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 20A). Proposed transmitter is VAXTE-12 (Attachment 22A). |
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 |
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 2B). Proposed transmitter is VAXTE-12 (Attachment 21A). |
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 |
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. |
State Sales Tax |
6% Maryland State Sales Tax on Transmitter Hardware and Shipping |
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 |
---|---|---|
28637 | WLIF | FM |
74196 | WWMX | FM |
65693 | WIYY | FM |
65696 | WBAL-TV | DTV |
1916 | WJZ-FM | FM |
59442 | WMAR-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 |
Name | Description |
---|---|
Additional Security Guard |
Part of WJZ-TV Safety Plan. Control Access to Tower Zone of Influence during Gin Pole Lift. Please see Attachments 50 and 53. |
All Terrain Vehicle |
Part of WJZ-TV Safety Plan. ATV to transport employees to pick-up points when access roadway must be closed. Please see Attachments 46 and 53. |
All Terrain Vehicle Sales Tax |
Part of WJZ-TV Safety Plan. State sales tax. Please see Attachment 53. |
Construct Pathway 1 and Stairs |
Part of WJZ-TV Safety Plan. Construct Pathway 1 and stairs for use when access roadway is closed. Please see Attachments 47 and 53. |
Construct Pathway 2 and Fence |
Part of WJZ-TV Safety Plan. Construct Pathway 2 for use when access roadway is closed. Please see Attachments 49 and 53. |
Electrical - Security Trailer |
Part of WJZ-TV Safety Plan. Provide electrical to support lights at access roadway scaffolding and power phone to security trailer. Please see Attachments 44 and 53. |
Install Gate at Pathway 1 |
Part of WJZ-TV Safety Plan. Install security gate in fencing for secure access via Pathway 1. Please see Attachments 52 and 53. |
Offsite Parking |
Part of WJZ-TV Safety Plan. Provide offsite parking spaces during Gin Pole Lift. Please see Attachment 53. |
Paving New Parking Spaces |
Part of WJZ-TV Safety Plan. Pave new parking spaces for station vehicles when parking lots near tower are closed. Please see Attachments 48 and 53. |
Protective Scaffolding |
Part of WJZ-TV Safety Plan. Install temporary protective scaffolding over access roadway and Pathway 2 at locations near the tower. Please see Attachments 41 and 53. |
Rental Security Trailer |
Part of WJZ-TV Safety Plan. Security trailer to support the control of access to roadway, accept deliveries, etc. Please see Attachments 42 and 53. |
Security Control Pathway 1 |
Part of WJZ-TV Safety Plan. Hardware to secure and control access to new gate at Pathway 1. Please see Attachments 51 and 53. |
Shuttle Bus Service |
Part of WJZ-TV Safety Plan. Provide transportation to off-site parking when owned parking lots are closed. Please see Attachments 45 and 53. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $713,172.15 | $462,076.21 | N/A | $153,709.17 | N/A |
Total for all systems | $2,640,716.18 | $2,250,197.24 | N/A | $434,249.19 | N/A |
Primary Transmitter VAXTE-12 | $365,290.24 | $251,543.18 | $88,814.57 | ||
Transmitter Shipping | $4,500.00 | $4,500.00 | Estimated Transmitter Shipping | N/A | N/A |
Advanced Site Survey | $15,992.22 | $15,992.22 | Per Quote from GatesAir. Please see Attachment 29. | $15,992.22 | N/A |
2" Rigid Conduit and Wiring (Cost per foot) | $1,820.00 | $3,000.00 | Please see attached statement. | N/A | N/A |
State Sales Tax | $11,478.02 | $11,478.02 | 6% Sales Tax on Attachment 2B Items A-D and estimated transmitter shipping. slightly reduced June 2019 following changes recommended during GatesAir Site Survey. | N/A | N/A |
High VHF - Air Cooled Solid State Transmitter 6.5 . 12.5 kW | $331,500.00 | $216,572.94 | Please see Attachment 2B. Includes costs for installation, shipping, and old transmitter disconnection. Shipping and Sales Tax Listed Separately. Cost slightly reduced June 2019 following changes recommended during GatesAir Site Survey. | $72,822.35 | N/A |
Auxiliary Transmitter VAXTE-12 | $347,881.91 | $210,533.03 | $64,894.60 | ||
State Sales Tax | $10,061.91 | $10,061.91 | 6% Sales Tax on Attachment 20A Items A-D and estimated transmitter shipping. Tax slightly reduced June 2019 following changes recommended during GatesAir Site Survey. | N/A | N/A |
High VHF - Air Cooled Solid State Transmitter 6.5 . 12.5 kW | $331,500.00 | $192,971.12 | Please see Attachment 20A. Includes costs for installation, shipping, and old transmitter disconnection. Shipping and Sales Tax Listed Separately. Cost slightly reduced June 2019 following changes recommended during GatesAir Site Survey. | $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 |
Transmitter Shipping | $4,500.00 | $4,500.00 | Estimated Transmitter Shipping | N/A | N/A |
Actual Information Description | File Name |
---|---|
Transmitter Shipping | Information not provided. |
Advanced Site Survey | |
2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
State Sales Tax | Information not provided. |
High VHF - Air Cooled Solid State Transmitter 6.5 . 12.5 kW | |
State Sales Tax | 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. |
Transmitter Shipping | 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 | $2,640,716.18 | $2,250,197.24 | N/A | $434,249.19 | N/A |
Primary Antenna THV- 9A11/VP-R O4 | $347,758.00 | $347,428.00 | $156,342.60 | ||
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 |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $2,880.00 | N/A |
Auxiliary Antenna TLS-V4BB | $98,750.00 | $96,810.00 | $54,650.52 | ||
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 |
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 |
Actual Information Description | File Name |
---|---|
High VHF - High Power Top Mount One Station elliptically or circularly polarized | |
Sweep test of existing antenna | |
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. |
