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:
53819
Service:
DTV
Call Sign:
WMOR-TV
Channel:
18 (UHF)
File Number:
0000026813
FRN:
0002538445
Date Submitted:
06/11/2019

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

Hearst Properties Inc.

Doing Business As: Hearst Properties Inc.

PO Box 1800

Raleigh, NC 27602

United States

+1 (919) 839-0300 shartzell@brookspierce.com Corporation

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

The Preparer is same as the reimbursement contact.

 

 

 

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 see attached transition plan

Transmitters

Back to Top
Section Question Response
Transmitter Related Expenses Do you have transmitter related expenses? Yes

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 Sigma CD3300P3
Year 2001
Type Inductive Output Tube
IOT Power Type Three
Power Capacity 62.8 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-100
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 62.9 kW
Justification for New Transmitter Existing IOT transmitter cannot be converted to post-transition channel, see GatesAir EOL and HTV IOT to Solid-State Justification statements. An IOT replacement is more expensive than proposed SS transmitter. See attached Comark IOT Transmitter quote.

Primary 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) No
Power N/A
Rigid Conduit and Wiring No
Size N/A
Length N/A
Other Electrical Service Yes
Description Transmitter installation electrical service
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Cooling Only
Size 15 tons
Other Size N/A
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size N/A
Channel 14 Costs Is an RF Consulting Engineer needed? N/A
Is a channel 14 Mask Filer needed? N/A
Is additional field engineering time needed? N/A
Number of Days N/A

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Electrical Accessories

Manufacturer required surge protection

Sales Tax

transmitter sales tax

RF Accessories

Additional RF components required for transmitter operation

Additional Installation

Additional parts and equipment needed for transmitter installation

Cooling Deck

Elevated deck for transmitter cooling heat exchangers. No ground space is available.

Shipping

Transmitter shipping

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 Owned
Owner N/A
Site N/A
Is the existing antenna shared with another station or stations? No
Is the existing antenna directional? No
Is antenna in operating condition? Yes
Is antenna located on or in close proximity to an antenna farm? Yes
Existing Antenna Manufacturer and Type Class Full Power
Mounting Top Mount
Antenna position in stack Bottom
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: 1000.0 kW
Manufacturer
Model TFU-30GBH 08
Year 2002

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? 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 Top Mount
Antenna position in stack Bottom
Polarization Horizontal
Type Slotted Coaxial
Number of Stations Supported N/A
Number of Panels/Bays N/A
Lower Limit N/A
Upper Limit N/A
Design power capacity in use N/A
Other Antenna Type N/A
ERP: 1000.0 kW
Manufacturer
Model TFU-30GBH O8
Year 2020
Justification for New Antenna Current antenna is channel specific and cannot be used on post-transition channel

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? No
Type
Number of channels supported N/A
Frequencies of channels supported N/A
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? N/A
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? Single Channel
Feed Line Size 6 1/8 inches inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for a high power antenna? No
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? No
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Custom cut line sections

CUT LENGTHS TO 10 FT, TBD, FOR USE WITH ELBOW COMPLEX IN CANDELABRA ARM

Additional Elbows

FOR USE WITH ELBOW COMPLEX IN CANDELABRA ARM

Shipping

Estimated shipping cost

Interim Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Interim
Description of Use N/A
Change Type Purchase New
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? Yes
New Antenna Manufacturer and Type Class Full Power
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Broadband Slot
Number of Stations Supported 1
Number of Panels/Bays 16
Lower Limit 470.00 MHz
Upper Limit 860.00 MHz
Design power capacity in use 90.0 %
Other Antenna Type N/A
ERP: 850.0 kW
Manufacturer
Model TFU-16WB
Year 2018
Justification for New Antenna interim antenna required while main antenna is replaced.

