Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
UNIVISION NEW YORK LLC Doing Business As: UNIVISION NEW YORK LLC |
Christopher G. Wood 5999 CENTER DRIVE LOS ANGELES, CA 90045 United States |
+1 (310) 348-3600 | CWOOD@UNIVISION.NET | Limited Liability Company |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Theodore Stoner VP Distribution Technology Strategy Univision Management Company |
Theodore Stoner 9405 NW 41st Street Miami, FL 33178 United States |
+1 (513) 608-0308 | tstoner@univision.net |
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 | Implement initial post-cutover operation on existing wideband antenna, with transmitter modified for operation on the new channel, then replace the primary antenna; see attached Implementation Plan document. |
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 | Primary (Main) | |
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 | Rohde & Schwarz |
Model | NV8620 | |
Year | 2009 | |
Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 16.5 kW |
Section | Question | Response |
---|---|---|
New IOT Tubes | Number of Tubes (including accessories) needed | N/A |
New Mask Filter | ||
Power | 30 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? | Yes |
Size | 2600.0 | |
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 | 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? | No | |
Existing Transmitter Manufacturer and Type | Manufacturer | Rohde & Schwarz |
Model | NV8608 | |
Year | 2009 | |
Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 7 kW |
Section | Question | Response |
---|---|---|
New IOT Tubes | Number of Tubes (including accessories) needed | N/A |
New Mask Filter | ||
Power | 7 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 |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Retune Existing |
Antenna Use | Auxiliary (Backup) | |
Description of Use | Emergency, maintenance, and temporary | |
Ownership | Leased | |
Owner | 4TS LLC | |
Site | N/A | |
Is the existing antenna shared with another station or stations? | Yes | |
Is the existing antenna directional? | No | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | Yes | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Middle | |
Polarization | Horizontal | |
Type | Broadband Panel | |
Number of Stations Supported | 2 | |
Number of Panels | 64 | |
Design power capacity in use | 25.0 % | |
Lower Limit | 530.00 MHz | |
Upper Limit | 674.00 MHz | |
Other Antenna Type | N/A | |
ERP: | 80.0 kW | |
Manufacturer | Dielectric | |
Model | TUA-08-8/64U-2-B | |
Year | 2003 |
Facility ID | Call Sign |
---|---|
6048 | WNYE-TV |
Section | Question | Response |
---|---|---|
Sweep Test of Existing Antenna | Do you need a sweep test of existing antenna? | No |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
Type | Additional Module | |
Number of channels supported | 2 | |
Frequencies of channels supported | RF channel | |
Frequency | N/A |
RF Channel Number |
---|
24 |
26 |
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? | Yes | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | Yes | |
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: | 200.0 kW | |
Manufacturer | ||
Model | AL12-30-PM | |
Year | 2008 |
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? | No | |
Will antenna be located on or in close proximity to an antenna farm? | Yes | |
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: | 70.0 kW | |
Manufacturer | ||
Model | TFU-16GTH/VP-R O4 | |
Year | 2018 | |
Justification for New Antenna | Existing single-channel antenna incapable of operation on newly assigned channel. |
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 | Rent Temporary | |
Ownership | Leased | |
Owner | Empire State Realty Trust | |
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 | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Broadband Panel | |
Number of Stations Supported | 4 | |
Number of Panels/Bays | 32 | |
Lower Limit | 488.00 MHz | |
Upper Limit | 758.00 MHz | |
Design power capacity in use | 50.0 % | |
Other Antenna Type | N/A | |
ERP: | 90.0 kW | |
Manufacturer | ||
Model | ESBTUF80 | |
Year | 2008 | |
Justification for New Antenna | Maintain continuity of operation while upper tower is reconfigured, which requires removal of existing WFUT-DT antenna |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
Type | Additional Module | |
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? | No |
Broadband or Single Channel? | N/A | |
Feed Line Size | N/A | |
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 |
---|
38 |
28 |
30 |
33 |
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 | Utilize Existing |
Use | Auxiliary (Backup) | |
Description of Use | Emergency, maintenance, and temporary | |
