| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
CBS TELEVISION LICENSES LLC Doing Business As: CBS TELEVISION LICENSES LLC |
Daniel G. Ryson 1725 DeSales St. NW Suite 501 Washington, DC 20036 United States |
+1 (202) 457-4074 | dryson@cbs.com | Limited Liability Company |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
Daniel G. Ryson Associate Director of Spectrum Management CBS |
Daniel G. Ryson 1725 DeSales Street NW Suite 501 Washington, DC 20036 United States |
+1 (202) 457-4074 | dryson@cbs.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 | Please see attached statement. |
| 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 | Auxiliary (Backup) | |
| Description of Use | Alternate Main | |
| 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 PTCD20P2i | |
| Year | 2009 | |
| Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power Capacity | 8.0 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Auxiliary (Backup) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Manufacturer | ||
| Model | VAXTE-12 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power capacity | 9.6 kW | |
| Justification for New Transmitter | GatesAir/Harris has stipulated that it cannot and will not attempt to retune any Platinum Series transmitters. Non-Upgraded transmitter is VAXTE-8 (Attachment 20). Proposed transmitter is VAXTE-12 (Attachment 22). |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | No | |
| Power | N/A | |
| Rigid Conduit and Wiring | Yes | |
| Size | 2 inches | |
| Length | 70.0 feet | |
| Other Electrical Service | No | |
| Description | N/A | |
| 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 |
|---|---|
Transmitter Shipping |
Transmitter Shipping |
State Sales Tax |
6% Maryland State Sales Tax on Transmitter Hardware and Shipping |
| 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 PTCD20P2i | |
| Year | 2009 | |
| Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power Capacity | 8.0 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Manufacturer | ||
| Model | VAXTE-12 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power capacity | 9.6 kW | |
| Justification for New Transmitter | GatesAir/Harris has stipulated that it cannot and will not attempt to retune any Platinum Series transmitters. Non-Upgraded transmitter is VAXTE-8 (Attachment 2A). Proposed transmitter is VAXTE-12 (Attachment 21). |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | No | |
| Power | N/A | |
| Rigid Conduit and Wiring | Yes | |
| Size | 2 inches | |
| Length | 70.0 feet | |
| Other Electrical Service | No | |
| Description | N/A | |
| 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 |
|---|---|
State Sales Tax |
6% Maryland State Sales Tax on Transmitter Hardware and Shipping |
Transmitter Shipping |
Transmitter Shipping |
Advanced Site Survey |
Site survey will determine actual site conditions and determine the materials and components required for system installation/integration of the customers site with the GatesAir Equipment. Please see Attachment 29. |
| 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 | Auxiliary (Backup) | |
| Description of Use | Backup Antenna | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is the existing antenna shared with another station or stations? | No | |
| Is the existing antenna directional? | No | |
| Is antenna in operating condition? | Yes | |
| Is antenna located on or in close proximity to an antenna farm? | No | |
| Existing Antenna Manufacturer and Type | Class | Full Power |
| Mounting | Top Mount | |
| Antenna position in stack | Middle | |
| Polarization | Horizontal | |
| Type | Slotted Coaxial | |
| Number of Stations Supported | N/A | |
| Number of Panels | N/A | |
| Design power capacity in use | N/A | |
| Lower Limit | N/A | |
| Upper Limit | N/A | |
| Other Antenna Type | N/A | |
| ERP: | 4.5 kW | |
| Manufacturer | ||
| Model | TW-9B13R | |
| Year | 1999 |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Auxiliary (Backup) |
| Description of Use | Backup Antenna | |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Ownership | Owned | |
| Owner | N/A | |
| Is antenna shared? | No | |
| Is antenna directional? | No | |
| Will antenna be located on or in close proximity to an antenna farm? | No | |
| New Antenna Manufacturer and Types | Class | Full Power |
| Mounting | Side Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Elliptical | |
| Type | Broadband Slot | |
| Number of Stations Supported | 1 | |
| Number of Panels/Bays | 4 | |
| Lower Limit | 167.00 MHz | |
| Upper Limit | 213.00 MHz | |