Interim Antenna

Back to Top

Other Antenna Costs

Section Question Response
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? B
Feed Line Size 6 1/8 inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for an antenna? 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

Interim Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

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 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 20 inches
Other Segment Length N/A
Number of parallel runs 1
Length 1770 feet per run

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Refurbish line

replace transmission line bullets and seals

Interim Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Interim
Description of Use N/A
Change Type Purchase New
Type Rigid
Diameter 6 1/8 inches
Segment Length Broadband
Other Segment Length
Number of parallel runs 1
Length 1440 feet per run
Justification for New Transmission Line required for interim antenna

Interim Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Change Order

Change Order

Shipping

Shipping for main order and custom cut pieces

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

Existing 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? 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 1057473
Coordinates (NAD83) Latitude (NAD83) 27° 49' 10.8" N-
Longitude (NAD83) 082° 15' 38.0" W-
Overall Structure Height 1592.83 feet
Support Structure Height 1443.88 feet
Ground Elevation Above Mean Sea Level (AMSL) 75.13 feet
Structure Type GTOWER - Guyed Structure Used for Communication Purposes
Tower Owner American Towers, LLC.
Date Constructed 09/07/2011

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
60559 WVEA-TV DTV
11125 WCLF DTV
23078 WMTX FM
11290 WTSP DTV
6601 WXPX-TV DTV

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 undocumented/poorly documented tower
Tower Reinforcements Please select whether tower reinforcements are needed: Minor 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? No

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Project Management

Construction project management; Tower modification reinforcements and facilities

Tower Load Study

Structural engineering tower load study for a documented tower with candelabra

Grounds and Building

The generation of a construction drawing package for one (1) broadcasters/customers.

Tower Permit

Tower permit drawing package

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 95
Explanation Additional RF experience needed in planning and execution and ATC tower project management
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 Yes
For Main Facility Yes
Prepare request for Special Temporary Authority Yes
Quantity 1
Do you have Distributed Transmission System engineering services? N/A
Critical Facility N/A
Terrain-Shielded Facility N/A
Attorney and Other Outside Consulting Services Prepare and file Form FCC Construction Permit Application Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare and file Form FCC License to Cover Application Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare request for Special Temporary Authority Yes
Quantity 1
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 No
RF exposure measurements Yes
Additional Field Engineering Service No
Number of Days N/A
Justification N/A

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

Antenna consulting

Coordinate antenna information and data with owner of stacked antenna

Site Coordination

Site Coordination Meeting

Transmitter Site Survey

Transmitter planning survey & transmitter building drawings

Non-Catalog legal expenses

Non-Catalog expenses for legal advice and services, including financial/reimbursement review, transition reporting, transition procedures, and other transition-related issues

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

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

One-time tower rental

ATC one-time tower rental during market repack period per attached ATC documentation

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 $2,088,698.86 $2,054,098.86 N/A $1,856,351.50 N/A
Total for all systems $3,741,995.52 $3,785,033.57 N/A $2,832,855.90 N/A
Primary Transmitter ULXTE-100 $2,088,698.86 $2,054,098.86 $1,856,351.50
Cooling Deck $30,000.00 $30,000.00 no ground space available for heat exchangers - see attached price quote: MOR TV Deck Development and Installation Proposal - Rev 1.pdf and Tampa Metal Fabricators invoices with quote $27,319.11 N/A
Shipping $17,300.00 $17,300.00 transmitter shipping per attached GatesAir quote N/A N/A
Additional Installation $5,000.00 $5,000.00 additional installation parts and equipment $3,062.86 N/A
UHF - Liquid Cooled Solid State Transmitter 62.9 kW $1,656,761.00 $1,656,761.00 revised GatesAir quote. This is the transmitter, mask filter, installation and proof per the FCC "transmitter" definition. $1,527,631.30 N/A
15 Ton system $55,800.00 $21,200.00 N/A N/A N/A
Sales Tax $100,422.26 $100,422.26 transmitter sales tax per attached GatesAir invoice $100,422.26 N/A
Electrical Accessories $7,500.00 $7,500.00 third party surge protection - quote attached. N/A N/A
RF Accessories $121,915.60 $121,915.60 Additional RF components required for transmitter operation and integration into current RF environment per revised GatesAir quote. $121,915.60 N/A
Other Electrical Service: Transmitter installation electrical service $94,000.00 $94,000.00 main transmitter installation electrical service see attached quote $76,000.37 N/A

