| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
ATLANTA TELEVISION STATION WUPA INC. Doing Business As: ATLANTA TELEVISION STATION WUPA INC. |
Daniel G. Ryson 1725 DeSales St. NW Suite 501 Washington, DC 20036 United States |
+1 (202) 457-4505 | dryson@cbs.com | Corporation |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
Daniel G. Nass , Ryson . CBS |
Daniel G. Ryson 1725 DeSales St. 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 | ATS will install new broadband ant at interim site. Facility will move to interim site. Current main site ant and tx line will be removed. ATS will install new broadband ant at main site. Facility will move from interim site to main site. |
| Section | Question | Response |
|---|---|---|
| Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Transmitter Description | Type of change | Retune Existing |
| Use | Auxiliary (Backup) | |
| Ownership | Owned | |
| Owner | N/A | |
| Is this transmitter currently shared with another station? | No | |
| Is this transmitter currently in operating condition? | Yes | |
| Existing Transmitter Manufacturer and Type | Manufacturer | Rhode and Schwarz |
| Model | NV8303 | |
| Year | 2001 | |
| Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power capacity | 1.5 kW |
| Section | Question | Response |
|---|---|---|
| New IOT Tubes | Number of Tubes (including accessories) needed | N/A |
| New Mask Filter | ||
| Power | 1.5 kW | |
| Other Power | N/A | |
| New Exciter | Is a new exciter needed? | No |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | No | |
| Power | N/A | |
| Rigid Conduit and Wiring | No | |
| Size | N/A | |
| Length | N/A | |
| 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 |
| 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 | |
| Year | 2001 | |
| Type | Inductive Output Tube | |
| IOT Power Type | Three | |
| Power Capacity | 63 kW |
| 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 | Cannot re-tune current IOT transmitter.Replacement IOT transmitter will exceed cost of replacement solid state. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | Yes | |
| Power | 500 kVA | |
| Rigid Conduit and Wiring | Yes | |
| Size | 4 inches | |
| Length | 300.0 feet | |
| Other Electrical Service | Yes | |
| Description | Electrical work. Includes labor and materials not already listed. | |
| 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 |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase | |
| Manufacturer | ||
| Model | ULXTE-72 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 35.4 kW | |
| Justification for New Transmitter | Facility must move to interim site for an expended period of time. Revised gains and losses at interim site required an increase in transmitter size to ULXTE-72 (35.4 kW @ Ch. 43) to replicate licensed WUPA coverage. See May 2018 Statement. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | Yes | |
| Transformer (480V) | No | |
| Power | N/A | |
| Rigid Conduit and Wiring | Yes | |
| Size | 4 inches | |
| Length | 400.0 feet | |
| Other Electrical Service | Yes | |
| Description | Electrical work including labor and materials not listed elsewhere. See Exhibit 7 | |
| 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 | |
| Inside RF System | Is an additional interior RF system required to support this interim transmitter? | No |
| Name | Description |
|---|---|
Transmitter Control |
Remote Control and Monitoring of Interim Transmitter and site. |
| Section | Question | Response |
|---|---|---|
| Antenna Related Expenses | Do you have antenna related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Antenna Description | Type of change | Lease 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? | No | |
| Existing Antenna Manufacturer and Type | Class | Full Power |
| Mounting | Top Mount | |
| Antenna position in stack | Top | |
| 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-32GTH-R | |
| Year | 2002 |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Primary (Main) |
| Description of Use | N/A | |
| Change Type | Lease New | |
| Is this a request for upgraded equipment? | Yes | |
| Ownership | Leased | |
| Owner | American Tower | |
| Is antenna shared? | Yes | |
| 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 | Top | |
| Polarization | Elliptical | |
| Type | Broadband Panel | |
| Number of Stations Supported | 4 | |
| Number of Panels/Bays | 99 | |
| Lower Limit | 470.00 MHz | |
| Upper Limit | 608.00 MHz | |
| Design power capacity in use | 50.0 % | |
| Other Antenna Type | N/A | |
| ERP: | 1000.0 kW | |
| Manufacturer | ||
| Model | 14 bay, 4 around,, 56 ele total | |
| Year | 2018 | |
