| Applicant | Address | Phone | 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) 897-2210 | Ray.carter@wsbtv.com | Limited Liability Company |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
Gary Robert 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 |
| 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. @ ASR 1223132 Prepare Willoughby Way tower and install new transmission equipment on primary Willoughby Way site and tower. Move back to Willoughby |
| Section | Question | Response |
|---|---|---|
| Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Transmitter Description | Type of change | Purchase New |
| Use | Auxiliary (Backup) | |
| Description of Use | 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 |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Auxiliary (Backup) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Manufacturer | ||
| Model | ULXTE-20 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 12.9 kW | |
| Justification for New Transmitter | Our current auxiliary transmitter cannot be re-tuned to the new frequency. We are proposing a new transmitter. |
| 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 |
| Name | Description |
|---|---|
Freight |
Shipment costs |
State Tax |
State taxes |
RF accessories |
RF installation Kit. |
Mask Filter |
Mask filter for output of transmitter |
Additional services |
Remove air cooled transmitter, mask filter, and dummy load |
Installation and Proof |
Install and proof of performance |
| 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 |
| 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 | 56.4 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 |
| 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 |
| Name | Description |
|---|---|
Mask Filter |
Filter system and accessories |
Additional services |
Removal of transmitter, mask filter, reject load, dummy load, cooling pipes, pump modules, flow meters, regulators, and dry coolers |
Primary Transmitter - Demo |
Demolition of Transmitter |
Install and Proof |
Proof of performance, testing and tuning of new transmitter |
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 |
RF accessories |
RF switching and dummy load systems |
Primary Transmitter- Rework HVAC Ductwork |
Primary Transmitter- Rework HVAC Ductwork |
Primary Transmitter - Other Expenses |
Other Expenses |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase | |
| Manufacturer | ||
| Model | ULXTE-50 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 31.7 kW | |
| Justification for New Transmitter | New transmitter is needed while our facility is being rebuilt. |
| 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 |
| Name | Description |
|---|---|
Legal form 2100 |
CP application 2100 2100 license to cover app 2250 Prepare STA 3500 Filing fee 2100 $325 Filing fee STA 190 |
Project management |
150 / hour 160 hours |
Inner city relay |
To get the signal from the studio to the new interim transmitter site a new inner city relay will be needed |
Building improvements for Interim facility |
Ice Bridge, concrete pad, utility outlets |
freight |
Freight as billed by Gates Air |
Georgia Sales Tax |
Georgia sales tax as invoiced by Gates Air |
Interim Transmitter - New electrical sub-panels |
Interim Transmitter - New electrical sub-panels |
IP hardware and firewall |
Dedicated Hardware firewall for IP portion of redundant back-haul |
Install and proof |
Installation services and proof of performance |
Lease for interim facility |
Mandatory 5 year lease for interim facility |
Mask Filter |
Mask filter for RF input to combiner |
| Section | Question | Response |
|---|---|---|
| Antenna Related Expenses | Do you have antenna related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Antenna Description | Type of change | Purchase New |
| Antenna Use | Auxiliary (Backup) | |
| Description of Use | 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 |
| 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 | TFU-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. |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | |
| 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 |
| Name | Description |
|---|---|
Trans Test |
Trans Test 6-75 |
freight |
freight |
| 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 |
| 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 | Elliptical | |
| Type | Slotted Coaxial | |
| Number of Stations Supported | N/A | |
| Number of Panels/Bays | N/A | |
| Lower Limit | N/A | |
| Upper Limit | N/A | |
