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

FCC Form 399: Reimbursement Request

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

(REFERENCE COPY - Not for submission) FCC Form 399: Reimbursement Request

Facility ID:
23960
Service:
DTV
Call Sign:
WSB-TV
Channel:
32 (UHF)
File Number:
0000027561
FRN:
0022439848
Date Submitted:
10/09/2019

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

GEORGIA TELEVISION, LLC

Doing Business As: GEORGIA TELEVISION, LLC

Ray Carter

1601 WEST PEACHTREE STREET, N.E.

ATLANTA, GA 30309

United States

+1 (404) 897-7000 Ray.carter@wsbtv.com Limited Liability Company

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

Gary Alexander

Director of Engineering

Georgia Television Company, LLC

Gary Alexander

1601 West Peachtree Street, N.E.

Atlanta, GA 30309

United States

+1 (404) 897-2210 gary.alexander@wsbtv.com

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. No
Briefly describe transition plan Move to American Tower interim site at 1800 Briarcliff road. Go on the air on our new frequency. Prepare our Willoughby Way tower and install new transmission equipment on primary Willoughby Way site and tower. Move back to Willoughby way.

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 used for maintenance outages
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 diamond
Year 2006
Type Solid State
Solid State Cooling Air Cooled
Solid State Power Capacity 14 kW

Auxiliary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Auxiliary (Backup)
Change Type Purchase New
Is this a request for upgraded equipment? No
Manufacturer
Model ULXTE-20AT
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 16.1 kW
Justification for New Transmitter Our current auxiliary transmitter cannot be re-tuned to the new frequency. We are proposing a new transmitter.

Auxiliary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) Yes
Transformer (480V) Yes
Power 150 kVA
Rigid Conduit and Wiring Yes
Size 3 inches
Length 50.0 feet
Other Electrical Service Yes
Description Panel and breakers for new 208vac service
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

Auxiliary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Additional services

Remove air cooled transmitter, mask filter, and dummy load

Installation and Proof

Install and proof of performance

Mask Filter

Mask filter for output of transmitter

RF accessories

RF installation Kit.

Primary Transmitter

Back to Top

Add Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is this transmitter currently shared with another station? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer
Model CD-2
Year 1998
Type Inductive Output Tube
IOT Power Type Two
Power Capacity 50 kW

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Change Type Purchase New
Is this a request for upgraded equipment? No
Manufacturer
Model ULXTE-90
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 53 kW
Justification for New Transmitter Current Tube transmitter cannot be re-tuned. Although tube transmitters are available, they are far more expensive to purchase and install. The attached quote from Comark doesn't include spare parts kits

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) Yes
Switchgear (industrial 800 amp) Yes
Transformer (480V) Yes
Power 300 kVA
Rigid Conduit and Wiring Yes
Size 3 inches
Length 50.0 feet
Other Electrical Service Yes
Description 208VAC breakers and panel
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? Yes
Size 250.0 square feet
Channel 14 Costs Is an RF Consulting Engineer needed? N/A
Is a channel 14 Mask Filer needed? N/A
Is additional field engineering time needed? N/A
Number of Days N/A

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Install and Proof

Proof of performance, testing and tuning of new transmitter

RF accessories

RF switching and dummy load systems

Additional services

Removal of transmitter, mask filter, reject load, dummy load, cooling pipes, pump modules, flow meters, regulators, and dry coolers

Mask Filter

Filter system and accessories

Spare Parts

We currently stock an array of spare parts for our Sigma, this would replace that inventory. Including spare boards, pump module and power supply

Interim Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Interim
Description of Use N/A
Change Type Purchase
Manufacturer
Model ULXT-50
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 30 kW
Justification for New Transmitter New transmitter is needed while our facility is being rebuilt.

Interim Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) Yes
Switchgear (industrial 800 amp) Yes
Transformer (480V) Yes
Power 300 kVA
Rigid Conduit and Wiring Yes
Size 3 inches
Length 75.0 feet
Other Electrical Service Yes
Description Electrical for pump modules, HVAC, Loads, Generator, lighting, and UPS
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Cooling Only
Size 30 tons
Other Size N/A
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? Yes
Size 250.0 square feet
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? Yes

Interim Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Georgia Sales Tax

Georgia sales tax as invoiced by Gates Air

freight

Freight as billed by Gates Air

Install and proof

Installation services and proof of performance

IP hardware and firewall

Dedicated Hardware firewall for IP portion of redundant back-haul

Building improvements for Interim facility

Ice Bridge, concrete pad, utility outlets

Legal form 2100

CP application 2100 2100 license to cover app 2250 Prepare STA 3500 Filing fee 2100 $325 Filing fee STA 190

Inner city relay

To get the signal from the studio to the new interim transmitter site a new inner city relay will be needed

Project management

150 / hour 160 hours

Lease for interim facility

Mandatory 5 year lease for interim facility

Mask Filter

Mask filter for RF input to combiner

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 Standby 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? 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 Side Mount
Antenna position in stack Not in Stack
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-30DSC-R O4
Year 1998

Auxiliary Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Auxiliary (Backup)
Description of Use Standby 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 Types Class Full Power
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Slotted Coaxial
Number of Stations Supported N/A
Number of Panels/Bays N/A
Lower Limit N/A
Upper Limit N/A
Design power capacity in use N/A
Other Antenna Type N/A
ERP: 1000.0 kW
Manufacturer
Model 16DSC-R 04
Year 2017
Justification for New Antenna Our current single channel slotted antenna is not tunable. It is only good for channel 39.