| Justification for New Antenna | Channel Change |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
| Type | New | |
| Number of channels supported | 4 | |
| Frequencies of channels supported | Upper and lower frequency | |
| Frequency | 470.0 MHz - 608.0 MHz | |
| Do you need a combiner output splitter/switcher for dual feed lines? | No | |
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
| Broadband or Single Channel? | Broadband | |
| Feed Line Size | 8 3/16 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 |
| Name | Description |
|---|---|
Dielectric Combiner Installation |
installation of combiner |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Interim |
| Description of Use | N/A | |
| Change Type | Lease New | |
| Ownership | Leased | |
| Owner | American Tower | |
| Is antenna shared? | Yes | |
| Is antenna directional? | No | |
| Will antenna be located on or in close proximity to an antenna farm? | No | |
| New Antenna Manufacturer and Type | Class | Full Power |
| Mounting | Top Mount | |
| Antenna position in stack | Top | |
| Polarization | Elliptical | |
| Type | Broadband Panel | |
| Number of Stations Supported | 5 | |
| Number of Panels/Bays | 12 | |
| Lower Limit | 470.00 MHz | |
| Upper Limit | 608.00 MHz | |
| Design power capacity in use | 50.0 % | |
| Other Antenna Type | N/A | |
| ERP: | 100.0 kW | |
| Manufacturer | ||
| Model | PEPL48D-C170-2-6 | |
| Year | 2018 | |
| Justification for New Antenna | Needed for transition logistics |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
| Type | New | |
| Number of channels supported | 5 | |
| Frequencies of channels supported | Upper and lower frequency | |
| Frequency | 470.0 MHz - 608.0 MHz | |
| Do you need a combiner output splitter/switcher for dual feed lines? | No | |
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
| Broadband or Single Channel? | B | |
| Feed Line Size | 8 3/16 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 |
| Name | Description |
|---|---|
Combiner Installation |
Installation of interim site combiner. |
| 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 | Lease New |
| 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? | Yes | |
| Is Transmission Line in operating condition? | Yes | |
| Existing Transmission Line Manufacturer and Type | Manufacturer | |
| Type | Rigid | |
| Diameter | 8 3/16 inches | |
| Other Diameter | N/A | |
| Segment Length | Broadband | |
| Other Segment Length | N/A | |
| Number of parallel runs | 2 | |
| Length | 1275 feet per run |
| Facility ID | Call Sign |
|---|---|
| 23960 | WSB-TV |
| 48813 | WUVG-DT |
| 64033 | WPCH-TV |
| 72120 | WGCL-TV |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Primary (Main) |
| Description of Use | N/A | |
| Change Type | Lease New | |
| Is this a request for upgraded equipment? | No | |
| Type | Rigid | |
| Diameter | 8 3/16 inches | |
| Other Diameter | N/A | |
| Segment Length | 20 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 2 | |
| Length | 1275 feet per run | |
| Justification for New Transmission Line | Line to be re-furbished and connectors replaced. |
| Name | Description |
|---|---|
Gas Blocks |
gas blocks |
Interconnect tx line main |
50' of 7-3/16" for connect to combiner. |
TX line reducers |
(2) 7-3/16" to 6-1/8" reducers |
Interconnect tx line aux |
150' of 6-1/8" line for connect to combiner. |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Interim |
| Description of Use | N/A | |
| Change Type | Lease New | |
| Type | Rigid | |
| Diameter | 8 3/16 inches | |
| Segment Length | Broadband | |
| Other Segment Length | ||
| Number of parallel runs | 1 | |
| Length | 1225 feet per run | |
| Justification for New Transmission Line | For interim site antenna |
| 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 | Auxiliary (Backup) | |
| Description of Use | Interim Tower | |
| 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? | Unknown | |
| Is tower compliant with Rev G? | Yes | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1206253 | |
| Coordinates (NAD83) | Latitude (NAD83) | 33° 44' 40.9" N- |
| Longitude (NAD83) | 084° 21' 35.7" W- | |
| Overall Structure Height | 1080.04 feet | |
| Support Structure Height | 956.03 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 969.15 feet | |
| Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
| Tower Owner | American Towers, LLC | |
| Date Constructed | 05/14/2002 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 48813 | WUVG-DT | DTV |
| 168094 | WYGA-CD | DTV |
| 64033 | WPCH-TV | DTV |
| 68058 | WHSG-TV | DTV |
| 55108 | WIRE-CD | DTV |
| 23959 | WRAS | FM |