| Design power capacity in use | N/A | |
| Other Antenna Type | N/A | |
| ERP: | 1000.0 kW | |
| Manufacturer | ||
| Model | TFU-27ETT/VP-R O4 | |
| Year | 2018 | |
| Justification for New Antenna | Our current single channel slotted antenna is not tunable. It is only good for channel 39. |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | |
| 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? | |
| 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 |
|---|---|
Freight |
Freight costs to ship to Atlanta |
Mounting Adapter |
Wedding cake mounting adapter |
| 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: | 305.0 kW | |
| Manufacturer | ||
| Model | PEP70E-05-2-T | |
| Year | 2019 | |
| 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. |
| 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? | |
| 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 |
| RF Channel Number |
|---|
| 36 |
| 19 |
| 18 |
| 32 |
| Name | Description |
|---|---|
Combiner Installation |
Removal and installation of new combiner module |
Interim Antenna - New Combiner - Elbows |
Interim Antenna - New Combiner - Elbows |
| 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 | 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 |
| 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 |
| Name | Description |
|---|---|
Rigid transmission line |
1 20' 6-75 line with swivel end to be determined during install |
| Section | Question | Response |
|---|---|---|
| Existing Transmission Line Description | Type of change | Purchase New |
| Use | Primary (Main) | |
| Description of Use | N/A | |
| 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 | 1100 feet per run |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Primary (Main) |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Type | Rigid | |
| Diameter | 7 3/16 inches | |
| Other Diameter | N/A | |
| Segment Length | 20 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 996 feet per run | |
| Justification for New Transmission Line | Needed to replace pre-repack transmission line. |
| Name | Description |
|---|---|
Primary Transmission Line - Other Parts |
Primary Transmission Line - Other Parts |
| 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 |
| Name | Description |
|---|---|
Refurbish existing line |
Refurbish (new connectors existing line) |
| Section | Question | Response |
|---|---|---|
| Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Tower Description | Type of change | Modify Existing |
| Tower Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | 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 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 73978 | WSB-FM | FM |
| Users |
|---|
| ATT cellular |
| 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 |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | N/A |
| Helicopter Services Required | Are helicopter services required? | Yes |
| Name | Description |
|---|---|
Existing Primary Tower - Tower Rigging - Security Road Closing |
Existing Primary Tower - Tower Rigging - Security Road Closing |
Structural mods |
Horizontal girts, diagonals and over 200 bolts and holes. Reinforce guy stations, replace Mast. |
Reinforce guy anchors |
The soil around the guy anchors is not sufficiently dense to support a "G" rated tower. |
Antenna replacement and Mast replacement |
Rig tower remove antennas and replace with new antennas. Replace undocumented mast |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 529 | |
| Explanation | WSB-TV lacks capacity in house to handle all activities for completion of station's build by deadline. WSB-TV will hire an outside firm to facilitate a timely transition. Includes supervisor for 5 weeks to oversee interim 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) |
| Name | Description |
|---|---|
Consultant services |
Consultant services to recommend and determine antenna, transmitter, antenna, interference and coverage areas |
| 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 |
| Name | Description |
|---|---|
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 plumbing work for dry coolers |
Installation costs associated with mounting and soldering cooling pipes for liquid cooled transmitter |
Interim site Concrete foundations |
Concrete foundations for HVAC, Dry coolers and Generator "Ice Bridge at the interim site (Briarcliff). The area is a mud puddle and unable to support this equipment |
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. |
Lead Based Paint Environmental Study |
