| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
ATLANTA TELEVISION STATION WUPA INC Doing Business As: ATLANTA TELEVISION STATION WUPA INC |
Daniel G. Ryson 2020 M. St., NW - Licensing DEPT WASHINGTON, DC 20036 United States |
+1 (202) 457-4505 | dryson@cbs.com | Corporation |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
Daniel G. Ryson CBS Communications Services |
Daniel G. Ryson 1725 DeSales St. NW Suite 501 Washington, DC 20036 United States |
+1 (202) 457-4074 | dryson@cbs.com |
| Question | Response |
|---|---|
| Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. | Yes |
| Briefly describe transition plan | ATS will install new broadband ant at interim site. Facility will move to interim site. Current main site ant and tx line will be removed. ATS will install new broadband ant at main site. Facility will move from interim site to main site. |
| Section | Question | Response |
|---|---|---|
| Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Transmitter Description | Type of change | Retune Existing |
| Use | Auxiliary (Backup) | |
| Ownership | Owned | |
| Owner | N/A | |
| Is this transmitter currently shared with another station? | No | |
| Is this transmitter currently in operating condition? | Yes | |
| Existing Transmitter Manufacturer and Type | Manufacturer | Rhode and Schwarz |
| Model | NV8303 | |
| Year | 2001 | |
| Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power capacity | 1.5 kW |
| Section | Question | Response |
|---|---|---|
| New IOT Tubes | Number of Tubes (including accessories) needed | N/A |
| New Mask Filter | ||
| Power | 1.5 kW | |
| Other Power | N/A | |
| New Exciter | Is a new exciter needed? | No |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | No | |
| Power | N/A | |
| Rigid Conduit and Wiring | No | |
| Size | N/A | |
| Length | N/A | |
| Other Electrical Service | No | |
| Description | N/A | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | No |
| Type | N/A | |
| Size | N/A | |
| Other Size | N/A | |
| Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
| Size | N/A | |
| Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
| Is a channel 14 Mask Filer needed? | N/A | |
| Is additional field engineering time needed? | N/A | |
| Number of Days | N/A |
| Section | Question | Response |
|---|---|---|
| Existing Transmitter Description | Type of change | Purchase New |
| Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is this transmitter currently shared with another station? | No | |
| Is this transmitter currently in operating condition? | Yes | |
| Existing Transmitter Manufacturer and Type | Manufacturer | |
| Model | Sigma | |
| Year | 2001 | |
| Type | Inductive Output Tube | |
| IOT Power Type | Three | |
| Power Capacity | 63 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Manufacturer | ||
| Model | ULXTE-120 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 75.1 kW | |
| Justification for New Transmitter | Cannot re-tune current IOT transmitter.Replacement IOT transmitter will exceed cost of replacement solid state. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | Yes | |
| Power | 500 kVA | |
| Rigid Conduit and Wiring | Yes | |
| Size | 4 inches | |
| Length | 300.0 feet | |
| Other Electrical Service | Yes | |
| Description | Electrical work. Includes labor and materials not already listed. | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | No |
| Type | N/A | |
| Size | N/A | |
| Other Size | N/A | |
| Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
| Size | N/A | |
| Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
| Is a channel 14 Mask Filer needed? | N/A | |
| Is additional field engineering time needed? | N/A | |
| Number of Days | N/A |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase | |
| Manufacturer | ||
| Model | ULXTE-72 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 35.4 kW | |
| Justification for New Transmitter | Facility must move to interim site for an expended period of time. Revised gains and losses at interim site required an increase in transmitter size to ULXTE-72 (35.4 kW @ Ch. 43) to replicate licensed WUPA coverage. See May 2018 Statement. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | Yes |
| Switchgear (industrial 800 amp) | Yes | |
| Transformer (480V) | No | |
| Power | N/A | |
| Rigid Conduit and Wiring | Yes | |
| Size | 2 inches | |
| Length | 800.0 feet | |
| Other Electrical Service | Yes | |
| Description | Electrical work including labor and materials not listed elsewhere. See Exhibit 37 | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
| Type | Cooling Only | |
| Size | 10 tons | |
| Other Size | N/A | |
| Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
