| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
GRAY TELEVISION LICENSEE, LLC Doing Business As: WBXX-TV |
Robert Folliard 4370 Peachtree Road, NE Atlanta, GA 30319 United States |
+1 (202) 750-1585 | Robert.Folliard@gray.tv | Limited Liability Company |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
Samuel Hariton Widelity |
Samuel Hariton 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. | No |
| Briefly describe transition plan | WBXX will be transitioning from channel 20 to channel 31 and will need to replace the existing main antenna, transmission line, and transmitter. The station will be installing an interim antenna, transmission line, and transmitter. |
| 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 | Sigma Plus HD-150CP3 | |
| Year | 1997 | |
| 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? | Yes | |
| Manufacturer | ||
| Model | ULXTE90 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 56.4 kW | |
| Justification for New Transmitter | Transmitter cannot be retuned and must be replaced. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | No | |
| Power | N/A | |
| Rigid Conduit and Wiring | No | |
| Size | N/A | |
| Length | N/A | |
| Other Electrical Service | Yes | |
| Description | The new transmitter will require reconfiguration of the electrical service on site. The electrical work cost has been estimated based on verbal guidance from local electrical contractors. | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | 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 |
| 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 required to continue broadcasting through 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 contractors. | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
| Type | Heating and Cooling | |
| 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 |
| 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: | 652.0 kW | |
| Manufacturer | ||
| Model | TFU-29JTH-R-04 | |
| Year | 1997 |
| 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: | 1000.0 kW | |
| Manufacturer | ||
| Model | TFU 31JTH/VP-R 04 | |
| Year | 2018 | |
| Justification for New Antenna | Antenna is a single channel antenna and cannot be retuned, must be replaced. |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | No |
| Type | ||
| Number of channels supported | N/A | |
| Frequencies of channels supported | N/A | |
| Frequency | N/A | |
| Do you need a combiner output splitter/switcher for dual feed lines? | N/A | |
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
| Broadband or Single Channel? | Single Channel | |
| Feed Line Size | 6 1/8 inches inches | |
| 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? | No | |
| 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 | 1 | |
| Lower Limit | 506.00 MHz | |
| Upper Limit | 578.00 MHz | |
| Design power capacity in use | 100.0 % | |
| Other Antenna Type | N/A | |
| ERP: | 468.0 kW | |
| Manufacturer | ||
| Model | SBB-24C170 | |
| Year | 2018 | |
| Justification for New Antenna | Interim Antenna needed to continue broadcasting through transition |
| Section | Question | Response |
|---|---|---|
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
| Broadband or Single Channel? | B | |
| Feed Line Size | 6 1/8 inches | |
| 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 |
| 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 | 19 1/2 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 760 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 | 760 feet per run | |
| Justification for New Transmission Line | Prohibited channel per catalog, must be replaced. |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Type | Flexible Air | |
| Diameter | 4 inches | |
| Segment Length | N/A | |
| Other Segment Length | ||
| Number of parallel runs | 1 | |
| Length | 750 feet per run | |
| Justification for New Transmission Line | Interim line needed to continue broadcasting during transition period |
| 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? | Yes |
| ASR Number | 1044870 | |
| Coordinates (NAD83) | Latitude (NAD83) | 36° 06' 33.0" N- |
| Longitude (NAD83) | 084° 20' 17.0" W- | |
| Overall Structure Height | 784.44 feet | |
| Support Structure Height | 719.81 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 3240.77 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | Gray Television Group, Inc. | |
| Date Constructed | 08/25/1997 |
| 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: | Serious Reinforcements needed |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | N/A |
| Helicopter Services Required | Are helicopter services required? | Yes |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 595 | |
| Explanation | Strategic Support | |
| Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
| Prepare engineering section of Form FCC Construction Permit Application | Yes | |
| For Auxiliary Facility | No | |
| For Main Facility | Yes | |
| Prepare engineering section of Form FCC License to Cover Application | Yes | |
| For Auxiliary Facility | No | |
| For Main Facility | Yes | |
| Prepare request for Special Temporary Authority | Yes | |
| Quantity | 1 | |
| Do you have Distributed Transmission System engineering services? | N/A | |
| Critical Facility | N/A | |
| Terrain-Shielded Facility | N/A | |
| Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