Lead Based Paint Environmental Study |
Old Aux removal |
Old Aux removal and disposal |
Old Main removal and disposal |
Removal of transmitter cabinets, filters, tranformer oil, and glycol |
Primary plumbing work for dry coolers |
Primary plumbing work for dry coolers |
Demolition of old HVAC and electrical to make room for combiner |
Demolition of old HVAC and electrical to make room for combiner |
Aux Dry cooler foundation |
Galvanized steel plate for Aux Dry cooler |
Equipment Rental - Forklift |
Equipment Rental - Forklift |
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 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 Plumbing for Dry coolers |
Installation costs associated with mounting and soldering cooling pipes for liquid cooled transmitter |
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 STL dish installations and alignment |
Dish installation on the STL tower and the ATC tower will require custom mounts and careful alignment as narrow beam widtth make alignment diffic |
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. |
Nitrogen Generator |
Nitrogen Generator |
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 |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $6,486,790.53 | $4,679,257.59 | N/A | $3,785,582.26 | N/A |
| Total for all systems | $12,302,508.27 | $7,937,026.01 | N/A | $6,092,296.49 | N/A |
| Interim Transmitter ULXTE-50 | $2,783,004.10 | $2,350,972.64 | $1,603,291.71 | ||
| Mask Filter | $99,118.10 | $99,118.10 | This is a 8 pol mask filter that was determined to be required to minimize interference from adjacent channels by M. Weiss. Additionally loads associated with filter had to be changed to air cooled loads. | $97,535.21 | N/A |
| Lease for interim facility | $570,000.00 | $570,000.00 | N/A | $110,403.23 | N/A |
| Install and proof | $107,074.68 | $107,074.68 | The cost for the installation went up as the connection to the previously undefined combiner was complicated. Additional time and custom on site fabrication of transmission line was required | $63,181.41 | Difficult installation that required more work to hook the system to the combiner |
| IP hardware and firewall | $2,878.40 | $2,878.40 | N/A | $2,266.86 | N/A |
| Interim Transmitter - New electrical sub-panels | $2,500.00 | $2,500.00 | Please see WSB-TV American Towers Customer Project Cost Estimation | $2,500.00 | N/A |
| Legal form 2100 | $7,250.00 | $7,250.00 | N/A | $0.00 | N/A |
| Project management | $24,000.00 | $24,000.00 | N/A | $3,920.40 | N/A |
| Georgia Sales Tax | $84,782.32 | $84,782.32 | Georgia Sales Tax as invoiced | $84,782.28 | N/A |
| Inner city relay | $133,270.70 | $133,270.70 | N/A | $116,975.72 | N/A |
| Building improvements for Interim facility | $85,000.00 | $85,000.00 | N/A | N/A | N/A |
| freight | $11,000.00 | $11,000.00 | Freight Charges as invoiced by Gates | $11,000.00 | N/A |
| UHF inside RF system including switching | $147,500.00 | $140,000.00 | N/A | $44,366.99 | N/A |
| Other -- Building Addition Size: 250.0 | $10,000.00 | $10,000.00 | N/A | $6,310.00 | N/A |
| Other -- HVAC Service Type: C Size:30 (Other) | $87,000.00 | $87,000.00 | N/A | $77,163.00 | N/A |
| Other Electrical Service: Electrical for pump modules, HVAC, Loads, Generator, lighting, and UPS | $130,019.23 | $130,019.23 | please see Estimated Cost Justification WSB-TV-180-Interim Transmitter - Other Electrical Service Electrical for Pump Modules HVAC v0 | $130,019.23 | Although this cost is over the estimate there will be no charges against the following: -Service entrance 3 phase/800 amp/208 volt -Transformer 3 phase/480v - 300 KVA -3" Rigid Conduit and Wiring (Cost per foot) -Other Electrical Se |
| 3" Rigid Conduit and Wiring (Cost per foot) | $3,900.00 | $7,350.00 | Please see WSB-TV American Towers Customer Project Cost Estimation 282659 | $7,350.00 | N/A |
| Transformer 3 phase/480v - 300 KVA | $36,800.00 | $9,277.24 | N/A | $9,277.24 | N/A |
| Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | $35,788.17 | N/A |
| UHF - Liquid Cooled Solid State Transmitter 31.7 kW | $241,310.67 | $241,310.67 | Please see GatesAir quote Q-75028 (This is the amount remaining to be paid for this equipment.) | $241,310.67 | N/A |
| Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $13,700.00 | N/A | $10,000.00 | N/A |
| UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $549,141.30 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $549,141.30 | The transmitter installation was more complicated than anticipated. We had to use a local vendor to meet the repack schedule |
