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:
19200
Service:
DTV
Call Sign:
WTNZ
Channel:
15 (UHF)
File Number:
0000025079
FRN:
0028123164
Date Submitted:
09/28/2020

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

MARBLE CITY TV LLC

Doing Business As: MARBLE CITY TV LLC

220 SALTERS CREEK ROAD

HAMPTON, VA 23661

United States

+1 (757) 726-0136 DHANNA@LOCKWOODBROADCAST.COM 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

Samuel Hariton

Widelity

4031 University Drive

Ste 100

Fairfax, VA 22030

United States

+1 (339) 222-8107 sam.hariton@widelity.com

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. Yes
Briefly describe transition plan Move station to another close by ATC tower facility. Install new main and backup transmitter

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 Retune Existing
Use Auxiliary (Backup)
Ownership Owned
Owner 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 Harris
Model UAX
Year 2011
Type Solid State
Solid State Cooling Air Cooled
Solid State Power capacity 1.1 kW

Auxiliary Transmitter

Back to Top

Retuning Transmitter Costs

Section Question Response
New IOT Tubes Number of Tubes (including accessories) needed N/A
New Mask Filter
Power 1.5 kW
Other Power N/A
New Exciter Is a new exciter needed? No

Auxiliary Transmitter

Back to Top

Other Transmitter Costs

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 Yes
Size 2 inches
Length 50.0 feet
Other Electrical Service Yes
Description panel board distribution and breakers
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Cooling Only
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? Yes
Size 200.0
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 DCX
Year 2005
Type Inductive Output Tube
IOT Power Type Single
Power Capacity 20 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? Yes
Manufacturer
Model ULXTE-50
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 31.7 kW
Justification for New Transmitter Existing transmitter cannot be retuned. Transmitter sizing is based on a forced relocation after it was found out that the existing broadband antenna would not transmit channel 15 at the proper output.

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) Yes
Switchgear (industrial 800 amp) Yes
Transformer (480V) Yes
Power 150 kVA
Rigid Conduit and Wiring Yes
Size 4 inches
Length 100.0 feet
Other Electrical Service Yes
Description Service panel and distribution for new greenfield ATC suite.
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? Yes
Size 800.0 square feet
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

Internal Transmission Line

Gases and other items needed for transmission line testing and soldering

removal of existing equipment

Station must abandon existing ATC suite and remove its equipment

Emergency Generator

250 kW diesel generator and ATS

Antennas

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

Primary Antenna

Back to Top

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Primary (Main)
Description of Use N/A
Ownership Leased
Owner American Tower
Site N/A
Is the existing antenna shared with another station or stations? Yes
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 Bottom
Polarization Horizontal
Type Broadband Panel
Number of Stations Supported 3
Number of Panels 10
Design power capacity in use 50.0 %
Lower Limit 470.00 MHz
Upper Limit 608.00 MHz
Other Antenna Type N/A
ERP: 460.0 kW
Manufacturer
Model TUD-O5-16/80H-2-B
Year 2003

Facility ID's and Call Signs of all stations with whom the antenna is shared.

Facility ID Call Sign
52628 WPXK-TV
71082 WATE-TV

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? 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: 350.0 kW
Manufacturer
Model TFU-24GTH/VP-R 04
Year 2019
Justification for New Antenna Existing leased antenna will not meet spec for channel 15. Sweep data attached. Station must relocate and purchase a new single frequency antenna.

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? 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?
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

Antenna Pedestal

Required 4' pedestal for arbor arm installation

Transmission Line

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

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 Leased
Owner American Tower
Site N/A
Is the existing transmission line shared with another station or stations? Yes
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer
Type Rigid
Diameter 8 3/16 inches
Other Diameter N/A
Segment Length Broadband
Other Segment Length N/A
Number of parallel runs 2
Length 1600 feet per run

Facility ID's and Call Signs of all stations with whom the transmission line is shared.

Facility ID Call Sign
71082 WATE-TV
52628 WPXK-TV

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 1500 feet per run
Justification for New Transmission Line Station is changing sites and is not able to lease.