Components

Actual Information Description File Name
Cooling Deck

Component Description:
WMOR cooling deck for transmitter heat exchangers change order
Amount:
$3,047.07

Component Description:
WMOR cooling deck for transmitter heat exchangers design and PM payment 2
Amount:
$6,824.14

Component Description:
WMOR cooling deck for transmitter heat exchangers payment 2
Amount:
$4,484.37

Component Description:
WMOR cooling deck for transmitter heat exchangers payment 3
Amount:
$5,979.16

Component Description:
WMOR cooling deck for transmitter heat exchangers design and PM payment 1
Amount:
$2,500.00

Component Description:
WMOR cooling deck for transmitter heat exchangers payment 1
Amount:
$4,484.37
Shipping Information not provided.
Additional Installation

Component Description:
WMOR installation hardware
Amount:
$198.26

Component Description:
WMOR additional copper pipe
Amount:
$2,864.60
UHF - Liquid Cooled Solid State Transmitter 62.9 kW

Component Description:
Transmitter 2nd deposit
Amount:
$338,551.86

Component Description:
WMOR transmitter delivery
Amount:
$410,869.91

Component Description:
WMOR transmitter 1/3 prior to shipment
Amount:
$592,892.20

Component Description:
Transmitter 1st deposit
Amount:
$185,317.33
15 Ton system Information not provided.
Sales Tax

Component Description:
WMOR transmitter sales tax
Amount:
$100,422.26
Electrical Accessories Information not provided.
RF Accessories

Component Description:
WMOR transmitter RF accessories
Amount:
$121,915.60
Other Electrical Service: Transmitter installation electrical service

Component Description:
WMOR relocate fire strobe to accommodate transmitter electrical panel
Amount:
$1,166.37

Component Description:
WMOR transmitter electrical installation 1
Amount:
$47,344.00

Component Description:
WMOR transmitter electrical-replace main feed lines, remove unneeded equipment, install surge protector
Amount:
$21,500.00

Component Description:
WMOR electrical-relocate battery cabinets to make room for new transmitter
Amount:
$4,850.00

Component Description:
WMOR UPS service associated with primary electrical service upgrade
Amount:
$1,140.00

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 $409,364.00 $636,845.00 N/A $349,919.70 N/A
Total for all systems $3,741,995.52 $3,785,033.57 N/A $2,832,855.90 N/A
Interim Antenna TFU-16WB $122,355.00 $116,088.00 $116,088.00
UHF - High Power, Side Mount, basic slot antenna, 16 bay,, 850 kW input, directional,, horizontally polarized $101,925.00 $101,925.00 antenna price per Dielectric quote: 800080CMZ-2 WMOR HEARST AUX .pdf $101,925.00 N/A
Sweep test of existing antenna $6,730.00 $6,400.00 N/A $6,400.00 N/A
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) $13,700.00 $7,763.00 per Dielectric quote $7,763.00 N/A
Primary Antenna TFU-30GBH O8 $287,009.00 $520,757.00 $233,831.70
Shipping $12,000.00 $12,000.00 per Dielectric quote N/A N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized $247,000.00 $483,080.00 price per Dielectric quote: 800069CMZ-2 WMOR HEARST .pdf $233,831.70 N/A
Sweep test of existing antenna $6,730.00 $6,400.00 N/A N/A N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) $12,300.00 $10,298.00 per Dielectric quote N/A N/A
Custom cut line sections $4,185.00 $4,185.00 per Dielectric quote N/A N/A
Additional Elbows $4,794.00 $4,794.00 per Dielectric quote N/A N/A