| Design power capacity in use | 100.0 % | |
| Other Antenna Type | N/A | |
| ERP: | 7.5 kW | |
| Manufacturer | ||
| Model | TLS-V4BB | |
| Year | 2018 | |
| Justification for New Antenna | The existing Aux antenna is CH 13 specific and part of a stack that must be removed to install WMAR's new CH 27 antenna |
| 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? | Broadband | |
| Feed Line Size | 3 1/8 inches inches | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power 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 |
|---|---|---|
| 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? | Yes | |
| 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 | Elliptical | |
| Type | Slotted Coaxial | |
| Number of Stations Supported | N/A | |
| Number of Panels | N/A | |
| Design power capacity in use | N/A | |
| Lower Limit | N/A | |
| Upper Limit | N/A | |
| Other Antenna Type | N/A | |
| ERP: | 33.8 kW | |
| Manufacturer | ||
| Model | THV-9A13/VP-R C150SP | |
| Year | 2009 |
| 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? | No | |
| Ownership | Owned | |
| Owner | N/A | |
| Is antenna shared? | No | |
| Is antenna directional? | Yes | |
| Will antenna be located on or in close proximity to an antenna farm? | No | |
| New Antenna Manufacturer and 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: | 30.0 kW | |
| Manufacturer | ||
| Model | THV- 9A11/VP-R O4 | |
| Year | 2018 | |
| Justification for New Antenna | Please see attached statement and Attachment 23. |
| 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? | No |
| Broadband or Single Channel? | N/A | |
| Feed Line Size | N/A | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | No |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| Section | Question | Response |
|---|---|---|
| Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Transmission Line Description | Type of change | Utilize Existing |
| 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 | Dielectric |
| Type | Rigid | |
| Diameter | 6 1/8 inches | |
| Other Diameter | N/A | |
| Segment Length | Broadband | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 1198 feet per run |
| Name | Description |
|---|---|
Additional Rigid Line |
50 Feet of 6 1/8-Inch Rigid Line |
| Section | Question | Response |
|---|---|---|
| Existing Transmission Line Description | Type of change | Utilize Existing |
| Use | Auxiliary (Backup) | |
| Description of Use | When main not available | |
| 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 | Dielectric |
| 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 | 1176 feet per run |
| Name | Description |
|---|---|
Additional Rigid Line |
50 Feet of 3 1/8-Inch Rigid Line |
| 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? | Yes | |
| One or more FM, AM or TV radio broadcaster(s) | Yes | |
| Others Types of Users | No | |
| 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 | 1035558 | |
| Coordinates (NAD83) | Latitude (NAD83) | 39° 20' 05.0" N- |
| Longitude (NAD83) | 076° 39' 02.0" W- | |
| Overall Structure Height | 997.36 feet | |
| Support Structure Height | 889.10 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 318.24 feet | |
| Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
| Tower Owner | Television Tower Inc | |
| Date Constructed | 08/26/1964 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 59442 | WMAR-TV | DTV |
| 28637 | WLIF | FM |
| 65693 | WIYY | FM |
| 1916 | WJZ-FM | FM |
| 74196 | WWMX | FM |
| 65696 | WBAL-TV | DTV |
| 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: | Minor Reinforcements needed |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | Candelabra |
| Helicopter Services Required | Are helicopter services required? | No |
| Name | Description |
|---|---|
Antenna Pedestal and Mount |
Main Antenna Pedestal and Interim Antenna Mount (see Attachment 9). |
Candelabra Mapping |
Field mapping of candelabra to be used in Structural Analysis. |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 250 | |
| Explanation | Lack of in-house resources. | |
| 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 | Yes | |
| For Main Facility | Yes | |
| Prepare engineering section of Form FCC License to Cover Application | Yes | |
| For Auxiliary Facility | Yes | |
| 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 | No |
| For Auxiliary Facility | N/A | |
| For Main Facility | N/A | |
| Prepare and file Form FCC License to Cover Application | No | |
| For Auxiliary Facility | N/A | |
| For Main Facility | N/A | |
| 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 | No | |