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Nitrogen Regulator

Nitrogen Regulator required due to repack

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

Add Tower

Section Question Response
Existing Tower Description Type of change Modify Existing
Tower Use Primary (Main)
Description of Use N/A
Ownership Leased
Is this tower consider Complex? Candelabra
Is this tower currently shared with any other stations? No
One or more FM, AM or TV radio broadcaster(s) N/A
Others Types of Users N/A
Is tower documented for structural analysis? Yes
Is tower compliant with Rev G? Yes
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1222895
Coordinates (NAD83) Latitude (NAD83) 35° 59' 44.4" N-
Longitude (NAD83) 083° 57' 23.1" W-
Overall Structure Height 1534.10 feet
Support Structure Height 1399.92 feet
Ground Elevation Above Mean Sea Level (AMSL) 1314.94 feet
Structure Type GTOWER - Guyed Structure Used for Communication Purposes
Tower Owner American Towers LLC
Date Constructed 04/03/2003


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 tower with candelabra
Tower Reinforcements Please select whether tower reinforcements are needed: No reinforcements needed

Primary Tower

Back to Top

Tower Rigging Costs

Section Question Response
Tower Rigging Costs Complex Tower Candelabra
Helicopter Services Required Are helicopter services required? Yes

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Tower Mapping

Mapping the tower to identify potential maintenance and structural concerns.

ATC Capital Contribution

Capital contribution fee

Primary Tower

Back to Top

Add Tower

Section Question Response
Existing Tower Description Type of change Move Equipment
Tower Use Primary (Main)
Description of Use N/A
Ownership Leased
Is this tower consider Complex? Candelabra
Is this tower currently shared with any other stations? Yes
One or more FM, AM or TV radio broadcaster(s) Yes
Others Types of Users No
Is tower documented for structural analysis? No
Is tower compliant with Rev G? Unknown
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1052156
Coordinates (NAD83) Latitude (NAD83) 36° 00' 12.8" N-
Longitude (NAD83) 083° 56' 34.0" W-
Overall Structure Height 1456.02 feet
Support Structure Height 1332.99 feet
Ground Elevation Above Mean Sea Level (AMSL) 1393.03 feet
Structure Type GTOWER - Guyed Structure Used for Communication Purposes
Tower Owner SpectraSite Communications, LLC. through American Towers, LLC.
Date Constructed 01/01/1955

FM, AM or TV radio broadcasters. Facility ID's, Call Signs and Services of other broadcast stations with whom the tower is shared

Facility ID Call Sign Service
35908 WVLT-TV DTV
69161 WUOT FM
18267 WKOP-TV DTV

Primary Tower

Back to Top

Tower Rigging Costs

Section Question Response
Tower Rigging Costs Complex Tower Candelabra
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 800
Explanation Pattern analysis Antenna Spec Transmitter Spec Building drawings Installation Supervision Accounting Internal Legal 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 No
Quantity N/A
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 No
FAA Consultation (including preparation of FAA Form 7460) No
Negotiation of Lease and other Matter for Shared Locations Yes
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 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

Information not provided.

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 Yes
BLM or NFS Coordination No
FCC Construction Permit Minor Change Yes
FCC License to Cover Application Yes
FCC Special Temporary Authority Application No
Other Miscellaneous Expenses Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? Yes
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? Yes
Does this relocation require Equipment Storage? Yes
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? Yes
Does this relocation require MVPD Notification of a Channel Change? Yes

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

Microwave STL

Microwave STL required due to forced move to a different tower WTNZs existing ATC tower will install a communal antenna that will not support the WTNZs repack channel

