Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
GRAY TELEVISION LICENSEE, LLC Doing Business As: GRAY TELEVISION LICENSEE, LLC |
Robert Folliard 4370 PEACHTREE ROAD, NE ATLANTA, GA 30319 United States |
+1 (256) 564-5649 | Robert.Folliard@gray.tv | Limited Liability Company |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
The Preparer is same as the reimbursement contact. |
|
|
|
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 | Station will install interim antenna and connect to existing tx line Station will install new top mounted antenna and tx line. |
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 | Auxiliary (Backup) | |
Description of Use | Emergency Backup | |
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 | Ranger | |
Year | 2009 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 1.1 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Auxiliary (Backup) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | UAXTE-2R37 | |
Transmitter Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power capacity | 1.2 kW | |
Justification for New Transmitter | Existing transmitter cannot be re-tuned EOL letter attached |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | Yes | |
Transformer (480V) | Yes | |
Power | 150 kVA | |
Rigid Conduit and Wiring | No | |
Size | N/A | |
Length | N/A | |
Other Electrical Service | Yes | |
Description | Installation of breaker, panel board, and other equipment needed to provide power to transmitter | |
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 |
---|---|
Auxiliary Transmitter Installation |
Auxiliary Transmitter Installation |
AuxiliaryTransmitter - De-installation |
De-install pre-transition transmitter |
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 | Ultimate | |
Year | 2003 | |
Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power Capacity | 2.5 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | ULXTE-60 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 38 kW | |
Justification for New Transmitter | Existing transmitter cannot be re-tuned. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | Yes | |
Transformer (480V) | Yes | |
Power | 300 kVA | |
Rigid Conduit and Wiring | No | |
Size | N/A | |
Length | N/A | |
Other Electrical Service | Yes | |
Description | Installation of breaker, panel board, and other equipment needed to provide power to transmitter | |
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 |
---|---|
Primary Transmitter - De-installation |
De-install pre-transition transmitter |
Primary Transmitter - Video Cables |
Primary Transmitter - Video Cables |
Primary Transmitter- Road Repairs |
Road repairs required due to transportation of repack equipment. |
Fence to Surround Heat Exchangers |
Fence to Surround Heat Exchangers |
Primary Transmitter - Installation |
Primary Transmitter - Installation |
Primary Transmitter - Other Expenses |
Primary Transmitter - Other Expenses |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Purchase New |
Antenna Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing antenna shared with another station or stations? | No | |
Is the existing antenna directional? | 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 | 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: | 24.0 kW | |
Manufacturer | ||
Model | TFU-28G | |
Year | 1989 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | No | |
Is antenna directional? | 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 | 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: | 24.5 kW | |
Manufacturer | ||
Model | TFU-16ETT/VP-R | |
Year | 2019 | |
Justification for New Antenna | Existing Ch 48 Antenna can not be retuned V-pol premium not reimbursable |
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? | No |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Section | Question | Response |
---|---|---|
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: | 24.0 kW | |
Manufacturer | ||
Model | TFU-WB8 | |
Year | 2019 | |
Justification for New Antenna | Side mount Channel 48 antenna needed for transition period to allow for removal of existing top mounted antenna and installation of new. |
Section | Question | Response |
---|---|---|
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | B | |
Feed Line Size | 4 1/16 inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | No |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Section | Question | Response |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing transmission line shared with another station or stations? | No | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Rigid | |
Diameter | 8 3/16 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1600 feet per run |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1600 feet per run | |
Justification for New Transmission Line | Existing Marman clamp transmission line is no longer supported by manufacturer. Existing line now used as interim. |
Name | Description |
---|---|
Primary Transmission Line - Other Gases for Welding |
Primary Transmission Line - Other Gases for Welding |
Primary Transmission Line - RF Switch |