| Primary Transmitter ULXTE-90 | $2,279,180.01 | $1,727,286.72 | $1,643,416.50 | ||
| Primary Transmitter - Other Expenses | $20,946.95 | $20,946.95 | Please see Estimated Cost Justification WSB-TV-110-1st Primary Transmitter - Other Expenses v2 | $12,329.18 | N/A |
| Primary Transmitter- Rework HVAC Ductwork | $24,790.00 | $24,790.00 | Please see Maxair Mechanical quotes dated 4-9-20 and 1-6-20, plus Ductwork email clarification dated 2-16-21 | $24,790.00 | N/A |
| RF accessories | $78,580.16 | $78,580.16 | N/A | $67,052.22 | N/A |
| Spare Parts | $13,077.33 | $13,077.33 | See Estimated Cost Justification WSB-TV-110-1st Primary Transmitter - Spare Parts v0 | $0.00 | N/A |
| Install and Proof | $88,941.17 | $88,941.17 | Please see Estimated Cost Justification WSB-TV-110-1st Primary Transmitter - Installation and Proof of Performance v1 | $88,941.17 | N/A |
| Primary Transmitter - Demo | $2,880.00 | $2,880.00 | Please WSB-TV Primary Transmitter Demo Budget Revision Justification Letter and Quote | $2,880.00 | N/A |
| Additional services | $29,890.72 | $29,890.72 | Estimated Cost Justification WSB-TV-110-1st Primary Transmitter - Additional Services v1 | $23,182.72 | One of these invoices is currently being moved to a different component |
| Mask Filter | $75,142.85 | $75,142.85 | N/A | $67,193.88 | N/A |
| Other -- Building Addition Size: 250.0 | $15,000.00 | $15,000.00 | N/A | $7,838.83 | N/A |
| Other Electrical Service: 208VAC breakers and panel | $49,930.83 | $49,930.83 | Please see Estimated Cost Justification WSB-TV-110-1st Primary Transmitter - Other Electrical Service- 208 VAC Breakers and Panel v1 | $49,930.83 | N/A |
| 3" Rigid Conduit and Wiring (Cost per foot) | $2,600.00 | $12,447.00 | Please see Estimated Cost Justification WSB-TV-110-1st Primary Transmitter - 3_ Rigid Conduit and Wiring v0 | $12,447.00 | N/A |
| Transformer 3 phase/480v - 300 KVA | $36,800.00 | $14,155.71 | Please see Estimated Cost Justification WSB-TV-110-1st Primary Transmitter - 300 KVA - Transformer v0 | $14,155.71 | N/A |
| Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | $9,800.00 | N/A |
| Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $16,620.00 | Please see Estimated Cost Justification WSB-TV-110-1st Primary Transmitter - Electrical Service Entrance v0 | $16,620.00 | N/A |
| UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW | $1,788,000.00 | $1,248,584.00 | Estimated Cost Justification WSB-TV-110-1st Prmary Transmitter - UHF Liquid Cooled Solid State, 52-61 kW v0 | $1,246,254.96 | N/A |
| Auxiliary Transmitter ULXTE-20 | $1,424,606.42 | $600,998.23 | $538,874.05 | ||
| Installation and Proof | $33,913.38 | $33,913.38 | N/A | $33,913.37 | Not over delete |
| Additional services | $23,464.55 | $23,464.55 | Please see Estimated Cost Justification WSB-TV-150-1st Auxiliary Transmitter - Additional Services v0 | $19,300.06 | Instead of waiting for Gates Air installers to arrive we contracted with a local company to remove the transmitter. This resulted in an overage in this line. |
| RF accessories | $6,289.90 | $6,289.90 | N/A | $6,289.89 | N/A |
| Mask Filter | $46,394.71 | $46,394.71 | see Estimated Cost Justification WSB-TV-150-1st Auxiliary Transmitter - Mask Filter v0 | $46,394.71 | x |
| State Tax | $38,933.88 | $38,933.88 | Required State sales tax | $38,933.83 | N/A |
| Freight | $5,400.00 | $5,400.00 | N/A | $5,400.00 | N/A |
| Transformer 3 phase/480v - 150 KVA | $25,550.00 | $5,754.45 | N/A | $2,637.07 | The transformer cost more than expected |
| Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | 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 |
| Other Electrical Service: Panel and breakers for new 208vac service | $25,360.00 | $25,360.00 | N/A | $19,536.66 | N/A |
| UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW | $494,500.00 | $241,015.85 | Please see GatesAir quote Q-74878. (This is the amount remaining to be paid for this equipment.) | $230,746.95 | N/A |
| UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | $684,000.00 | $135,721.51 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $135,721.51 | N/A |
| Actual Information Description | File Name |
|---|---|
| Mask Filter | |
| Lease for interim facility | |
| Install and proof | |
| IP hardware and firewall | |
| Interim Transmitter - New electrical sub-panels | |
| Legal form 2100 | Information not provided. |
| Project management | |
| Georgia Sales Tax | |
| Inner city relay | |
| Building improvements for Interim facility | Information not provided. |
| freight | |