ATC Expenses

Defined American Tower charges attached

Site Security

Site Security

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 $1,642,520.37 $1,506,920.77 N/A $919,017.07 N/A
Total for all systems $3,709,635.20 $3,210,839.14 N/A $1,920,278.66 N/A
Primary Transmitter ULXTE-50 $1,418,540.37 $1,389,887.17 $842,459.31
Emergency Generator $66,552.25 $66,552.25 see Estimated Cost Justification WTNZ-110-1st Primary Transmitter - Generator v0 $0.00 N/A
removal of existing equipment $35,000.00 $35,000.00 N/A $0.00 N/A
Internal Transmission Line $155.03 $155.03 Please see WTNZ Primary Transmitter - Internal Transmission Line Revision Justification Cover Letter $155.03 N/A
Other -- Building Addition Size: 800.0 $45,000.00 $45,000.00 N/A $9,340.14 N/A
10 Ton system $38,900.00 $32,000.00 See attached Funderburk Electrical Services Budget Proposal dated 5/8/19 (50% of total cost of 2 HVAC units) $22,942.50 N/A
Other Electrical Service: Service panel and distribution for new greenfield ATC suite. $75,000.00 $75,000.00 New greenfield site shell requiring all new electrical distribution $71,663.84 N/A
4" Rigid Conduit and Wiring (Cost per foot) $10,100.00 $9,000.00 new site with no existing electrical infrastructure N/A N/A
Transformer 3 phase/480v - 150 KVA $25,550.00 $7,496.80 GatesAir Quote Q-76710 N/A N/A
Switchgear - industrial 800 amp $38,200.00 $36,300.00 N/A N/A N/A
UHF - Liquid Cooled Solid State Transmitter 31.7 kW $1,069,683.09 $1,069,683.09 Estimated Cost Justification WTNZ-110-1st Primary Transmitter - UHF Liquid Cooled Solid State v1 $738,357.80 N/A
Service entrance 3 phase/800 amp/208 volt $14,400.00 $13,700.00 N/A N/A N/A
Auxiliary Transmitter UAX $223,980.00 $117,033.60 $76,557.76
Other -- Building Addition Size: 200.0 $15,000.00 $15,000.00 floor and wall paint. New concrete shell site N/A N/A
10 Ton system $38,900.00 $22,942.50 See attached Funderburk Electrical Services Budget Proposal dated 5/8/19 (50% of total cost of 2 HVAC units) $22,942.50 N/A
Other Electrical Service: panel board distribution and breakers $35,000.00 $35,000.00 New greenfield site with no existing electrical infrastructure $33,724.16 N/A
2" Rigid Conduit and Wiring (Cost per foot) $1,300.00 $1,200.00 new greenfield site with no existing electrical infrastructure N/A N/A
Transformer 3 phase/480v - 150 KVA $25,550.00 $23,000.00 new greenfield site with no existing electrical infrastructure N/A N/A
1.5 kW mask filter $3,030.00 $0.00 included in tx quote N/A N/A
UHF and VHF - minor banding issues $105,200.00 $19,891.10 see Estimated Cost Justification WTNZ-150-1st Auxiliary Transmitter - Retune Existing Transmitter, Minor Banding Issues v0 $19,891.10 Est not exceeded.

Components

Actual Information Description File Name
Emergency Generator Information not provided.
removal of existing equipment Information not provided.
Internal Transmission Line

Component Description:
Cylinder rental
Amount:
$155.03
Other -- Building Addition Size: 800.0

Component Description:
Transmitter
Amount:
$636.14

Component Description:
Copper Strap
Amount:
$454.00

Component Description:
WTNZ-110-1st Primary Transmitter - Building Addition, 800 sq. ft.
Amount:
$1,250.00

Component Description:
Equipment Rental for Interior Paint and Seal
Amount:
$693.36

Component Description:
Sealed, waterproofed, and coated 42x21x26 interior walls
Amount:
$6,306.64
10 Ton system

Component Description:
WTNZ-110-1st Primary Transmitter - 10 Ton System
Amount:
$22,942.50
Other Electrical Service: Service panel and distribution for new greenfield ATC suite.

Component Description:
Work Order #:S015860
Amount:
$71,663.84
4" Rigid Conduit and Wiring (Cost per foot) Information not provided.
Transformer 3 phase/480v - 150 KVA Information not provided.
Switchgear - industrial 800 amp Information not provided.
UHF - Liquid Cooled Solid State Transmitter 31.7 kW

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

Component Description:
ULXTE-50
Amount:
$90,739.11

Component Description:
Transmitter
Amount:
$76,822.07

Component Description:
A. Transmitter
Amount:
$244,344.43

Component Description:
ULXTE-50
Amount:
$60,528.74

Component Description:
SMP chassis (dual PS), ATSC Receive Configuration
Amount:
$4,695.00

Component Description:
Invoice moved to correct budget category per NMI message
Amount:
N/A

Component Description:
Precision 3430 Small Form Factor
Amount:
$1,356.47

Component Description:
Enhanced Feature- License- 1 switch
Amount:
$5,080.08

Component Description:
WTNZ- 110-1st Primary Transmitter - UHF Liquid Cooled Solid State, 21-31 kW
Amount:
$8,881.81

Component Description:
ULXTE-50, 75% payment of comparable equipment
Amount:
$494,459.87