| Size | N/A | |
| Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
| Is a channel 14 Mask Filer needed? | N/A | |
| Is additional field engineering time needed? | N/A | |
| Number of Days | N/A | |
| Inside RF System | Is an additional interior RF system required to support this interim transmitter? | No |
| Name | Description |
|---|---|
Temporary Generator |
Temporary Generator provides auxiliary power so station can operate during commercial power failure. Duplicates generator functionality at primary site. |
Transmitter Control |
Remote Control and Monitoring of Interim Transmitter and site. |
Unistrut Frame Kit |
Unistrut Frame Kit. Required to support Heat Exchangers. |
| Section | Question | Response |
|---|---|---|
| Antenna Related Expenses | Do you have antenna related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Antenna Description | Type of change | Lease New |
| Antenna Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is the existing antenna shared with another station or stations? | No | |
| Is the existing antenna directional? | No | |
| Is antenna in operating condition? | Yes | |
| Is antenna located on or in close proximity to an antenna farm? | No | |
| Existing Antenna Manufacturer and Type | Class | Full Power |
| Mounting | Top Mount | |
| Antenna position in stack | Top | |
| Polarization | Horizontal | |
| Type | Slotted Coaxial | |
| Number of Stations Supported | N/A | |
| Number of Panels | N/A | |
| Design power capacity in use | N/A | |
| Lower Limit | N/A | |
| Upper Limit | N/A | |
| Other Antenna Type | N/A | |
| ERP: | 1000.0 kW | |
| Manufacturer | ||
| Model | TFU-32GTH-R | |
| Year | 2002 |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Primary (Main) |
| Description of Use | N/A | |
| Change Type | Lease New | |
| Is this a request for upgraded equipment? | Yes | |
| Ownership | Leased | |
| Owner | American Tower | |
| Is antenna shared? | Yes | |
| Is antenna directional? | No | |
| Will antenna be located on or in close proximity to an antenna farm? | No | |
| New Antenna Manufacturer and Types | Class | Full Power |
| Mounting | Top Mount | |
| Antenna position in stack | Top | |
| Polarization | Elliptical | |
| Type | Broadband Panel | |
| Number of Stations Supported | 4 | |
| Number of Panels/Bays | 99 | |
| Lower Limit | 470.00 MHz | |
| Upper Limit | 608.00 MHz | |
| Design power capacity in use | 50.0 % | |
| Other Antenna Type | N/A | |
| ERP: | 1000.0 kW | |
| Manufacturer | ||
| Model | PEP70E | |
| Year | 2019 | |
| Justification for New Antenna | Channel Change |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
| Type | New | |
| Number of channels supported | 4 | |
| Frequencies of channels supported | Upper and lower frequency | |
| Frequency | 470.0 MHz - 608.0 MHz | |
| Do you need a combiner output splitter/switcher for dual feed lines? | No | |
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
| Broadband or Single Channel? | Broadband | |
| Feed Line Size | 8 3/16 inches inches | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| Name | Description |
|---|---|
Dielectric Combiner Installation |
installation of combiner |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Interim |
| Description of Use | N/A | |
| Change Type | Lease New | |
| Ownership | Leased | |
| Owner | American Tower | |
| Is antenna shared? | Yes | |
| Is antenna directional? | No | |
| Will antenna be located on or in close proximity to an antenna farm? | No | |
| New Antenna Manufacturer and Type | Class | Full Power |
| Mounting | Top Mount | |
| Antenna position in stack | Top | |
| Polarization | Elliptical | |
| Type | Broadband Panel | |
| Number of Stations Supported | 5 | |
| Number of Panels/Bays | 12 | |
| Lower Limit | 470.00 MHz | |
| Upper Limit | 608.00 MHz | |
| Design power capacity in use | 50.0 % | |
| Other Antenna Type | N/A | |
| ERP: | 100.0 kW | |
| Manufacturer | ||
| Model | PEPL48D-C170-2-6 | |
| Year | 2018 | |
| Justification for New Antenna | Needed for transition logistics |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
| Type | New | |
| Number of channels supported | 5 | |
| Frequencies of channels supported | Upper and lower frequency | |
| Frequency | 470.0 MHz - 608.0 MHz | |
| Do you need a combiner output splitter/switcher for dual feed lines? | No | |
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
| Broadband or Single Channel? | B | |
| Feed Line Size | 8 3/16 inches | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| Name | Description |
|---|---|
Combiner Installation |
Installation of interim site combiner. |
| Section | Question | Response |
|---|---|---|
| Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Transmission Line Description | Type of change | Lease New |
| Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is the existing transmission line shared with another station or stations? | Yes | |
| Is Transmission Line in operating condition? | Yes | |
| Existing Transmission Line Manufacturer and Type | Manufacturer | |
| Type | Rigid | |
| Diameter | 8 3/16 inches | |
| Other Diameter | N/A | |
| Segment Length | Broadband | |
| Other Segment Length | N/A | |
| Number of parallel runs | 2 | |
| Length | 1275 feet per run |
| Facility ID | Call Sign |
|---|---|
| 23960 | WSB-TV |
| 48813 | WUVG-DT |
| 64033 | WPCH-TV |
| 72120 | WGCL-TV |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Primary (Main) |
| Description of Use | N/A | |
| Change Type | Lease New | |
| Is this a request for upgraded equipment? | No | |
| Type | Rigid | |
| Diameter | 8 3/16 inches | |
| Other Diameter | N/A | |
| Segment Length | 20 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 2 | |
| Length | 1275 feet per run | |
| Justification for New Transmission Line | Line to be re-furbished and connectors replaced. |
| Name | Description |
|---|---|
Gas Blocks |
gas blocks |
Interconnect tx line aux |
150' of 6-1/8" line for connect to combiner. |
Interconnect tx line main |
50' of 7-3/16" for connect to combiner. |
TX line reducers |
(2) 7-3/16" to 6-1/8" reducers |
Nitrogen Generator |
Required to pressurize new antenna. |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Interim |
| Description of Use | N/A | |
| Change Type | Lease New | |
| Type | Rigid | |
| Diameter | 8 3/16 inches | |
| Segment Length | Broadband | |
| Other Segment Length | ||
| Number of parallel runs | 1 | |
| Length | 1225 feet per run | |
| Justification for New Transmission Line | For interim site antenna |
| Name | Description |
|---|---|
Nitrogen Generator |
Required to pressurize new antenna and transmission line. See Exhibit 37 section 1-B-1. |
| Section | Question | Response |
|---|---|---|
| Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Tower Description | Type of change | Modify Existing |
| Tower Use | Auxiliary (Backup) | |
| Description of Use | Interim Tower | |
| Ownership | Leased | |
| Is this tower consider Complex? | Candelabra | |
| Is this tower currently shared with any other stations? | Yes | |
| One or more FM, AM or TV radio broadcaster(s) | Yes | |
| Others Types of Users | No | |
| Is tower documented for structural analysis? | Unknown | |
| Is tower compliant with Rev G? | Yes | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1206253 | |
| Coordinates (NAD83) | Latitude (NAD83) | 33° 44' 40.9" N- |
| Longitude (NAD83) | 084° 21' 35.7" W- | |
| Overall Structure Height | 1080.04 feet | |
| Support Structure Height | 956.03 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 969.15 feet | |
| Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
| Tower Owner | American Towers, LLC | |
| Date Constructed | 05/14/2002 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 68058 | WHSG-TV | DTV |
| 48813 | WUVG-DT | DTV |
| 55108 | WIRE-CD | DTV |
| 64033 | WPCH-TV | DTV |
| 168094 | WYGA-CD | DTV |
| 23959 | WRAS | FM |
| Section | Question | Response |
|---|---|---|
| Engineering Study | Please what type of engineering study is required, if any: | Study needed for tower with candelabra |
| Tower Reinforcements | Please select whether tower reinforcements are needed: | Minor Reinforcements needed |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | Candelabra |
| Helicopter Services Required | Are helicopter services required? | No |
| Name | Description |
|---|---|
Interim Tower Rent |
Flat Rate Rental for Interim Use of the ATC Chester Avenue tower. Required while Primary Tower without disruption of the WUPA on-air signal. See Attachment 7A Section 1-B-1. |
Interim Tower Project Management |
Interim Tower Project Management |
Interim Tower Mapping |
Structural tower mapping to ensure the proper structural information is relayed to engineering for the rigorous structural assessment for the proposed repack equipment. |
| Section | Question | Response |
|---|---|---|
| Existing Tower Description | Type of change | Modify Existing |
| Tower Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Leased | |
| Is this tower consider Complex? | Candelabra | |
| Is this tower currently shared with any other stations? | Yes | |
| One or more FM, AM or TV radio broadcaster(s) | Yes | |
| Others Types of Users | No | |
| Is tower documented for structural analysis? | Unknown | |
| Is tower compliant with Rev G? | Unknown | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1223132 | |
| Coordinates (NAD83) | Latitude (NAD83) | 33° 48' 26.4" N- |