Primary Transmission Line - RF Switch |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Rigid | |
Diameter | 4 1/16 inches | |
Segment Length | 20' | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 1600 feet per run | |
Justification for New Transmission Line | Initial assumption was the existing line would work post transition, but the existing 8 in line was RCA Caplock which is no longer supported. No additional parts could be ordered to interface with the new post transition channel 15 antenna |
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? | No | |
Existing Tower Structure Registration | Do you have a tower registration number? | No |
ASR Number | ||
Coordinates (NAD83) | Latitude (NAD83) | 34° 42' 39.3" N- |
Longitude (NAD83) | 086° 32' 07.0" W- | |
Overall Structure Height | 1525.90 feet | |
Support Structure Height | 1466.85 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 1152.22 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | WAFF, LLC | |
Date Constructed | 06/15/1982 |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for undocumented/poorly documented tower |
Tower Reinforcements | Please select whether tower reinforcements are needed: | Minor Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | Yes |
Name | Description |
---|---|
Primary Tower - Structural Engineering Tower Load Study |
Existing Primary Tower - Structural Engineering Tower Load Study |
Primary Tower - tree removal |
Existing Primary Tower -tree removal |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 895 | |
Explanation | Pattern analysis Antenna Spec Transmitter Spec Building drawings Installation Supervision Accounting Internal Legal 399 Prep and Reimbursement Project Mgmt | |
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) | No | |
Negotiation of Lease and other Matter for Shared Locations | No | |
Prepare or Review FCC Form 399 for Reimbursement | No | |
Address transition timing and coordination issues w/ other stations and wireless providers | No | |
RF Field Engineering Services | Comprehensive coverage verification via field study | Yes |
RF exposure measurements | No | |
Additional Field Engineering Service | Yes | |
Number of Days | 3 | |
Justification | Required for the installation of various RF parts and to transition station to interim facilities |
Name | Description |
---|---|
Filing Fees - STA |
Attorney filing fees for WAFF STA |
Attorney - Other Matters |
Legal Services |
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 | No | |
FCC License to Cover Application | Yes | |
FCC Special Temporary Authority Application | No | |
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 |
---|---|
Site Security |
Site Security required due to repack construction |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,894,459.16 | $494,338.37 | N/A | $376,543.35 | N/A |
Total for all systems | $3,902,829.34 | $2,261,158.83 | N/A | $1,709,154.43 | N/A |
Primary Transmitter ULXTE-60 | $1,655,233.66 | $340,792.51 | $267,297.50 | ||
Primary Transmitter - Installation | $1,350.59 | $1,350.59 | Please see WAFF - Primary Transmitter Installation - Budget Revision Justification Cover Letter | $1,350.59 | N/A |
Primary Transmitter - Other Expenses | $4,522.09 | $4,522.09 | Please see WAFF-110-1st Primary Transmitter - Other Expenses V1 | $4,522.04 | N/A |
Primary Transmitter- Road Repairs | $7,895.00 | $7,895.00 | Please see Cantrell Proposal dated 4-7-2020 | $7,895.00 | N/A |
Fence to Surround Heat Exchangers | $1,881.00 | $1,881.00 | Athens Fence Proposal dated 11-25-2019 | $1,881.00 | N/A |
Primary Transmitter - Video Cables | $310.00 | $310.00 | Please see WAFF Primary Transmitter Video Cables Budget Justification Letter | $310.00 | N/A |
Primary Transmitter - De-installation | $5,000.00 | $5,000.00 | Please see WAFF THTV Estimate 1017 Removal and De-Installation of Pre Transition Transmitters | N/A | N/A |
Other Electrical Service: Installation of breaker, panel board, and other equipment needed to provide power to transmitter | $44,125.50 | $44,125.50 | Please see attached Jesse Stutts Proposal Dated 07.09.2019 and Jesse Stutts Change Order Dated 09.24.2019. This expense is split between the primary and auxiliary transmitters. | $44,125.50 | N/A |
UHF - Air Cooled Solid State Transmitter 3.4 kW | $42,149.48 | $42,149.48 | ***System Notice: Estimate adjusted and locked because line has been superseded.***Quote attached Headroom analysis attached Existing transmitter can not be retuned. Manufacturer letter attached | $42,149.48 | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | $0.00 | N/A |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $192,027.21 | Please see WAFF Main TX Proposal | $165,063.89 | N/A |
Transformer 3 phase/480v - 300 KVA | $36,800.00 | $5,231.64 | GatesAir Quote 82172 | $0.00 | N/A |
Auxiliary Transmitter UAXTE-2R37 | $239,225.50 | $153,545.86 | $109,245.85 | ||
AuxiliaryTransmitter - De-installation | $5,000.00 | $5,000.00 | Please see WAFF THTV Estimate 1017 Removal and De-Installation of Pre Transition Transmitters | N/A | N/A |
Auxiliary Transmitter Installation | $350.00 | $350.00 | Please see WAFF Auxiliary Transmitter - Install Revision Justification Cover Letter | $350.00 | N/A |
