| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
GEORGIA TELEVISION, LLC Doing Business As: GEORGIA TELEVISION, LLC |
General Manager 1601 WEST PEACHTREE STREET, N.E. ATLANTA, GA 30309 United States |
+1 (404) 897-7000 | tim.mcvay@wsbtv.com | Limited Liability Company |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
Gary Alexander Director of Engineering Georgia Television Company, LLC |
Gary Alexander 1601 West Peachtree Street, N.E. Atlanta, GA 30309 United States |
+1 (404) 897-2210 | gary.alexander@wsbtv.com |
| Question | Response |
|---|---|
| Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. | No |
| Briefly describe transition plan | Move to American Tower interim site at 1800 Briarcliff road Go on the air on our new frequency. Prepare our Willoughby Way tower and install new transmission equipment on primary Willoughby Way site and tower. |
| 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-20AT | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 16.1 kW | |
| Justification for New Transmitter | Our current auxiliary transmitter cannot be re-tuned to the new frequency. We are proposing a new transmitter. |
| 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 |
|---|---|
Remove old transmitter |
Remove air cooled transmitter, mask filter, and dummy load |
| 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? | Yes | |
| Manufacturer | ||
| Model | ULXTE-90 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 53 kW | |
| Justification for New Transmitter | Current Tube transmitter cannot be re-tuned. Although tube transmitters are available, they are far more expensive to purchase and install. The attached quote from Comark doesn't include spare parts kits |
| 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 |
|---|---|
Transmitter removal |
Removal of transmitter, mask filter, reject load, dummy load, cooling pipes, pump modules, flow meters, regulators, and dry coolers |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase | |
| Manufacturer | ||
| Model | ULXT-60 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 60 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 |
|---|---|
Building improvements for Interim facility |
Ice Bridge, concrete pad, utility outlets |
IP hardware and firewall |
Dedicated Hardware firewall for IP portion of redundant back-haul |
Lease for interim facility |
Mandatory 5 year lease for interim facility |
Inner city relay |
To get the signal from the studio to the new interim transmitter site a new inner city relay will be needed |
Project management |
150 / hour 160 hours |
Legal form 2100 |
CP application 2100 2100 license to cover app 2250 Prepare STA 3500 Filing fee 2100 $325 Filing fee STA 190 |
| 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 | ATW24HS3-HSO-32H | |
| 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? | No |
| Type | ||
| Number of channels supported | N/A | |
| Frequencies of channels supported | N/A | |
| Frequency | N/A | |
| Do you need a combiner output splitter/switcher for dual feed lines? | N/A | |
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
| Broadband or Single Channel? | Single Channel | |
| Feed Line Size | 6 1/8 inches inches | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | Yes |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | Yes |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| 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? | 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? | No | |
| New Antenna Manufacturer and Types | Class | Full Power |
| Mounting | Top Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Horizontal | |
| Type | Slotted Coaxial | |
| Number of Stations Supported | N/A | |
| Number of Panels/Bays | N/A | |
| Lower Limit | N/A | |
| Upper Limit | N/A | |
| Design power capacity in use | N/A | |
| Other Antenna Type | N/A | |
| ERP: | 1000.0 kW | |
| Manufacturer | ||
| Model | ATW24HS3-HTO-32H | |
| 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? | No |
| Type | ||
| Number of channels supported | N/A | |
| Frequencies of channels supported | N/A | |
| Frequency | N/A | |
| Do you need a combiner output splitter/switcher for dual feed lines? | N/A | |
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
| Broadband or Single Channel? | Single Channel | |
