Go to the Federal Communications Commission homepage at www.fcc.gov

FCC Form 399: Incentive Auction Relocation Reimbursement Fund System

Approved by OMB 3060-1178
Go to the Federal Communications Commission homepage at www.fcc.gov

(REFERENCE COPY - Not for submission)FCC Form 399: Incentive Auction Relocation Reimbursement Fund System

File Number:
0000026833
FRN:
0003792926
Facility ID:
65696
Repack Channel:
12 (High VHF)
Entity:
Broadcaster
Filing Status:
Submitted
Date Submitted:
10/15/2018

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

WBAL HEARST TELEVISION INC.

Doing Business As: WBAL HEARST TELEVISION INC.

P.O. BOX 1800

RALEIGH, NC 27602

United States

+1 (919) 839-0300 mprak@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 document

Question Response
Sharee Station Facility ID 25455
Call Sign WJZ-TV
Type Commercial
Licensee Name CBS TELEVISION LICENSES LLC
Status LICENSED
DTS No
Community of License BALTIMORE, MD
Pre-auction RF Channel 13
Post-auction RF Channel 11
Neilsen DMA Baltimore
Network Affiliation
Question Response
Sharee Station Facility ID 59442
Call Sign WMAR-TV
Type Commercial
Licensee Name SCRIPPS BROADCASTING HOLDINGS LLC
Status LICENSED
DTS No
Community of License BALTIMORE, MD
Pre-auction RF Channel 38
Post-auction RF Channel 27
Neilsen DMA Baltimore
Network Affiliation

Transmitters

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

Auxiliary Transmitter

Back to Top

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Auxiliary (Backup)
Description of Use Auxiliary transmitter
Ownership Owned
Owner  
Site  
Is this transmitter currently shared with another station? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer
Model TTP60M
Year 1998
Type Solid state
IOT Power Type  
Description  
Power capacity  
Solid State Cooling Air
Solid State Power Capacity 3.5 kw
Other Transmitter Type  

Auxiliary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Auxiliary (Backup)
Description of Use Auxiliary transmitter
Change Type Purchase New
Is this a request for upgraded equipment? No
Manufacturer
Model VAXTE-6R44
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Air
Solid State Power Capacity 4.8 kw
Other Transmitter Type  
Justification for New Transmitter Original transmitter manufacturer no long in business. See attached transmitter statement.

Auxiliary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) No
Power
Rigid Conduit and Wiring Yes
Size 2 inches
Length 250.0 feet
Other Electrical Service No
Description  
HVAC Service Does the replacement transmitter require HVAC Service? No
Type
Size
Other Size  
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size
Channel 14 Costs Is an RF Consulting Engineer needed?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  

Auxiliary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Shipping

transmitter shipping

Electrical Accessories

manufacturer required surge protection

Sales Tax

transmitter sales tax

RF Accessories

Additional RF components required for transmitter operation and integration into current RF environment.

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  
Ownership Owned
Owner  
Site  
Is this transmitter currently shared with another station? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer
Model TTP60M
Year 1998
Type Solid state
IOT Power Type  
Description  
Power capacity  
Solid State Cooling Air
Solid State Power Capacity 3.5 kw
Other Transmitter Type  

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Description of Use  
Change Type Purchase New
Is this a request for upgraded equipment? No
Manufacturer
Model VAXTE-6R44
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Air
Solid State Power Capacity 4.8 kw
Other Transmitter Type  
Justification for New Transmitter Original transmitter manufacturer no long in business. See attached transmitter statement.

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
Rigid Conduit and Wiring Yes
Size 2 inches
Length 250.0 feet
Other Electrical Service No
Description  
HVAC Service Does the replacement transmitter require HVAC Service? No
Type
Size
Other Size  
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size
Channel 14 Costs Is an RF Consulting Engineer needed?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Sales Tax

transmitter sales tax

Shipping

transmitter shipping

Electrical Accessories

Manufacturer required surge protection

RF Accessories

Additional RF components required for transmitter operation and integration into current RF environment.