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 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? Yes
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

Trans Test

Trans Test 6-75

freight

freight

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? No
Existing Antenna Manufacturer and Type Class Full Power
Mounting Top Mount
Antenna position in stack Not in Stack
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-30GTH-R O4D39
Year 1996

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? 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 Horizontal
Type Slotted Coaxial
Number of Stations Supported N/A
Number of Panels/Bays N/A
Lower Limit N/A
Upper Limit N/A
Design power capacity in use N/A
Other Antenna Type N/A
ERP: 1000.0 kW
Manufacturer
Model TFU-27ETT-R 04
Year 2018
Justification for New Antenna Our current single channel slotted antenna is not tunable. It is only good for channel 39.

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 7 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

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Freight

Freight costs to ship to Atlanta

Mounting Adapter

Wedding cake mounting adapter

Interim Antenna

Back to Top

New Antenna Costs

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? Yes
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 4
Number of Panels/Bays 14
Lower Limit 430.00 MHz
Upper Limit 600.00 MHz
Design power capacity in use 69.0 %
Other Antenna Type N/A
ERP: 1000.0 kW
Manufacturer
Model TUM-AP-O4-14/56H-2-T
Year 2017
Justification for New Antenna Minimizing OTA disruption for the nine existing and one new TV customer operating on the Briarcliff 2 site, ensuring that we meet the Phase 5 cut-over completion date, and minimizing the overall project costs.

Interim Antenna

Back to Top

Other Antenna Costs

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 RF channel
Frequency N/A
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

Enter a list of RF channel numbers.

RF Channel Number
36
19
18
32

Interim Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Combiner Installation

Removal and installation of new combiner module

Transmission Line

Back to Top
Section Question Response
Transmission Line Related Expenses Do you have transmission line related expenses? Yes

Auxiliary Transmission Line

Back to Top

Add Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Purchase New
Use Auxiliary (Backup)
Description of Use Aux line feeding Dielelectric aux antenna
Ownership Owned
Owner N/A
Site N/A
Is this transmission currently shared with any other stations? No
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer
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 825 feet per run

Auxiliary Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Auxiliary (Backup)
Description of Use Short line to hook up new shorter Aux antenna
Change Type Purchase New
Is this a request for upgraded equipment? No
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 20 feet per run
Justification for New Transmission Line Line segment to hook up new shorter antenna with existing line

Auxiliary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Rigid transmission line

1 20' 6-75 line with swivel end to be determined during install

Interim Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Interim
Description of Use N/A
Change Type Purchase New
Type Rigid
Diameter 8 3/16 inches
Segment Length 20'
Other Segment Length
Number of parallel runs 2
Length 1275 feet per run
Justification for New Transmission Line 2550 Refurbished line with connectors replaced. This will serve as input to new broad band antenna being installed for repacked broadcasters

Interim Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Refurbish existing line

Refurbish (new connectors existing line)

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 Owned
Is this tower consider Complex? No
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 1031790
Coordinates (NAD83) Latitude (NAD83) 33° 45' 51.7" N-
Longitude (NAD83) 084° 21' 41.7" W-
Overall Structure Height 1074.79 feet
Support Structure Height 898.94 feet
Ground Elevation Above Mean Sea Level (AMSL) 973.09 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner Georgia Television, LLC
Date Constructed 03/31/1957

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
73978 WSB-FM FM

Other Types of Users

Users
ATT cellular

Primary Tower

Back to Top

Tower Modification Costs

Section Question Response
Engineering Study Please what type of engineering study is required, if any: Study needed for undocumented/poorly documented tower
Tower Reinforcements Please select whether tower reinforcements are needed: Major Reinforcements needed

Primary Tower

Back to Top

Tower Rigging Costs

Section Question Response
Tower Rigging Costs Complex Tower N/A
Helicopter Services Required Are helicopter services required? No

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Reinforce guy anchors

The soil around the guy anchors is not sufficiently dense to support a "G" rated tower.

Structural mods

Horizontal girts, diagonals and over 200 bolts and holes. Reinforce guy stations, replace Mast.

Antenna replacement and Mast replacement

Rig tower remove antennas and replace with new antennas. Replace undocumented mast

Outside Professional Services Costs

Back to Top
Section Question Response
Outside Project Management Services Do you require outside project management services? Yes
Number of Hours 200
Explanation Supervisor for 5 weeks to oversee the interim transmission site and main site projects.
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 Yes
Environmental Assessment Yes
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 Yes
RF exposure measurements Yes
Additional Field Engineering Service Yes
Number of Days 5
Justification Interference studies for adjacent channel market (Macon)

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

Consultant services

Consultant services to recommend and determine antenna, transmitter, antenna, interference and coverage areas

Other Expenses

Back to Top
Section Question Response
AM Pattern Disturbance Is an Impact Study needed? No
Is Remediation needed? No
Facility Expenses Name N/A
Other Distributed Transmission System Expenses Not listed N/A
Name N/A
Is Notification of a Medical Facility required as a result of DTV broadcasting? Yes
Permit and Filing Costs Local Zoning Yes
Non-zoning permits Yes
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? Yes
Does this relocation require Equipment Storage? Yes
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? Yes
Does this relocation require MVPD Notification of a Channel Change? Yes