Component Description:
CABLE
Amount:
$59.19

Component Description:
PLNM 100022
Amount:
$86.96

Component Description:
7401278000 Parallel Surge Suppressor
Amount:
$1,699.97
Service entrance 3 phase/800 amp/208 volt Information not provided.
Other -- Building Addition Size: 200.0 Information not provided.
10 Ton system

Component Description:
WTNZ-150-1st Auxiliary Transmitter - 10 Ton System
Amount:
$22,942.50
Other Electrical Service: panel board distribution and breakers

Component Description:
WTNZ-150-1st Auxiliary Transmitter - Other Electrical Service
Amount:
$33,724.16
2" Rigid Conduit and Wiring (Cost per foot) Information not provided.
Transformer 3 phase/480v - 150 KVA Information not provided.
1.5 kW mask filter Information not provided.
UHF and VHF - minor banding issues

Component Description:
Channel Change & Proof
Amount:
$1,671.23

Component Description:
Channel Change UAX-1000AT per quote GA-00021682
Amount:
$1,114.15

Component Description:
Channel Change UAX-1000AT
Amount:
$17,105.72

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 $347,430.00 $272,738.00 N/A $181,914.37 N/A
Total for all systems $3,709,635.20 $3,210,839.14 N/A $1,920,278.66 N/A
Primary Antenna TFU-24GTH/VP-R 04 $347,430.00 $272,738.00 $181,914.37
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized $289,500.00 $217,140.00 Quote Attached (800134CMZ-2) Station is responsible for $27,600 in v-pol related expense. $164,657.99 N/A
Antenna Pedestal $38,900.00 $38,900.00 quote attached. Does not include freight $1,375.00 N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) $12,300.00 $10,298.00 included in antenna cost, quote attached $9,481.38 N/A
Sweep test of existing antenna $6,730.00 $6,400.00 N/A $6,400.00 N/A

Components

Actual Information Description File Name
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized

Component Description:
Antenna UHF high power top mount
Amount:
$80,659.12

Component Description:
Freight, shipping and handling
Amount:
$3,339.75

Component Description:
Antenna UHF high power top mount
Amount:
$80,659.12
Antenna Pedestal

Component Description:
WTNZ-210-Primary Antenna - Antenna Pedestal
Amount:
$1,375.00
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)

Component Description:
WTNZ-210-Primary Antenna - Elbow Complex, 6 1/8"
Amount:
$4,634.10

Component Description:
WTNZ-210-Primary Antenna - Elbow Complex, 6 1/8
Amount:
$213.18

Component Description:
WTNZ-210-Primary Antenna - Elbow Complex, 6 1/8"
Amount:
$4,634.10
Sweep test of existing antenna

Component Description:
WTNZ-210-Primary Antenna - Sweep Test
Amount:
$2,880.00

Component Description:
Other
Amount:
$640.00

Component Description:
WTNZ-210-Primary Antenna - Sweep Test
Amount:
$2,880.00

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 $304,828.14 $234,998.83 N/A $234,843.80 N/A
Total for all systems $3,709,635.20 $3,210,839.14 N/A $1,920,278.66 N/A
Primary Transmission Line $304,828.14 $234,998.83 $234,843.80
Nitrogen Regulator $1,828.14 $1,828.14 Please see WTNZ Greenville Media quote 6143 lines 15 - 19, plus actual taxes and freight on invoice 6143-3 $1,828.14 N/A
Rigid Transmission Line - copper, 6 1/8" $303,000.00 $233,170.69 see Estimated Cost Justification WTNZ-310-Primary Transmission Line - Rigid Copper, v3 $233,015.66 invoices

Components

Actual Information Description File Name
Nitrogen Regulator

Component Description:
Nitrogen Regulator
Amount:
$1,828.14
Rigid Transmission Line - copper, 6 1/8"

Component Description:
COLORED VINYL TAPE
Amount:
$18.86

Component Description:
WTNZ-310-Primary Transmission Line - Rigid Copper, 6 1/8"
Amount:
$97,906.72

Component Description:
SADDLE KIT 6 T/L 5/8 X 7 LG
Amount:
$876.40

Component Description:
T/L 6-75 EIA length 15' to 20' fixed FLG
Amount:
$3,133.40

Component Description:
RFREIGHT OTHER
Amount:
$3,376.59

Component Description:
FREIGHT, SHIPPING, AND HANDLING LINE 31 & LINE 32 FEDEX FIRST OVERNIGHT
Amount:
$2,884.23

