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:
13991
Service:
DTV
Call Sign:
WFIE
Channel:
26 (UHF)
File Number:
0000024801
FRN:
0018223693
Date Submitted:
02/16/2021

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

Gray Television Licensee, LLC

Doing Business As: WFIE

4370 Peachtree Road, NE

Atlanta, GA 30319

United States

+1 (812) 426-1414 allfcclms@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

The Preparer is same as the reimbursement contact.

 

 

 

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 Install side mount interim antenna and connect to existing tx line Station will reuse existing antenna and install new main transmission line.

Transmitters

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

Auxiliary Transmitter

Back to Top

Add Transmitter Information

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

Auxiliary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Auxiliary (Backup)
Change Type Purchase New
Is this a request for upgraded equipment? No
Manufacturer
Model UAXTE-2
Transmitter Type Solid State
Solid State Cooling Air Cooled
Solid State Power capacity 1.1 kW
Justification for New Transmitter Existing Transmitter can not be retuned Manufacturers letter attached

Auxiliary Transmitter

Back to Top

Other Transmitter Costs

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 Install new conduit, wire, panel, breakers, and other necessary equipment to provide power to auxiliary transmitter system
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

Auxiliary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Information not provided.

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 Diamond
Year 2002
Type Solid State
Solid State Cooling Air Cooled
Solid State Power Capacity 10 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 ULXTE-16
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 10.3 kW
Justification for New Transmitter Existing transmitter can not be retuned Manufacturers letter attached

Primary Transmitter

Back to Top

Other Transmitter Costs

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 Install new conduit, wire, panel, breakers, and other necessary equipment to provide power to primary transmitter system
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Heating and Cooling
Size 10 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

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Primary Transmitter- Other Expenses

Primary Transmitter- Other Expenses

Antennas

Back to Top
Section Question Response
Antenna Related Expenses Do you have antenna related expenses? Yes

Primary Antenna

Back to Top

Add 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 this antenna currently shared with any other stations? No
Is this 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 Broadband Panel
Number of Stations Supported 1
Number of Panels 16
Design power capacity in use 50.0 %
Lower Limit 470.00 MHz
Upper Limit 668.00 MHz
Other Antenna Type N/A
ERP: 168.0 kW
Manufacturer
Model ABBP16H4-HTO-4-14/46
Year 2003

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? 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: 200.0 kW
Manufacturer
Model ATW33H4-ETO-26L
Year 2020
Justification for New Antenna Existing antenna could not be retuned to duplicate WFIEs existing coverage contour

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna?
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?
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

New Primary Antenna - Beacon

New Primary Antenna - Beacon

New Primary Antenna - Custom Interface

New Primary Antenna - Custom Interface

Interim Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Interim
Description of Use N/A
Change Type Purchase New
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? No
New Antenna Manufacturer and Type Class Full Power
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Broadband Slot
Number of Stations Supported 1
Number of Panels/Bays 8
Lower Limit 470.00 MHz
Upper Limit 608.00 MHz
Design power capacity in use 25.0 %
Other Antenna Type N/A
ERP: 229.0 kW
Manufacturer
Model TFU-WB8
Year 2019
Justification for New Antenna Interim antenna for use during new line installation and existing antenna being connected and tested on new Channel 26.

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? Yes
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? No
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Interim Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

Transmission Line

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

Auxiliary Transmission Line

Back to Top

Add Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Purchase New
Use Auxiliary (Backup)
Description of Use Auxiliary transmission line for auxiliary transmitter
Ownership Owned
Owner N/A
Site N/A
Is this transmission currently shared with any other stations? No
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 Broadband
Other Segment Length N/A
Number of parallel runs 1
Length 925 feet per run

Auxiliary Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Auxiliary (Backup)
Description of Use NEW Auxiliary transmission line
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 Broadband
Other Segment Length N/A
Number of parallel runs 1
Length 925 feet per run
Justification for New Transmission Line Existing transmission line will not work on the post repack Channel 26. Analysis info attached. Existing line to be used as interim.

Auxiliary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

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 7 3/16 inches
Other Diameter N/A
Segment Length Broadband
Other Segment Length N/A
Number of parallel runs 1
Length 925 feet per run

Primary Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? No
Type Rigid
Diameter 6 1/8 inches
Other Diameter N/A
Segment Length 20 inches
Other Segment Length N/A
Number of parallel runs 1
Length 925 feet per run
Justification for New Transmission Line Existing transmission line will not work on the post repack Channel 26. Analysis info attached. Existing line to be used as interim.