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

Interim Complex tower

This candelabra is classified as a complex structure. The costs include removal of 1 antenna w/ feedline (Dielectric TFU-32GTH ch42 fed w/ 7-3/16" coax) and 1 support pedestal on ESE arbor; 1 antenna (TLP-16 former FLO) on NW arm. Antenna Is located 10

Interim plumbing work for dry coolers

Installation costs associated with mounting and soldering cooling pipes for liquid cooled transmitter

Interim Ice bridge for outdoor equipment

Ice bridge to shield HVAC and generator equipment from falling ice see attachment "Ice Bridge and concrete FCC submittal.pdf"

Interim Project management

Interim cost provided by American Tower and represent a fraction shared by 4 tenants. Project management fee for pre-construction services

Interim RF exposure measurements

Interim cost provided by American Tower and represent a fraction shared by 4 tenants Post-construction measurements have customarily been required or conducted.

Interim Tower permit drawing package

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

Interim construction manager

Interim cost provided by American Tower and represent a fraction shared by 4 tenants. (80) hours on Modification project management and RF installation project management for a total of twenty (30) days.

Interim delivery and handling fees

Interim cost provided by American Tower and represent a fraction shared by 4 tenants. This could cover forklifts, labor and costs incurred for the unloading of line, antenna delivery and/or other building material.

Interim engineering study for channel assignment

Interim cost provided by American Tower and represent a fraction shared by 4 tenants. Perform engineering study for new channel assignment and antenna development

Interim ground and building permits

Interim cost provided by American Tower and represent a fraction shared by 4 tenants. The generation of a permitting drawing package for one (1) broadcasters/customers.

Interim site Concrete foundations

Concrete foundations for HVAC, Dry coolers and Generator "Ice Bridge and concrete FCC submittal.pdf"

Interim site RF system test

Testing of the combiner to ensure all frequencies are tuned for optimal patterns.

Interim site coordination meeting

Interim cost provided by American Tower and represent a fraction shared by 4 tenants. Site coordination meetings with all broadcasters, contractors and vendors involved with the site project.

Interim site security and theft prevention

Interim cost provided by American Tower and represent a fraction shared by 4 tenants. Site security for installatiion and storage of Transmission line and materials for 9 days X 12 hours. This is due to the material value

Interim tower load study

Interim cost provided by American Tower and represent a fraction shared by 4 tenants. Structural analysis to access the structural capacity and modifications needed to accommodate the repacked equipment.

Interim tower mapping

Interim cost provided by American Tower and represent a fraction shared by 4 tenants. Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study

Interim tower reinforcement

Interim cost provided by American Tower and represent a fraction shared by 4 tenants for tower reinforcement

Interim transistion timing cooridnation

Interim cost provided by American Tower and represent a fraction shared by 4 tenants. Coordination and transition planning with all parties onsite and management of the timelines and schedules occurring during the repack.

Interim transition timing and coordination issues

Coordination and transition planning with all parties onsite and management of the timelines and schedules occurring during the repack.

Interim Plumbing for Dry coolers

Installation costs associated with mounting and soldering cooling pipes for liquid cooled transmitter