| 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 |
|---|---|
Interim Tower Rent |
Flat Rate Rental for Interim Use of the ATC Chester Avenue tower. Required while Primary Tower without disruption of the WUPA on-air signal. See Attachment 7A Section 1-B-1. |
Interim Tower Mapping |
Structural tower mapping to ensure the proper structural information is relayed to engineering for the rigorous structural assessment for the proposed repack equipment. |
| 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? | Unknown | |
| Is tower compliant with Rev G? | Unknown | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1223132 | |
| Coordinates (NAD83) | Latitude (NAD83) | 33° 48' 26.4" N- |
| Longitude (NAD83) | 084° 20' 21.5" W- | |
| Overall Structure Height | 1182.07 feet | |
| Support Structure Height | 1056.09 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 867.12 feet | |
| Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
| Tower Owner | American Tower, LLC | |
| Date Constructed | 03/27/2002 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 48813 | WUVG-DT | DTV |
| 73161 | WKHX-FM | FM |
| 73345 | WWWQ | FM |
| 72120 | WGCL-TV | DTV |
| 54585 | WRFG | FM |
| 39735 | WSTT | AM |
| 23960 | WSB-TV | DTV |
| 29735 | WUBL | FM |
| 11275 | WWPW | FM |
| 13805 | WZGC | FM |
| 68058 | WHSG-TV | DTV |
| 11675 | WCLK | FM |
| 22819 | WATL | DTV |
| 64033 | WPCH-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: | Major Reinforcements needed |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | Candelabra |
| Helicopter Services Required | Are helicopter services required? | No |
| Name | Description |
|---|---|
Tower Construction Management |
(80) hours on Modification project management and RF installation project management for a total of twenty (30) days. See Attachment 6A Section 3-D-1. |
Site Security |
Site security for installation and storage of Transmission line and materials for 9 days X 12 hours. These materials are a high risk of theft due to the material makeup such as copper, brass and aluminum. |
Primary Tower Mapping |
Structural tower mapping to ensure the proper structural information is relayed to engineering for the rigorous structural assessment for the proposed repack equipment. See Attachment 6A. |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 250 | |
| Explanation | Station does not have adequate staff to handle this internally. | |
| Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
| Prepare engineering section of Form FCC Construction Permit Application | Yes | |
| For Auxiliary Facility | No | |
| For Main Facility | Yes | |
| Prepare engineering section of Form FCC License to Cover Application | Yes | |
| For Auxiliary Facility | No | |
| For Main Facility | Yes | |
| Prepare request for Special Temporary Authority | No | |
| Quantity | N/A | |
| Do you have Distributed Transmission System engineering services? | N/A | |
| Critical Facility | N/A | |
| Terrain-Shielded Facility | N/A | |
| Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | 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 | No | |
| Prepare or Review FCC Form 399 for Reimbursement | No | |
| Address transition timing and coordination issues w/ other stations and wireless providers | No | |
| 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 |
| Name | Description |
|---|---|
RF System Tests |
RF system testing of the primary and interim combiners to ensure all frequencies are tuned for optimal performance. See Attachments 6 and 7 section 1-B-1. |
| Section | Question | Response |
|---|---|---|
| AM Pattern Disturbance | Is an Impact Study needed? | No |
| Is Remediation needed? | No | |
| Facility Expenses | Name | N/A |
| Other Distributed Transmission System Expenses Not listed | N/A | |
| Name | N/A | |
| Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
| Permit and Filing Costs | Local Zoning | No |
| Non-zoning permits | Yes | |
| BLM or NFS Coordination | No | |
| FCC Construction Permit Minor Change | No | |
| FCC License to Cover Application | No | |
| 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? | Yes | |
| Does this relocation require MVPD Notification of a Channel Change? | Yes |
| Name | Description |
|---|---|
ATC Proj Mgmt |
Tower construction project management by ATC. Site coordinations. |
Interim site tx internal tx line |
Install / modify feed line to combiner and test. |
Main tx internal tx line |
Install / modify feed line to combiner and test. |
Site Coordination Meetings |
Site coordination meetings with all broadcasters, contractors and vendors involved with the site project. See Attachments 6 and 7 section 1-B-1. |
