.00 | Please see Estimated Cost Justification WSAZ-610-STA FCC Filing Fees v0 | $400.00 | N/A |
Security | $9,000.00 | $9,000.00 | Cost shared between stations | $5,045.07 | N/A |
Tree Removal | $12,349.00 | $12,349.00 | N/A | $12,349.00 | Sub-total equals Estimated Cost |
MVPD Notification of Channel Change | $2,000.00 | $2,000.00 | Per Estimated Cost Justification WSAZ-610-MVPD Notification v0 | $2,000.00 | N/A |
Actual Information Description | File Name |
---|---|
Auxiliary license to cover filing fees | |
Develop and air announcement of upcoming channel change | |
Equipment Storage | |
Equipment Delivery and Handling Charges | |
Disposal Costs (for equipment and other waste, net of any salvage value) | |
Non-zoning permits | Information not provided. |
DTV Medical Facility Notification | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | |
FCC Filing Fees - Special Temporary Authorization request | |
Security | |
Tree Removal | |
MVPD Notification of Channel Change |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $5,374,414.52 | $4,267,058.52 | $3,342,407.49 |
Question | Response |
---|---|
The facility has ceased operating on its pre-auction channel. | No |
Construction of final facilities or all necessary modifications are complete. | No |
All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. | No |
Section | Question | Response |
---|---|---|
Submission of Estimated Expenses Statements | WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT. |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Robert Folliard , III . Assistant Secretary 02/16/2021 |
Section | Question | Response |
---|---|---|
Submission of Actual Cost Documentation Statements | WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733). |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Robert Folliard , III . Assistant Secretary 02/16/2021 |