Ownership | Leased | |
Owner | 4TS LLC | |
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 | Dielectric |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | Broadband | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 380 feet per run |
Facility ID | Call Sign |
---|---|
6048 | WNYE-TV |
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 the existing transmission line shared with another station or stations? | No | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Rigid | |
Diameter | 4 1/16 inches | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 340 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 | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | Broadband | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 340 feet per run | |
Justification for New Transmission Line | Existing line has excessive loss for dual-channel operation. |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Segment Length | 19 ½ ' | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 250 feet per run | |
Justification for New Transmission Line | Connect 79th floor transmitter to combiner system on 85th floor to maintain continuity of operation during antenna change. |
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 | Move Equipment |
Tower Use | Auxiliary (Backup) | |
Description of Use | Emergency, maintenance, and temporary | |
Ownership | Leased | |
Is this tower consider Complex? | Located on Building | |
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? | Yes | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1238745 | |
Coordinates (NAD83) | Latitude (NAD83) | 40° 45' 22.4" N- |
Longitude (NAD83) | 073° 59' 10.5" W- | |
Overall Structure Height | 1147.30 feet | |
Support Structure Height | 1076.76 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 49.87 feet | |
Structure Type | BTWR - Building with Tower | |
Tower Owner | 4 TS II LLC | |
Date Constructed | 10/01/2014 |
Facility ID | Call Sign | Service |
---|---|---|
1328 | WABC-TV | DTV |
6595 | WKTU | FM |
61641 | WSKQ-FM | FM |
6048 | WNYE-TV | DTV |
3539 | WNYE | FM |
23004 | WAXQ | FM |
73355 | WNYC-FM | FM |
56571 | WLTW | FM |
68270 | WKCR-FM | FM |
51663 | WPAT-FM | FM |
48699 | WBGO | FM |
46978 | WQXR-FM | FM |
29022 | WXNY-FM | FM |
74215 | WXTV-DT | DTV |
86537 | WJLP | DTV |
6373 | WWPR-FM | FM |
59953 | WHTZ | FM |
Users |
---|
WFMU-FM1 |
W220EJ |
W292DV |
WASA-LD |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Located on Building |
Helicopter Services Required | Are helicopter services required? | No |
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? | Located on Building | |
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? | Unknown | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1007048 | |
Coordinates (NAD83) | Latitude (NAD83) | 40° 44' 54.0" N- |
Longitude (NAD83) | 073° 59' 09.0" W- | |
Overall Structure Height | 1453.39 feet | |
Support Structure Height | 1249.98 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 50.85 feet | |
Structure Type | B - Building | |
Tower Owner | EMPIRE STATE BUILDING COMPANY | |
Date Constructed | 01/01/1931 |
Facility ID | Call Sign | Service |
---|---|---|
74215 | WXTV-DT | DTV |
63781 | WEPN-FM | FM |
43952 | WMBC-TV | DTV |
19615 | WQHT | FM |
29022 | WXNY-FM | FM |
47535 | WNBC | DTV |
59953 | WHTZ | FM |
25442 | WNEW-FM | FM |
6373 | WWPR-FM | FM |
73887 | WPLJ | FM |
1328 | WABC-TV | DTV |
46978 | WQXR-FM | FM |
73355 | WNYC-FM | FM |
9611 | WCBS-FM | FM |
22206 | WNYW | DTV |
73881 | WPIX | DTV |
74197 | WWOR-TV | DTV |
18795 | WNET | DTV |
28203 | WBLS | FM |
168834 | WDVB-CD | DTV |
56571 | WLTW | FM |
61641 | WSKQ-FM | FM |
23004 | WAXQ | FM |
51249 | WBAI | FM |
67866 | WEBR-CD | DTV |
58579 | WBMP | FM |
67846 | WFAN-FM | FM |
9610 | WCBS-TV | DTV |
6595 | WKTU | FM |
73356 | WPXN-TV | DTV |
73333 | WNJU | DTV |
Users |
---|
WPXO-LD |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for documented tower |
Tower Reinforcements | Please select whether tower reinforcements are needed: | Serious Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Located on Building |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
ESRT TRP tower modification Part 1 |
Half of ESRT actual costs shown on line 29 of attached list |
ESRT TRP tower modification Part 2 |
Half of ESRT actual costs shown on line 29 of attached list |
Sidewalk Sheds, General Construction |
General contractor, laborers, sidewalk sheds, temporary protection |
Site Safety |
Safety inspector, engineering, RF safety, security guards, elevator operator |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 312 | |