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 $5,448,682.10 $4,257,169.60 N/A $1,783,936.75 N/A
Total for all systems $10,005,745.10 $6,497,315.95 N/A $2,093,542.91 N/A
Interim Transmitter ULXT-50 $2,418,618.00 $2,224,222.21 $1,100,595.15
UHF inside RF system including switching $147,500.00 $140,000.00 N/A $40,603.22 N/A
Georgia Sales Tax $84,782.32 $84,782.32 Georgia Sales Tax as invoiced $84,782.32 N/A
freight $11,000.00 $11,000.00 Freight Charges as invoiced by Gates $11,000.00 N/A
Transformer 3 phase/480v - 300 KVA $36,800.00 $9,277.24 N/A $9,277.24 N/A
Mask Filter $58,755.17 $58,755.17 N/A $97,535.21 At the time of the quote we specified water cooled loads for the mask filters. At the time of shipping they were no longer available. Gates replaced with Air cooled loads
Lease for interim facility $570,000.00 $570,000.00 N/A N/A N/A
Building improvements for Interim facility $85,000.00 $85,000.00 N/A N/A N/A
Other -- Building Addition Size: 250.0 $10,000.00 $10,000.00 N/A N/A N/A
Other -- HVAC Service Type: C Size:30 (Other) $87,000.00 $87,000.00 N/A N/A N/A
Other Electrical Service: Electrical for pump modules, HVAC, Loads, Generator, lighting, and UPS $93,700.00 $93,700.00 N/A $0.00 N/A
3" Rigid Conduit and Wiring (Cost per foot) $3,900.00 $3,675.00 N/A N/A N/A
Switchgear - industrial 800 amp $38,200.00 $36,300.00 N/A N/A N/A
Legal form 2100 $7,250.00 $7,250.00 N/A N/A N/A
IP hardware and firewall $2,878.40 $2,878.40 N/A N/A N/A
Project management $24,000.00 $24,000.00 N/A N/A N/A
Inner city relay $133,270.70 $133,270.70 N/A N/A N/A
Service entrance 3 phase/800 amp/208 volt $14,400.00 $13,700.00 N/A N/A N/A
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW $947,000.00 $790,451.97 N/A $790,451.97 N/A
Install and proof $63,181.41 $63,181.41 N/A $66,945.19 The installation and proof required more work than initially thought as the combiner and combiner room was not determined at the time of the site survey. Additional transmission line fabrication labor and additional days on site added to the cost.
Primary Transmitter ULXTE-90 $2,172,701.64 $1,504,693.12 $516,131.31
Mask Filter $75,142.85 $75,142.85 N/A $27,135.75 N/A
Additional services $20,124.00 $20,124.00 N/A $7,267.22 N/A
RF accessories $78,580.16 $78,580.16 N/A $28,377.03 N/A
UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW $1,788,000.00 $1,146,542.66 N/A $414,041.92 N/A
Service entrance 3 phase/800 amp/208 volt $14,400.00 $13,700.00 N/A N/A N/A
Switchgear - industrial 800 amp $38,200.00 $36,300.00 N/A N/A N/A
Transformer 3 phase/480v - 300 KVA $36,800.00 $12,998.82 N/A $4,694.16 N/A
3" Rigid Conduit and Wiring (Cost per foot) $2,600.00 $2,450.00 N/A N/A N/A
Other Electrical Service: 208VAC breakers and panel $8,000.00 $8,000.00 N/A N/A N/A
Other -- Building Addition Size: 250.0 $15,000.00 $15,000.00 N/A N/A N/A
Spare Parts $12,008.57 $12,008.57 N/A $4,336.56 N/A
Install and Proof $83,846.06 $83,846.06 N/A $30,278.67 N/A
Auxiliary Transmitter ULXTE-20AT $857,362.46 $528,254.27 $167,210.29
RF accessories $6,289.90 $6,289.90 N/A $2,265.97 N/A
Mask Filter $27,015.88 $27,015.88 N/A $9,732.61 N/A
Installation and Proof $33,913.38 $33,913.38 N/A $12,217.46 N/A
Additional services $14,433.30 $14,433.30 N/A $5,199.67 N/A
Other Electrical Service: Panel and breakers for new 208vac service $25,360.00 $25,360.00 N/A N/A N/A
3" Rigid Conduit and Wiring (Cost per foot) $2,600.00 $2,450.00 N/A N/A N/A
Transformer 3 phase/480v - 150 KVA $25,550.00 $5,754.45 N/A $2,073.07 N/A
Switchgear - industrial 800 amp $38,200.00 $36,300.00 N/A N/A N/A
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW $684,000.00 $376,737.36 N/A $135,721.51 N/A

Components

Actual Information Description File Name
UHF inside RF system including switching

Component Description:
balance remaining on RF accessories
Amount:
$11,217.21

Component Description:
Change order for Additional components to hook to the combiner. At the time of the estimate the layout and placement of the combiner was unknown
Amount:
$3,859.43

Component Description:
RF installation kit
Amount:
$13,278.65

Component Description:
Pre-shipment deposit for RF installation kit for the transmitter
Amount:
$12,247.93
Georgia Sales Tax

Component Description:
Sales Tax,
Amount:
$83,124.93

Component Description:
GA sales tax
Amount:
$1,657.39
freight

Component Description:
Shipping actual
Amount:
$11,000.00
Transformer 3 phase/480v - 300 KVA

Component Description:
balance on Electrical
Amount:
$2,832.18

Component Description:
Transformer, surge suppressor, and filter
Amount:
$3,352.65

Component Description:
Pre-shipment deposit for Transformer, surge suppressor, and filter
Amount:
$3,092.41
Mask Filter

Component Description:
Remaining balance on the mask filter
Amount:
$17,936.89

Component Description:
Change order for liquid cooled filters to air cooled filters
Amount:
$38,780.04

Component Description:
Pre-shipment deposit for Mask filter for input to combiner
Amount:
$19,585.06

Component Description:
Deposit for Mask Filter.
Amount:
$21,233.22
Lease for interim facility Information not provided.
Building improvements for Interim facility Information not provided.
Other -- Building Addition Size: 250.0 Information not provided.
Other -- HVAC Service Type: C Size:30 (Other) Information not provided.
Other Electrical Service: Electrical for pump modules, HVAC, Loads, Generator, lighting, and UPS Information not provided.
3" Rigid Conduit and Wiring (Cost per foot) Information not provided.
Switchgear - industrial 800 amp Information not provided.
Legal form 2100 Information not provided.
IP hardware and firewall Information not provided.
Project management Information not provided.
Inner city relay Information not provided.
Service entrance 3 phase/800 amp/208 volt Information not provided.
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW

Component Description:
Balance remaining on the transmitter
Amount:
$241,310.67

Component Description:
Pre-shipment deposit for for Interim Transmitter
Amount:
$263,483.99

Component Description:
Deposit invoice for Interim transmitter
Amount:
$285,657.31
Install and proof

Component Description:
This entry is for the change order for the installation. The job was more difficult and time consuming than originally estimated adding 3763.78 to the total
Amount:
$3,763.78

Component Description:
balance on install and proof. Although this invoice indicates 63,181.41 we have been reimbursed all but 19288.14
Amount:
$19,288.14

Component Description:
Pre-shipment deposit for Installation of the transmitter and proof of performance testing
Amount:
$21,060.47

