Applicant | Address | Phone | 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 |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Samuel Hariton Widelity |
4031 University Drive Ste 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. | Yes |
Briefly describe transition plan | Move station to another close by ATC tower facility. Install new main and backup transmitter |
Section | Question | Response |
---|---|---|
Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
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 |
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 |
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 |
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 |
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. |
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 |
Name | Description |
---|---|
removal of existing equipment |
Station must abandon existing ATC suite and remove its equipment |
Emergency Generator |
250 kW diesel generator and ATS |
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 | 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 | Call Sign |
---|---|
52628 | WPXK-TV |
71082 | WATE-TV |
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. |
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 |
Name | Description |
---|---|
Antenna Pedestal |
Required 4' pedestal for arbor arm installation |
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 | 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 | Call Sign |
---|---|
71082 | WATE-TV |
52628 | WPXK-TV |
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. |
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 | 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 |
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 |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Candelabra |
Helicopter Services Required | Are helicopter services required? | Yes |
Name | Description |
---|---|
Tower Mapping |
Mapping the tower to identify potential maintenance and structural concerns. |
ATC Capital Contribution |
Capital contribution fee |
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 |
Facility ID | Call Sign | Service |
---|---|---|
69161 | WUOT | FM |
18267 | WKOP-TV | DTV |
35908 | WVLT-TV | DTV |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Candelabra |
Helicopter Services Required | Are helicopter services required? | No |
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 |
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 |
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 |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,642,365.34 | $1,499,046.24 | N/A | $993,282.81 | N/A |
Total for all systems | $3,891,652.03 | $3,356,954.71 | N/A | $1,958,534.01 | N/A |
Primary Transmitter ULXTE-50 | $1,418,385.34 | $1,389,732.14 | $990,497.43 | ||
Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $13,700.00 | N/A | N/A | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | N/A | N/A |
Transformer 3 phase/480v - 150 KVA | $25,550.00 | $7,496.80 | GatesAir Quote Q-76710 | N/A | 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 |
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 | N/A | N/A |
10 Ton system | $38,900.00 | $32,000.00 | new greenfield site requiring new HVAC | N/A | N/A |
Other -- Building Addition Size: 800.0 | $45,000.00 | $45,000.00 | N/A | $8,704.00 | N/A |
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 | 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 | $981,793.43 | N/A |
Auxiliary Transmitter UAX | $223,980.00 | $109,314.10 | $2,785.38 | ||
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) | N/A | N/A |
Other Electrical Service: panel board distribution and breakers | $35,000.00 | $35,000.00 | New greenfield site with no existing electrical infrastructure | N/A | 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 | $12,171.60 | Quote attached (GA-00021682 ) | $2,785.38 | N/A |
Actual Information Description | File Name |
---|---|
Service entrance 3 phase/800 amp/208 volt | Information not provided. |
Switchgear - industrial 800 amp | Information not provided. |
Transformer 3 phase/480v - 150 KVA | Information not provided. |
4" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Other Electrical Service: Service panel and distribution for new greenfield ATC suite. | Information not provided. |
10 Ton system | Information not provided. |
Other -- Building Addition Size: 800.0 | |
Emergency Generator | Information not provided. |
removal of existing equipment | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 31.7 kW | |
Other -- Building Addition Size: 200.0 | Information not provided. |
10 Ton system | Information not provided. |
Other Electrical Service: panel board distribution and breakers | Information not provided. |
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 |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $536,930.00 | $434,056.24 | N/A | $181,914.37 | N/A |
Total for all systems | $3,891,652.03 | $3,356,954.71 | N/A | $1,958,534.01 | N/A |
Primary Antenna TFU-24GTH/VP-R 04 | $536,930.00 | $434,056.24 | $181,914.37 | ||
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized | $189,500.00 | $161,318.24 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $0.00 | N/A |
Antenna Pedestal | $38,900.00 | $38,900.00 | quote attached. Does not include freight | $1,375.00 | N/A |
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 |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | 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 |
Actual Information Description | File Name |
---|---|
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized | |
Antenna Pedestal | |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | |
Sweep test of existing antenna | |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $303,000.00 | $233,170.69 | N/A | $233,015.66 | N/A |
Total for all systems | $3,891,652.03 | $3,356,954.71 | N/A | $1,958,534.01 | N/A |
Primary Transmission Line | $303,000.00 | $233,170.69 | $233,015.66 | ||
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 |
Actual Information Description | File Name |
---|---|
Rigid Transmission Line - copper, 6 1/8" |
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 | $3,891,652.03 | $3,356,954.71 | N/A | $1,958,534.01 | 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 |
Actual Information Description | File Name |
---|---|
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | Information not provided. |
ATC Capital Contribution | |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
Tower Helicopter Lift | |
Structural engineering tower load study for a documented tower with candelabra | |
Tower Mapping |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $244,790.00 | $257,266.10 | N/A | $93,256.12 | N/A |
Total for all systems | $3,891,652.03 | $3,356,954.71 | N/A | $1,958,534.01 | N/A |
Outside Professional Services | $244,790.00 | $257,266.10 | $93,256.12 | ||
Project management of the transition | $126,400.00 | $144,675.00 | Widelity Strategic Support Quote | $68,718.00 | 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 |
Prepare and or review reimbursement form | $2,630.00 | $2,000.00 | N/A | $49.00 | 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 |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $5,568.98 | N/A |
Actual Information Description | File Name |
---|---|
Project management of the transition | |
Additional Field Engineering Service, 1 Days | |
Comprehensive coverage verification via field study, if needed | |
Attorney Fees - Negotiation of lease and other matters for shared locations | |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Prepare 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 | |
Prepare and or review reimbursement form | |
Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
Perform engineering study for new channel assignment and antenna development |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $220,566.69 | $212,646.69 | N/A | $145,940.05 | N/A |
Total for all systems | $3,891,652.03 | $3,356,954.71 | N/A | $1,958,534.01 | N/A |
Other Expenses | $220,566.69 | $212,646.69 | $145,940.05 | ||
Non-zoning permits | $3,000.00 | $3,000.00 | N/A | $0.00 | N/A |
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 |
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 |
Actual Information Description | File Name |
---|---|
Non-zoning permits | Information not provided. |
Site Security | |
ATC Expenses | Information not provided. |
Microwave STL | |
MVPD Notification of Channel Change | Information not provided. |
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) | |
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 |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $3,891,652.03 | $3,356,954.71 | $1,958,534.01 |
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 |
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. | Bob Pectelidis Director of Corporate Engineering 02/18/2020 |
Section | Question | Response |
---|---|---|
Submission of Actual Cost Documentation Statements | WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733). |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Bob Pectelidis Director of Corporate Engineering 02/18/2020 |