| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
GRAY TELEVISION LICENSEE, LLC Doing Business As: GRAY TELEVISION LICENSEE, LLC |
WTOK 4370 PEACHTREE RD NE ATLANTA, GA 30319 United States |
+1 (404) 504-9828 | 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 | The station will be station will be replacing its existing antenna, transmission line, and transmitter. The station will be building a new interim tower at the existing transmitter site to support the interim operations. |
| 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 | Platinum | |
| Year | 2008 | |
| Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power Capacity | 8 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Manufacturer | ||
| Model | VAXTE-16R37 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power capacity | 12.8 kW | |
| Justification for New Transmitter | Current Harris Platinum transmitter cannot be retuned to Channel 13. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | Yes | |
| Power | 150 kVA | |
| 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 |
| Name | Description |
|---|---|
Primary Transmitter - Duct Work |
Duct work to provide cooling for primary transmitter |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase | |
| Manufacturer | ||
| Model | VAXTE-8R37 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power capacity | 6.4 kW | |
| Justification for New Transmitter | Interim transmitter required to continue broadcasting during the transition period. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | Yes | |
| Power | 150 kVA | |
| 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 | |
| Inside RF System | Is an additional interior RF system required to support this interim transmitter? | No |
| Name | Description |
|---|---|
Prefab Building |
Prefab building for interim transmitter, includes HVAC |
Interim Transmitter - Duct Work |
Duct work to provide cooling for interim transmitter |
Interim Transmitter - Filter Retune |
Interim Transmitter - Filter Retune |
| 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? | Yes | |
| Existing Antenna Manufacturer and Type | Class | Full Power |
| Mounting | Top Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Horizontal | |
| Type | Other | |
| 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 | Batwing | |
| ERP: | 90.0 kW | |
| Manufacturer | ||
| Model | TF12-AH | |
| Year | 1954 |
| 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? | Yes | |
| 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: | 104.0 kW | |
| Manufacturer | ||
| Model | THV 10A 13/VP-R-04 | |
| Year | 2019 | |
| Justification for New Antenna | The manufacturer confirms that the antenna cannot be retuned |
| 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 |
| Name | Description |
|---|---|
Top Plate Adapter |
Adapter for the top of the tower to match the bolt pattern of the new antenna |
| 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? | Yes | |
| New Antenna Manufacturer and Type | Class | Full Power |
| Mounting | Side Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Horizontal | |
| Type | Broadband Panel | |
| Number of Stations Supported | 1 | |
| Number of Panels/Bays | 12 | |
| Lower Limit | 198.00 MHz | |
| Upper Limit | 216.00 MHz | |
| Design power capacity in use | 100.0 % | |
| Other Antenna Type | N/A | |
| ERP: | 104.0 kW | |
| Manufacturer | ||
| Model | TLSV12BB | |
| Year | 2017 | |
| Justification for New Antenna | Interim antenna needed to continue broadcasting through the transition period. |
| 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 |
| 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 | 6 1/8 inches | |
| Other Diameter | N/A | |
| Segment Length | 20 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 2 | |
| Length | 260 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 | 60 feet per run | |
| Justification for New Transmission Line | Existing transmission line is 65 years old Only listing 3 sections of Transmission Line per FCC Correspondence. |
| Name | Description |
|---|---|
Transmission Line-Ice Bridge |
Transmission Line-Ice Bridge |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Type | Flexible Air | |
| Diameter | 3 inches | |
| Segment Length | N/A | |
| Other Segment Length | ||
| Number of parallel runs | 1 | |
| Length | 270 feet per run | |
| Justification for New Transmission Line | Interim transmission 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? | Unknown | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1041065 | |
| Coordinates (NAD83) | Latitude (NAD83) | 32° 19' 39.0" N- |