Component Description:
Deposit for Installation of the transmitter and proof of performance testing
Amount:
$22,832.80
Mask Filter

Component Description:
Mask Filter
Amount:
$27,135.75
Additional services

Component Description:
disassembly of old channel 39 transmission system
Amount:
$7,267.22
RF accessories

Component Description:
RF accessories
Amount:
$28,377.03
UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW

Component Description:
Gates Air Main replacement transmitter deposit.
Amount:
$414,041.92
Service entrance 3 phase/800 amp/208 volt Information not provided.
Switchgear - industrial 800 amp Information not provided.
Transformer 3 phase/480v - 300 KVA

Component Description:
Transformer, filter, and surge suppressor,
Amount:
$4,694.16
3" Rigid Conduit and Wiring (Cost per foot) Information not provided.
Other Electrical Service: 208VAC breakers and panel Information not provided.
Other -- Building Addition Size: 250.0 Information not provided.
Spare Parts

Component Description:
Spare parts to replace existing spare parts kit. Power supplies, pump module and circuit boards
Amount:
$4,336.56
Install and Proof

Component Description:
Proof of performance
Amount:
$30,278.67
RF accessories

Component Description:
RF accessories for aux transmitter
Amount:
$2,265.97
Mask Filter

Component Description:
Mask filter for transmitter output
Amount:
$9,732.61
Installation and Proof

Component Description:
Installation and Proof of aux transmitter
Amount:
$12,217.46
Additional services

Component Description:
Additional service (de-install)
Amount:
$5,199.67
Other Electrical Service: Panel and breakers for new 208vac service Information not provided.
3" Rigid Conduit and Wiring (Cost per foot) Information not provided.
Transformer 3 phase/480v - 150 KVA

Component Description:
Aux transmitter transformer and filter
Amount:
$2,073.07
Switchgear - industrial 800 amp Information not provided.
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW

Component Description:
Aux Transmitter
Amount:
$135,721.51

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 $1,697,613.00 $584,526.35 N/A $217,593.52 N/A
Total for all systems $10,005,745.10 $6,497,315.95 N/A $2,093,542.91 N/A
Interim Antenna TUM-AP-O4-14/56H-2-T $1,209,780.00 $164,290.00 $40,894.72
Combiner Installation $9,900.00 $9,900.00 N/A $2,475.00 N/A
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) $18,950.00 $18,000.00 N/A $5,572.35 N/A
New combiner, cost per channel (without antenna) $84,200.00 $66,000.00 N/A $16,500.00 N/A
Sweep test of existing antenna $6,730.00 $5,000.00 N/A $0.00 N/A
UHF - High Power Top Mount (200-1000 kW), Four Station broadband panel antenna, elliptically or circularly polarized $1,090,000.00 $65,390.00 N/A $16,347.37 N/A
Primary Antenna TFU-27ETT-R 04 $314,550.00 $256,270.35 $108,764.10
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) $12,300.00 $5,572.35 ***System Notice: Estimate adjusted and locked because line has been superseded.*** $0.00 The antenna has a 7" input. I mistakenly indicated a 6" adapter on the original 399
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized $247,000.00 $197,295.00 N/A $88,782.75 N/A
Sweep test of existing antenna $6,730.00 $6,400.00 N/A $2,880.00 N/A
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) $13,900.00 $12,383.00 N/A $5,572.35 N/A
Freight $9,000.00 $9,000.00 N/A N/A N/A
Mounting Adapter $25,620.00 $25,620.00 N/A $11,529.00 N/A
Auxiliary Antenna 16DSC-R 04 $173,283.00 $163,966.00 $67,934.70
freight $8,000.00 $8,000.00 N/A N/A N/A
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) $5,260.00 $5,000.00 N/A N/A N/A
Side mount brackets for high power antennas (if not included in antenna base cost) $23,150.00 $16,425.00 N/A $7,391.25 N/A
Sweep test of existing antenna $6,730.00 $6,400.00 N/A $2,880.00 N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) $12,300.00 $10,298.00 N/A $4,634.10 N/A
Trans Test $2,118.00 $2,118.00 N/A $953.10 N/A
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, horizontally polarized $115,725.00 $115,725.00 N/A $52,076.25 N/A

Components

Actual Information Description File Name
Combiner Installation

Component Description:
As described in section 3-C-2 of the ATC invoice attached to this request. Installation of combiner.
Amount:
$2,475.00
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed)

Component Description:
Elbow complex for antenna input
Amount:
$5,572.35
New combiner, cost per channel (without antenna)

Component Description:
As described in section 3-C-1 of the ATC invoice attached to this request. New combiner, cost per channel (without antenna)
Amount:
$16,500.00
Sweep test of existing antenna Information not provided.
UHF - High Power Top Mount (200-1000 kW), Four Station broadband panel antenna, elliptically or circularly polarized

Component Description:
As described in section 3-A of the ATC invoice attached to this request. Four station broadband panel antenna, elliptically or circularly polarized. Reduced 1 cent to account for ATC rounding problem
Amount:
$16,347.37
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)

Component Description:
Please disregard as the required elbow complex (7") is taken care of in another line
Amount:
$5,572.35
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized

Component Description:
Payment for main antenna
Amount:
$88,782.75
Sweep test of existing antenna

Component Description:
Sweep Test
Amount:
$2,880.00
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed)