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

Tower Equipment And Rigging Costs

Back to Top
Section Question Response
Tower Equipment or Rigging Costs Changes Do you have tower equipment or rigging costs changes? Yes

Primary Tower

Back to Top

Existing Tower

Section Question Response
Existing Tower Description Type of change Modify Existing
Tower Use Primary (Main)
Description of Use N/A
Ownership Owned
Is this tower consider Complex? No
Is this tower currently shared with any other stations? 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) 37° 53' 14.2" N-
Longitude (NAD83) 087° 31' 07.0" W-
Overall Structure Height 949.14 feet
Support Structure Height 873.02 feet
Ground Elevation Above Mean Sea Level (AMSL) 499.99 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner Gray Media Group, Inc.
Date Constructed 05/01/1977


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: Minor 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

Information not provided.

Outside Professional Services Costs

Back to Top
Section Question Response
Outside Project Management Services Do you require outside project management services? Yes
Number of Hours 595
Explanation Pattern analysis Antenna Spec Transmitter Spec Building drawings Installation Supervision Accounting Internal Legal 399 Prep
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 1
Justification System Sweep

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

Security

Equipment Security

Other Expenses

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

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

Road repairs

Site road repairs

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 $828,342.00 $634,572.14 N/A $503,628.27 N/A
Total for all systems $2,416,774.68 $2,402,588.38 N/A $1,372,089.80 N/A
Primary Transmitter ULXTE-16 $636,090.13 $510,977.47 $440,986.17
Primary Transmitter- Other Expenses $80.00 $80.00 Please see WFIE Primary Transmitter- Other Expenses Budget Revision Justification Letter $80.00 N/A
10 Ton system $60,500.00 $13,450.00 Please see J.E. Shekell, Inc. proposal dated 12-13-18 $13,450.00 N/A
Transformer 3 phase/480v - 150 KVA $25,550.00 $24,300.00 N/A N/A N/A
Switchgear - industrial 800 amp $38,200.00 $36,300.00 N/A $1,197.93 N/A
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW $494,500.00 $419,587.34 see Estimated Cost Justification WFIE-110-1st Primary Transmitter - UHF Liquid Cooled Solid State, 8.2-13 kW V0 $408,998.11 N/A
Other Electrical Service: Install new conduit, wire, panel, breakers, and other necessary equipment to provide power to primary transmitter system $17,260.13 $17,260.13 Please see WFIE Transmitter- Other Electrical Services Budget Revision Justification Letter $17,260.13 N/A
Auxiliary Transmitter UAXTE-2 $192,251.87 $123,594.67 $62,642.10
Transformer 3 phase/480v - 150 KVA $25,550.00 $24,000.00 N/A N/A N/A
Switchgear - industrial 800 amp $38,200.00 $36,300.00 N/A $1,197.93 N/A
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW $126,000.00 $60,792.80 Quote attached (GA-00020810) $58,942.30 N/A
Other Electrical Service: Install new conduit, wire, panel, breakers, and other necessary equipment to provide power to auxiliary transmitter system $2,501.87 $2,501.87 Please see WFIE Transmitter- Other Electrical Services Budget Revision Justification Letter $2,501.87 N/A

Components

Actual Information Description File Name
Primary Transmitter- Other Expenses

Component Description:
Distilled water for new transmitter cooling system
Amount:
$80.00
10 Ton system

Component Description:
East Equipment Room
Amount:
$13,450.00
Transformer 3 phase/480v - 150 KVA Information not provided.
Switchgear - industrial 800 amp

Component Description:
Added Support for Switcher and Transmission LInes
Amount:
$1,197.93
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW

Component Description:
A. Transmitter
Amount:
$92,512.03

Component Description:
A. Transmitter
Amount:
$26,496.64

Component Description:
ULXTE-16-E
Amount:
$191,561.43

Component Description:
ULXTE-16-E per Quote GA-00021469
Amount:
$39,371.20

Component Description:
Transmitter
Amount:
$59,056.81
Other Electrical Service: Install new conduit, wire, panel, breakers, and other necessary equipment to provide power to primary transmitter system

Component Description:
INSTALL CONDUIT AND WIRING FOR NEW TRANSMITTER EQUIPMENT.
Amount:
$5,178.04

Component Description:
INSTALL CONDUIT AND WIRING FOR NEW TRANSMITTER EQUIPMENT.
Amount:
$1,726.01