Side mount brackets for high power antennas (if not included in antenna base cost) | 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 | $2,640,716.18 | $2,250,197.24 | N/A | $434,249.19 | 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 | $553,267.00 | N/A | $66,471.90 | N/A |
Total for all systems | $2,640,716.18 | $2,250,197.24 | N/A | $434,249.19 | N/A |
Primary Tower GTOWER | $678,700.00 | $553,267.00 | $66,471.90 | ||
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 |
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 |
Structural engineering tower load study for a documented tower with candelabra | $20,000.00 | $23,567.00 | Estimated cost includes WJZ-TV's pro rata share shown in Attachments 7, 26, 37, 38, and 39. | $23,100.00 | Changes to primary antenna pedestal heights and auxiliary (interim) antenna mounting configuration required additional analysis and reinforcement designs. |
Actual Information Description | File Name |
---|---|
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
Minor tower reinforcement/modifications | Information not provided. |
Antenna Pedestal and Mount | Information not provided. |
Candelabra Mapping | |
Structural engineering tower load study for a documented tower with candelabra |
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 | $2,640,716.18 | $2,250,197.24 | N/A | $434,249.19 | 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 |
Project management of the transition | $39,500.00 | $37,500.00 | N/A | N/A | 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 |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $5,000.00 | N/A | $1,700.00 | 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 | |
Project management of the transition | Information not provided. |
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 | $723,466.03 | $716,866.03 | N/A | $0.00 | N/A |
Total for all systems | $2,640,716.18 | $2,250,197.24 | N/A | $434,249.19 | N/A |
Other Expenses | $723,466.03 | $716,866.03 | $0.00 | ||
Construct Pathway 1 and Stairs | $56,412.00 | $56,412.00 | Required in Gin Pole Phase but must be done in advance. Includes pathway through the southwest woods suitable for ATV to shuttle employees. Also includes stairway construction to quickly evacuate property. See Attachments 47 and 53. | N/A | N/A |
All Terrain Vehicle Sales Tax | $1,571.52 | $1,571.52 | State of Maryland sales tax on all-terrain vehicle. Please see Attachments 46 and 53. | N/A | N/A |
All Terrain Vehicle | $26,197.97 | $26,197.97 | Required for Gin Pole Phase but acquired in advance to assure availability. Will transport employees from designated locations through tower work zone. Cheaper to buy than rent. Will be sold with funds refunded to the project. See Attachments 46 and 53. | N/A | N/A |
Additional Security Guard | $8,552.88 | $8,552.88 | Required only during Gin Pole Phase. An additional security guard would be required to restrict traffic to the WJZ‐TV access road while the gin pole is used. Please see Attachments 50 and 53. | N/A | N/A |
Offsite Parking | $4,800.00 | $4,800.00 | Provide 60 off-site employee parking spaces in the event a Gin Pole lift is required, work is being done on the tower, and existing lots must be closed. Please see Attachment 53. | N/A | N/A |
Construct Pathway 2 and Fence | $38,050.00 | $38,050.00 | Required in advance of the Gin Pole Phase. Construct ATV Pathway 2, including delivery, installation, pickup and removal of mats as well as removal and re‐installation of fencing. Please see Attachments 49 and 53. | N/A | N/A |
Electrical - Security Trailer | $42,000.00 | $42,000.00 | Required prior to Initial and during Gin Pole phases. Includes new conduit and power to light the interior scaffolding for employee safety as well as power and data to the temporary guard station. Please see Attachments 44 and 53. | N/A | N/A |
Install Gate at Pathway 1 | $8,625.00 | $8,625.00 | The gate is required by WJZ‐TV to prevent public access to WJZ‐TV’s parking lot for employee safety. Gate will permit access from the WJZ‐TV northwest parking lot from Pathway 1. Please see Attachments 52 and 53. | N/A | N/A |
Paving New Parking Spaces | $16,500.00 | $16,500.00 | Required prior to Initial Phase and during Gin Pole Phase. The quote includes paving for parking spaces that would recoup lost parking spaces when tower work is being done. Please see Attachments 48 and 53. | N/A | N/A |
Protective Scaffolding | $354,500.00 | $354,500.00 | Required during the Initial and Gin Pole Phase. Scaffolding protection within the ZOI over Pathway 2 (Area 1) and the WJZ‐TV roadway (Area 2). Please see Attachments 41 and 53. | N/A | N/A |
Rental Security Trailer | $2,007.40 | $2,007.40 | Required only during Gin Pole Phase. Includes guard trailer to receive packages, restrict traffic to WJZ‐TV and coordinate vendor access to the WJZ‐TV building while the ZOI is enacted for the gin pole. Please see Attachments 42 and 53. | N/A | N/A |
Security Control Pathway 1 | $8,554.26 | $8,554.26 | Required prior to Initial and during Gin Pole phases. Quote represents hardware required to control the security gate using the existing building access system to ensure authorized access to the grounds. See Attachments 51 and 53. | N/A | N/A |
Shuttle Bus Service | $110,700.00 | $110,700.00 | Required only during Gin Pole Phase. Includes shuttle service to access offsite parking. Please see Attachment 45. | N/A | N/A |
Local Zoning | $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 |
Non-zoning permits | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $6,000.00 | $6,000.00 | N/A | N/A | N/A |
Equipment Delivery and Handling Charges | $15,000.00 | $15,000.00 | N/A | N/A | N/A |
MVPD Notification of Channel Change | $1,000.00 | $1,000.00 | N/A | N/A | N/A |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $2,640,716.18 | $2,250,197.24 | $434,249.19 |
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 06/27/2019 |