Component Description:
Elbow complex at input of antenna. This displaces the elbow complex for the 6" line
Amount:
$5,572.35
Freight Information not provided.
Mounting Adapter

Component Description:
Wedding cake mounting adapter to go onto new or existing pole
Amount:
$11,529.00
freight Information not provided.
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) Information not provided.
Side mount brackets for high power antennas (if not included in antenna base cost)

Component Description:
antenna mounting bracket down payment
Amount:
$7,391.25
Sweep test of existing antenna

Component Description:
Sweep of antenna deposit
Amount:
$2,880.00
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)

Component Description:
Elbow complex
Amount:
$4,634.10
Trans Test

Component Description:
Trans Test 6-75
Amount:
$953.10
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, horizontally polarized

Component Description:
Payment for side mounted AUX
Amount:
$52,076.25

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 $906,572.00 $21,592.00 N/A $4,764.30 N/A
Total for all systems $10,005,745.10 $6,497,315.95 N/A $2,093,542.91 N/A
Interim Transmission Line $900,813.00 $15,973.00 $3,990.75
Rigid Transmission Line - copper, 8 3/16" $884,850.00 $10.00 N/A N/A N/A
Refurbish existing line $15,963.00 $15,963.00 N/A $3,990.75 N/A
Auxiliary Transmission Line $5,759.00 $5,619.00 $773.55
Rigid Transmission Line - copper, 6 1/8" $4,040.00 $3,900.00 N/A N/A N/A
Rigid transmission line $1,719.00 $1,719.00 N/A $773.55 N/A

Components

Actual Information Description File Name
Rigid Transmission Line - copper, 8 3/16" Information not provided.
Refurbish existing line

Component Description:
As described in section 3-A of the ATC invoice attached to this request. Refurbish existing line
Amount:
$3,990.75
Rigid Transmission Line - copper, 6 1/8" Information not provided.
Rigid transmission line

Component Description:
Line and swivel to hook up new shorter aux antenna
Amount:
$773.55

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 $1,377,800.00 $1,139,800.00 N/A $11,700.00 N/A
Total for all systems $10,005,745.10 $6,497,315.95 N/A $2,093,542.91 N/A
Primary Tower TOWER $1,377,800.00 $1,139,800.00 $11,700.00
Major tower reinforcement/modifications $421,000.00 $394,800.00 N/A N/A N/A
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study $26,300.00 $25,000.00 N/A $11,700.00 N/A
Structural mods $0.00 $0.00 N/A N/A N/A
Tall Tower (greater than 500') $210,500.00 $0.00 N/A N/A N/A
Antenna replacement and Mast replacement $600,000.00 $600,000.00 N/A N/A N/A
Reinforce guy anchors $120,000.00 $120,000.00 N/A N/A N/A

Components

Actual Information Description File Name
Major tower reinforcement/modifications Information not provided.
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study

Component Description:
Payment for Inspection & Mapping and Structural Analysis for WSB-TV's 865.25ft-14ft Face-Guyed Tower Atlanta, GA
Amount:
$11,700.00
Structural mods Information not provided.
Tall Tower (greater than 500') Information not provided.
Antenna replacement and Mast replacement Information not provided.
Reinforce guy anchors Information not provided.

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 $230,895.00 $150,650.00 N/A $23,700.00 N/A
Total for all systems $10,005,745.10 $6,497,315.95 N/A $2,093,542.91 N/A
Outside Professional Services $230,895.00 $150,650.00 $23,700.00
Consultant services $24,400.00 $24,400.00 N/A $23,700.00 N/A
Additional Field Engineering Service, 5 Days $10,000.00 $10,000.00 N/A N/A N/A
RF Exposure Measurements $21,050.00 $15,000.00 N/A N/A N/A
Comprehensive coverage verification via field study, if needed $84,200.00 $15,000.00 N/A N/A N/A
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet $10,520.00 $10,000.00 N/A N/A N/A
NEPA Section 106 environmental review, if needed $6,310.00 $6,000.00 N/A N/A N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $3,680.00 $3,500.00 N/A N/A N/A
Attorney Fees - Negotiation of lease and other matters for shared locations $4,210.00 $4,000.00 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, License to Cover Application $1,580.00 $1,500.00 N/A N/A N/A
Prepare request for Special Temporary Authorization $2,050.00 $1,500.00 N/A N/A N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $5,000.00 N/A N/A N/A
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application $4,210.00 $4,000.00 N/A N/A N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $2,250.00 N/A N/A N/A
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 N/A N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $7,000.00 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
Prepare and or review reimbursement form $2,630.00 $2,500.00 N/A N/A N/A
Project management of the transition $31,600.00 $30,000.00 N/A N/A N/A

Components

Actual Information Description File Name
Consultant services

Component Description:
Consulting services to WSB for the period December 1 2016 through December 31 2017
Amount:
$23,700.00
Additional Field Engineering Service, 5 Days Information not provided.
RF Exposure Measurements Information not provided.
Comprehensive coverage verification via field study, if needed Information not provided.
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet Information not provided.
NEPA Section 106 environmental review, if needed Information not provided.
Attorney Fees - Prepare and File request for Special Temporary Authorization Information not provided.
Attorney Fees - Negotiation of lease and other matters for shared locations 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, License to Cover Application Information not provided.
Prepare request for Special Temporary Authorization Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application Information not provided.
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application Information not provided.
Attorney Fees -Prepare and File FCC Form 2100 (main), 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 Information not provided.
Perform engineering study for new channel assignment and antenna development Information not provided.
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Prepare and or review reimbursement form Information not provided.
Project management of the transition Information not provided.