| Longitude (NAD83) | 084° 20' 21.5" W- | |
| Overall Structure Height | 1182.07 feet | |
| Support Structure Height | 1056.09 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 867.12 feet | |
| Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
| Tower Owner | American Tower, LLC | |
| Date Constructed | 03/27/2002 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 11275 | WWPW | FM |
| 11675 | WCLK | FM |
| 22819 | WATL | DTV |
| 13805 | WZGC | FM |
| 29735 | WUBL | FM |
| 23960 | WSB-TV | DTV |
| 73161 | WKHX-FM | FM |
| 39735 | WSTT | AM |
| 48813 | WUVG-DT | DTV |
| 73345 | WWWQ | FM |
| 72120 | WGCL-TV | DTV |
| 64033 | WPCH-TV | DTV |
| 54585 | WRFG | FM |
| 68058 | WHSG-TV | DTV |
| Section | Question | Response |
|---|---|---|
| Engineering Study | Please what type of engineering study is required, if any: | Study needed for tower with candelabra |
| Tower Reinforcements | Please select whether tower reinforcements are needed: | Major Reinforcements needed |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | Candelabra |
| Helicopter Services Required | Are helicopter services required? | No |
| Name | Description |
|---|---|
Site Security |
Site security for installation and storage of Transmission line and materials for 9 days X 12 hours. These materials are a high risk of theft due to the material makeup such as copper, brass and aluminum. |
Primary Tower Mapping |
Structural tower mapping to ensure the proper structural information is relayed to engineering for the rigorous structural assessment for the proposed repack equipment. See Attachment 6A. |
Tower Construction Management |
(80) hours on Modification project management and RF installation project management for a total of twenty (30) days. See Attachment 6A Section 3-D-1. |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 250 | |
| Explanation | Station does not have adequate staff to handle this internally. | |
| Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
| Prepare engineering section of Form FCC Construction Permit Application | Yes | |
| For Auxiliary Facility | No | |
| For Main Facility | Yes | |
| Prepare engineering section of Form FCC License to Cover Application | Yes | |
| For Auxiliary Facility | No | |
| For Main Facility | Yes | |
| Prepare request for Special Temporary Authority | No | |
| Quantity | N/A | |
| Do you have Distributed Transmission System engineering services? | N/A | |
| Critical Facility | N/A | |
| Terrain-Shielded Facility | N/A | |
| Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | No |
| For Auxiliary Facility | N/A | |
| For Main Facility | N/A | |
| Prepare and file Form FCC License to Cover Application | No | |
| For Auxiliary Facility | N/A | |
| For Main Facility | N/A | |
| Prepare request for Special Temporary Authority | No | |
| Quantity | N/A | |
| NEPA Section 106 environmental review | No | |
| Environmental Assessment | No | |
| ASR Modification | No | |
| FAA Consultation (including preparation of FAA Form 7460) | No | |
| Negotiation of Lease and other Matter for Shared Locations | No | |
| Prepare or Review FCC Form 399 for Reimbursement | No | |
| Address transition timing and coordination issues w/ other stations and wireless providers | No | |
| RF Field Engineering Services | Comprehensive coverage verification via field study | No |
| RF exposure measurements | Yes | |
| Additional Field Engineering Service | No | |
| Number of Days | N/A | |
| Justification | N/A |
| Name | Description |
|---|---|
RF System Tests |
RF system testing of the primary and interim combiners to ensure all frequencies are tuned for optimal performance. See Attachments 6 and 7 section 1-B-1. |
| Section | Question | Response |
|---|---|---|
| AM Pattern Disturbance | Is an Impact Study needed? | No |
| Is Remediation needed? | No | |
| Facility Expenses | Name | N/A |
| Other Distributed Transmission System Expenses Not listed | N/A | |
| Name | N/A | |
| Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
| Permit and Filing Costs | Local Zoning | No |
| Non-zoning permits | Yes | |
| BLM or NFS Coordination | No | |
| FCC Construction Permit Minor Change | No | |
| FCC License to Cover Application | 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? | No | |
| Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | Yes | |
| Does this relocation require MVPD Notification of a Channel Change? | Yes |
| Name | Description |
|---|---|
ATC Proj Mgmt |
Tower construction project management by ATC. Site coordinations. |
Address Transition Timing |
Coordination and transition planning with all parties onsite and management of the timelines and schedules occurring during the repack. See Attachments 6 and 7 section 1-A-1. |