| Feed Line Size | 6 1/8 inches inches | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | No |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Interim |
| Description of Use | N/A | |
| Change Type | Lease New | |
| Ownership | Leased | |
| Owner | American Tower | |
| Is antenna shared? | Yes | |
| Is antenna directional? | No | |
| Will antenna be located on or in close proximity to an antenna farm? | Yes | |
| New Antenna Manufacturer and Type | Class | Full Power |
| Mounting | Top Mount | |
| Antenna position in stack | Top | |
| Polarization | Elliptical | |
| Type | Broadband Panel | |
| Number of Stations Supported | 4 | |
| Number of Panels/Bays | 14 | |
| Lower Limit | 430.00 MHz | |
| Upper Limit | 600.00 MHz | |
| Design power capacity in use | 69.0 % | |
| Other Antenna Type | N/A | |
| ERP: | 1000.0 kW | |
| Manufacturer | ||
| Model | TUM-AP-O4-14/56H-2-T | |
| Year | 2017 | |
| Justification for New Antenna | Minimizing OTA disruption for the nine existing and one new TV customer operating on the Briarcliff 2 site, ensuring that we meet the Phase 5 cut-over completion date, and minimizing the overall project costs. |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
| Type | New | |
| Number of channels supported | 4 | |
| Frequencies of channels supported | RF channel | |
| Frequency | N/A | |
| Do you need a combiner output splitter/switcher for dual feed lines? | No | |
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
| Broadband or Single Channel? | B | |
| Feed Line Size | 8 3/16 inches | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | No |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| RF Channel Number |
|---|
| 36 |
| 19 |
| 18 |
| 32 |
| Name | Description |
|---|---|
Combiner Installation |
Removal and installation of new combiner module |
| Section | Question | Response |
|---|---|---|
| Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
| 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? | No |
| Name | Description |
|---|---|
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 | 200 | |
| Explanation | Supervisor for 5 weeks to oversee the interim transmission site and main site projects. | |
| Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
| Prepare engineering section of Form FCC Construction Permit Application | Yes | |
| For Auxiliary Facility | Yes | |
| For Main Facility | Yes | |
| Prepare engineering section of Form FCC License to Cover Application | Yes | |
| For Auxiliary Facility | Yes | |
| For Main Facility | Yes | |
| Prepare request for Special Temporary Authority | Yes | |
| Quantity | 1 | |
| Do you have Distributed Transmission System engineering services? | N/A | |
| Critical Facility | N/A | |
| Terrain-Shielded Facility | N/A | |
| Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
| For Auxiliary Facility | Yes | |
| For Main Facility | Yes | |
| Prepare and file Form FCC License to Cover Application | Yes | |
| For Auxiliary Facility | Yes | |
| For Main Facility | Yes | |
| Prepare request for Special Temporary Authority | Yes | |
| Quantity | 1 | |
| NEPA Section 106 environmental review | Yes | |
| Environmental Assessment | Yes | |
| ASR Modification | No | |
| FAA Consultation (including preparation of FAA Form 7460) | No | |
| Negotiation of Lease and other Matter for Shared Locations | Yes | |
| Prepare or Review FCC Form 399 for Reimbursement | Yes | |
| Address transition timing and coordination issues w/ other stations and wireless providers | Yes | |
| RF Field Engineering Services | Comprehensive coverage verification via field study | Yes |
| RF exposure measurements | Yes | |
| Additional Field Engineering Service | Yes | |
| Number of Days | 5 | |
| Justification | Interference studies for adjacent channel market (Macon) |
| 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 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 transmission line sweep |
Interim cost provided by American Tower and represent a fraction shared by 4 tenants. RF system testing for two (2) transmission lines. |
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 engineering study for channel assignment |
Interim cost provided by American Tower and represent a fraction shared by 4 tenants. Perform engineering study for new channel assignment and antenna development |
Interim ground and building permits |