Component Description:
10% of $19,762.00 Estimate
Amount:
$1,726.01

Component Description:
INSTALL EQUIPMENT/PANELS.
Amount:
$3,452.03

Component Description:
Remaining 30% of $19,762.00 Estimate
Amount:
$5,178.04
Transformer 3 phase/480v - 150 KVA Information not provided.
Switchgear - industrial 800 amp

Component Description:
WFIE-150-1st Auxiliary Transmitter - 800 Amp Switchgear
Amount:
$1,197.93
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW

Component Description:
UAXTE-2-E
Amount:
$5,261.08

Component Description:
UAXTE-2-R37
Amount:
$27,026.51

Component Description:
A. Transmitter
Amount:
$13,318.25

Component Description:
Transmitter, Mask Filtration Saystem, Electrical, Installation & Roof
Amount:
$7,891.62

Component Description:
UAXTE-2-R37
Amount:
$5,444.84
Other Electrical Service: Install new conduit, wire, panel, breakers, and other necessary equipment to provide power to auxiliary transmitter system

Component Description:
WFIE-150-1st Auxiliary Transmitter - Other Electrical Services
Amount:
$750.56

Component Description:
WFIE-150-1st Auxiliary Transmitter - Other Electrical Services
Amount:
$500.37

Component Description:
WFIE-150-1st Auxiliary Transmitter - Other Electrical Services
Amount:
$250.19

Component Description:
WFIE-150-1st Auxiliary Transmitter - Other Electrical Services
Amount:
$250.19

Component Description:
WFIE-150-1st Auxiliary Transmitter - Other Electrical Services
Amount:
$750.56

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 $538,903.91 $281,996.77 N/A $147,048.15 N/A
Total for all systems $2,416,774.68 $2,402,588.38 N/A $1,372,089.80 N/A
Interim Antenna TFU-WB8 $219,380.00 $51,870.15 $44,233.65
Side mount brackets for high power antennas (if not included in antenna base cost) $23,150.00 $0.00 included in quote N/A N/A
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized $189,500.00 $44,925.00 Please see the attached invoice from Dielectric #MAN00010 $37,288.50 N/A
Sweep test of existing antenna $6,730.00 $6,945.15 Per invoices received $6,945.15 N/A
Primary Antenna ATW33H4-ETO-26L $319,523.91 $230,126.62 $102,814.50
New Primary Antenna - Custom Interface $20,492.24 $20,492.24 Please see Electronics Research, Inc. proposal 20200923-531 Rev D (plus 6% tax and freight as shown on invoice WFIE-6000) $9,600.00 N/A
New Primary Antenna - Beacon $2,801.67 $2,801.67 Please see Electronics Research, Inc. proposal 20200923-531 Rev D (plus 6% tax and freight as shown on invoice WFIE-6000) $1,312.50 N/A
Sweep test of existing antenna $6,730.00 $6,250.00 Please see Electronics Research, Inc. proposal 20200923-531 Rev D (plus 6% tax and freight as shown on invoice WFIE-6000) $5,685.00 N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized $289,500.00 $200,582.71 Please see Electronics Research, Inc. proposal 20200923-531 Rev D (plus 6% tax and freight as shown on invoice WFIE-6000) $86,217.00 N/A

Components

Actual Information Description File Name
Side mount brackets for high power antennas (if not included in antenna base cost) Information not provided.
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized

Component Description:
Antenna, Elbow Complex, Reducer, Transformer, On-Site Engineer
Amount:
$27,873.75

Component Description:
Repack Sweep
Amount:
$3,840.00

Component Description:
Antenna, elbow complex, reducer, transmission line, transformer, repack sweep
Amount:
$5,574.75
Sweep test of existing antenna

Component Description:
Travel, Field Service, Meals & Lodging
Amount:
$3,105.15

Component Description:
Interim Antenna - Sweep Test
Amount:
$3,200.00

Component Description:
Interim antenna sweep test
Amount:
$640.00
New Primary Antenna - Custom Interface

Component Description:
WFIE-210-Primary Antenna - Custom Interface
Amount:
$9,600.00
New Primary Antenna - Beacon

Component Description:
WFIE-210-Primary Antenna - Beacon
Amount:
$1,312.50
Sweep test of existing antenna

Component Description:
WFIE-210-Primary Antenna - Sweep Test
Amount:
$2,560.00

Component Description:
WFIE-210-Primary Antenna - Sweep Test
Amount:
$3,125.00
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized

Component Description:
ATW33H4-ETO-26L TRANSMISSION LINE
Amount:
$86,217.00

Cost Information

Back to Top

Transmission Line

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $401,450.00 $426,004.25 N/A $211,231.07 N/A
Total for all systems $2,416,774.68 $2,402,588.38 N/A $1,372,089.80 N/A
Primary Transmission Line $186,850.00 $292,718.65 $194,932.51
Rigid Transmission Line - copper, 6 1/8" $186,850.00 $292,718.65 please see Estimated Cost Justification WFIE-310-Primary Transmission Line - Rigid Copper V0 $194,932.51 N/A
Auxiliary Transmission Line $214,600.00 $133,285.60 $16,298.56
Rigid Transmission Line - copper, 6 1/8" broadband $214,600.00 $133,285.60 Please see the attached invoice from Dielectric #MAN00008 $16,298.56 N/A

Components

Actual Information Description File Name
Rigid Transmission Line - copper, 6 1/8"

Component Description:
Rigid transmission line
Amount:
$78,213.75

Component Description:
Rigid transmission line
Amount:
$14,881.65

Component Description:
OTHER T/L 3-50 240.00 MF EX CONN
Amount:
$20,400.00

Component Description:
Freight, shipping and handling
Amount:
$2,324.19

Component Description:
WFIE-310-Primary Transmission Line - Rigid Copper, 6 1/8"
Amount:
$525.20

Component Description:
T/L 6-75 EIA LENGTH 10' TO 15? FIXED FLG
Amount:
$1,288.61

Component Description:
TRANSFORMER 6-50 / 6-75 UHF 3 ST
Amount:
$20,909.23

Component Description:
IN Sales Tax- Invoice 614026
Amount:
$62.17

Component Description:
WFIE-310-Primary Transmission Line - Rigid Copper, 6 1/8"
Amount:
$31,778.76

Component Description:
Freight, shipping, and handling
Amount:
$2,500.75

Component Description:
Elbow 3-50 EIA 6.00 X 6.00 CU "QS
Amount:
$888.16

Component Description:
Primary Transmission Line - Rigid Copper, 6 1/8"
Amount:
$1,842.75

Component Description:
Rigid transmission line
Amount:
$13,328.56

Component Description:
OTHER FREIGHT, SHIPPING, AND HANDLING
Amount:
$4,151.71

Component Description:
Dehydrator 3200IM 115/60 PSI/KPA
Amount:
$15,165.58
Rigid Transmission Line - copper, 6 1/8" broadband

Component Description:
OTHER FREIGHT, SHIPPING, AND HANDLING
Amount:
$2,970.00

Component Description:
Aux Trans Line
Amount:
$13,328.56

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 $381,100.00 $802,805.00 N/A $346,783.50 N/A
Total for all systems $2,416,774.68 $2,402,588.38 N/A $1,372,089.80 N/A
Primary Tower TOWER $381,100.00 $802,805.00 $346,783.50
Structural engineering tower load study for well documented tower $12,600.00 $20,000.00 please see Estimated Cost Justification WFIE-410-Existing Primary Tower - Structural Engineering Load Study v0 $20,000.00 N/A
Minor tower reinforcement/modifications $158,000.00 $150,000.00 N/A $2,125.00 N/A
Tall Tower (greater than 500') $210,500.00 $632,805.00 please see Estimated Cost Justification WFIE-410-Existing Primary Tower - Tower Rigging, Tall Tower v1 $324,658.50 N/A

Components

Actual Information Description File Name
Structural engineering tower load study for well documented tower

Component Description:
Down PMT 50%
Amount:
$2,750.00

Component Description:
Structural analysis
Amount:
$2,500.00

Component Description:
Final PMT 50%
Amount:
$2,750.00

Component Description:
STNLSA STNL Structural Analysis
Amount:
$2,000.00

Component Description:
Tower Service - Mapping of WFIE for Repack - Facility ID # 13991
Amount:
$5,500.00

Component Description:
Structural analysis
Amount:
$2,500.00

Component Description:
STNLSA STNL Structural Analysis
Amount:
$2,000.00
Minor tower reinforcement/modifications

Component Description:
Down PMT 50%
Amount:
$2,125.00
Tall Tower (greater than 500')

Component Description:
WFIE-410-Existing Primary Tower - Tower Rigging, Tall Tower
Amount:
$134,658.50

Component Description:
Down Payment
Amount:
$65,000.00

Component Description:
Tower Service - Final Balance Installation and removal of transmission line for the FCC Repack project on the 932' G-7 WFIE guyed tower
Amount:
$125,000.00