Other Electrical Service: Installation of breaker, panel board, and other equipment needed to provide power to transmitter | $44,125.50 | $44,125.50 | Please see attached Jesse Stutts Proposal Dated 07.09.2019 and Jesse Stutts Change Order Dated 09.24.2019. This expense is split between the primary and auxiliary transmitters | $44,125.50 | N/A |
Transformer 3 phase/480v - 150 KVA | $25,550.00 | $24,300.00 | N/A | $0.00 | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $15,000.00 | N/A | $0.00 | N/A |
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW | $126,000.00 | $64,770.36 | see Estimated Cost Justification WAFF-150-1st Auxiliary Transmitter - UHF Air-Cooled Solid State, 1-2.5 kW v0 | $64,770.35 | N/A |
Actual Information Description | File Name |
---|---|
Primary Transmitter - Installation | |
Primary Transmitter - Other Expenses | |
Primary Transmitter- Road Repairs | |
Fence to Surround Heat Exchangers | |
Primary Transmitter - Video Cables | |
Primary Transmitter - De-installation | Information not provided. |
Other Electrical Service: Installation of breaker, panel board, and other equipment needed to provide power to transmitter | |
UHF - Air Cooled Solid State Transmitter 3.4 kW | |
Switchgear - industrial 800 amp | |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | |
Transformer 3 phase/480v - 300 KVA | Information not provided. |
AuxiliaryTransmitter - De-installation | Information not provided. |
Auxiliary Transmitter Installation | |
Other Electrical Service: Installation of breaker, panel board, and other equipment needed to provide power to transmitter | |
Transformer 3 phase/480v - 150 KVA | Information not provided. |
Switchgear - industrial 800 amp | Information not provided. |
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $368,090.00 | $237,030.50 | N/A | $226,745.48 | N/A |
Total for all systems | $3,902,829.34 | $2,261,158.83 | N/A | $1,709,154.43 | N/A |
Interim Antenna TFU-WB8 | $71,860.00 | $69,835.00 | $60,580.00 | ||
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
Elbow complex, broadband, at antenna input, per 4 1/16. feedline (if needed) | $10,950.00 | $9,255.00 | Please see Dielectric order confirmation 131001 | $1,388.25 | N/A |
UHF - High Power, Side Mount, basic slot antenna, 24 kW input, directional,, horizontally polarized | $54,180.00 | $54,180.00 | Quote attached | $52,791.75 | N/A |
Primary Antenna TFU-16ETT/VP-R | $296,230.00 | $167,195.50 | $166,165.48 | ||
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $5,369.99 | N/A |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $160,795.50 | Quote attached E-pol premium not included in cost | $160,795.49 | N/A |
Actual Information Description | File Name |
---|---|
Sweep test of existing antenna | |
Elbow complex, broadband, at antenna input, per 4 1/16. feedline (if needed) | |
UHF - High Power, Side Mount, basic slot antenna, 24 kW input, directional,, horizontally polarized | |
Sweep test of existing antenna | |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $792,365.61 | $427,675.48 | N/A | $150,579.11 | N/A |
Total for all systems | $3,902,829.34 | $2,261,158.83 | N/A | $1,709,154.43 | N/A |
Interim Transmission Line | $227,200.00 | $23,480.75 | $23,480.75 | ||
Rigid Transmission Line - copper, 4 1/16" | $227,200.00 | $23,480.75 | Please see Estimated Cost Justification WAFF-380-Interim Transmission Line - Rigid, Copper, 4 1 16 v0 | $23,480.75 | N/A |
Primary Transmission Line | $565,165.61 | $404,194.73 | $127,098.36 | ||
Primary Transmission Line - RF Switch | $14,399.00 | $14,399.00 | Please see Dielectric quote 1931361 | N/A | N/A |
Rigid Transmission Line - copper, 4 1/16" | $227,200.00 | $120,598.76 | ***System Notice: Estimate adjusted and locked because line has been superseded.***Quote attached (see interim antenna quote) This is main line replacement even though it is shown inside the interim quote | $120,598.76 | N/A |
Rigid Transmission Line - copper, 6 1/8" | $323,200.00 | $268,830.36 | Please see attached Dielectric Quote 200016CMZ. Previously documented primary line was actually WAFF's interim line. | $6,132.99 | N/A |
Primary Transmission Line - Other Gases for Welding | $366.61 | $366.61 | Please see COMB WAFF Airgas USA LLC 9099117700 Budget Revision Justification Letter | $366.61 | N/A |
Actual Information Description | File Name |
---|---|
Rigid Transmission Line - copper, 4 1/16" | |
Primary Transmission Line - RF Switch | Information not provided. |
Rigid Transmission Line - copper, 4 1/16" | |
Rigid Transmission Line - copper, 6 1/8" | |
Primary Transmission Line - Other Gases for Welding |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $483,459.00 | $729,044.93 | N/A | $716,185.93 | N/A |
Total for all systems | $3,902,829.34 | $2,261,158.83 | N/A | $1,709,154.43 | N/A |
Primary Tower TOWER | $483,459.00 | $729,044.93 | $716,185.93 | ||
Primary Tower - tree removal | $3,500.00 | $3,500.00 | Please see Tree Pro Inc estimate dated 2.7.2020 | $3,500.00 | N/A |
Primary Tower - Structural Engineering Tower Load Study | $14,859.00 | $14,859.00 | Please see Stainless proposals P20_2819_001 and P17_281910_001 | $5,500.00 | N/A |