Address Transition Timing |
Coordination and transition planning with all parties onsite and management of the timelines and schedules occurring during the repack. See Attachments 6 and 7 section 1-A-1. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $3,663,585.64 | $3,421,034.86 | N/A | $1,406,109.38 | N/A |
| Total for all systems | $8,250,567.64 | $4,654,979.86 | N/A | $1,722,113.80 | N/A |
| Interim Transmitter ULXTE-72 | $1,608,855.00 | $1,475,634.22 | $758,547.26 | ||
| Transmitter Control | $4,755.00 | $4,755.00 | Remote Control and Monitoring of Interim Transmitter and Site. Includes shipping. For quote, see Attachment 13. | $0.00 | Includes Shipping and 8% State Sales Tax. See quote provided as Attachment 13. |
| UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $1,343,679.22 | Includes Transmitter, Mask Filter, RF Accessories, Electrical, Installation & Proof, Tax, and Shipping. See May 2018 Statement, Attachment 5B, which supersedes Attachments 5 and 5A. | $758,547.26 | N/A |
| Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | N/A | N/A |
| 4" Rigid Conduit and Wiring (Cost per foot) | $40,400.00 | $38,400.00 | N/A | N/A | N/A |
| Other Electrical Service: Electrical work including labor and materials not listed elsewhere. See Exhibit 7 | $52,500.00 | $52,500.00 | See Exhibit 7. (Note: Original 399 Filing reversed Primary and Interim Costs. This was corrected in a April, 2018 revision.) | $0.00 | N/A |
| Primary Transmitter ULXTE-100 | $1,946,500.64 | $1,942,600.64 | $647,562.12 | ||
| Transformer 3 phase/480v - 500 KVA | $48,400.00 | $46,000.00 | N/A | N/A | N/A |
| UHF - Liquid Cooled Solid State Transmitter 62.9 kW | $1,820,300.64 | $1,820,300.64 | Present transmitter cannot be re-tuned per manufacturer. Solid state transmitter cost is less than replacement IOT transmitter. Includes Shipping, Tax, and Installation. See Attachment 2A. | $647,562.12 | N/A |
| 4" Rigid Conduit and Wiring (Cost per foot) | $30,300.00 | $28,800.00 | N/A | N/A | N/A |
| Other Electrical Service: Electrical work. Includes labor and materials not already listed. | $47,500.00 | $47,500.00 | Electrical service required for new transmitter and transmitter cooling equipment. (Note: Original 399 Filing reversed Primary and Interim Costs. This was corrected in a April, 2018 revision.) | N/A | N/A |
| Auxiliary Transmitter NV8303 | $108,230.00 | $2,800.00 | $0.00 | ||
| UHF and VHF - minor banding issues | $105,200.00 | $0.00 | N/A | N/A | N/A |
| 1.5 kW mask filter | $3,030.00 | $2,800.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Transmitter Control | |
| UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | |
| Switchgear - industrial 800 amp | Information not provided. |
| 4" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
| Other Electrical Service: Electrical work including labor and materials not listed elsewhere. See Exhibit 7 | Information not provided. |
| Transformer 3 phase/480v - 500 KVA | Information not provided. |
| UHF - Liquid Cooled Solid State Transmitter 62.9 kW | |
| 4" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
| Other Electrical Service: Electrical work. Includes labor and materials not already listed. | Information not provided. |
| UHF and VHF - minor banding issues | Information not provided. |
| 1.5 kW mask filter | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,413,655.00 | $423,608.00 | N/A | $105,902.00 | N/A |
| Total for all systems | $8,250,567.64 | $4,654,979.86 | N/A | $1,722,113.80 | N/A |
| Interim Antenna PEPL48D-C170-2-6 | $196,675.00 | $115,395.00 | $28,848.75 | ||
| Combiner Installation | $5,000.00 | $5,000.00 | See EXHIBIT | $1,250.00 | N/A |
| Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | $18,950.00 | $3,600.00 | N/A | $900.00 | N/A |
| New combiner, cost per channel (without antenna) | $84,200.00 | $22,500.00 | N/A | $5,625.00 | N/A |
| UHF - High Power Top Mount Five Station broadband panel antenna elliptically or circularly polarized | $81,795.00 | $81,795.00 | To accommodate move. See Attachment 7 | $20,448.75 | N/A |
| Sweep test of existing antenna | $6,730.00 | $2,500.00 | N/A | $625.00 | N/A |
| Primary Antenna 14 bay, 4 around,, 56 ele total | $1,216,980.00 | $308,213.00 | $77,053.25 | ||
| UHF - High Power Top Mount (200-1000 kW), Four Station broadband panel antenna, elliptically or circularly polarized | $1,090,000.00 | $202,113.00 | See Attachment 6, Page 1. This is WUPA's pro rata share. | $50,528.25 | N/A |
| Sweep test of existing antenna | $6,730.00 | $5,000.00 | N/A | $1,250.00 | N/A |
| New combiner, cost per channel (without antenna) | $84,200.00 | $66,000.00 | N/A | $16,500.00 | N/A |
| Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | $18,950.00 | $18,000.00 | N/A | $4,500.00 | N/A |
| Dielectric Combiner Installation | $17,100.00 | $17,100.00 | Cost includes removal of existing combiner. | $4,275.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Combiner Installation | |
| Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | |
| New combiner, cost per channel (without antenna) | |
| UHF - High Power Top Mount Five Station broadband panel antenna elliptically or circularly polarized | |
| Sweep test of existing antenna | |
| UHF - High Power Top Mount (200-1000 kW), Four Station broadband panel antenna, elliptically or circularly polarized | |
| Sweep test of existing antenna | |
| New combiner, cost per channel (without antenna) | |
| Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | |
| Dielectric Combiner Installation |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,432,725.00 | $177,055.00 | N/A | $29,488.75 | N/A |
| Total for all systems | $8,250,567.64 | $4,654,979.86 | N/A | $1,722,113.80 | N/A |
| Interim Transmission Line | $488,775.00 | $46,121.00 | $11,530.25 | ||
| Rigid Transmission Line - copper, 8 3/16" broadband | $488,775.00 | $46,121.00 | N/A | $11,530.25 | N/A |
| Primary Transmission Line | $943,950.00 | $130,934.00 | $17,958.50 | ||
| Interconnect tx line aux | $28,800.00 | $28,800.00 | Aux transmitter interconnect to combiner. 150ft of 6-1/8" rigid copper line. | N/A | N/A |
| TX line reducers | $4,500.00 | $4,500.00 | Required for line adapter from 7-3/16" to 6-1/8" combiner aux interconnect. | N/A | N/A |
| Interconnect tx line main | $13,800.00 | $13,800.00 | 50ft of 7-3/16" line for main tx connect to combiner. Published price. | N/A | N/A |
| Rigid Transmission Line - copper, 8 3/16" | $884,850.00 | $71,834.00 | Primary Site Transmission Line (pro rata share). See Attachment 6 section 3-A. | $17,958.50 | N/A |
| Gas Blocks | $12,000.00 | $12,000.00 | Required for aux interconnect to combiner | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Rigid Transmission Line - copper, 8 3/16" broadband | |
| Interconnect tx line aux | Information not provided. |
| TX line reducers | Information not provided. |
| Interconnect tx line main | Information not provided. |
| Rigid Transmission Line - copper, 8 3/16" | |
| Gas Blocks | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,541,147.00 | $452,947.00 | N/A | $153,729.50 | N/A |
| Total for all systems | $8,250,567.64 | $4,654,979.86 | N/A | $1,722,113.80 | N/A |
| Primary Tower GTOWER | $882,067.00 | $328,367.00 | $80,020.75 | ||
| Site Security | $1,800.00 | $1,800.00 | Site security for installation and storage of Transmission line and materials for 9 days X 12 hours. These materials are a high risk of theft due to the material makeup such as copper, brass and aluminum. See Attachment 6A Section 1-B-1. | $450.00 | N/A |
| Tower Construction Management | $10,000.00 | $10,000.00 | (80) hours on Modification project management and RF installation project management for a total of twenty (30) days. See Attachment 6A section 3-D-1. | $2,500.00 | N/A |
| Primary Tower Mapping | $8,267.00 | $8,267.00 | Structural tower mapping to ensure the proper structural information is relayed to engineering for the rigorous structural assessment for the proposed repack equipment. See Attachment 6A section 3-A-1. | $2,066.75 | N/A |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $136,000.00 | N/A | $34,000.00 | N/A |
| Major tower reinforcement/modifications | $421,000.00 | $157,500.00 | N/A | $39,375.00 | N/A |
| Structural engineering tower load study for a documented tower with candelabra | $20,000.00 | $14,800.00 | N/A | $1,629.00 | N/A |
| Auxiliary Tower GTOWER | $659,080.00 | $124,580.00 | $73,708.75 | ||
| Interim Tower Rent | $57,600.00 | $57,600.00 | Flat rate for rental of interim tower while work is being done at the primary tower required to permit stations to continue broadcasting during modification in a safe and timely manner. See Attachment 6A, section 1-B-1. | $57,600.00 | N/A |
| Interim Tower Mapping | $2,480.00 | $2,480.00 | Structural tower mapping to ensure the proper structural information is relayed to engineering for the rigorous structural assessment for the proposed repack equipment. See Attachment 7 section 3-A-1. | $620.00 | N/A |
| Minor tower reinforcement/modifications | $158,000.00 | $15,000.00 | N/A | $3,750.00 | N/A |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $45,000.00 | N/A | $11,250.00 | N/A |
| Structural engineering tower load study for a documented tower with candelabra | $20,000.00 | $4,500.00 | N/A | $488.75 | N/A |