| For Auxiliary Facility | No | |
| For Main Facility | Yes | |
| Prepare and file Form FCC License to Cover Application | Yes | |
| For Auxiliary Facility | No | |
| For Main Facility | Yes | |
| Prepare request for Special Temporary Authority | No | |
| Quantity | N/A | |
| 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 |
| Name | Description |
|---|---|
Attorney Fees - Other Matters |
Legal Service |
| Section | Question | Response |
|---|---|---|
| AM Pattern Disturbance | Is an Impact Study needed? | No |
| Is Remediation needed? | No | |
| Facility Expenses | Name | N/A |
| Other Distributed Transmission System Expenses Not listed | N/A | |
| Name | N/A | |
| Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
| Permit and Filing Costs | Local Zoning | No |
| Non-zoning permits | Yes | |
| BLM or NFS Coordination | No | |
| FCC Construction Permit Minor Change | Yes | |
| FCC License to Cover Application | Yes | |
| FCC Special Temporary Authority Application | Yes | |
| Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
| Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | 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 |
|---|---|
Additional Rigging |
Additional Rigging cost |
Security |
Site security while equipment is being stored. |
Use Tax |
Use tax paid to the State of Tennessee Department of Revenue on costs relevant to the repack |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $2,640,594.93 | $2,142,967.22 | N/A | $1,844,824.57 | N/A |
| Total for all systems | $5,113,318.49 | $4,202,817.89 | N/A | $3,118,100.33 | N/A |
| Interim Transmitter ULXTE-30 | $820,220.26 | $655,298.26 | $612,475.50 | ||
| 20 Ton system | $115,500.00 | $20,617.00 | N/A | N/A | N/A |
| UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | $684,000.00 | $613,961.00 | N/A | $591,755.24 | 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. | $20,720.26 | $20,720.26 | see Estimated Cost Justification WBXX-180-Electrical Service New Interim Transmitter v0 | $20,720.26 | N/A |
| Primary Transmitter ULXTE90 | $1,820,374.67 | $1,487,668.96 | $1,232,349.07 | ||
| 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. | $32,374.67 | $32,374.67 | see Estimated Cost Justification WBXX-110-Electrical Service New 1st Primary Transmitter v0 | $32,374.67 | N/A |
| UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW | $1,788,000.00 | $1,455,294.29 | Please see the attached invoice from Gatesair JW30004474-1. | $1,199,974.40 | N/A |
| Actual Information Description | File Name |
|---|---|
| 20 Ton system | Information not provided. |
| UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | |
| 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. | |
| 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. | |
| UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $561,130.00 | $480,287.73 | N/A | $428,479.73 | N/A |
| Total for all systems | $5,113,318.49 | $4,202,817.89 | N/A | $3,118,100.33 | N/A |
| Interim Antenna SBB-24C170 | $233,080.00 | $194,440.36 | $181,672.36 | ||
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | Please see the attached quote Quote JEHQ1448-02 | $6,400.00 | N/A |
| Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $11,497.80 | Please see the attached quote Quote JEHQ1448-02 | $11,497.80 | N/A |
| Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | $13,700.00 | $12,768.00 | N/A | N/A | N/A |
| UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized | $189,500.00 | $163,774.56 | See vendor quote #JEHQ1448-02 | $163,774.56 | N/A |
| Primary Antenna TFU 31JTH/VP-R 04 | $328,050.00 | $285,847.37 | $246,807.37 | ||
| Adapter Plate | $19,520.00 | $19,520.00 | Quote JEHQ1245-03 and Proposal C-70422-2 | $15,616.00 | N/A |
| Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $14,364.00 | Quote JEHQ1245-02 and Proposal C-70422-2 | $14,364.00 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
| UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $245,563.37 | see Estimated Cost Justification WBXX-210-New Primary Antenna v0- *Adjusted down per Lester Bach* | $210,427.37 | N/A |
| Actual Information Description | File Name |
|---|---|
| Sweep test of existing antenna | |
| 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 - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized | |
| Adapter Plate | |
| Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | |
| 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 | $209,020.00 | $182,653.73 | N/A | $178,195.19 | N/A |
| Total for all systems | $5,113,318.49 | $4,202,817.89 | N/A | $3,118,100.33 | N/A |
| Interim Transmission Line | $55,500.00 | $37,105.70 | $37,105.70 | ||
| Flexible Air Transmission Line - dielectric, 4" | $55,500.00 | $37,105.70 | Please see the DTVPros, Invoice #214-1 and Quote JEHQ1448-02, plus taxes | $37,105.70 | Please see the attached DTVPros, Invoice #214-1 |
| Primary Transmission Line | $153,520.00 | $145,548.03 | $141,089.49 | ||
| Rigid Transmission Line - copper, 6 1/8" | $153,520.00 | $145,548.03 | see Estimated Cost Justification WBXX-310-New Primary Transmission Line v0 | $141,089.49 | N/A |
| Actual Information Description | File Name |
|---|---|
| Flexible Air Transmission Line - dielectric, 4" | |
| Rigid Transmission Line - copper, 6 1/8" |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,388,352.22 | $1,055,958.67 | N/A | $456,060.20 | N/A |