Interim cost provided by American Tower and represent a fraction shared by 4 tenants. The generation of a permitting drawing package for one (1) broadcasters/customers. |
Interim Tower permit drawing package |
The generation of a permitting drawing package for one (1) broadcasters/customers. |
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 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 construction manager |
Interim cost provided by American Tower and represent a fraction shared by 4 tenants. (80) hours on Modification project management and RF installation project management for a total of twenty (30) days. |
Interim delivery and handling fees |
Interim cost provided by American Tower and represent a fraction shared by 4 tenants. This could cover forklifts, labor and costs incurred for the unloading of line, antenna delivery and/or other building material. |
Interim 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 system waste management |
Interim cost provided by American Tower and represent a fraction shared by 4 tenants. Dumpster fees for construction waste |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $5,728,109.10 | $4,465,933.75 | N/A | $0.00 | N/A |
| Total for all systems | $10,192,061.10 | $6,636,425.75 | N/A | $23,700.00 | N/A |
| Interim Transmitter ULXT-60 | $3,041,899.10 | $2,169,609.99 | $0.00 | ||
| Legal form 2100 | $7,250.00 | $7,250.00 | N/A | N/A | N/A |
| Project management | $24,000.00 | $24,000.00 | N/A | N/A | N/A |
| Inner city relay | $133,270.70 | $133,270.70 | Microwave STL and TSL, including radios and installation costs. The redundant IP connection requires a firewall and 48 port CISCO switch. WSB will pay for the IP link as it would be needed regardless | N/A | N/A |
| Lease for interim facility | $570,000.00 | $570,000.00 | 9500 per month to American Tower Corp. for interim facility at Briarcliff. Minimum 5 year lease | N/A | N/A |
| IP hardware and firewall | $2,878.40 | $2,878.40 | 48 port Cisco IP switch to provide IP communication to the interim equipment | N/A | N/A |
| Building improvements for Interim facility | $85,000.00 | $85,000.00 | Paint, drywall work, ice bridge, concrete pad for transformers, generators, and dry coolers | N/A | N/A |
| UHF inside RF system including switching | $147,500.00 | $140,000.00 | N/A | N/A | N/A |
| Other -- Building Addition Size: 250.0 | $10,000.00 | $10,000.00 | Drywall, ceiling, lighting | N/A | N/A |
| Other -- HVAC Service Type: C Size:30 (Other) | $87,000.00 | $87,000.00 | widelity estimate for 25 tons of ac at interim site | N/A | N/A |
| Other Electrical Service: Electrical for pump modules, HVAC, Loads, Generator, lighting, and UPS | $93,700.00 | $93,700.00 | N/A | N/A | N/A |
| 3" Rigid Conduit and Wiring (Cost per foot) | $3,900.00 | $3,675.00 | N/A | N/A | N/A |
| Transformer 3 phase/480v - 300 KVA | $36,800.00 | $0.00 | included in transmitter estimate | N/A | N/A |
| Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | N/A | N/A |
| Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $13,700.00 | Trenching, conduit and hook up to main transformer | N/A | N/A |
| UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW | $1,788,000.00 | $962,835.89 | N/A | N/A | N/A |
| Primary Transmitter ULXTE-90 | $1,908,000.00 | $1,639,481.76 | $0.00 | ||
| Transmitter removal | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
| Other -- Building Addition Size: 250.0 | $15,000.00 | $15,000.00 | N/A | N/A | N/A |
| Other Electrical Service: 208VAC breakers and panel | $8,000.00 | $8,000.00 | N/A | N/A | N/A |
| 3" Rigid Conduit and Wiring (Cost per foot) | $2,600.00 | $2,450.00 | N/A | N/A | N/A |
| Transformer 3 phase/480v - 300 KVA | $36,800.00 | $0.00 | N/A | N/A | N/A |
| Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | N/A | N/A |
| Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $13,700.00 | N/A | N/A | N/A |
| UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW | $1,788,000.00 | $1,559,031.76 | Quote from Gates Air | N/A | N/A |
| Auxiliary Transmitter ULXTE-20AT | $778,210.00 | $656,842.00 | $0.00 | ||
| Remove old transmitter | $2,500.00 | $2,500.00 | N/A | N/A | N/A |
| Other Electrical Service: Panel and breakers for new 208vac service | $25,360.00 | $25,360.00 | N/A | N/A | N/A |
| 3" Rigid Conduit and Wiring (Cost per foot) | $2,600.00 | $2,450.00 | N/A | N/A | N/A |