Demolish Old HVAC |
Demolish Old HVAC Unit, Ducts, and Electrical Conduit to Make Room Needed for New Repack Combiner. |
Health Care Notification |
Notification of Channel Change to Area Health Care Facilities |
Interim Site Paint and Tile |
Interim Site Paint and Tile |
Interim site tx internal tx line |
Install / modify feed line to combiner and test. |
Main tx internal tx line |
Install / modify feed line to combiner and test. |
Site Coordination Meetings |
Site coordination meetings with all broadcasters, contractors and vendors involved with the site project. See Attachments 6 and 7 section 1-B-1. |
Interim Site Fencing |
Removal and re-installation of fencing required to rig tower. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $4,372,742.27 | $4,107,186.81 | N/A | $3,161,548.44 | N/A |
| Total for all systems | $9,004,273.67 | $5,323,110.87 | N/A | $4,024,418.11 | N/A |
| Interim Transmitter ULXTE-72 | $1,619,707.46 | $1,466,282.00 | $1,429,982.00 | ||
| UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $1,355,677.55 | Includes Transmitter, Mask Filter, RF Accessories, Electrical, Installation & Proof, Tax, Shipping and Installation Parts. Actual shipping exceeded May 2018 estimate shown in Attachment 5B. | $1,355,677.55 | Total cost includes unanticipated installation parts (see Change Order Q81068) and actual freight exceeded original estimate. |
| Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $5,877.33 | Required to power new repack transmitters. Please see Exhibit 37 section 3-C-1. | $5,877.33 | N/A |
| Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | N/A | N/A |
| 2" Rigid Conduit and Wiring (Cost per foot) | $20,800.00 | $6,666.66 | Pro rata cost for 800-feet of conduit at interim transmitter site. Please see Exhibit 37 section 3-C-1. | $6,666.66 | N/A |
| Other Electrical Service: Electrical work including labor and materials not listed elsewhere. See Exhibit 37 | $14,000.00 | $14,000.00 | New electrical sub-panels. See Exhibit 37 section 3-C-6. | $14,000.00 | N/A |
| 10 Ton system | $38,900.00 | $27,353.00 | Pro rata cost for two 10-ton units. Please see Exhibit 37 section 3-C-2. | $27,353.00 | N/A |
| Transmitter Control | $0.00 | $0.00 | It is now understood that the FCC has deemed that transmitter controls are not a reimbursable expense. | $0.00 | Includes Shipping and 8% State Sales Tax. See quote provided as Attachment 13. |
| Unistrut Frame Kit | $5,543.46 | $5,543.46 | See Exhibit 25 (2,076.80) for Unistrut Frame Kit in WUPA building and Exhibit 37 section 1-B-1 (3,466.66) for Unistrut elsewhere in transmitter building. | $5,543.46 | N/A |
| Temporary Generator | $14,864.00 | $14,864.00 | Temporary generator for use at interim transmitter site. Please see Exhibit 37 section 1-B-1. | $14,864.00 | N/A |
| Primary Transmitter ULXTE-120 | $2,644,804.81 | $2,640,904.81 | $1,731,566.44 | ||
| UHF - Liquid Cooled Solid State Transmitter 62.9 kW | $647,562.12 | $647,562.12 | ***System Notice: Estimate adjusted and locked because line has been superseded.***Present transmitter cannot be re-tuned per manufacturer. Solid state transmitter cost is less than replacement IOT transmitter. Includes Shipping, Tax, and Installation. See Attachment 2A. | $647,562.12 | N/A |
| UHF - Liquid Cooled Solid State Transmitter 75.1 kW | $1,871,042.69 | $1,871,042.69 | Present transmitter cannot be re-tuned per manufacturer. Solid state transmitter cost is less than replacement IOT transmitter. Includes Shipping, Tax, and Installation. See quotes for upgraded ULXTE-120 and comparable ULXTE-100 Attachments 8E, 27, and | $1,084,004.32 | N/A |
| Transformer 3 phase/480v - 500 KVA | $48,400.00 | $46,000.00 | N/A | N/A | N/A |
| 4" Rigid Conduit and Wiring (Cost per foot) | $30,300.00 | $28,800.00 | N/A | N/A | N/A |
| Other Electrical Service: Electrical work. Includes labor and materials not already listed. | $47,500.00 | $47,500.00 | Electrical service required for new transmitter and transmitter cooling equipment. (Note: Original 399 Filing reversed Primary and Interim Costs. This was corrected in a April, 2018 revision.) | N/A | N/A |
| Auxiliary Transmitter NV8303 | $108,230.00 | $0.00 | $0.00 | ||
| 1.5 kW mask filter | $3,030.00 | $0.00 | CBS will not be claiming this reimbursable cost because the interim transmitter has functionally replaced the prior auxiliary transmitter. | N/A | N/A |
| UHF and VHF - minor banding issues | $105,200.00 | $0.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | |
| Service entrance 3 phase/800 amp/208 volt | |
| Switchgear - industrial 800 amp | Information not provided. |
| 2" Rigid Conduit and Wiring (Cost per foot) | |