| Longitude (NAD83) | 088° 41' 28.0" W- | |
| Overall Structure Height | 315.94 feet | |
| Support Structure Height | 315.94 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 667.97 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | Gray Television Group, Inc. | |
| Date Constructed | 05/26/1953 |
| Section | Question | Response |
|---|---|---|
| Engineering Study | Please what type of engineering study is required, if any: | Study needed for documented tower |
| Tower Reinforcements | Please select whether tower reinforcements are needed: | Major Reinforcements needed |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | N/A |
| Helicopter Services Required | Are helicopter services required? | No |
| Name | Description |
|---|---|
Structural Analysis-Alternate Tower |
Structural analysis of alternate tower for possible interim use |
Tower Mapping-Alternate Tower |
Tower mapping of alternate tower for possible interim use |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 900 | |
| Explanation | Strategic Support | |
| Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
| Prepare engineering section of Form FCC Construction Permit Application | Yes | |
| For Auxiliary Facility | No | |
| For Main Facility | Yes | |
| Prepare engineering section of Form FCC License to Cover Application | Yes | |
| For Auxiliary Facility | No | |
| For Main Facility | Yes | |
| Prepare request for Special Temporary Authority | Yes | |
| Quantity | 1 | |
| Do you have Distributed Transmission System engineering services? | N/A | |
| Critical Facility | N/A | |
| Terrain-Shielded Facility | N/A | |
| Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
| For Auxiliary Facility | Yes | |
| 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 | Yes | |
| Environmental Assessment | Yes | |
| 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 | Yes | |
| Additional Field Engineering Service | No | |
| Number of Days | N/A | |
| Justification | N/A |
| Section | Question | Response |
|---|---|---|
| AM Pattern Disturbance | Is an Impact Study needed? | No |
| Is Remediation needed? | No | |
| Facility Expenses | Name | N/A |
| Other Distributed Transmission System Expenses Not listed | N/A | |
| Name | N/A | |
| Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
| Permit and Filing Costs | Local Zoning | No |
| Non-zoning permits | No | |
| 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 |
|---|---|
Sales Tax |
Total sales tax for relevant expenses. |
FCC Filing Fees - Form 2100 construction permit for auxiliary antenna |
auxiliary antenna construction permit filing fees |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $696,758.81 | $651,895.49 | N/A | $612,612.52 | N/A |
| Total for all systems | $2,611,392.81 | $2,544,128.43 | N/A | $1,897,223.84 | N/A |
| Interim Transmitter VAXTE-8R37 | $291,951.61 | $272,638.29 | $233,777.35 | ||
| Interim Transmitter - Filter Retune | $6,152.50 | $6,152.50 | Please see GatesAir quote Q-87752, plus actual tax on invoice US0337821 | $6,152.50 | N/A |
| Interim Transmitter - Duct Work | $15,875.00 | $15,875.00 | Please see WTOK-TV The Service Company quote dated June 5, 2020 | $15,875.00 | N/A |
| Prefab Building | $38,500.00 | $38,500.00 | 170517-10-01-R1 | N/A | 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. | $6,099.00 | $6,099.00 | see Estimated Cost Justification WTOK-180-Electrical Service New Interim Transmitter v0 | $6,099.00 | N/A |
| Transformer 3 phase/480v - 150 KVA | $25,550.00 | $6,236.68 | see Estimated Cost Justification WTOK-180-Transformer Interim Transmitter v0 | $6,236.67 | N/A |
| High VHF - Air Cooled Solid State Transmitter 6.4 kW | $199,775.11 | $199,775.11 | Estimated Cost Justification WTOK-180-New Interim Transmitter V0.pdf | $199,414.18 | N/A |
| Primary Transmitter VAXTE-16R37 | $404,807.20 | $379,257.20 | $378,835.17 | ||
| Primary Transmitter - Duct Work | $15,875.00 | $15,875.00 | Please see WTOK-TV The Service Company quote dated June 5, 2020 | $15,875.00 | N/A |
| Transformer 3 phase/480v - 150 KVA | $25,550.00 | $0.00 | This cost has been included in the primary transmitter electrical service category. | $0.00 | N/A |
| Other Electrical Service: The new transmitter will require reconfiguration of the electrical service on site. The electrical work cost has been estimated based on verbal guidance from local electrical contractors. | $21,361.21 | $21,361.21 | see Estimated Cost Justification WTOK-110-Electrical Service New 1st Primary Transmitter v1 | $20,939.19 | N/A |
| High VHF - Air Cooled Solid State Transmitter 12.8 kW | $342,020.99 | $342,020.99 | see Estimated Cost Justification WTOK-110- New 1st Primary Transmitter V1 | $342,020.98 | N/A |