| UHF inside RF system including switching | |
| Other -- Building Addition Size: 250.0 | |
| Other -- HVAC Service Type: C Size:30 (Other) | |
| Other Electrical Service: Electrical for pump modules, HVAC, Loads, Generator, lighting, and UPS | |
| 3" Rigid Conduit and Wiring (Cost per foot) | |
| Transformer 3 phase/480v - 300 KVA | |
| Switchgear - industrial 800 amp | |
| UHF - Liquid Cooled Solid State Transmitter 31.7 kW | |
| Service entrance 3 phase/800 amp/208 volt | |
| UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | |
| Primary Transmitter - Other Expenses | |
| Primary Transmitter- Rework HVAC Ductwork | |
| RF accessories | |
| Spare Parts | |
| Install and Proof | |
| Primary Transmitter - Demo | |
| Additional services | |
| Mask Filter | |
| Other -- Building Addition Size: 250.0 | |
| Other Electrical Service: 208VAC breakers and panel | |
| 3" Rigid Conduit and Wiring (Cost per foot) | |
| Transformer 3 phase/480v - 300 KVA | |
| Switchgear - industrial 800 amp | |
| Service entrance 3 phase/800 amp/208 volt | |
| UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW | |
| Installation and Proof | |
| Additional services | |
| RF accessories | |
| Mask Filter | |
| State Tax | |
| Freight | |
| Transformer 3 phase/480v - 150 KVA | |
| Switchgear - industrial 800 amp | Information not provided. |
| 3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
| Other Electrical Service: Panel and breakers for new 208vac service | |
| UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW | |
| UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $2,026,484.19 | $650,264.09 | N/A | $596,866.50 | N/A |
| Total for all systems | $12,302,508.27 | $7,937,026.01 | N/A | $6,092,296.49 | N/A |
| Interim Antenna PEP70E-05-2-T | $1,219,191.51 | $173,762.56 | $135,537.54 | ||
| New combiner, cost per channel (without antenna) | $84,200.00 | $66,000.00 | N/A | $49,500.00 | N/A |
| Sweep test of existing antenna | $6,730.00 | $5,000.00 | N/A | $3,750.00 | N/A |
| UHF - High Power Top Mount (200-1000 kW), Four Station broadband panel antenna, elliptically or circularly polarized | $1,090,000.00 | $65,451.05 | Please see Estimated Cost Justification WSB-TV-280-Interim Antenna - UHF High Power Top Mount, 4 Station Broadband Panel, E-POL v0 | $65,451.04 | N/A |
| Combiner Installation | $9,900.00 | $9,900.00 | N/A | $7,425.00 | N/A |
| Interim Antenna - New Combiner - Elbows | $9,411.51 | $9,411.51 | Please See Estimated Cost Justification WSB-TV-280-Interim Antenna - New Combiner - Elbows v0 | $9,411.50 | N/A |
| Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | $18,950.00 | $18,000.00 | N/A | $0.00 | N/A |
| Primary Antenna TFU-27ETT/VP-R O4 | $633,821.18 | $311,430.51 | $302,653.72 | ||
| Freight | $9,000.00 | $9,000.00 | N/A | $223.21 | N/A |
| Mounting Adapter | $67,691.18 | $67,691.18 | Estimated Cost Justification WSB-TV-210-Primary Antenna - Mounting Adapter V0 | $67,691.18 | N/A |
| Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) | $13,900.00 | $13,485.08 | Estimated Cost Justification WSB-TV-210-Primary Antenna - 7 3_16_ Elbow Complex v0 | $13,485.08 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
| UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $126,071.50 | Please see WSB-TV-210-Primary Antenna - UHF High Power Top Mount, E-POL Superseded Category Budget Increase Justification Cover Letter v0 | $126,071.50 | N/A |
| UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized | $247,000.00 | $88,782.75 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $88,782.75 | N/A |
| Auxiliary Antenna TFU-16DSC-R 04 | $173,471.50 | $165,071.02 | $158,675.24 | ||
| freight | $8,000.00 | $8,000.00 | N/A | $6,604.22 | N/A |
| Trans Test | $2,306.50 | $2,306.50 | Estimated Cost Justification WSB-TV-250-Auxiliary Antenna - Trans Test v0 | $2,306.50 | 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 | $16,425.00 | N/A |
| Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $11,214.52 | Please see Estimated Cost Justification WSB-TV-250-Auxiliary Antenna - 6 1:8" Elbow Complex v0 | $11,214.52 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
| UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, horizontally polarized | $115,725.00 | $115,725.00 | N/A | $115,725.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| New combiner, cost per channel (without antenna) | |
| Sweep test of existing antenna | |
| UHF - High Power Top Mount (200-1000 kW), Four Station broadband panel antenna, elliptically or circularly polarized | |
| Combiner Installation | |