Tall Tower (greater than 500') | $210,500.00 | $433,580.00 | see Estimated Cost Justification WAFF-410-Existing Primary Tower - Tower Rigging, Tall Tower v0 | $433,580.00 | N/A |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $10,500.00 | Please see the attached Tower King II, Inc. invoice #3179 and FDH Velocitel Invoices 134562 and 127306 | $10,500.00 | N/A |
Tower Helicopter Lift | $70,300.00 | $70,300.00 | Please see Estimated Cost Justification WAFF-410-Existing Primary Tower - Tower Helicopter Lift v0 | $66,800.00 | N/A |
Minor tower reinforcement/modifications | $158,000.00 | $196,305.93 | Estimated Cost Justification WAFF-410-Existing Primary Tower - Minor Tower Reinforcement Modifications V0 | $196,305.93 | N/A |
Actual Information Description | File Name |
---|---|
Primary Tower - tree removal | |
Primary Tower - Structural Engineering Tower Load Study | |
Tall Tower (greater than 500') | |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | |
Tower Helicopter Lift | |
Minor tower reinforcement/modifications |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $277,928.84 | $295,142.82 | N/A | $195,648.82 | N/A |
Total for all systems | $3,902,829.34 | $2,261,158.83 | N/A | $1,709,154.43 | N/A |
Outside Professional Services | $277,928.84 | $295,142.82 | $195,648.82 | ||
Project management of the transition | $141,410.00 | $144,675.00 | Widelity Strategic Support Quote | $137,104.87 | N/A |
Attorney - Other Matters | $1,086.95 | $1,086.95 | Covington 60801187 | $1,086.92 | N/A |
Filing Fees - STA | $600.00 | $600.00 | Please see WAFF STA Filing Fees Revision Justification Cover Letter | $600.00 | Invoices received |
Additional Field Engineering Service, 3 Days | $25,181.89 | $25,181.89 | Please see WAFF Field Engineering Services Budget Revision Justification Letter. The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time | $25,181.89 | see submitted invoices |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | N/A | $0.00 | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | $850.00 | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | $747.00 | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | $0.00 | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $1,500.00 | N/A | $900.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | $329.16 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $26,848.98 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $26,848.98 | Please see submitted invoices. |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $2,000.00 | N/A |
Actual Information Description | File Name |
---|---|
Project management of the transition | |
Attorney - Other Matters | |
Filing Fees - STA | |
Additional Field Engineering Service, 3 Days | |
Comprehensive coverage verification via field study, if needed | 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 - Prepare and File FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Prepare request for Special Temporary Authorization | |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | |
Perform engineering study for new channel assignment and antenna development | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $86,526.73 | $77,926.73 | N/A | $43,451.74 | N/A |
Total for all systems | $3,902,829.34 | $2,261,158.83 | N/A | $1,709,154.43 | N/A |
Other Expenses | $86,526.73 | $77,926.73 | $43,451.74 | ||
Equipment Storage | $30,500.00 | $30,500.00 | Estimate for Dielectric on site antenna storage Dielectric letter attached | $4,245.00 | N/A |
Equipment Delivery and Handling Charges | $20,050.25 | $20,050.25 | See Estimated Cost Justification WAFF-610-Equipment Delivery and Handling v2 | $14,680.26 | N/A |
Site Security | $17,190.00 | $17,190.00 | see Estimated Cost Justification WAFF-610-Site Security v2 | $17,190.00 | N/A |
MVPD Notification of Channel Change | $2,118.30 | $2,118.30 | Estimated Cost Justification WAFF-610-MVPD Notifications v0 | $2,118.30 | N/A |
Develop and air announcement of upcoming channel change | $2,850.00 | $2,850.00 | estimate for on air rescan announcement production. Quote attached | $0.00 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $1,933.18 | $1,933.18 | Please see Estimated Cost Justification WAFF-610-Disposal v0 | $1,933.18 | N/A |
DTV Medical Facility Notification | $11,550.00 | $2,950.00 | Group quote attached | $2,950.00 | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $335.00 | Please see WAFF Filing Fee - License to Cover Budget Justification Cover Letter | $335.00 | N/A |
Actual Information Description | File Name |
---|---|
Equipment Storage | |
Equipment Delivery and Handling Charges | |
Site Security | |
MVPD Notification of Channel Change | |
Develop and air announcement of upcoming channel change | Information not provided. |
Disposal Costs (for equipment and other waste, net of any salvage value) | |
DTV Medical Facility Notification | |
FCC Filing Fees - Form 2100 license to cover application |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $3,902,829.34 | $2,261,158.83 | $1,709,154.43 |
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 |