Components

Actual Information Description File Name
UHF - High Power, Side Mount, basic slot antenna, 16 bay,, 850 kW input, directional,, horizontally polarized

Component Description:
WMOR Interim antenna final payment
Amount:
$3,205.80

Component Description:
WMOR interim antenna 45% prior to ship
Amount:
$49,359.60

Component Description:
WMOR interim antenna 45% with order
Amount:
$49,359.60
Sweep test of existing antenna

Component Description:
WMOR interim antenna sweep
Amount:
$6,400.00
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed)

Component Description:
WMOR interim antenna side mount brackets
Amount:
$7,763.00
Shipping Information not provided.
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized

Component Description:
WMOR main antenna 45% payment with order
Amount:
$233,831.70
Sweep test of existing antenna Information not provided.
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) Information not provided.
Custom cut line sections Information not provided.
Additional Elbows Information not provided.

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 $377,162.66 $325,188.26 N/A $308,899.26 N/A
Total for all systems $3,741,995.52 $3,785,033.57 N/A $2,832,855.90 N/A
Interim Transmission Line $363,827.66 $311,853.26 $308,899.26
Change Order $910.00 $910.00 Change order $910.00 N/A
Rigid Transmission Line - copper, 6 1/8" broadband $334,080.00 $282,105.60 see Dielectric invoice with order confirmation $279,151.60 a
Shipping $28,837.66 $28,837.66 see Dielectric Order Confirmation 1697177 $28,837.66 N/A
Primary Transmission Line $13,335.00 $13,335.00 $0.00
Refurbish line $13,335.00 $13,335.00 per Dielectric quote N/A N/A

Components

Actual Information Description File Name
Change Order

Component Description:
WMOR interim transmission line custom section - change order
Amount:
$910.00
Rigid Transmission Line - copper, 6 1/8" broadband

Component Description:
WMOR interim transmission line custom sections 3
Amount:
$1,477.00

Component Description:
WMOR interim transmission line custom sections
Amount:
$2,954.00

Component Description:
WMOR interim transmission line 45% prior to ship
Amount:
$129,827.52

Component Description:
WMOR transmission line payment 3
Amount:
$12,111.56

Component Description:
WMOR interim transmission line custom sections 2
Amount:
$2,954.00

Component Description:
WMOR interim transmission line 45% with order
Amount:
$129,827.52
Shipping

Component Description:
WMOR interim transmission line custom section shipping
Amount:
$1,316.32

Component Description:
WMOR interim transmission line custom section shipping
Amount:
$3,971.36

Component Description:
WMOR interim transmission line custom section shipping
Amount:
$7,035.03

Component Description:
WMOR primary order and interim transmission line sections shipping
Amount:
$16,514.95
Refurbish line Information not provided.

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 $638,700.00 $559,886.40 N/A $256,718.55 N/A
Total for all systems $3,741,995.52 $3,785,033.57 N/A $2,832,855.90 N/A
Primary Tower GTOWER $638,700.00 $559,886.40 $256,718.55
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $421,000.00 $400,000.00 N/A $206,532.15 N/A
Project Management $5,000.00 $5,000.00 40hrs x $125/hour per ATC documentation N/A N/A
Tower Permit $4,700.00 $4,700.00 per ATC documentation $4,700.00 N/A
Grounds and Building $4,700.00 $4,700.00 per ATC documentation N/A N/A
Tower Load Study $19,000.00 $19,000.00 per attached ATC document $19,000.00 N/A
Minor tower reinforcement/modifications $158,000.00 $100,000.00 per ATC documentation N/A N/A
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study $26,300.00 $26,486.40 per attached ATC document plus tax $26,486.40 N/A

Components

Actual Information Description File Name
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)

Component Description:
WMOR interim antenna and line installation 4
Amount:
$16,786.00