| Other Electrical Service: Electrical work including labor and materials not listed elsewhere. See Exhibit 37 | |
| 10 Ton system | |
| Transmitter Control | |
| Unistrut Frame Kit | |
| Temporary Generator | |
| UHF - Liquid Cooled Solid State Transmitter 62.9 kW | |
| UHF - Liquid Cooled Solid State Transmitter 75.1 kW | |
| Transformer 3 phase/480v - 500 KVA | Information not provided. |
| 4" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
| Other Electrical Service: Electrical work. Includes labor and materials not already listed. | Information not provided. |
| 1.5 kW mask filter | Information not provided. |
| UHF and VHF - minor banding issues | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,425,496.80 | $352,133.06 | N/A | $340,837.73 | N/A |
| Total for all systems | $9,004,273.67 | $5,323,110.87 | N/A | $4,024,418.11 | N/A |
| Interim Antenna PEPL48D-C170-2-6 | $208,516.80 | $134,557.90 | $133,857.90 | ||
| Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | $18,950.00 | $4,085.85 | Final cost includes shipping and taxes. Please see Exhibit 37. | $4,085.85 | asdf |
| UHF - High Power Top Mount Five Station broadband panel antenna elliptically or circularly polarized | $93,636.80 | $93,636.80 | Final cost includes shipping and taxes. Please see Attachment 37 second 3-B. | $93,636.80 | N/A |
| New combiner, cost per channel (without antenna) | $84,200.00 | $29,335.25 | Final cost includes shipping and taxes. Please see Exhibit 37 section 3-C-1. | $29,335.25 | N/A |
| Sweep test of existing antenna | $6,730.00 | $2,500.00 | N/A | $2,000.00 | N/A |
| Combiner Installation | $5,000.00 | $5,000.00 | See EXHIBIT | $4,800.00 | N/A |
| Primary Antenna PEP70E | $1,216,980.00 | $217,575.16 | $206,979.83 | ||
| Sweep test of existing antenna | $6,730.00 | $5,000.00 | See Attachment 6B, Section 3-C-2 | $5,000.00 | N/A |
| UHF - High Power Top Mount (200-1000 kW), Four Station broadband panel antenna, elliptically or circularly polarized | $1,090,000.00 | $151,850.16 | See Attachment 35, Section 3-B. This is WUPA's pro rata share. | $151,850.16 | N/A |
| New combiner, cost per channel (without antenna) | $84,200.00 | $25,317.00 | See Attachment 35 Section 3-C-1 | $25,317.00 | N/A |
| Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | $18,950.00 | $18,308.00 | See Attachment 35, Section 3-C-2. Cost increased due to taxes and shipping. | $18,308.00 | N/A |
| Dielectric Combiner Installation | $17,100.00 | $17,100.00 | Cost includes removal of existing combiner. See Attachment 6B, Section 3-C-2. | $6,504.67 | N/A |
| Actual Information Description | File Name |
|---|---|
| Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | |
| UHF - High Power Top Mount Five Station broadband panel antenna elliptically or circularly polarized | |
| New combiner, cost per channel (without antenna) | |
| Sweep test of existing antenna | |
| Combiner Installation | |
| Sweep test of existing antenna | |
| UHF - High Power Top Mount (200-1000 kW), Four Station broadband panel antenna, elliptically or circularly polarized | |
| New combiner, cost per channel (without antenna) | |
| Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | |
| Dielectric Combiner Installation |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,439,963.05 | $206,013.55 | N/A | $100,125.05 | N/A |
| Total for all systems | $9,004,273.67 | $5,323,110.87 | N/A | $4,024,418.11 | N/A |
| Interim Transmission Line | $490,783.05 | $69,850.05 | $69,850.05 | ||
| Rigid Transmission Line - copper, 8 3/16" broadband | $488,775.00 | $67,842.00 | Final cost includes taxes and shipping of many cut pieces of transmission line. Please see Exhibit 37 section 3-A. | $67,842.00 | asdf |
| Nitrogen Generator | $2,008.05 | $2,008.05 | Nitrogen Generator required to pressurize interim antenna and transmission line. Please see Exhibit 37 section 1-B-1. | $2,008.05 | N/A |
| Primary Transmission Line | $949,180.00 | $136,163.50 | $30,275.00 | ||
| Gas Blocks | $12,000.00 | $12,000.00 | Required for aux interconnect to combiner | N/A | N/A |
| Rigid Transmission Line - copper, 8 3/16" | $884,850.00 | $71,833.50 | Primary Site Transmission Line (pro rata share). See Attachment 6B section 3-A. | $25,045.00 | N/A |
| Interconnect tx line aux | $28,800.00 | $28,800.00 | Aux transmitter interconnect to combiner. 150ft of 6-1/8" rigid copper line. | N/A | N/A |
| Interconnect tx line main | $13,800.00 | $13,800.00 | 50ft of 7-3/16" line for main tx connect to combiner. Published price. | N/A | N/A |
| TX line reducers | $4,500.00 | $4,500.00 | Required for line adapter from 7-3/16" to 6-1/8" combiner aux interconnect. | N/A | N/A |