Cost Information

Back to Top

Other Expenses

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $344,183.00 $343,578.00 N/A $51,848.34 N/A
Total for all systems $10,005,745.10 $6,497,315.95 N/A $2,093,542.91 N/A
Other Expenses $344,183.00 $343,578.00 $51,848.34
Interim construction manager $10,000.00 $10,000.00 N/A $2,500.00 N/A
Interim Tower permit drawing package $4,700.00 $4,700.00 N/A $1,175.00 N/A
Interim RF exposure measurements $5,000.00 $5,000.00 N/A $1,250.00 N/A
Interim Project management $9,480.00 $9,480.00 N/A $0.00 N/A
Interim Ice bridge for outdoor equipment $96,775.00 $96,775.00 Ice bridge to protect outdoor equipment (Generator, HVAC compressors, and transmitter heat exchangers) See attachment " Ice Bridge and concrete FCC submittal.pdf" N/A N/A
Interim plumbing work for dry coolers $3,383.00 $3,383.00 Installation costs associated with mounting and soldering cooling pipes for liquid cooled transmitter $0.00 Gates Air has delayed the installation. We have hired a local plumber to help with the installation. This is the projected cost
Interim Complex tower $35,000.00 $35,000.00 N/A $17,000.00 N/A
MVPD Notification of Channel Change $2,001.00 $2,001.00 N/A N/A N/A
Develop and air announcement of upcoming channel change $15,000.00 $15,000.00 N/A N/A N/A
Equipment Storage $7,500.00 $7,500.00 N/A N/A N/A
Equipment Delivery and Handling Charges $12,000.00 $12,000.00 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 $666.67 N/A
Non-zoning permits $1,501.00 $1,501.00 N/A N/A N/A
Local Zoning $1,501.00 $1,501.00 N/A $187.50 N/A
FCC Filing Fees - Special Temporary Authorization request $195.00 $190.00 N/A N/A N/A
FCC Filing Fees - Form 2100 license to cover application $335.00 $325.00 N/A N/A N/A
DTV Medical Facility Notification $11,550.00 $11,000.00 N/A $4,250.00 N/A
Interim Plumbing for Dry coolers $5,000.00 $5,000.00 Hired a local plumber to pipe transmitter cooler lines after Gates Air install team was delayed. N/A N/A
Interim transition timing and coordination issues $2,500.00 $2,500.00 N/A $625.00 N/A
Interim transistion timing cooridnation $2,500.00 $2,500.00 N/A $2,370.00 N/A
Interim tower reinforcement $35,000.00 $35,000.00 N/A $8,750.00 N/A
Interim tower mapping $8,267.00 $8,267.00 N/A $2,066.67 N/A
Interim tower load study $6,517.00 $6,517.00 N/A $1,629.17 N/A
Interim site security and theft prevention $1,800.00 $1,800.00 N/A $450.00 N/A
Interim site coordination meeting $2,500.00 $2,500.00 N/A $625.00 N/A
Interim site Concrete foundations $32,785.00 $32,785.00 Concrete foundation for generator, outdoor equipment, and ice bridge. See attachment " Ice Bridge and concrete FCC submittal.pdf" $0.00 We contracted with JP construction to provide concrete foundations for the generator and cooling equipment. As they dug the footing for the second foundation they encountered poorly compacted soil and water issues. An additional $7,430 was needed to fix
Interim ground and building permits $4,700.00 $4,700.00 N/A $1,175.00 N/A
Interim engineering study for channel assignment $5,000.00 $5,000.00 N/A $1,250.00 N/A
Interim delivery and handling fees $8,333.00 $8,333.00 N/A $3,378.33 N/A
Interim transmission line sweep $1,250.00 $1,250.00 ***System Notice: Estimate adjusted and locked because line has been superseded.*** $1,250.00 N/A
FCC Filing Fees - Form 2100 minor change CP application $1,110.00 $1,070.00 N/A N/A N/A
Interim site RF system test $5,000.00 $5,000.00 N/A $1,250.00 N/A

Components

Actual Information Description File Name
Interim construction manager

Component Description:
As described in section 3-D-1 of the ATC invoice attached to this request. Construction project management (Tower Modification reinforcements and facilities)
Amount:
$2,500.00
Interim Tower permit drawing package

Component Description:
As described in section 3-D-1 of the ATC invoice attached to this request. Tower Permit Drawing Package (Cost per customer)
Amount:
$1,175.00
Interim RF exposure measurements

Component Description:
As described in section 1-A-4 of the ATC invoice attached to this request. RF Exposure Measurements or sites where post construction measurements have customarily been required or conducted
Amount:
$1,250.00
Interim Project management

Component Description:
Project management of the transition Cost per hour per customer. American Tower has had this approved
Amount:
$2,370.00
Interim Ice bridge for outdoor equipment Information not provided.
Interim plumbing work for dry coolers Information not provided.
Interim Complex tower