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 $222,370.00 $221,201.45 N/A $145,295.35 N/A
Total for all systems $2,416,774.68 $2,402,588.38 N/A $1,372,089.80 N/A
Outside Professional Services $222,370.00 $221,201.45 $145,295.35
Security $12,210.00 $12,210.00 N/A $12,210.00 N/A
Additional Field Engineering Service, 1 Days $6,500.00 $6,500.00 N/A N/A N/A
Comprehensive coverage verification via field study, if needed $84,200.00 $34,066.45 The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. $34,066.45 please see submitted invoices
Attorney Fees - Prepare and File request for Special Temporary Authorization $3,680.00 $3,500.00 N/A N/A N/A
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
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $5,000.00 N/A N/A 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 $2,000.00 N/A
Project management of the transition $94,010.00 $144,675.00 Widelity Strategic Support Quote $91,767.52 N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $7,000.00 N/A $4,880.54 N/A
Prepare request for Special Temporary Authorization $2,050.00 $1,500.00 N/A $370.84 N/A

Components

Actual Information Description File Name
Security

Component Description:
Security
Amount:
$180.00

Component Description:
Security
Amount:
$180.00

Component Description:
Security
Amount:
$90.00

Component Description:
Security
Amount:
$180.00

Component Description:
Security
Amount:
$180.00

Component Description:
Security
Amount:
$360.00

Component Description:
Security
Amount:
$180.00

Component Description:
Security
Amount:
$180.00

Component Description:
Security
Amount:
$360.00

Component Description:
Security
Amount:
$270.00

Component Description:
Security
Amount:
$360.00

Component Description:
Security
Amount:
$180.00

Component Description:
Security
Amount:
$180.00

Component Description:
Security
Amount:
$180.00

Component Description:
Security
Amount:
$180.00

Component Description:
Security
Amount:
$360.00

Component Description:
Security
Amount:
$180.00

Component Description:
Security
Amount:
$360.00

Component Description:
Security
Amount:
$180.00

Component Description:
Security
Amount:
$180.00

Component Description:
Security
Amount:
$360.00

Component Description:
Security
Amount:
$360.00

Component Description:
Security
Amount:
$360.00

Component Description:
Security
Amount:
$180.00

Component Description:
Security
Amount:
$180.00

Component Description:
Tower Security
Amount:
$360.00

Component Description:
Security
Amount:
$360.00

Component Description:
Security
Amount:
$180.00

Component Description:
Security
Amount:
$360.00

Component Description:
Security
Amount:
$360.00

Component Description:
Security
Amount:
$360.00

Component Description:
Security
Amount:
$360.00

Component Description:
Security
Amount:
$360.00

Component Description:
Security
Amount:
$180.00

Component Description:
Security
Amount:
$360.00

Component Description:
Security
Amount:
$180.00

Component Description:
Security
Amount:
$360.00

Component Description:
Security
Amount:
$360.00

Component Description:
Security
Amount:
$360.00

Component Description:
Security
Amount:
$180.00

Component Description:
Security
Amount:
$150.00

Component Description:
Security
Amount:
$180.00

Component Description:
Security
Amount:
$180.00

Component Description:
Security
Amount:
$180.00

Component Description:
Security
Amount:
$360.00

Component Description:
Security
Amount:
$180.00

Component Description:
Security
Amount:
$360.00
Additional Field Engineering Service, 1 Days Information not provided.
Comprehensive coverage verification via field study, if needed

Component Description:
Antenna Pattern Reconstitution, Horizontal Polarisation
Amount:
$18,459.45

Component Description:
Ground-Based (ITU 10m/FCC 9.1m) Field Strength Measurements
Amount:
$15,607.00
Attorney Fees - Prepare and File request for Special Temporary Authorization Information not provided.
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application Information not provided.
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:
Preparation of Engineering Section FCC form 2100
Amount:
$2,000.00
Project management of the transition