Component Description:
Rigid transmission line-copper
Amount:
$21,757.06

Component Description:
WTNZ-310-Primary Transmission Line - Rigid Copper, 6 1/8"
Amount:
$97,906.72

Component Description:
Stainless 3/8" angle adapters
Amount:
$1,602.75

Component Description:
WTNZ-310-Primary Transmission Line - Rigid Copper, 6 1/8
Amount:
$3,552.93

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 $944,000.00 $720,768.75 N/A $311,125.00 N/A
Total for all systems $3,709,635.20 $3,210,839.14 N/A $1,920,278.66 N/A
Primary Tower GTOWER $421,000.00 $409,500.00 $0.00
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $421,000.00 $409,500.00 Remove Equipment From Old Tower $0.00 N/A
Primary Tower GTOWER $523,000.00 $311,268.75 $311,125.00
ATC Capital Contribution $5,000.00 $5,000.00 See attached Please see Raycom Purchase Order Corp_WTNZ_ATC_02 and WTNZ American Tower Invoice 460211214 $5,000.00 N/A
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $421,000.00 $210,268.75 see Estimated Cost Justification WTNZ-410-New Primary Tower - Complex Tower v0 $210,125.00 N/A
Tower Helicopter Lift $56,400.00 $56,400.00 Tower King II, Inc Proposal C-19-014 $56,400.00 N/A
Structural engineering tower load study for a documented tower with candelabra $20,000.00 $19,000.00 Please see Raycom Purchase Order Corp_WTNZ_ATC_01 and ATC Tower Invoice 460208330 $19,000.00 N/A
Tower Mapping $20,600.00 $20,600.00 Please see Raycom Purchase Order Corp_WTNZ_ATC_01 and ATC Tower Invoice 460208332 $20,600.00 N/A

Components

Actual Information Description File Name
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) Information not provided.
ATC Capital Contribution

Component Description:
CAPITAL CONTRIBUTION
Amount:
$5,000.00
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)

Component Description:
WTNZ-410-New Primary Tower - Complex Tower
Amount:
$78,420.00

Component Description:
Repack work
Amount:
$2,200.00

Component Description:
Use of Gap Road property for staging area
Amount:
$3,000.00

Component Description:
WTNZ-410-New Primary Tower - Complex Tower
Amount:
$126,505.00
Tower Helicopter Lift

Component Description:
Down Payment for WTNZ Repack Antenna Project
Amount:
$21,580.00

Component Description:
TOWER SERVICE
Amount:
$34,820.00
Structural engineering tower load study for a documented tower with candelabra

Component Description:
Broadcast Structural
Amount:
$19,000.00
Tower Mapping

Component Description:
Broadcast Tower Mapping
Amount:
$20,600.00

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 $244,790.00 $257,266.10 N/A $118,938.37 N/A
Total for all systems $3,709,635.20 $3,210,839.14 N/A $1,920,278.66 N/A
Outside Professional Services $244,790.00 $257,266.10 $118,938.37
Project management of the transition $126,400.00 $144,675.00 Widelity Strategic Support Quote $94,375.05 N/A
Additional Field Engineering Service, 1 Days $5,000.00 $5,000.00 N/A $752.76 N/A
Comprehensive coverage verification via field study, if needed $84,200.00 $80,000.00 N/A $9,560.78 N/A
Attorney Fees - Negotiation of lease and other matters for shared locations $4,210.00 $4,216.10 Estimated Cost Justification WTNZ-550-Attorney - Negotiate Lease and Other Matters v0 $4,216.10 N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $2,250.00 N/A $765.50 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 $3,625.00 Per invoices submitted $3,625.00 N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $7,000.00 N/A $5,568.98 N/A
Address transition timing and coordination issues w/ other stations and wireless $2,630.00 $2,000.00 market phase coordination N/A N/A
Prepare and or review reimbursement form $2,630.00 $2,000.00 N/A $74.20 N/A