Antennas

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

Auxiliary Antenna

Back to Top

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Auxiliary (Backup)
Description of Use backup to main 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? Yes
Existing Antenna Manufacturer and Type Class Full Power
Mounting Side-mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Other Type
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 batwing
ERP: 12.60 kW
Manufacturer
Model TF4-AH
Year 1999

Auxiliary Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Auxiliary (Backup)
Description of Use backup to main 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? 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 4
Lower Limit 174.00 MHz
Upper Limit 216.00 MHz
Design power capacity in use 70.0 %
Other Antenna Type N/A
ERP: 12.60 kW
Manufacturer
Model TLS-V4
Year 2019
Justification for New Antenna Changing from channel 11 to 12, current antenna will not work on new channel assignment.

Auxiliary 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
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

Auxiliary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Shipping

estimated antenna shipping (not quoted)

Sales Tax

antenna sales tax

Additional RF components

additional RF items required for operation

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 stacked
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: 26.60 kW
Manufacturer
Model TW-9B11-R(S)
Year 1999

Primary Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? No
Will antenna be located on or in close proximity to an antenna farm? Yes
New Antenna Manufacturer and Type Class Full Power
Mounting Top-mount single
Antenna position in stack Not in Stack
Polarization Circular
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: 26.60 kW
Manufacturer
Model THV-9A12/CPR O4
Year 2019
Justification for New Antenna Current antenna is channel specific and cannot be used on post-transition channel. Antenna must be replaced. Quotes for this and equivalent antenna attached.

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
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

Shipping

antenna shipping

Sales Tax

antenna sales tax

Feed through components

REQUIRED 6-75 ELBOWS, CUT LENGTHS AND HANGERS TO ROUTE LINE FROM ANTENNA INPUT THROUGH SUPPORT STRUCTURE

Antenna Obstruction Light

Replacement AOL for main antenna

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
Segment Length 20'
Other Segment Length
Number of parallel runs 1
Length 1250 feet per run

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Miscellaneous TL parts

replace frequency specific components in transmission line

Auxiliary Transmission Line

Back to Top

Existing Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Utilize Existing
Use Auxiliary (Backup)
Description of Use line to aux antenna
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
Segment Length 20'
Other Segment Length
Number of parallel runs 1
Length 1026 feet per run

Auxiliary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

RF Components

RF Components required to complete connection to repack transmitter and line refurb parts.

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 Yes
Is tower documented for structural analysis? Yes
Is tower compliant with Rev G? No
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

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
1916 WJZ-FM FM
28637 WLIF FM
65693 WIYY FM
25455 WJZ-TV DTV
74196 WWMX FM
59442 WMAR-TV DTV

Other Types of Users

Users
W291BA FM Txltr
W248AO FM Txltr

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 documented tower
Tower Reinforcements Please select whether tower reinforcements are needed: Major Reinforcements needed

Primary Tower

Back to Top

Tower Rigging Costs

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

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Tower Consulting

Tower consulting and tower project management

Outside Professional Services Costs

Back to Top
Section Question Response
Outside Project Management Services Do you require outside project management services? No
Number of Hours N/A
Explanation N/A
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 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

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 No
Non-zoning permits No
BLM or NFS Coordination No
FCC Construction Permit Minor Change Yes
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? No
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

Information not provided.

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 $346,739.21 $346,239.21 N/A $240,948.18 N/A
Total for all systems $1,884,201.58 $1,840,149.58 N/A $579,962.77 N/A
Primary Transmitter VAXTE-6R44 $186,256.15 $186,006.15 $125,376.15
High VHF - Air Cooled Solid State Transmitter 4.8 kW $133,527.89 $133,527.89 GatesAir quote sections A, B & E. This is the transmitter, mask filter, installation and proof per the FCC "transmitter" definition. $125,376.15 N/A
2" Rigid Conduit and Wiring (Cost per foot) $6,500.00 $6,250.00 N/A N/A N/A
Shipping $4,500.00 $4,500.00 transmitter shipping per attached GatesAir quote N/A N/A
RF Accessories $29,243.48 $29,243.48 Additional RF components required for transmitter operation and integration into current RF environment. N/A N/A
Electrical Accessories $1,942.49 $1,942.49 Manufacturer required surge protection N/A N/A
Sales Tax $10,542.29 $10,542.29 sales tax per attached GatesAir quote N/A N/A
Auxiliary Transmitter VAXTE-6R44 $160,483.06 $160,233.06 $115,572.03
High VHF - Air Cooled Solid State Transmitter 4.8 kW $134,015.67 $134,015.67 GatesAir quote sections A, B & E. This is the transmitter, mask filter, installation and proof per the FCC "transmitter" definition. $115,572.03 N/A
2" Rigid Conduit and Wiring (Cost per foot) $6,500.00 $6,250.00 N/A N/A N/A
Sales Tax $8,991.97 $8,991.97 transmitter sales tax per attached GatesAir quote N/A N/A
RF Accessories $4,532.93 $4,532.93 Additional RF components required for transmitter operation and integration into current RF environment. N/A N/A
Electrical Accessories $1,942.49 $1,942.49 Manufacturer required surge protection N/A N/A
Shipping $4,500.00 $4,500.00 transmitter shipping per attached GatesAir quote N/A N/A