| Actual Information Description | File Name |
|---|---|
| Interim Transmitter - Filter Retune | |
| Interim Transmitter - Duct Work | |
| Prefab Building | Information not provided. |
| 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. | |
| Transformer 3 phase/480v - 150 KVA | |
| High VHF - Air Cooled Solid State Transmitter 6.4 kW | |
| Primary Transmitter - Duct Work | |
| Transformer 3 phase/480v - 150 KVA | Information not provided. |
| 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. | |
| High VHF - Air Cooled Solid State Transmitter 12.8 kW |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $869,430.00 | $527,180.85 | N/A | $485,196.15 | N/A |
| Total for all systems | $2,611,392.81 | $2,544,128.43 | N/A | $1,897,223.84 | N/A |
| Interim Antenna TLSV12BB | $437,380.00 | $124,492.00 | $124,492.00 | ||
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
| High-VHF, One station antenna -- side mount, horizontally polarized | $189,500.00 | $53,680.00 | Please see DTVPros quote JEHQ1292-03, plus actual shipping on invoice 308-1, less amount already reimbursed on locked and superseded category. | $53,680.00 | N/A |
| Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $15,552.00 | Please see attached DTVPros Quote JEHQ1292-03 and WTOK Purchase Order 155. This amount does not include freight or tax. | $15,552.00 | N/A |
| High-VHF, One station antenna . side mount,, elliptically or circularly polarized | $218,000.00 | $48,860.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.***Please see DTV Pros quote JEHQ1292-02 | $48,860.00 | N/A |
| Primary Antenna THV 10A 13/VP-R-04 | $432,050.00 | $402,688.85 | $360,704.15 | ||
| Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $12,768.00 | JEHQ1250 | $12,768.00 | N/A |
| High-VHF, One station antenna -- top mount, elliptically or circularly polarized | $393,500.00 | $364,000.85 | Please see DTV Pros quote JEHQ1250-04 | $341,536.15 | N/A |
| Top Plate Adapter | $19,520.00 | $19,520.00 | JEHQ1250 | N/A | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Sweep test of existing antenna | |
| High-VHF, One station antenna -- side mount, horizontally polarized | |
| Side mount brackets for high power antennas (if not included in antenna base cost) | |
| High-VHF, One station antenna . side mount,, elliptically or circularly polarized | |
| Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | |
| High-VHF, One station antenna -- top mount, elliptically or circularly polarized | |
| Top Plate Adapter | Information not provided. |
| Sweep test of existing antenna |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $57,550.00 | $101,625.89 | N/A | $75,034.32 | N/A |
| Total for all systems | $2,611,392.81 | $2,544,128.43 | N/A | $1,897,223.84 | N/A |
| Interim Transmission Line | $15,930.00 | $14,045.89 | $14,045.89 | ||
| Flexible Air Transmission Line - dielectric, 3" | $15,930.00 | $14,045.89 | see Estimated Cost Justification WTOK-380-Interim Transmission Line V0 | $14,045.89 | N/A |
| Primary Transmission Line | $41,620.00 | $87,580.00 | $60,988.43 | ||
| Transmission Line-Ice Bridge | $29,500.00 | $29,500.00 | Please see GTI America Inc. quote Q18-06-051-2d | $29,500.00 | N/A |
| Rigid Transmission Line - copper, 6 1/8" | $12,120.00 | $58,080.00 | See Quote JEHQ1250-04 | $31,488.43 | N/A |
| Actual Information Description | File Name |
|---|---|
| Flexible Air Transmission Line - dielectric, 3" | |
| Transmission Line-Ice Bridge | |
| Rigid Transmission Line - copper, 6 1/8" |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $523,800.00 | $808,968.75 | N/A | $550,843.75 | N/A |
| Total for all systems | $2,611,392.81 | $2,544,128.43 | N/A | $1,897,223.84 | N/A |
| Primary Tower TOWER | $523,800.00 | $808,968.75 | $550,843.75 | ||
| Major tower reinforcement/modifications | $421,000.00 | $400,000.00 | N/A | $212,825.00 | N/A |
| Structural engineering tower load study for well documented tower | $12,600.00 | $24,950.00 | Per Estimated Cost Justification CE Proposal 2019-Gray-WTOK-0218-N PO 150, 2017-Gray-WTOK&ScottCom-0525-N | $20,950.00 | N/A |
| Tower Mapping-Alternate Tower | $3,000.00 | $3,000.00 | See vendor invoice | $0.00 | N/A |
| Structural Analysis-Alternate Tower | $3,000.00 | $3,000.00 | See vendor invoice | $1,500.00 | N/A |
| Short Tower (less than 500') | $84,200.00 | $378,018.75 | See Estimated Cost Justification WTOK-410-Install antennas and lines Existing Primary Tower V2 | $315,568.75 | N/A |
| Actual Information Description | File Name |
|---|---|
| Major tower reinforcement/modifications | |