| Actual Information Description | File Name |
|---|---|
| Site Security | |
| Tower Construction Management | |
| Primary Tower Mapping | |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
| Major tower reinforcement/modifications | |
| Structural engineering tower load study for a documented tower with candelabra | |
| Interim Tower Rent | |
| Interim Tower Mapping | |
| Minor tower reinforcement/modifications | |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
| 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 | $82,645.00 | $70,825.00 | N/A | $12,194.17 | N/A |
| Total for all systems | $8,250,567.64 | $4,654,979.86 | N/A | $1,722,113.80 | N/A |
| Outside Professional Services | $82,645.00 | $70,825.00 | $12,194.17 | ||
| RF System Tests | $10,000.00 | $10,000.00 | Testing of the primary and interim combiners to ensure all frequencies are tuned for optimal patterns. See Attachments 6A and 7A section 1-B-1. | $2,500.00 | 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 Exposure Measurements | $21,050.00 | $8,000.00 | N/A | $1,250.00 | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $10,825.00 | Engineering studies for new channel assignment and antenna development. See Attachments 6 and 7 section 1-A-1 ($5,000 each) and Attachment 16 ($825). | $3,325.00 | N/A |
| Project management of the transition | $39,500.00 | $37,500.00 | N/A | $3,494.17 | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $1,625.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| RF System Tests | |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
| RF Exposure Measurements | |
| Perform engineering study for new channel assignment and antenna development | |
| Project management of the transition | |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $116,810.00 | $109,510.00 | N/A | $14,690.00 | N/A |
| Total for all systems | $8,250,567.64 | $4,654,979.86 | N/A | $1,722,113.80 | N/A |
| Other Expenses | $116,810.00 | $109,510.00 | $14,690.00 | ||
| MVPD Notification of Channel Change | $1,500.00 | $1,500.00 | N/A | N/A | N/A |
| Develop and air announcement of upcoming channel change | $0.00 | $0.00 | N/A | N/A | N/A |
| Site Coordination Meetings | $3,500.00 | $3,500.00 | Site coordination meetings with all broadcasters, contractors and vendors involved with the site project. See Attachments 6 and 7 section 1-B-1. | $875.00 | N/A |
| Main tx internal tx line | $7,000.00 | $7,000.00 | Install line from transmitter to combiner and test. | N/A | N/A |
| Interim site tx internal tx line | $4,000.00 | $4,000.00 | Install line from transmitter to combiner and test. | N/A | N/A |
| ATC Proj Mgmt | $28,960.00 | $28,960.00 | American Tower project management and oversight for primary and interim tower. See Attachments 6 and 7 sections 3-D-1 and 1-A-1. | $4,740.00 | N/A |
| Equipment Delivery and Handling Charges | $15,000.00 | $15,000.00 | N/A | $2,083.25 | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $20,000.00 | $20,000.00 | Remove and dispose of transmitter and associated non-reused equipment. | $666.75 | N/A |
| Address Transition Timing | $5,000.00 | $5,000.00 | Coordination and transition planning with all parties onsite and management of the timelines and schedules occurring during the repack. See Attachments 6 and 7 section 1-A-1. | $1,250.00 | N/A |
| Non-zoning permits | $20,300.00 | $20,300.00 | Prepare drawings for permits and permit filing costs for Main and Interim tower work. See Attachments 6 and 7, sections 3-D-1 and 1-A-3. | $5,075.00 | N/A |
| DTV Medical Facility Notification | $11,550.00 | $4,250.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| MVPD Notification of Channel Change | Information not provided. |
| Develop and air announcement of upcoming channel change | Information not provided. |
| Site Coordination Meetings | |
| Main tx internal tx line | Information not provided. |
| Interim site tx internal tx line | Information not provided. |
| ATC Proj Mgmt | |
| Equipment Delivery and Handling Charges | |
| Disposal Costs (for equipment and other waste, net of any salvage value) | |
| Address Transition Timing | |
| Non-zoning permits | |
| DTV Medical Facility Notification | Information not provided. |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $8,250,567.64 | $4,654,979.86 | $1,722,113.80 |
| 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 10/17/2018 |
| Section | Question | Response |
|---|---|---|
| Submission of Actual Cost Documentation Statements | WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733). |
|
| I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Andrew J Siegel Assistant Secretary 10/17/2018 |