Components

Actual Information Description File Name
High VHF - Air Cooled Solid State Transmitter 4.8 kW

Component Description:
Main transmitter 2nd deposit
Amount:
$88,062.62

Component Description:
WBAL main transmitter payment 3 prior to ship
Amount:
$19,668.86

Component Description:
Main transmitter 1st deposit
Amount:
$17,644.67
2" Rigid Conduit and Wiring (Cost per foot) Information not provided.
Shipping Information not provided.
RF Accessories Information not provided.
Electrical Accessories Information not provided.
Sales Tax Information not provided.
High VHF - Air Cooled Solid State Transmitter 4.8 kW

Component Description:
Aux transmitter 2nd deposit
Amount:
$88,062.62

Component Description:
WBAL aux transmitter payment 3 prior to ship
Amount:
$12,459.53

Component Description:
Aux transmitter 1st deposit
Amount:
$15,049.88
2" Rigid Conduit and Wiring (Cost per foot) Information not provided.
Sales Tax Information not provided.
RF Accessories Information not provided.
Electrical Accessories Information not provided.
Shipping Information not provided.

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 $440,802.87 $419,283.87 N/A $191,769.54 N/A
Total for all systems $1,884,201.58 $1,840,149.58 N/A $579,962.77 N/A
Primary Antenna THV-9A12/CPR O4 $348,084.00 $342,519.00 $130,306.36
Antenna Obstruction Light $2,400.00 $2,400.00 Obstruction lighting needed for antenna $2,342.96 N/A
Shipping $7,180.00 $7,180.00 antenna shipping $0.00 N/A
High VHF - High Power Top Mount One Station elliptically or circularly polarized $285,107.00 $285,107.00 antenna cost per attached Dielectric quote $125,378.10 N/A
Sweep test of existing antenna $6,550.00 $6,400.00 N/A $2,585.30 N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) $12,000.00 $6,585.00 see quote $0.00 N/A
Sales Tax $19,794.00 $19,794.00 estimated antenna sales tax based on Maryland state and local sales tax rate of 6% N/A N/A
Feed through components $15,053.00 $15,053.00 REQUIRED 6-75 ELBOWS, CUT LENGTHS AND HANGERS TO ROUTE LINE FROM ANTENNA INPUT THROUGH SUPPORT STRUCTURE - see quote $0.00 N/A
Auxiliary Antenna TLS-V4 $92,718.87 $76,764.87 $61,463.18
Additional RF components $9,628.87 $9,628.87 required RF components Items 4-8 on attached Dielectric quote $0.00 N/A
Sales Tax $3,737.00 $3,737.00 estimated antenna sales tax based on Maryland state and local sales tax rate of 6% N/A N/A
Shipping $1,693.00 $1,693.00 shipping per attached Dielectric quote $0.00 N/A
High VHF - High Power Side Mount One Station horizontally polarized $36,560.00 $36,560.00 antenna price per attached Dielectric quote $58,877.88 Progress payments - accessories not itemized
Sweep test of existing antenna $6,550.00 $6,400.00 N/A $2,585.30 N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) $12,000.00 $10,984.00 N/A $0.00 N/A
Side mount brackets for high power antennas (if not included in antenna base cost) $22,550.00 $7,762.00 N/A $0.00 N/A