Component Description:
WMOR interim antenna and line installation 1
Amount:
$65,577.00

Component Description:
WMOR interim antenna and line installation change order
Amount:
$19,169.15

Component Description:
WMOR interim antenna and line installation 2
Amount:
$65,000.00

Component Description:
WMOR interim antenna and line installation 3
Amount:
$40,000.00
Project Management Information not provided.
Tower Permit

Component Description:
WMOR ATC tower permit drawing package
Amount:
$4,700.00
Grounds and Building Information not provided.
Tower Load Study

Component Description:
WMOR ATC tower structural analysis-load study
Amount:
$19,000.00
Minor tower reinforcement/modifications Information not provided.
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study

Component Description:
WMOR ATC tower mapping
Amount:
$26,486.40

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 $120,290.00 $102,800.05 N/A $55,145.65 N/A
Total for all systems $3,741,995.52 $3,785,033.57 N/A $2,832,855.90 N/A
Outside Professional Services $120,290.00 $102,800.05 $55,145.65
Non-Catalog legal expenses $20,000.00 $20,000.00 Non-Catalog expenses for legal advice and services, including financial/reimbursement review, transition reporting, transition procedures, and other transition-related issues $6,078.02 N/A
Transmitter Site Survey $20,600.00 $20,600.00 transmitter site survey per attached quote Transmitter planning survey & transmitter building drawings $20,600.00 N/A
Site Coordination $2,670.00 $2,670.00 per ATC documentation plus tax $2,670.00 N/A
Antenna consulting $250.00 $250.00 Project consulting $250.00 N/A
RF Exposure Measurements $21,050.00 $3,750.00 N/A N/A N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $3,680.00 $3,500.00 N/A N/A N/A
Attorney Fees - Negotiation of lease and other matters for shared locations $4,210.00 $13,495.05 see associated invoices $13,495.05 N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $2,250.00 N/A N/A N/A
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application $4,210.00 $4,100.00 N/A N/A N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $5,000.00 N/A $2,377.82 N/A
Prepare request for Special Temporary Authorization $2,050.00 $1,500.00 N/A $650.00 N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application $1,580.00 $1,535.00 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 $3,000.00 N/A $900.00 N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $5,000.00 N/A $4,162.50 N/A
Address transition timing and coordination issues w/ other stations and wireless $2,630.00 $2,670.00 see ATC documentation plus tax $2,670.00 N/A
Prepare and or review reimbursement form $2,630.00 $2,500.00 N/A $1,292.26 N/A
Project management of the transition $15,010.00 $9,480.00 N/A N/A N/A

Components

Actual Information Description File Name
Non-Catalog legal expenses

Component Description:
WMOR non-catalog legal 2
Amount:
$3,690.02

Component Description:
WMOR non-catalog legal 1
Amount:
$2,388.00
Transmitter Site Survey

Component Description:
WMOR GatesAir Site Survey
Amount:
$20,600.00
Site Coordination

Component Description:
WMOR ATC site coordination
Amount:
$2,670.00
Antenna consulting

Component Description:
WMOR antenna consulting
Amount:
$250.00
RF Exposure Measurements Information not provided.
Attorney Fees - Prepare and File request for Special Temporary Authorization Information not provided.
Attorney Fees - Negotiation of lease and other matters for shared locations

Component Description:
WMOR legal for lease negotiation 1
Amount:
$670.50

Component Description:
WMOR legal for lease negotiation 3
Amount:
$4,224.15

Component Description:
WMOR legal for lease negotiation 4
Amount:
$1,046.25

Component Description:
WMOR legal for lease negotiation 5
Amount:
$6,347.25

Component Description:
WMOR legal for lease negotiation 2
Amount:
$1,206.90
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application Information not provided.
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application

Component Description:
WMOR Prepare and File FCC Form 2100, Construction Permit Application
Amount:
$1,323.30