| Address transition timing and coordination issues w/ other stations and wireless providers | Yes | |
| RF Field Engineering Services | Comprehensive coverage verification via field study | No |
| RF exposure measurements | No | |
| Additional Field Engineering Service | No | |
| Number of Days | N/A | |
| Justification | N/A |
| 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 | Yes |
| 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? | No | |
| Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | No | |
| Does this relocation require MVPD Notification of a Channel Change? | Yes |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $713,928.55 | $466,439.40 | N/A | $153,709.17 | N/A |
| Total for all systems | $1,963,001.55 | $1,572,622.40 | N/A | $431,249.19 | N/A |
| Primary Transmitter VAXTE-12 | $365,673.88 | $253,820.92 | $88,814.57 | ||
| Advanced Site Survey | $15,992.22 | $15,992.22 | Per Quote from GatesAir. Please see Attachment 29. | $15,992.22 | N/A |
| Transmitter Shipping | $4,500.00 | $4,500.00 | Estimated Transmitter Shipping | N/A | N/A |
| State Sales Tax | $11,861.66 | $11,861.66 | 6% Sales Tax on Attachment 2A Items A-D and estimated transmitter shipping. | N/A | N/A |
| 2" Rigid Conduit and Wiring (Cost per foot) | $1,820.00 | $3,000.00 | Please see attached statement. | N/A | N/A |
| High VHF - Air Cooled Solid State Transmitter 6.5 . 12.5 kW | $331,500.00 | $218,467.04 | Please see Attachment 2A. Includes costs for installation, shipping, and old transmitter disconnection. Shipping and Sales Tax Listed Separately. | $72,822.35 | N/A |
| Auxiliary Transmitter VAXTE-12 | $348,254.67 | $212,618.48 | $64,894.60 | ||
| State Sales Tax | $10,434.67 | $10,434.67 | 6% Sales Tax on Attachment 20 Items A-D and estimated transmitter shipping. | N/A | N/A |
| Transmitter Shipping | $4,500.00 | $4,500.00 | Estimated Transmitter Shipping | N/A | N/A |
| High VHF - Air Cooled Solid State Transmitter 6.5 . 12.5 kW | $331,500.00 | $194,683.81 | Please see Attachment 20. Includes costs for installation, shipping, and old transmitter disconnection. Shipping and Sales Tax Listed Separately. | $64,894.60 | N/A |
| 2" Rigid Conduit and Wiring (Cost per foot) | $1,820.00 | $3,000.00 | Please see attached statement. | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Advanced Site Survey | |
| Transmitter Shipping | Information not provided. |
| State Sales Tax | Information not provided. |
| 2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
| High VHF - Air Cooled Solid State Transmitter 6.5 . 12.5 kW | |
| State Sales Tax | Information not provided. |
| Transmitter Shipping | Information not provided. |
| High VHF - Air Cooled Solid State Transmitter 6.5 . 12.5 kW | |
| 2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $446,508.00 | $444,238.00 | N/A | $210,993.12 | N/A |
| Total for all systems | $1,963,001.55 | $1,572,622.40 | N/A | $431,249.19 | N/A |
| Primary Antenna THV- 9A11/VP-R O4 | $347,758.00 | $347,428.00 | $156,342.60 | ||
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $2,880.00 | N/A |
| High VHF - High Power Top Mount One Station elliptically or circularly polarized | $341,028.00 | $341,028.00 | See Attachment 23. 3/21/2019 Note: Sweep Test listed separately so deducted from cost shown here. | $153,462.60 | N/A |
| Auxiliary Antenna TLS-V4BB | $98,750.00 | $96,810.00 | $54,650.52 | ||
| Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $22,000.00 | N/A | N/A | N/A |
| High VHF - High Power Side Mount One Station elliptically or circularly polarized | $59,530.00 | $59,530.00 | N/A | $54,650.52 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
| Elbow complex, broadband, at antenna input, per 3 1/8. feedline (if needed) | $9,340.00 | $8,880.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Sweep test of existing antenna | |
| High VHF - High Power Top Mount One Station elliptically or circularly polarized | |
| Side mount brackets for high power antennas (if not included in antenna base cost) | Information not provided. |
| High VHF - High Power Side Mount One Station elliptically or circularly polarized | |
| Sweep test of existing antenna | Information not provided. |
| Elbow complex, broadband, at antenna input, per 3 1/8. feedline (if needed) | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $16,750.00 | $16,750.00 | N/A | $0.00 | N/A |
| Total for all systems | $1,963,001.55 | $1,572,622.40 | N/A | $431,249.19 | N/A |
| Primary Transmission Line | $11,050.00 | $11,050.00 | $0.00 | ||
| Additional Rigid Line | $11,050.00 | $11,050.00 | N/A | N/A | N/A |