Components

Actual Information Description File Name
Antenna Obstruction Light

Component Description:
WBAL Antenna Obstruction Light - main antenna
Amount:
$2,342.96
Shipping Information not provided.
High VHF - High Power Top Mount One Station elliptically or circularly polarized

Component Description:
Dielectric WBAL Main Antenna, progress payments 1&2 - 45%. This contains an upgrade. Reimbursement request less upgrade cost.
Amount:
$125,378.10
Sweep test of existing antenna

Component Description:
WBAL sweep of main line and antenna
Amount:
$2,585.30
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) Information not provided.
Sales Tax Information not provided.
Feed through components Information not provided.
Additional RF components Information not provided.
Sales Tax Information not provided.
Shipping Information not provided.
High VHF - High Power Side Mount One Station horizontally polarized

Component Description:
WBAL Dielectric Auxiliary Antenna; payment 3 - 45% 10.5.2017; $29,438.94
Amount:
$29,438.94

Component Description:
WBAL Dielectric Auxiliary Antenna; payments 1&2 - 45% 9.29.2017; $29,438.94
Amount:
$29,438.94
Sweep test of existing antenna

Component Description:
WBAL sweep of auxiliary line and antenna
Amount:
$2,585.30
Elbow complex, single channel, at antenna input, per 6 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.

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 $92,191.50 $92,191.50 N/A $37,164.75 N/A
Total for all systems $1,884,201.58 $1,840,149.58 N/A $579,962.77 N/A
Primary Transmission Line $39,591.00 $39,591.00 $37,164.75
Miscellaneous TL parts $39,591.00 $39,591.00 replace frequency specific components, add impedance matching devices and misc components $37,164.75 N/A
Auxiliary Transmission Line $52,600.50 $52,600.50 $0.00
RF Components $52,600.50 $52,600.50 transmission line components for transmitter room connection to transmitter and refurbish transmission line $0.00 Quote did not include shipping which was added to invoice.

Components

Actual Information Description File Name
Miscellaneous TL parts

Component Description:
WBAL Dielectric transmission line components; payments 1&2 - 45%
Amount:
$17,815.95

Component Description:
WBAL Dielectric transmission line components; final payment
Amount:
$19,348.80
RF Components

Component Description:
WBAL RF components for transmission line refurbishing
Amount:
$52,600.50

Component Description:
Station reimbursed for non- reimbursable expense (transmission line refurbish)
Amount:
($52,600.50)

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 $846,300.00 $827,000.00 N/A $101,497.90 N/A
Total for all systems $1,884,201.58 $1,840,149.58 N/A $579,962.77 N/A
Primary Tower GTOWER $846,300.00 $827,000.00 $101,497.90
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $409,500.00 $400,000.00 N/A $74,642.00 N/A
Tower Consulting $15,000.00 $15,000.00 tower consulting - quote indicates $2500 monthly rate. Number of months not specified. $5,455.90 Complex tower shared by three stations.
Major tower reinforcement/modifications $409,500.00 $400,000.00 N/A $11,200.00 N/A
Tower Helicopter Lift $0.00 $0.00 cost estimate in process N/A N/A
Structural engineering tower load study for well documented tower $12,300.00 $12,000.00 N/A $10,200.00 N/A

Components

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

Component Description:
WBAL CTC Aux antenna installation down payment
Amount:
$74,642.00
Tower Consulting

Component Description:
WBAL tower consulting 3
Amount:
$150.00

Component Description:
WBAL tower consulting 2
Amount:
$550.00

Component Description:
WBAL tower consultant on-site visit
Amount:
$220.90

Component Description:
WBAL tower consulting 1
Amount:
$4,535.00
Major tower reinforcement/modifications

Component Description:
WBAL tower modification design
Amount:
$6,700.00

Component Description:
WBAL tower modification design
Amount:
$2,000.00

Component Description:
WBAL tower special mount design
Amount:
$2,500.00
Tower Helicopter Lift Information not provided.
Structural engineering tower load study for well documented tower