Component Description:
Project Management
Amount:
$2,825.55

Component Description:
Project Management
Amount:
$2,379.55

Component Description:
Project Management
Amount:
$2,674.10

Component Description:
Project Management
Amount:
$4,579.10

Component Description:
Project Management
Amount:
$1,580.65

Component Description:
Project Management
Amount:
$2,459.95

Component Description:
Project Management
Amount:
$94.97

Component Description:
Project Management
Amount:
$2,845.90

Component Description:
Project Management
Amount:
$2,288.55

Component Description:
Project Management
Amount:
$7,271.20

Component Description:
Project Management
Amount:
$38.50

Component Description:
Project Management
Amount:
$2,364.40

Component Description:
Project Management
Amount:
$3,691.30

Component Description:
Project Management
Amount:
$477.41

Component Description:
Project Management
Amount:
$369.60

Component Description:
Project Management
Amount:
$6,367.95

Component Description:
Project Management
Amount:
$2,292.10

Component Description:
Project Management
Amount:
$2,383.45

Component Description:
Invoice moved to correct budget category.
Amount:
N/A

Component Description:
Project Management
Amount:
$2,532.65

Component Description:
Project Management
Amount:
$2,488.75

Component Description:
Project management
Amount:
$7,003.65

Component Description:
Project Management
Amount:
$3,705.75

Component Description:
Project Management
Amount:
$2,917.00

Component Description:
Project Management
Amount:
$2,735.45

Component Description:
Project Management
Amount:
$59.03

Component Description:
Project management
Amount:
$4,760.10

Component Description:
Project Management
Amount:
$100.10

Component Description:
Project Management
Amount:
$2,137.45

Component Description:
Project Management
Amount:
$71.86

Component Description:
Project Management
Amount:
$1,954.45

Component Description:
Project Management
Amount:
$2,931.00

Component Description:
Project management
Amount:
$2,704.25

Component Description:
Project Management
Amount:
$3,032.15

Component Description:
Project Management
Amount:
$5,649.65
Perform engineering study for new channel assignment and antenna development

Component Description:
Engineering study work for new channel assignment and antenna development.
Amount:
$500.00

Component Description:
Repack Engineering
Amount:
$591.66

Component Description:
Repack Engineering
Amount:
$335.33

Component Description:
WFIE-530-RF Eng - Engineering Study for New Channel Assignment
Amount:
$1,625.00

Component Description:
Consulting Engineer
Amount:
$150.00

Component Description:
Engineer
Amount:
$850.00

Component Description:
Repack visit to WFIE
Amount:
$299.06

Component Description:
Discussions regarding transition to repack Ch-26.
Amount:
$275.00

Component Description:
Repack Engineering
Amount:
$129.49

Component Description:
Engineering study work for new channel assignment and antenna development.
Amount:
$125.00
Prepare request for Special Temporary Authorization

Component Description:
WFIE-530-RF Eng - Special Temporary Authorization
Amount:
$370.84

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 $44,608.77 $36,008.77 N/A $18,103.46 N/A
Total for all systems $2,416,774.68 $2,402,588.38 N/A $1,372,089.80 N/A
Other Expenses $44,608.77 $36,008.77 $18,103.46
Equipment Delivery and Handling Charges $2,970.00 $2,970.00 On site forklift rental estimate Representative quote attached $2,477.13 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $9,600.00 $9,600.00 Please see Electrical assistance Inc. estimate 18-1031-03 $9,600.00 N/A
Road repairs $2,638.77 $2,638.77 Please see the attached invoice from Mitchell Trucking and Excavating, LLC # 2073 $2,587.30 N/A
MVPD Notification of Channel Change $0.00 $0.00 N/A N/A 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 N/A N/A
Equipment Storage $15,000.00 $15,000.00 Estimate for Dielectric on site antenna storage Dielectric letter attached $489.03 N/A
DTV Medical Facility Notification $11,550.00 $2,950.00 Group quote attached $2,950.00 N/A

Components

Actual Information Description File Name
Equipment Delivery and Handling Charges

Component Description:
FREIGHT, SHIPPING, AND HANDLING
Amount:
$2,436.18

Component Description:
Freight and Shipping
Amount:
$40.95
Disposal Costs (for equipment and other waste, net of any salvage value)

Component Description:
Job Quoted Price
Amount:
$9,600.00
Road repairs

Component Description:
6 loads of rock to wathen lane tower 4 loads of dense grade 2 loads of # 8
Amount:
$2,587.30
MVPD Notification of Channel Change Information not provided.
Develop and air announcement of upcoming channel change Information not provided.
Equipment Storage

Component Description:
11/2/2018 Delivery Tow Fee - Henderson
Amount:
$489.03
DTV Medical Facility Notification

Component Description:
Medical Notification
Amount:
$2,950.00

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $2,416,774.68 $2,402,588.38 $1,372,089.80

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


02/16/2021

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


02/16/2021

Attachments

Back to Top