| Nitrogen Generator | $5,230.00 | $5,230.00 | Please see Exhibit 35 Section 1-B-1. | $5,230.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Rigid Transmission Line - copper, 8 3/16" broadband | |
| Nitrogen Generator | |
| Gas Blocks | Information not provided. |
| Rigid Transmission Line - copper, 8 3/16" | |
| Interconnect tx line aux | Information not provided. |
| Interconnect tx line main | Information not provided. |
| TX line reducers | Information not provided. |
| Nitrogen Generator |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,545,813.33 | $456,434.23 | N/A | $309,784.14 | N/A |
| Total for all systems | $9,004,273.67 | $5,323,110.87 | N/A | $4,024,418.11 | N/A |
| Primary Tower GTOWER | $882,066.67 | $320,083.34 | $176,033.25 | ||
| Tower Construction Management | $10,000.00 | $10,000.00 | Modification project management and RF installation project management - Flat Fee. See Attachment 6B section 3-D-1. | $10,000.00 | N/A |
| Site Security | $1,800.00 | $1,800.00 | Site security for installation and storage of Transmission line and materials for 9 days X 12 hours. These materials are a high risk of theft due to the material makeup such as copper, brass and aluminum. See Attachment 6B Section 1-B-1. | $0.00 | N/A |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $136,000.00 | N/A | $85,975.00 | N/A |
| Major tower reinforcement/modifications | $421,000.00 | $157,500.00 | N/A | $65,458.25 | N/A |
| Structural engineering tower load study for a documented tower with candelabra | $20,000.00 | $6,516.67 | Pro-Rata Share. See Attachment 6B Section 3-A-1 | $6,333.33 | N/A |
| Primary Tower Mapping | $8,266.67 | $8,266.67 | Structural tower mapping to ensure the proper structural information is relayed to engineering for the rigorous structural assessment for the proposed repack equipment. See Attachment 6B section 3-A-1. | $8,266.67 | N/A |
| Auxiliary Tower GTOWER | $663,746.66 | $136,350.89 | $133,750.89 | ||
| Interim Tower Project Management | $4,666.66 | $4,666.66 | Interim Tower Construction Project Management. Please see Exhibit 37 section 3-D-1. This item was omitted from original estimates. | $4,666.66 | N/A |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $46,009.20 | Additional costs due to weather delay charges from tower crew. Please see Exhibit 37 section 3-C-1. | $46,009.20 | asdf |
| Minor tower reinforcement/modifications | $158,000.00 | $21,095.03 | Costs to engineer and fabricate new antenna support structure to accommodate the new repack broadband antenna on the top of the tower. Please see Exhibit 37 section 3-A-2. | $21,095.03 | N/A |
| Interim Tower Rent | $57,600.00 | $57,600.00 | Flat rate for rental of interim tower while work is being done at the primary tower required to permit stations to continue broadcasting during modification in a safe and timely manner. See Attachment 6A, section 1-B-1. | $57,600.00 | N/A |
| Interim Tower Mapping | $2,480.00 | $2,480.00 | Structural tower mapping to ensure the proper structural information is relayed to engineering for the rigorous structural assessment for the proposed repack equipment. See Attachment 7 section 3-A-1. | $2,480.00 | N/A |
| Structural engineering tower load study for a documented tower with candelabra | $20,000.00 | $4,500.00 | N/A | $1,900.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Tower Construction Management | |
| Site Security | |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
| Major tower reinforcement/modifications | |
| Structural engineering tower load study for a documented tower with candelabra | |
| Primary Tower Mapping | |
| Interim Tower Project Management | |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
| Minor tower reinforcement/modifications | |
| Interim Tower Rent | |
| Interim Tower Mapping | |
| Structural engineering tower load study for a documented tower with candelabra |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $82,645.00 | $70,825.00 | N/A | $40,538.93 | N/A |
| Total for all systems | $9,004,273.67 | $5,323,110.87 | N/A | $4,024,418.11 | N/A |
| Outside Professional Services | $82,645.00 | $70,825.00 | $40,538.93 | ||
| RF Exposure Measurements | $21,050.00 | $8,000.00 | N/A | $0.00 | N/A |
| RF System Tests | $10,000.00 | $10,000.00 | Testing of the primary and interim combiners to ensure all frequencies are tuned for optimal patterns. See Attachments 6A and 7A section 1-B-1. | $10,000.00 | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $10,825.00 | Engineering studies for new channel assignment and antenna development. See Attachments 6 and 7 section 1-A-1 ($5,000 each) and Attachment 16 ($825). | $10,825.00 | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $1,625.00 | N/A |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | N/A | N/A |