Component Description:
As described in section 3-C-1 of the ATC invoice attached to this request. Complex Tower (includes, e.g., towers with candelabras and or stacked antennas)
Amount:
$17,000.00
MVPD Notification of Channel Change Information not provided.
Develop and air announcement of upcoming channel change Information not provided.
Equipment Storage Information not provided.
Equipment Delivery and Handling Charges Information not provided.
Disposal Costs (for equipment and other waste, net of any salvage value)

Component Description:
As described in section 1-A-4 of the ATC invoice attached to this request. Disposal of antenna(s) and other materials removed from tower as needed. Dumpster and garbage removal from interim site during construction
Amount:
$666.67
Non-zoning permits Information not provided.
Local Zoning

Component Description:
As described in section 1-A-3 of the ATC invoice attached to this request. Obtain building permits from local zoning authorities
Amount:
$187.50
FCC Filing Fees - Special Temporary Authorization request Information not provided.
FCC Filing Fees - Form 2100 license to cover application Information not provided.
DTV Medical Facility Notification

Component Description:
notification of medical facilities of upcoming frequency change
Amount:
$4,250.00
Interim Plumbing for Dry coolers Information not provided.
Interim transition timing and coordination issues

Component Description:
As described in section 1-A-1 of the ATC invoice attached to this request Coordination and transition planning with all parties onsite and management of the timelines and schedules occurring during the repack
Amount:
$625.00
Interim transistion timing cooridnation

Component Description:
As described in section 1-A-1 of the ATC invoice attached to this request Project management fee for pre-construction services to support the transition of one (1) broadcasters.
Amount:
$2,370.00
Interim tower reinforcement

Component Description:
As described in section 3-A-2 of the ATC invoice attached to this request. Major tower reinforcement/modifications (Labor and materials )
Amount:
$8,750.00
Interim tower mapping

Component Description:
As described in section 3-A-1 of the ATC invoice attached to this request. Tower mapping for an undocumented/poorly documented tower.
Amount:
$2,066.67
Interim tower load study

Component Description:
As described in section 3-A-1 of the ATC invoice attached to this request. Structural engineering tower load study for a documented tower with candelabra
Amount:
$1,629.17
Interim site security and theft prevention

Component Description:
As described in section 1-B-1 of the ATC invoice attached to this request. Site Security Company during construction for theft prevention and vandalism
Amount:
$450.00
Interim site coordination meeting

Component Description:
As described in section 1-B-1 of the ATC invoice attached to this request. Site coordination meetings with all broadcasters, contractors and vendors involved with the site project
Amount:
$625.00
Interim site Concrete foundations

Component Description:
Invoice for Concrete foundation soil compaction, interim transmitter site @ American Tower site located 1800 Briarclif
Amount:
$7,430.00

Component Description:
This this is for the soil remediation
Amount:
$34,613.50
Interim ground and building permits

Component Description:
As described in section 3-D-1 of the ATC invoice attached to this request. Ground & Building A&E Permit Drawing Package (Cost per customer)
Amount:
$1,175.00
Interim engineering study for channel assignment

Component Description:
As described in section 1-A-2 of the ATC invoice attached to this request. Perform engineering study for new channel assignment and antenna development (Cost per customer)
Amount:
$1,250.00
Interim delivery and handling fees

Component Description:
As described in section 1-A-4 of the ATC invoice attached to this request. Equipment Delivery and Handling Charges (Cost per customer)
Amount:
$2,083.33

Component Description:
Moving costs to move Transmitter and components to interim transmitter site
Amount:
$1,295.00
Interim transmission line sweep

Component Description:
As described in section 3-C-2 of the ATC invoice attached to this request Sweep test of transmission line and antenna
Amount:
$1,250.00
FCC Filing Fees - Form 2100 minor change CP application Information not provided.
Interim site RF system test

Component Description:
As described in section 1-B-1 of the ATC invoice attached to this request. Testing of the combiner to ensure all frequencies are tuned for optimal patterns.
Amount:
$1,250.00

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $10,005,745.10 $6,497,315.95 $2,093,542.91

Reimbursement Status

Back to Top
Question Response
The facility has ceased operating on its pre-auction channel. Yes
Construction of final facilities or all necessary modifications are complete. No
All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. No

Certification

Back to Top
Section Question Response
Submission of Estimated Expenses Statements

WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT.

  1. The Authorized Person signing below certifies that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.

  2. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.

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

  4. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD).

  5. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.

  6. The above-named entity certifies that it will maintain and provide to the Commission detailed records, including receipts, of all costs eligible for reimbursement actually incurred.

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

  8. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.

Gary Robert Alexander , Mr. .

Director of Engineering


10/09/2019

Certification

Back to Top
Section Question Response
Submission of Actual Cost Documentation Statements

WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733).

  1. The Authorized Person signing below certifies and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.

  2. The above-named entity certifies that the statements in this form and attached documentation are true, complete, and correct.

  3. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.

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

  5. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (full power and Class A stations) and/or otherwise modify a television station’s facility as a result of the spectrum repack (LPTV/TV Translator stations); or to minimize service disruption resulting from a repacked television station (FM stations); or to continue to carry the signal of a broadcaster that changes channels (MVPD) .

  6. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.

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

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

  9. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a prerequisite for obtaining the payments herein requested.

I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.

Gary Robert Alexander , Mr. .

Director of Engineering


10/09/2019

Attachments

Back to Top