Explanation | Antenna project conducted and managed by ESRT, price noted separately; hours noted are for management of transmitter and interior transmission line installation; station is staffed to handle routine operation & maintenance only, not construction. | |
Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | No |
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 | 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 | Yes | |
Prepare or Review FCC Form 399 for Reimbursement | Yes | |
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 |
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)? | No |
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | No | |
Does this relocation require Equipment Storage? | No | |
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | No | |
Does this relocation require MVPD Notification of a Channel Change? | No |
Name | Description |
---|---|
FM Aux Antenna Installation |
Installation of FM auxiliary antenna and combiner system for continuity of FM station operation during TV antenna replacements |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $391,710.00 | $293,150.00 | N/A | $0.00 | N/A |
Total for all systems | $37,536,453.00 | $44,852,174.00 | N/A | $321,304.13 | N/A |
Primary Transmitter NV8620 | $280,300.00 | $241,000.00 | $0.00 | ||
Other -- Building Addition Size: 2600.0 | $142,500.00 | $142,500.00 | Combiner room supporting facilities modification costs per attached ESRT June cost estimate spreadsheet, $570,000 sum of lines 13, 15, and 18, divided by 4 (one station instead of the 4 assumed in June) | $0.00 | N/A |
UHF and VHF - minor banding issues | $105,200.00 | $67,500.00 | N/A | N/A | N/A |
30 kW mask filter | $32,600.00 | $31,000.00 | N/A | N/A | N/A |
Auxiliary Transmitter NV8608 | $111,410.00 | $52,150.00 | $0.00 | ||
UHF and VHF - minor banding issues | $105,200.00 | $32,000.00 | N/A | N/A | N/A |
7 kW mask filter | $6,210.00 | $20,150.00 | See attached RFS quote for 7.5 kW filter for sister station KFTV-DT | N/A | N/A |
Actual Information Description | File Name |
---|---|
Other -- Building Addition Size: 2600.0 | |
UHF and VHF - minor banding issues | Information not provided. |
30 kW mask filter | Information not provided. |
UHF and VHF - minor banding issues | Information not provided. |
7 kW mask filter | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,152,890.00 | $385,900.00 | N/A | $0.00 | N/A |
Total for all systems | $37,536,453.00 | $44,852,174.00 | N/A | $321,304.13 | N/A |
Interim Antenna ESBTUF80 | $206,430.00 | $196,400.00 | $0.00 | ||
Interim antenna rental and installation - Cost will depend on antenna size and height and/or complexity of tower. | $115,500.00 | $110,000.00 | N/A | N/A | N/A |
Adding a module to existing combiner (without antenna) | $84,200.00 | $80,000.00 | 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, broadband panel, 32 bay,, 90 kW input, elliptically or circularly polarized | $0.00 | $0.00 | No changes to existing antenna | N/A | N/A |
Primary Antenna TFU-16GTH/VP-R O4 | $308,530.00 | $103,100.00 | $0.00 | ||
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 Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $85,000.00 | Horizontally-polarized, medium power antenna from Catalog of Costs, based on ERP and existing antenna power rating | N/A | N/A |
Auxiliary Antenna TUA-08-8/64U-2-B | $637,930.00 | $86,400.00 | $0.00 | ||
UHF - High Power Top Mount (200-1000 kW), Two Station broadband panel antenna, horizontally polarized | $547,000.00 | $0.00 | No antenna changes | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
Adding a module to existing combiner (without antenna) | $84,200.00 | $80,000.00 | N/A | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $129,380.00 | $123,140.00 | N/A | $0.00 | N/A |
Total for all systems | $37,536,453.00 | $44,852,174.00 | N/A | $321,304.13 | N/A |
Interim Transmission Line | $50,500.00 | $48,000.00 | $0.00 | ||
Rigid Transmission Line - copper, 6 1/8" | $50,500.00 | $48,000.00 | N/A | N/A | N/A |
Primary Transmission Line | $78,880.00 | $75,140.00 | $0.00 | ||
Rigid Transmission Line - copper, 6 1/8" broadband | $78,880.00 | $75,140.00 | N/A | N/A | N/A |
Auxiliary Transmission Line | $0.00 | $0.00 | $0.00 |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $26,420,383.00 | $33,014,957.00 | N/A | $220,628.72 | N/A |
Total for all systems | $37,536,453.00 | $44,852,174.00 | N/A | $321,304.13 | N/A |
Auxiliary Tower BTWR | $421,000.00 | $0.00 | $0.00 | ||
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $0.00 | No tower modification required | N/A | N/A |
Primary Tower B | $25,999,383.00 | $33,014,957.00 | $220,628.72 | ||
ESRT TRP tower modification Part 1 | $8,457,152.00 | $8,457,152.00 | Half of line 29 of attached ESRT cost list, for structural analysis and building/tower reinforcement (due to $10M/line limit) | $142,740.25 | N/A |