| Project management of the transition | $39,500.00 | $37,500.00 | N/A | $18,088.93 | N/A |
| Actual Information Description | File Name |
|---|---|
| RF Exposure Measurements | |
| RF System Tests | |
| Perform engineering study for new channel assignment and antenna development | |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
| Project management of the transition |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $137,613.22 | $130,518.22 | N/A | $71,583.82 | N/A |
| Total for all systems | $9,004,273.67 | $5,323,110.87 | N/A | $4,024,418.11 | N/A |
| Other Expenses | $137,613.22 | $130,518.22 | $71,583.82 | ||
| DTV Medical Facility Notification | $11,550.00 | $4,250.00 | N/A | N/A | N/A |
| Non-zoning permits | $20,300.00 | $20,300.00 | Prepare drawings for permits and permit filing costs for Main and Interim tower work. See Attachments 6B and 37, sections 3-D-1 and 1-A-3. | $9,028.93 | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $20,000.00 | $20,000.00 | Remove and dispose of transmitter and associated non-reused equipment. | $2,666.67 | N/A |
| Equipment Delivery and Handling Charges | $15,000.00 | $15,000.00 | N/A | $1,420.00 | N/A |
| Develop and air announcement of upcoming channel change | $0.00 | $0.00 | N/A | N/A | N/A |
| MVPD Notification of Channel Change | $1,500.00 | $1,500.00 | N/A | N/A | N/A |
| ATC Proj Mgmt | $18,960.00 | $18,960.00 | American Tower project management and oversight for primary tower. See Attachments 6B and 37, section 1-A-1. | $18,960.00 | N/A |
| Address Transition Timing | $5,000.00 | $5,000.00 | Coordination and transition planning with all parties onsite and management of the timelines and schedules occurring during the repack. See Attachments 6B and 7A section 1-A-1. | $5,000.00 | N/A |
| Demolish Old HVAC | $8,200.00 | $8,200.00 | Demolish and remove old HVAC unit, ducts, and electrical conduit to make room for new combiner. See Exhibit 35 section 1-B-1. | $8,200.00 | N/A |
| Health Care Notification | $6,381.37 | $6,381.37 | Due to construction delays and the need to change phases, two health care mailings were required. Quotes are provided in Attachment 32 ($4,250) and Attachment 30 ($2131.37) | $6,381.37 | N/A |
| Interim Site Paint and Tile | $14,696.10 | $14,696.10 | Interim Site Paint and Tile. Please see Exhibit 37 section 3-C-3. | $14,696.10 | N/A |
| Interim site tx internal tx line | $4,000.00 | $4,000.00 | Install line from transmitter to combiner and test. | N/A | N/A |
| Main tx internal tx line | $7,000.00 | $7,000.00 | Install line from transmitter to combiner and test. | N/A | N/A |
| Site Coordination Meetings | $4,000.00 | $4,000.00 | Site coordination meetings with all broadcasters, contractors and vendors involved with the site project. See Attachments 6 and 37 section 1-B-1. Actual costs at interim site were slightly higher than originally estimated. | $4,000.00 | asdf |
| Interim Site Fencing | $495.75 | $495.75 | Removal and re-installation of fencing required to rig the tower. Please see Exhibit 37 section 1-B-1. | $495.75 | Invoice is 25% payment plus True-Up for interim site. (See Attachment 37.) This amount is for 100% of the compound fencing. See Exhibit 37 section 1-B-1. |
| FCC Filing Fees - Special Temporary Authorization request | $195.00 | $400.00 | An STA and STA Extension | $400.00 | N/A |
| FCC Filing Fees - Form 2100 license to cover application | $335.00 | $335.00 | N/A | $335.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| DTV Medical Facility Notification | Information not provided. |
| Non-zoning permits | |
| Disposal Costs (for equipment and other waste, net of any salvage value) | |
| Equipment Delivery and Handling Charges | |
| Develop and air announcement of upcoming channel change | Information not provided. |
| MVPD Notification of Channel Change | Information not provided. |
| ATC Proj Mgmt | |
| Address Transition Timing | |
| Demolish Old HVAC | |
| Health Care Notification | |
| Interim Site Paint and Tile | |
| Interim site tx internal tx line | Information not provided. |
| Main tx internal tx line | Information not provided. |
| Site Coordination Meetings | |
| Interim Site Fencing | |
| FCC Filing Fees - Special Temporary Authorization request | |
| FCC Filing Fees - Form 2100 license to cover application |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $9,004,273.67 | $5,323,110.87 | $4,024,418.11 |
| 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. | Martha E Heller VP, Government Relations and Regulatory 02/03/2022 |
| 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. | Martha E Heller VP, Government Relations and Regulatory 02/03/2022 |