| Transformer 3 phase/480v - 150 KVA | $25,550.00 | $0.00 | N/A | N/A | N/A |
| UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | $684,000.00 | $590,232.00 | N/A | N/A | N/A |
| Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,729,250.00 | $639,490.00 | N/A | $0.00 | N/A |
| Total for all systems | $10,192,061.10 | $6,636,425.75 | N/A | $23,700.00 | N/A |
| Interim Antenna TUM-AP-O4-14/56H-2-T | $1,209,780.00 | $164,290.00 | $0.00 | ||
| Combiner Installation | $9,900.00 | $9,900.00 | N/A | N/A | N/A |
| Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | $18,950.00 | $18,000.00 | N/A | N/A | N/A |
| New combiner, cost per channel (without antenna) | $84,200.00 | $66,000.00 | N/A | N/A | N/A |
| Sweep test of existing antenna | $6,730.00 | $5,000.00 | N/A | N/A | N/A |
| UHF - High Power Top Mount (200-1000 kW), Four Station broadband panel antenna, elliptically or circularly polarized | $1,090,000.00 | $65,390.00 | N/A | N/A | N/A |
| Primary Antenna ATW24HS3-HTO-32H | $266,030.00 | $224,100.00 | $0.00 | ||
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
| UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized | $247,000.00 | $206,000.00 | N/A | N/A | N/A |
| Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $11,700.00 | N/A | N/A | N/A |
| Auxiliary Antenna ATW24HS3-HSO-32H | $253,440.00 | $251,100.00 | $0.00 | ||
| 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 | $22,000.00 | N/A | N/A | N/A |
| Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $11,700.00 | N/A | N/A | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
| UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, horizontally polarized | $206,000.00 | $206,000.00 | N/A | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $950,850.00 | $66,000.00 | N/A | $0.00 | N/A |
| Total for all systems | $10,192,061.10 | $6,636,425.75 | N/A | $23,700.00 | N/A |
| Interim Transmission Line | $950,850.00 | $66,000.00 | $0.00 | ||
| Rigid Transmission Line - copper, 8 3/16" | $884,850.00 | $0.00 | N/A | N/A | N/A |
| Refurbish existing line | $66,000.00 | $66,000.00 | N/A | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,377,800.00 | $1,139,800.00 | N/A | $0.00 | N/A |
| Total for all systems | $10,192,061.10 | $6,636,425.75 | N/A | $23,700.00 | N/A |
| Primary Tower TOWER | $1,377,800.00 | $1,139,800.00 | $0.00 | ||
| Structural mods | $0.00 | $0.00 | N/A | N/A | N/A |
| Major tower reinforcement/modifications | $421,000.00 | $394,800.00 | Tower Mods to bring tower to "G". In addition to the required "Mast" replacement | N/A | N/A |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $25,000.00 | N/A | N/A | N/A |
| Tall Tower (greater than 500') | $210,500.00 | $0.00 | N/A | N/A | N/A |
| Reinforce guy anchors | $120,000.00 | $120,000.00 | See Turris quote attached | N/A | N/A |
| Antenna replacement and Mast replacement | $600,000.00 | $600,000.00 | Mast is a modified antenna from the 1970's. A collar was "field welded" and the quality of the material and workmanship is unknown. The mast needs replacement. See Turris quote attached | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $230,895.00 | $150,650.00 | N/A | $23,700.00 | N/A |
| Total for all systems | $10,192,061.10 | $6,636,425.75 | N/A | $23,700.00 | N/A |
| Outside Professional Services | $230,895.00 | $150,650.00 | $23,700.00 | ||
| Consultant services | $24,400.00 | $24,400.00 | N/A | $23,700.00 | N/A |
| Additional Field Engineering Service, 5 Days | $10,000.00 | $10,000.00 | N/A | N/A | N/A |
| RF Exposure Measurements | $21,050.00 | $15,000.00 | N/A | N/A | N/A |
| Comprehensive coverage verification via field study, if needed | $84,200.00 | $15,000.00 | N/A | N/A | N/A |
| Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | $10,520.00 | $10,000.00 | N/A | N/A | N/A |
| NEPA Section 106 environmental review, if needed | $6,310.00 | $6,000.00 | N/A | N/A | N/A |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | N/A | N/A |
| Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $4,000.00 | N/A | N/A | N/A |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | N/A | N/A |
| 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 | N/A | 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 |
| 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 | N/A | N/A |
| Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
| Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | N/A | N/A |
| Project management of the transition | $31,600.00 | $30,000.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| 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 | Information not provided. |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
| Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | Information not provided. |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | Information not provided. |
| 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. |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | Information not provided. |
| Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
| Prepare and or review reimbursement form | Information not provided. |
| Perform engineering study for new channel assignment and antenna development | Information not provided. |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
| Project management of the transition | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $175,157.00 | $174,552.00 | N/A | $0.00 | N/A |
| Total for all systems | $10,192,061.10 | $6,636,425.75 | N/A | $23,700.00 | N/A |
| Other Expenses | $175,157.00 | $174,552.00 | $0.00 | ||
| Interim system waste management | $2,667.00 | $2,667.00 | ATC estimate | N/A | N/A |
| Interim site security and theft prevention | $1,800.00 | $1,800.00 | ATC estimate | N/A | N/A |
| Interim delivery and handling fees | $8,333.00 | $8,333.00 | ATC estimate | N/A | N/A |
| Interim construction manager | $10,000.00 | $10,000.00 | ATC estimate | N/A | N/A |
| Interim RF exposure measurements | $5,000.00 | $5,000.00 | ATC estimate | N/A | N/A |
| Interim Project management | $9,480.00 | $9,480.00 | ATC estimate for line, combiner, and antenna management | N/A | N/A |
| Interim site coordination meeting | $2,500.00 | $2,500.00 | ATC estimate | N/A | N/A |
| Interim site RF system test | $5,000.00 | $5,000.00 | ATC estimate | N/A | N/A |
| Interim Tower permit drawing package | $4,700.00 | $4,700.00 | ATC estimate | N/A | N/A |
| Interim ground and building permits | $4,700.00 | $4,700.00 | ATC estimate | N/A | N/A |
| Interim engineering study for channel assignment | $5,000.00 | $5,000.00 | ATC estimate | N/A | N/A |
| Interim transistion timing cooridnation | $2,500.00 | $2,500.00 | ATC estimate | N/A | N/A |
| Interim transmission line sweep | $5,000.00 | $5,000.00 | ATC estimate | N/A | N/A |
| Interim tower reinforcement | $35,000.00 | $35,000.00 | ATC estimate | N/A | N/A |
| Interim tower mapping | $8,267.00 | $8,267.00 | ATC estimate | N/A | N/A |
| Interim tower load study | $6,517.00 | $6,517.00 | ATC estimate | N/A | N/A |
| MVPD Notification of Channel Change | $2,001.00 | $2,001.00 | N/A | N/A | N/A |
| Develop and air announcement of upcoming channel change | $15,000.00 | $15,000.00 | N/A | N/A | N/A |
| Equipment Storage | $7,500.00 | $7,500.00 | N/A | N/A | N/A |
| Equipment Delivery and Handling Charges | $12,000.00 | $12,000.00 | N/A | N/A | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $6,000.00 | $6,000.00 | Construction and electronic disposal and recycle | N/A | N/A |
| Non-zoning permits | $1,501.00 | $1,501.00 | N/A | N/A | N/A |
| Local Zoning | $1,501.00 | $1,501.00 | N/A | N/A | N/A |
| FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | N/A | N/A |
| DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | N/A | N/A |
| FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | N/A | N/A | N/A |
| FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $10,192,061.10 | $6,636,425.75 | $23,700.00 |
| Question | Response |
|---|---|
| The facility has ceased operating on its pre-auction channel. | No |
| Construction of final facilities or all necessary modifications are complete. | No |
| All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. | No |
| Section | Question | Response |
|---|---|---|
| Submission of Estimated Expenses Statements | WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT. |
|
| I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Gary Robert Alexander Director of Engineering WSB - TV 03/21/2018 |
| Section | Question | Response |
|---|---|---|
| Submission of Actual Cost Documentation Statements | WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733). |
|
| I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Gary Robert Alexander Director of Engineering WSB TV 03/21/2018 |