| Total for all systems | $5,113,318.49 | $4,202,817.89 | N/A | $3,118,100.33 | N/A |
| Primary Tower TOWER | $1,388,352.22 | $1,055,958.67 | $456,060.20 | ||
| Structural engineering tower load study for well documented tower | $12,600.00 | $7,220.00 | N/A | N/A | N/A |
| Tower Helicopter Lift | $113,252.22 | $113,252.22 | Please see Estimated Cost Justification WBXX-410-Helicopter Services v0 | $113,252.21 | N/A |
| Tall Tower (greater than 500') | $210,500.00 | $398,740.00 | See attached TCI quote TCI-17-141, price per quote $398,740. | $342,807.99 | N/A |
| Serious tower reinforcement/modifications | $1,052,000.00 | $536,746.45 | See attached TCI quote TCI-17-141 WBXX TCI Quote for Tower Modification Services, price per quote $492,470. See attached Tower King II proposal for removal of old antenna and line before tower modifications can begin, cost $44,276.45. | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Structural engineering tower load study for well documented tower | Information not provided. |
| Tower Helicopter Lift | |
| Tall Tower (greater than 500') | |
| Serious tower reinforcement/modifications | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $126,656.00 | $161,085.20 | N/A | $140,152.20 | N/A |
| Total for all systems | $5,113,318.49 | $4,202,817.89 | N/A | $3,118,100.33 | N/A |
| Outside Professional Services | $126,656.00 | $161,085.20 | $140,152.20 | ||
| Project management of the transition | $94,010.00 | $131,129.20 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $131,129.20 | N/A |
| Attorney Fees - Other Matters | $1,406.00 | $1,406.00 | Per WBXX Justification New Budget Attorney Other Matters | $1,406.00 | 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 FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | $633.50 | 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 | $800.00 | See invoice from Chesapeake RF Consultants LLC | $800.00 | N/A |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | $500.00 | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $1,912.50 | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $2,612.50 | 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 | |
| Attorney Fees - Other Matters | |
| 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 FCC Form 2100 (main), License to Cover Application | |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
| Prepare request for Special Temporary Authorization | |
| Prepare engineering section of FCC Form 2100 (main), License to Cover 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 | $187,565.34 | $179,865.34 | N/A | $70,388.44 | N/A |
| Total for all systems | $5,113,318.49 | $4,202,817.89 | N/A | $3,118,100.33 | N/A |
| Other Expenses | $187,565.34 | $179,865.34 | $70,388.44 | ||
| Use Tax | $26,006.67 | $26,006.67 | Please see WBXX Use Tax Budget Revision Justification Letter. Please note that the Tennessee Sales and Use Tax Return uses the call sign WVLT because the legal name of the entity that owns the assets in Knoxville that are used by WVLT-TV and WBXX-TV is WVLT-TV, Inc. | $24,341.67 | N/A |
| Additional Rigging | $63,160.00 | $63,160.00 | Please see the invoice from Tower Hill II, Inc - TKII EIN #: 04-3659403 | N/A | N/A |
| MVPD Notification of Channel Change | $2,000.00 | $2,000.00 | see Estimated Cost Justification WBXX-610-MVPD Notifications v0 | $2,000.00 | N/A |
| Develop and air announcement of upcoming channel change | $10,000.00 | $10,000.00 | N/A | N/A | N/A |
| Equipment Storage | $12,000.00 | $12,000.00 | N/A | $608.10 | N/A |
| Equipment Delivery and Handling Charges | $29,180.67 | $29,180.67 | Please see Estimated Cost Justification WBXX-610-Equipment Delivery v1 | $29,180.67 | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $10,028.00 | $10,028.00 | see Estimated Cost Justification WBXX-610-Disposal Costs v0 | $10,028.00 | N/A |
| Non-zoning permits | $10,000.00 | $10,000.00 | N/A | N/A | N/A |
| FCC Filing Fees - Form 2100 license to cover application | $335.00 | $670.00 | see Estimated Cost Justification WBXX-610-FCC Filing fees 2100 license to cover v1 | $670.00 | N/A |
| FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | N/A | N/A | N/A |
| DTV Medical Facility Notification | $11,550.00 | $3,560.00 | N/A | $3,560.00 | N/A |
| Security | $12,000.00 | $12,000.00 | N/A | N/A | N/A |
| FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Use Tax | |
| Additional Rigging | Information not provided. |
| MVPD Notification of Channel Change | |
| Develop and air announcement of upcoming channel change | Information not provided. |
| 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. |
| FCC Filing Fees - Form 2100 license to cover application | |
| FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
| DTV Medical Facility Notification | |
| Security | Information not provided. |
| FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $5,113,318.49 | $4,202,817.89 | $3,118,100.33 |
| Question | Response |
|---|---|
| The facility has ceased operating on its pre-auction channel. | Yes |
| Construction of final facilities or all necessary modifications are complete. | Yes |
| 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. | Yes |
| 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 07/08/2021 |
| Section | Question | Response |
|---|---|---|
| Submission of Final Allocation or Accounting Information 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 07/08/2021 |