| Auxiliary Transmission Line | $5,700.00 | $5,700.00 | $0.00 | ||
| Additional Rigid Line | $5,700.00 | $5,700.00 | N/A | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $678,700.00 | $549,800.00 | N/A | $63,471.90 | N/A |
| Total for all systems | $1,963,001.55 | $1,572,622.40 | N/A | $431,249.19 | N/A |
| Primary Tower GTOWER | $678,700.00 | $549,800.00 | $63,471.90 | ||
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $400,000.00 | It is believed that 100% of the Widelity Cost Catalog estimate is justifiable. Please see Statement. | $41,371.90 | N/A |
| Structural engineering tower load study for a documented tower with candelabra | $20,000.00 | $20,100.00 | Provided cost includes WJZ-TV's pro rata share shown in Attachment 7 PLUS studies shown in Attachments 26, 32, and 34 due to revised primary antenna mechanical properties, changes in pedestal heights, and aux antenna mounts. | $20,100.00 | Changes to primary antenna pedestal heights and auxiliary (interim) antenna mounting configuration required additional analysis and reinforcement designs. |
| Minor tower reinforcement/modifications | $158,000.00 | $50,000.00 | 1/3 of Widelity Cost Catalog estimate, WJZ-TV's pro-rata amount after sharing expenses with two other repacking DTV stations. | N/A | N/A |
| Antenna Pedestal and Mount | $77,700.00 | $77,700.00 | Main antenna pedestal (required to maintain overall FAA/FCC tower height) and auxiliary antenna mount. See Attachment 9. | N/A | N/A |
| Candelabra Mapping | $2,000.00 | $2,000.00 | Please see Attachment 6. This is the WJZ-TV pro-rata anticipated cost after costs are shared with two other repacking DTV stations. | $2,000.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
| Structural engineering tower load study for a documented tower with candelabra | |
| Minor tower reinforcement/modifications | Information not provided. |
| Antenna Pedestal and Mount | Information not provided. |
| Candelabra Mapping |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $62,120.00 | $57,000.00 | N/A | $3,075.00 | N/A |
| Total for all systems | $1,963,001.55 | $1,572,622.40 | N/A | $431,249.19 | N/A |
| Outside Professional Services | $62,120.00 | $57,000.00 | $3,075.00 | ||
| Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $4,000.00 | N/A | N/A | N/A |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | $1,580.00 | $1,500.00 | 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 |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | $2,105.00 | $2,000.00 | N/A | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $1,375.00 | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $5,000.00 | N/A | $1,700.00 | 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 |
| Project management of the transition | $39,500.00 | $37,500.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Attorney Fees - Negotiation of lease and other matters for shared locations | Information not provided. |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | Information not provided. |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | Information not provided. |
| 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. |
| Project management of the transition | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $44,995.00 | $38,395.00 | N/A | $0.00 | N/A |
| Total for all systems | $1,963,001.55 | $1,572,622.40 | N/A | $431,249.19 | N/A |
| Other Expenses | $44,995.00 | $38,395.00 | $0.00 | ||
| Disposal Costs (for equipment and other waste, net of any salvage value) | $6,000.00 | $6,000.00 | N/A | N/A | N/A |
| Non-zoning permits | $5,000.00 | $5,000.00 | N/A | N/A | 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 | $1,070.00 | N/A | N/A | N/A |
| DTV Medical Facility Notification | $11,550.00 | $5,000.00 | N/A | N/A | N/A |
| Local Zoning | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
| MVPD Notification of Channel Change | $1,000.00 | $1,000.00 | N/A | N/A | N/A |
| Equipment Delivery and Handling Charges | $15,000.00 | $15,000.00 | N/A | N/A | N/A |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $1,963,001.55 | $1,572,622.40 | $431,249.19 |
| Question | Response |
|---|---|
| The facility has ceased operating on its pre-auction channel. | No |
| Construction of final facilities or all necessary modifications are complete. | No |
| All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. | No |
| 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. | Andrew J Siegel Assistant Secretary 04/08/2019 |
| 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. | Andrew J Siegel Assistant Secretary 04/08/2019 |