Component Description:
WBAL tower structural analysis
Amount:
$3,000.00

Component Description:
WBAL tower structural analysis
Amount:
$1,200.00

Component Description:
WBAL tower structural analysis
Amount:
$4,000.00

Component Description:
WBAL tower mapping
Amount:
$2,000.00

Cost Information

Back to Top

Outside Professional Services

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $102,320.00 $100,850.00 N/A $8,582.40 N/A
Total for all systems $1,884,201.58 $1,840,149.58 N/A $579,962.77 N/A
Outside Professional Services $102,320.00 $100,850.00 $8,582.40
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,120.00 $5,000.00 N/A $1,056.00 N/A
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 $3,235.90 N/A
Transmitter Site Survey $20,600.00 $20,600.00 Transmitter planning survey & transmitter building drawings per attached GatesAir quote $0.00 N/A
RF Exposure Measurements $20,500.00 $20,000.00 N/A N/A N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,305.00 $2,250.00 N/A N/A N/A
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application $4,100.00 $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 $1,535.00 $1,500.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,535.00 $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 $2,050.00 $2,000.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,070.00 $3,000.00 N/A $1,950.00 N/A
Prepare and or review reimbursement form $2,560.00 $2,500.00 N/A $1,353.00 N/A
Address transition timing and coordination issues w/ other stations and wireless $2,560.00 $2,500.00 N/A N/A N/A
Perform engineering study for new channel assignment and antenna development $7,170.00 $7,000.00 N/A $987.50 N/A
Prepare request for Special Temporary Authorization $1,535.00 $1,500.00 N/A N/A N/A
Attorney Fees - Negotiation of lease and other matters for shared locations $4,095.00 $4,000.00 N/A N/A N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $3,585.00 $3,500.00 N/A N/A N/A

Components

Actual Information Description File Name
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application

Component Description:
WBAL Prepare and File FCC Form 2100, Construction Permit Application
Amount:
$1,056.00
Non-Catalog legal expenses

Component Description:
WBAL non-catalog legal 1
Amount:
$3,235.90
Transmitter Site Survey Information not provided.
RF Exposure Measurements Information not provided.
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.
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

Component Description:
WBAL CP engineering prep
Amount:
$1,950.00
Prepare and or review reimbursement form

Component Description:
WBAL Prepare and/or review reimbursement Form 399
Amount:
$1,353.00
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Perform engineering study for new channel assignment and antenna development

Component Description:
WBAL RF consulting antenna dev
Amount:
$312.50

Component Description:
WBAL CP engineering study
Amount:
$675.00
Prepare request for Special Temporary Authorization Information not provided.
Attorney Fees - Negotiation of lease and other matters for shared locations Information not provided.
Attorney Fees - Prepare and File request for Special Temporary Authorization 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 $55,848.00 $54,585.00 N/A $0.00 N/A
Total for all systems $1,884,201.58 $1,840,149.58 N/A $579,962.77 N/A
Other Expenses $55,848.00 $54,585.00 $0.00
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
FCC Filing Fees - Form 2100 license to cover application $333.00 $325.00 N/A N/A N/A
FCC Filing Fees - Special Temporary Authorization request $195.00 $190.00 N/A N/A N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $7,500.00 $7,500.00 need quote N/A N/A
Equipment Storage $30,500.00 $30,500.00 antenna storage cost estimate see attached Dielectric document N/A N/A
FCC Filing Fees - Form 2100 minor change CP application $1,070.00 $1,070.00 N/A N/A N/A
DTV Medical Facility Notification $11,250.00 $10,000.00 N/A N/A N/A

Components

Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $1,884,201.58 $1,840,149.58 $579,962.77

Construction Status

Back to Top
Question Response
Is construction complete? 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


10/15/2018

Certification

Back to Top
Section Question Response
Submission of Actual Cost Documentation 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 and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity acknowledges that all certifications and attached documentation are considered material.

  2. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.

  3. 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).

  4. 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.

  5. The above-named entity certifies that the cost information/documents submitted reflect costs actually incurred.

  6. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.

  7. 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.

Douglas Durkee

Hearst Television Manager of Spectrum Repack


10/15/2018

Attachments

Back to Top