Structural engineering tower load study for well documented tower | $12,600.00 | $829,320.00 | ESRT TRP actual costs $739,320 per lines 12-15 & 23 of attached cost list, plus $65,000 attached Univision purchase order for WFUT structural analysis work presently underway and $25,000 per attached RWDI proposal for wind study. | $70,033.47 | N/A |
Serious tower reinforcement/modifications | $1,052,000.00 | $4,338,521.00 | ESRT TRP actual cost $307,750 per line 24 of attached cost list, plus 1/3 of difference between attached ESRT June estimate ($29,314,366, lines 69,72,73,77&78) and TRP actual costs of $17,222,054 (1 antenna instead of the 3 assumed in the estimate) | $0.00 | N/A |
ESRT TRP tower modification Part 2 | $8,457,152.00 | $8,457,152.00 | Half of line 29 of attached ESRT cost list, for structural analysis and building/tower reinforcement (due to $10M/line limit) | $2,730.00 | N/A |
Sidewalk Sheds, General Construction | $6,811,357.00 | $6,811,357.00 | ESRT TRP actual costs $2,887,892 per lines 22, 28, & 30 of attached cost list, plus 1/3 of difference between ESRT June estimate ($14,658,286, lines 65-68,70,71) and TRP actual costs (1 antenna instead of the 3 assumed in the estimate) | N/A | N/A |
Site Safety | $788,122.00 | $788,122.00 | ESRT TRP actual costs $591,430 per lines 25-27 of attached cost list, plus 1/3 of difference between ESRT June estimate ($1,181,505, lines 74-76 & 79) and TRP actual costs (1 antenna instead of the 3 assumed in the estimate) | N/A | N/A |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $3,333,333.00 | 1/3 of $10,000,000 from line 90 of attached ESRT June cost estimate spreadsheet, due to 1 antenna being installed instead of the 3 assumed in the estimate. | $5,125.00 | N/A |
Actual Information Description | File Name |
---|---|
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | Information not provided. |
ESRT TRP tower modification Part 1 | |
Structural engineering tower load study for well documented tower | |
Serious tower reinforcement/modifications | |
ESRT TRP tower modification Part 2 | |
Sidewalk Sheds, General Construction | Information not provided. |
Site Safety | Information not provided. |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $103,171.00 | $1,696,673.00 | N/A | $100,675.41 | N/A |
Total for all systems | $37,536,453.00 | $44,852,174.00 | N/A | $321,304.13 | N/A |
Outside Professional Services | $103,171.00 | $1,696,673.00 | $100,675.41 | ||
Project management of the transition | $49,296.00 | $1,631,875.00 | Predetermined cost (Univision direct cost) plus ESRT TRP actual costs $1,585,075 per lines 79-82 of attached cost list | $98,837.91 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $1,125.00 | N/A |
RF Exposure Measurements | $21,050.00 | $38,548.00 | Attached ESRT TRP cost line 92, for Auxiliary FM Master Antenna, previously installed, plus predetermined $20,000 for WFUT antenna | 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 | $712.50 | 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 | $2,000.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $2,500.00 | N/A | N/A | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $1,500.00 | N/A | N/A | N/A |
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 |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | 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 |
Actual Information Description | File Name |
---|---|
Project management of the transition | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
RF Exposure Measurements | 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 | 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. |
Prepare and or review reimbursement form | Information not provided. |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $9,338,919.00 | $9,338,354.00 | N/A | $0.00 | N/A |
Total for all systems | $37,536,453.00 | $44,852,174.00 | N/A | $321,304.13 | N/A |
Other Expenses | $9,338,919.00 | $9,338,354.00 | $0.00 | ||
FM Aux Antenna Installation | $9,118,509.00 | $9,118,509.00 | Line 58 of attached ESRT TRP cost list | N/A | N/A |
Non-zoning permits | $208,330.00 | $208,330.00 | ESRT TRP actual costs $149,165 per lines 44-46 of attached cost list for FM and tower work completed to date, plus repeat of lines 44 & 45 ($59,165), estimated cost of permits for WFUT antenna & tower work going forward | N/A | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | N/A | N/A |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $37,536,453.00 | $44,852,174.00 | $321,304.13 |
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. | Marcello Enriquez Senior Finance Analyst 02/20/2019 |
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. | Marcello Enriquez Senior Finance Analyst 02/20/2019 |