| Structural engineering tower load study for well documented tower | |
| Tower Mapping-Alternate Tower | |
| Structural Analysis-Alternate Tower | |
| Short Tower (less than 500') |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $217,105.00 | $217,128.45 | N/A | $157,184.45 | N/A |
| Total for all systems | $2,611,392.81 | $2,544,128.43 | N/A | $1,897,223.84 | N/A |
| Outside Professional Services | $217,105.00 | $217,128.45 | $157,184.45 | ||
| RF Exposure Measurements | $21,050.00 | $20,000.00 | N/A | N/A | 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 |
| Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | $10,520.00 | $10,000.00 | N/A | N/A | N/A |
| NEPA Section 106 environmental review, if needed | $6,310.00 | $6,000.00 | N/A | N/A | N/A |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | $166.00 | 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 - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $2,105.00 | $166.00 | Please see WTOK-TV Wiley Rein Aux CP, filing fees Revision Justification Cover Letter. The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $83.00 | N/A |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | $1,185.50 | N/A |
| Prepare request for Special Temporary Authorization | $2,050.00 | $1,500.00 | N/A | $662.50 | N/A |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | $250.00 | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,875.00 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $3,875.00 | Please see submitted invoices. |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $3,625.00 | N/A |
| Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
| Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
| Project management of the transition | $142,200.00 | $147,337.45 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $147,337.45 | N/A |
| Actual Information Description | File Name |
|---|---|
| RF Exposure Measurements | Information not provided. |
| 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. |
| Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | Information not provided. |
| NEPA Section 106 environmental review, 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 | Information not provided. |
| Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
| Prepare request for Special Temporary Authorization | |
| 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 | Information not provided. |
| Prepare and or review reimbursement form | Information not provided. |
| Project management of the transition |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $246,749.00 | $237,329.00 | N/A | $16,352.65 | N/A |
| Total for all systems | $2,611,392.81 | $2,544,128.43 | N/A | $1,897,223.84 | N/A |
| Other Expenses | $246,749.00 | $237,329.00 | $16,352.65 | ||
| FCC Filing Fees - Form 2100 construction permit for auxiliary antenna | $1,445.00 | $1,445.00 | Please see Estimated Cost Justification WTOK-610-CP Filing Fees - Aux v0 | $335.00 | N/A |
| Sales Tax | $158,102.00 | $158,102.00 | N/A | $1,484.62 | N/A |
| MVPD Notification of Channel Change | $2,012.00 | $2,012.00 | Estimated Cost Justification WTOK-610-MVPD Notifications v0 | $2,012.00 | 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 | $10,245.00 | N/A |
| Equipment Delivery and Handling Charges | $25,000.00 | $25,000.00 | N/A | $631.03 | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
| FCC Filing Fees - Special Temporary Authorization request | $195.00 | $200.00 | see Estimated Cost Justification WTOK-610-STA FCC Filing Fees v0 | $200.00 | N/A |
| FCC Filing Fees - Form 2100 license to cover application | $335.00 | $335.00 | per Estimated Cost Justification WTOK-610-License to Cover FCC Filing Fees V0 | $335.00 | N/A |
| FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,110.00 | see Estimated Cost Justification WTOK-610-FCC Filing Fee 2100 CP v0 | $1,110.00 | N/A |
| DTV Medical Facility Notification | $11,550.00 | $2,125.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| FCC Filing Fees - Form 2100 construction permit for auxiliary antenna | |
| Sales Tax | |
| 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) | Information not provided. |
| FCC Filing Fees - Special Temporary Authorization request | |
| FCC Filing Fees - Form 2100 license to cover application | |
| FCC Filing Fees - Form 2100 minor change CP application | |
| DTV Medical Facility Notification | Information not provided. |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $2,611,392.81 | $2,544,128.43 | $1,897,223.84 |
| 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 02/11/2022 |
| 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 02/11/2022 |