Component Description:
WMOR Prepare and File FCC Form 2100, Construction Permit Application 2
Amount:
$1,054.52
Prepare request for Special Temporary Authorization

Component Description:
WMOR engineering for interim antenna STA
Amount:
$650.00
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.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
WMOR engineering for construction permit
Amount:
$900.00
Perform engineering study for new channel assignment and antenna development

Component Description:
engineering study for new channel assignment
Amount:
$2,612.50

Component Description:
WMOR RF consulting main antenna development
Amount:
$525.00

Component Description:
engineering study for new channel assignment
Amount:
$525.00

Component Description:
WMOR RF consulting interim antenna development
Amount:
$250.00

Component Description:
WMOR RF consulting main antenna development 2
Amount:
$250.00
Address transition timing and coordination issues w/ other stations and wireless

Component Description:
WMOR ATC address transition timing with other stations
Amount:
$2,670.00
Prepare and or review reimbursement form

Component Description:
WMOR Prepare and/or review reimbursement Form 399 2
Amount:
$300.06

Component Description:
WMOR Prepare and/or review reimbursement Form 399
Amount:
$992.20
Project management of the transition Information not provided.

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 $107,780.00 $106,215.00 N/A $5,821.24 N/A
Total for all systems $3,741,995.52 $3,785,033.57 N/A $2,832,855.90 N/A
Other Expenses $107,780.00 $106,215.00 $5,821.24
One-time tower rental $57,600.00 $57,600.00 ATC one-time tower rental during market repack period per attached ATC documentation. N/A N/A
MVPD Notification of Channel Change $2,500.00 $2,500.00 Attorney assistance in coordinating MVPD notification N/A N/A
Develop and air announcement of upcoming channel change $2,500.00 $2,500.00 Attorney review to ensure FCC compliance N/A N/A
Equipment Storage $5,000.00 $5,000.00 expected local storage cost for transmitter and accessories $4,007.10 N/A
Local Zoning $750.00 $750.00 per ATC documentation N/A N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $21,100.00 $21,100.00 Tansmitter removal required to make space for replacement transmitter. See attached quote. $1,814.14 N/A
FCC Filing Fees - Special Temporary Authorization request $195.00 $190.00 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
DTV Medical Facility Notification $11,550.00 $10,000.00 N/A N/A N/A
Equipment Delivery and Handling Charges $6,250.00 $6,250.00 estimated local storage charge for transmitter equipment N/A N/A

Components

Actual Information Description File Name
One-time tower rental Information not provided.
MVPD Notification of Channel Change Information not provided.
Develop and air announcement of upcoming channel change Information not provided.
Equipment Storage

Component Description:
WMOR transmitter local storage 3
Amount:
$819.96

Component Description:
WMOR transmitter on-site storage 3
Amount:
$108.50

Component Description:
WMOR transmitter on-site storage 1
Amount:
$461.20

Component Description:
WMOR transmitter local storage
Amount:
$1,481.36

Component Description:
WMOR transmitter on-site storage 2
Amount:
$108.50

Component Description:
WMOR transmitter local storage 2
Amount:
$1,027.58
Local Zoning Information not provided.
Disposal Costs (for equipment and other waste, net of any salvage value)

Component Description:
WMOR transmitter installation waste disposal 2
Amount:
$905.64

Component Description:
WMOR transmitter installation waste disposal 1
Amount:
$908.50
FCC Filing Fees - Special Temporary Authorization request Information not provided.
FCC Filing Fees - Form 2100 license to cover application Information not provided.
DTV Medical Facility Notification Information not provided.
Equipment Delivery and Handling Charges Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $3,741,995.52 $3,785,033.57 $2,832,855.90

Reimbursement Status

Back to Top
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

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.

John Drain

Hearst Television SVP Chief Financial Officer


06/11/2019

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.

Douglas Durkee

Hearst Television Manager of Spectrum Repack


06/11/2019

Attachments

Back to Top