Components

Actual Information Description File Name
Project management of the transition

Component Description:
Project Management
Amount:
$3,227.55

Component Description:
Project Management
Amount:
$4,061.70

Component Description:
Project Management
Amount:
$2,855.15

Component Description:
Project Management
Amount:
$7,524.15

Component Description:
Project Management
Amount:
$6,866.25

Component Description:
Project Management
Amount:
$4,945.00

Component Description:
Project Management
Amount:
$2,175.00

Component Description:
Project Management
Amount:
$3,143.20

Component Description:
Project Management
Amount:
$4,771.30

Component Description:
Project Management
Amount:
$3,447.50

Component Description:
Project Management
Amount:
$968.87

Component Description:
Project Management
Amount:
$2,362.50

Component Description:
Widelity information request
Amount:
$43.63

Component Description:
Travel Expenses
Amount:
$893.20

Component Description:
Project Management
Amount:
$6,636.05

Component Description:
Project Management
Amount:
$2,084.95

Component Description:
Project Management
Amount:
$4,220.35

Component Description:
Project Management
Amount:
$105.00

Component Description:
Project Management
Amount:
$2,597.50

Component Description:
Project Management
Amount:
$4,848.75

Component Description:
Project Management
Amount:
$4,346.35

Component Description:
WTNZ-510-Project Management
Amount:
$385.00

Component Description:
Project Management
Amount:
$4,755.60

Component Description:
Project Management
Amount:
$4,761.25

Component Description:
Project management
Amount:
$2,324.00

Component Description:
Project Management
Amount:
$3,098.10

Component Description:
Project Management
Amount:
$3,757.85

Component Description:
Project Management
Amount:
$2,999.90

Component Description:
Project Management
Amount:
$169.40
Additional Field Engineering Service, 1 Days

Component Description:
WTNZ-580-Field Engineering Service - Additional Field Engineering, 1 Day
Amount:
$752.76
Comprehensive coverage verification via field study, if needed

Component Description:
WTNZ-580-Field Engineering Service - Comprehensive Coverage Verification
Amount:
$9,560.78
Attorney Fees - Negotiation of lease and other matters for shared locations

Component Description:
RE: WTNZ Repack Legal Services (19200)
Amount:
$392.00

Component Description:
RE: WTNZ Repack Legal Services (19200)
Amount:
$345.60

Component Description:
RE: WTNZ Repack Legal Services (19200)
Amount:
$441.80

Component Description:
RE: WTNZ Repack Legal Services (19200)
Amount:
$2,084.00

Component Description:
RE: WTNZ Repack Legal Services (19200)
Amount:
$49.00

Component Description:
Legal Services
Amount:
$903.70
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application

Component Description:
WTNZ-550-Attorney - License to Cover Application (Main)
Amount:
$765.50
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 the engineering portion of FCC Form 2100
Amount:
$1,625.00

Component Description:
Preparation of the engineering portion of FCC Form 2100
Amount:
$2,000.00
Perform engineering study for new channel assignment and antenna development

Component Description:
Engineering study work for new channel assignment and antenna development.
Amount:
$125.00

Component Description:
Repack engineering
Amount:
$220.83

Component Description:
WTNZ-530-RF Eng - Engineering Study for New Channel Assignment
Amount:
$1,568.98

Component Description:
WTNZ-530-RF Eng - Engineering Study for New Channel Assignment
Amount:
$216.67

Component Description:
Repack Engineering
Amount:
$1,187.50

Component Description:
WTNZ-530-RF Eng - Engineering Study for New Channel Assignment
Amount:
$2,250.00
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Prepare and or review reimbursement form

Component Description:
WTNZ Repack legal Services
Amount:
$25.20

Component Description:
RE: WTNZ Repack Legal Services (19200)
Amount:
$49.00

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 $226,066.69 $218,146.69 N/A $154,440.05 N/A
Total for all systems $3,709,635.20 $3,210,839.14 N/A $1,920,278.66 N/A
Other Expenses $226,066.69 $218,146.69 $154,440.05
Site Security $9,450.00 $9,450.00 Invoices Christopher Bell 001, Christopher Jones 002, Daniel Paidousis 002, David Gerlach 002, 003, Hayden Cochran 001, James Lockmiller 002, 003, Michael Geddings 001, 002, Alan Meisheid 001, 002, Jonathan Gomez 001, Shawn Austin 001 $9,450.00 N/A
ATC Expenses $19,630.00 $19,630.00 ATC document attached N/A N/A
Microwave STL $119,671.69 $119,671.69 See Estimated Cost Justification WTNZ-610-Microwave STL v1 $118,974.88 N/A
MVPD Notification of Channel Change $5,000.00 $5,000.00 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 $20,000.00 $20,000.00 Dielectric letter attached $1,560.00 N/A
Equipment Delivery and Handling Charges $2,970.00 $2,970.00 On site forklift rental estimate Representative quote attached $1,192.69 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $25,000.00 $25,000.00 N/A $11,012.48 N/A
Non-zoning permits $8,500.00 $8,500.00 see Estimated Cost Justification WTNZ-610-Non-Zoning Permits v0 $8,500.00 N/A
FCC Filing Fees - Form 2100 license to cover application $335.00 $325.00 N/A N/A N/A
FCC Filing Fees - Form 2100 minor change CP application $1,110.00 $1,000.00 N/A N/A N/A
DTV Medical Facility Notification $11,550.00 $3,750.00 Group quote attached $3,750.00 N/A