| Interim Antenna - New Combiner - Elbows | |
| Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | |
| Freight | |
| Mounting Adapter | |
| Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) | |
| Sweep test of existing antenna | |
| UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | |
| UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized | |
| freight | |
| Trans Test | |
| 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) | |
| Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | |
| Sweep test of existing antenna | |
| UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, horizontally polarized |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,210,720.50 | $245,966.43 | N/A | $222,763.26 | N/A |
| Total for all systems | $12,302,508.27 | $7,937,026.01 | N/A | $6,092,296.49 | N/A |
| Interim Transmission Line | $909,895.00 | $25,055.00 | $25,045.00 | ||
| Refurbish existing line | $25,045.00 | $25,045.00 | Please see Estimated Cost Justification WSB-TV-280-Interim Transmission Line - Refurbish Existing Line v0 | $25,045.00 | N/A |
| Rigid Transmission Line - copper, 8 3/16" | $884,850.00 | $10.00 | N/A | N/A | N/A |
| Primary Transmission Line | $295,066.50 | $215,292.43 | $195,846.27 | ||
| Primary Transmission Line - Other Parts | $6,226.50 | $6,226.50 | Please see Dielectric LLC change order 1306003, plus Dielectric order confirmation 1306003 | $0.00 | N/A |
| Rigid Transmission Line - copper, 7 3/16" | $288,840.00 | $209,065.93 | Please see Order Confirmation 1306003, plus actual tax on invoices ST648013, ST641018, ST652006, and ST655015 | $195,846.27 | N/A |
| Auxiliary Transmission Line | $5,759.00 | $5,619.00 | $1,871.99 | ||
| Rigid transmission line | $1,719.00 | $1,719.00 | N/A | $1,547.10 | N/A |
| Rigid Transmission Line - copper, 6 1/8" | $4,040.00 | $3,900.00 | N/A | $324.89 | N/A |
| Actual Information Description | File Name |
|---|---|
| Refurbish existing line | |
| Rigid Transmission Line - copper, 8 3/16" | Information not provided. |
| Primary Transmission Line - Other Parts | |
| Rigid Transmission Line - copper, 7 3/16" | |
| Rigid transmission line | |
| Rigid Transmission Line - copper, 6 1/8" |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,715,900.00 | $1,477,900.00 | N/A | $828,521.00 | N/A |
| Total for all systems | $12,302,508.27 | $7,937,026.01 | N/A | $6,092,296.49 | N/A |
| Primary Tower TOWER | $1,715,900.00 | $1,477,900.00 | $828,521.00 | ||
| Major tower reinforcement/modifications | $421,000.00 | $394,800.00 | N/A | $309,921.00 | N/A |
| Reinforce guy anchors | $120,000.00 | $120,000.00 | N/A | N/A | N/A |
| Antenna replacement and Mast replacement | $600,000.00 | $600,000.00 | N/A | $355,760.00 | 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 | $23,400.00 | N/A |
| Tall Tower (greater than 500') | $210,500.00 | $0.00 | N/A | N/A | N/A |
| Tower Helicopter Lift | $331,100.00 | $331,100.00 | Please see WSB-TV Turris Engineering quote Ref # 19-0129-R2 | $132,440.00 | N/A |
| Structural mods | $0.00 | $0.00 | N/A | $0.00 | N/A |
| Existing Primary Tower - Tower Rigging - Security Road Closing | $7,000.00 | $7,000.00 | Please see WSB-TV Turris Engineering Invoice #TE-6830 & Proposal #19-1284.pdf | $7,000.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Major tower reinforcement/modifications | |
| Reinforce guy anchors | Information not provided. |
| Antenna replacement and Mast replacement | |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | |
| Tall Tower (greater than 500') | Information not provided. |
| Tower Helicopter Lift | |
| Structural mods | Information not provided. |
| Existing Primary Tower - Tower Rigging - Security Road Closing |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $286,152.00 | $307,771.85 | N/A | $216,549.25 | N/A |
| Total for all systems | $12,302,508.27 | $7,937,026.01 | N/A | $6,092,296.49 | N/A |
| Outside Professional Services | $286,152.00 | $307,771.85 | $216,549.25 | ||
| Project management of the transition | $83,582.00 | $141,275.45 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $138,465.45 | N/A |
| Consultant services | $27,675.00 | $27,675.00 | American Tower changed the model number of the antenna and combiner after the initial work was done requiring additional labor. The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $27,675.00 | 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 | $0.00 | 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 | $37,751.70 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $37,751.70 | N/A |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | $159.50 | 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), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | $27.90 | N/A |
| Prepare request for Special Temporary Authorization | $2,050.00 | $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 |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $0.00 | 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 engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | N/A | N/A |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | $2,105.00 | $2,000.00 | N/A | $1,150.00 | 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 |
| Prepare and or review reimbursement form | $2,630.00 | $11,319.70 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $11,319.70 | N/A |
| Actual Information Description | File Name |
|---|---|
| Project management of the transition | |
| Consultant services | |
| 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 | |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | |
| Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | Information not provided. |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
| Prepare request for Special Temporary Authorization | Information not provided. |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover 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 engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
| Prepare and or review reimbursement form |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $576,461.05 | $575,866.05 | N/A | $442,014.22 | N/A |
| Total for all systems | $12,302,508.27 | $7,937,026.01 | N/A | $6,092,296.49 | N/A |
| Other Expenses | $576,461.05 | $575,866.05 | $442,014.22 | ||
| Interim Complex tower | $51,000.00 | $51,000.00 | 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 1054' above ground level (AGL), removal of 4" transmission line, moving of (2) 8‐3/16" transmission lines from SW arbor to ESE arbor | $51,000.00 | N/A |
| Equipment Rental - Forklift | $2,765.13 | $2,765.13 | Please see WSB-TV Equipment Rental - Forklift Budget Revision Justification Letter | $2,765.13 | N/A |
| Aux Dry cooler foundation | $8,603.10 | $8,603.10 | A steel plate is needed to install the aux dry cooler. This will buy the plate and pay for the rigging to install the plate | $8,603.10 | N/A |
| Demolition of old HVAC and electrical to make room for combiner | $8,200.00 | $8,200.00 | Please see WSB-TV American Towers Customer Project Cost Estimation | $8,200.00 | N/A |
| Primary plumbing work for dry coolers | $5,024.00 | $5,024.00 | Please see MAXAIR Mechanical change request dated 7-31-19 | $5,024.00 | N/A |
| Old Main removal and disposal | $14,265.90 | $14,265.90 | N/A | $14,265.90 | N/A |
| Old Aux removal | $14,157.00 | $14,157.00 | N/A | $14,157.00 | N/A |
| Lead Based Paint Environmental Study | $66,646.80 | $66,646.80 | Please see WSB-TV m.a.c. Paran Consulting Services Proposal dated September 18, 2019 and vendor email explanation | $66,646.80 | N/A |
| Interim transition timing and coordination issues | $5,365.00 | $5,365.00 | more hours than anticipated | $1,250.00 | more hours than anticipated |
| Interim transistion timing cooridnation | $3,620.00 | $3,620.00 | more hours needed than anticipated | $3,620.00 | American tower ran into problems with fitting the antenna and power divider into the tower |
| Interim tower reinforcement | $35,000.00 | $35,000.00 | N/A | $26,250.00 | N/A |
| Interim tower mapping | $8,267.00 | $8,267.00 | N/A | $8,266.67 | N/A |
| Interim tower load study | $6,517.00 | $6,517.00 | N/A | $6,333.33 | N/A |
| Interim site security and theft prevention | $1,800.00 | $1,800.00 | N/A | $1,350.00 | N/A |
| Interim site coordination meeting | $2,500.00 | $2,500.00 | N/A | $2,500.00 | N/A |
| Interim site RF system test | $5,000.00 | $5,000.00 | N/A | $5,000.00 | N/A |
| Interim site Concrete foundations | $50,203.50 | $50,203.50 | Please see Estimated Cost Justification WSB-TV-610-Interim Site Concrete Foundations v0 | $50,203.50 | 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 plumbing work for dry coolers | $13,652.00 | $13,652.00 | Installation costs associated with mounting and soldering cooling pipes for liquid cooled transmitter. Because we could not get a firm date from Gates we began the installation using Maxair plumbing. per maxair quotes 1 revised and dated 7/3/19 | $13,652.00 | Gates Air has delayed the installation. We have hired a local plumber to help with the installation. The actual cost was more than my estimate as I mis-measured the length of pipe and number of connections that needed to be cut and soldered |