Components

Actual Information Description File Name
Site Security

Component Description:
WTNZ Antenna Upgrade Job #691
Amount:
$210.00

Component Description:
Repack Security
Amount:
$210.00

Component Description:
Repack Security - GL#110128
Amount:
$660.00

Component Description:
Repack Security - GL#110128
Amount:
$450.00

Component Description:
Repack Security
Amount:
$270.00

Component Description:
WTNZ Antenna Upgrade Job #691
Amount:
$480.00

Component Description:
Repack Security - GL#110128
Amount:
$240.00

Component Description:
Repack Security
Amount:
$1,260.00

Component Description:
Repack Security
Amount:
$210.00

Component Description:
Repack Security
Amount:
$510.00

Component Description:
WTNZ Antenna Upgrade Job #691
Amount:
$240.00

Component Description:
WTNZ Antenna Upgrade Job #691
Amount:
$420.00

Component Description:
Repack Security
Amount:
$240.00

Component Description:
Repack Security
Amount:
$210.00

Component Description:
Repack Security
Amount:
$420.00

Component Description:
Repack Security - GL#110128
Amount:
$240.00

Component Description:
WTNZ Antenna Upgrade Job #691
Amount:
$240.00

Component Description:
Repack Security - GL#110128
Amount:
$660.00

Component Description:
WTNZ Antenna Upgrade Job #691
Amount:
$450.00

Component Description:
WTNZ Antenna Upgrade Job #691
Amount:
$480.00

Component Description:
Repack Security
Amount:
$270.00

Component Description:
Repack Security
Amount:
$240.00

Component Description:
Repack Security - GL#110128
Amount:
$420.00

Component Description:
WTNZ Antenna Upgrade Job #691
Amount:
$420.00
ATC Expenses Information not provided.
Microwave STL

Component Description:
FREIGHT CHARGES
Amount:
$2,363.78

Component Description:
IPLink 6GHz Duplex T/R HS, High RF
Amount:
$60,126.69

Component Description:
Ubiquiti- Powerbeam 5 GHZ, 400MM- US
Amount:
$13,424.53

Component Description:
MRK Series 19" Gangable Enclosure
Amount:
$2,953.48

Component Description:
Antenna HP DP
Amount:
$40,106.40
MVPD Notification of Channel Change Information not provided.
Develop and air announcement of upcoming channel change Information not provided.
Equipment Storage

Component Description:
WTNZ-610-Equipment Storage
Amount:
$1,560.00
Equipment Delivery and Handling Charges

Component Description:
Stowers Rental TL642D
Amount:
$787.48

Component Description:
EQUIPMENT RENTAL
Amount:
$405.21
Disposal Costs (for equipment and other waste, net of any salvage value)

Component Description:
Service Call
Amount:
$9,150.00

Component Description:
Fee, Fuel Surcharge
Amount:
$1,412.48

Component Description:
delivery of roll-off container, release of roll-off container
Amount:
$450.00
Non-zoning permits

Component Description:
WTNZ-610-Non-Zoning Permits
Amount:
$8,500.00
FCC Filing Fees - Form 2100 license to cover application Information not provided.
FCC Filing Fees - Form 2100 minor change CP application Information not provided.
DTV Medical Facility Notification

Component Description:
Medical Notification Mailing Complete per FCC Repack
Amount:
$3,750.00

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $3,709,635.20 $3,210,839.14 $1,920,278.66

Reimbursement Status

Back to Top
Question Response
The facility has ceased operating on its pre-auction channel. Yes
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.

Bob Pectelidis

Director of Corporate Engineering


09/28/2020

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.

Bob Pectelidis

Director of Corporate Engineering


09/28/2020

Attachments

Back to Top