| Interim ground and building permits | $9,187.80 | $9,187.80 | These costs went up as permit process became complicated with county permits for 2 companies. American Tower and RE services | $9,187.80 | This price includes the drawing package and Engineering stamps. The lease required for us to pay for the ATC permits as well as the WSB permits, causing the price to be more than expected |
| 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 | $3,015.00 | N/A |
| Equipment Delivery and Handling Charges | $37,387.22 | $37,387.22 | Please see Estimated Cost Justification WSB-TV-610-Equipment Delivery and Handling v3 | $37,221.81 | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $6,000.00 | $6,000.00 | N/A | $3,320.08 | N/A |
| Non-zoning permits | $1,501.00 | $1,501.00 | N/A | $375.00 | 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 | $335.00 | Please see Estimated Cost Justification WSB-TV-610-FCC Filing Fee - License to Cover Application v0 | $335.00 | N/A |
| FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | N/A | N/A | N/A |
| DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | $4,250.00 | N/A |
| Local Zoning | $1,501.00 | $1,501.00 | N/A | $187.50 | 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 |
| Interim engineering study for channel assignment | $5,000.00 | $5,000.00 | N/A | $5,000.00 | N/A |
| Nitrogen Generator | $5,230.00 | $5,230.00 | Please see WSB-TV American Towers Customer Project Cost Estimation | $5,230.00 | N/A |
| Interim delivery and handling fees | $8,333.00 | $8,333.00 | N/A | $7,545.00 | N/A |
| Interim construction manager | $10,000.00 | $10,000.00 | N/A | $10,000.00 | N/A |
| Interim Tower permit drawing package | $4,700.00 | $4,700.00 | N/A | $4,700.00 | N/A |
| Interim STL dish installations and alignment | $29,838.60 | $29,838.60 | cost to install and align dishes transmission line at the studio and the interim transmitter site. | $29,838.60 | N/A |
| Interim RF exposure measurements | $5,000.00 | $5,000.00 | N/A | $3,750.00 | N/A |
| Interim Project management | $9,480.00 | $9,480.00 | N/A | $7,110.00 | 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. | $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" | $20,611.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Interim Complex tower | |
| Equipment Rental - Forklift | |
| Aux Dry cooler foundation | |
| Demolition of old HVAC and electrical to make room for combiner | |
| Primary plumbing work for dry coolers | |
| Old Main removal and disposal | |
| Old Aux removal | |
| Lead Based Paint Environmental Study | |
| Interim transition timing and coordination issues | |
| Interim transistion timing cooridnation | |
| Interim tower reinforcement | |
| Interim tower mapping | |
| Interim tower load study | |
| Interim site security and theft prevention | |
| Interim site coordination meeting | |
| Interim site RF system test | |
| Interim site Concrete foundations | |
| Interim plumbing work for dry coolers | |
| Interim ground and building permits | |
| MVPD Notification of Channel Change | Information not provided. |
| Develop and air announcement of upcoming channel change | Information not provided. |
| Equipment Storage | |
| Equipment Delivery and Handling Charges | |
| Disposal Costs (for equipment and other waste, net of any salvage value) | |
| Non-zoning permits | |
| FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
| FCC Filing Fees - Form 2100 license to cover application | |
| FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
| DTV Medical Facility Notification | |
| Local Zoning | |
| Interim transmission line sweep | |
| Interim engineering study for channel assignment | |
| Nitrogen Generator | |
| Interim delivery and handling fees | |
| Interim construction manager | |
| Interim Tower permit drawing package | |
| Interim STL dish installations and alignment | |
| Interim RF exposure measurements | |
| Interim Project management | |
| Interim Plumbing for Dry coolers | Information not provided. |
| Interim Ice bridge for outdoor equipment |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $12,302,508.27 | $7,937,026.01 | $6,092,296.49 |
| 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 |
| 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. | Gary Robert Alexander Director of Engineering 10/04/2021 |
| 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. | Gary Robert Alexander Director of Engineering 10/04/2021 |
