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

FCC Form 399: Reimbursement Request

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

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

Facility ID:
60536
Service:
DTV
Call Sign:
WAMI-DT
Channel:
24 (UHF)
File Number:
0000028524
FRN:
0005414875
Date Submitted:
10/25/2019

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

UNIMAS MIAMI LLC

Doing Business As: UNIMAS MIAMI LLC

Christopher G. Wood

5999 CENTER DRIVE

LOS ANGELES, CA 90045

United States

+1 (310) 348-3600 CWOOD@UNIVISION.NET Limited Liability Company

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant Address Phone Email

[Confidential]

 

 

 


Preparer Contact Information

Back to Top

Preparer Contact Name and Information

Applicant Address Phone Email

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

Broadcaster Information and Transition Plan

Back to Top
Question Response
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. No
Briefly describe transition plan Establish temporary ch 24 operation at American Tower's Miami Gardens site using existing antenna & line, new transmitter & combiner; replace antenna and transmitter at Pembroke 2 main site; move temp xmtr. See attached Implementation Plan for details.

Transmitters

Back to Top
Section Question Response
Transmitter Related Expenses Do you have transmitter related expenses? Yes

Auxiliary Transmitter

Back to Top

Add Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Auxiliary (Backup)
Description of Use Failure of or major maintenance to main transmitter or ERP reduction to limit tower RF exposure
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 NV7640
Year 2005
Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power Capacity 10 kW

Auxiliary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Auxiliary (Backup)
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Manufacturer
Model THU9-12
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 19 kW
Justification for New Transmitter Existing transmitter not supported. Repurposing of interim transmitter to main site backup is proposed - no additional transmitter to be purchased.

Auxiliary Transmitter

Back to Top

Other Transmitter Costs

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

Auxiliary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Information not provided.

Primary Transmitter

Back to Top

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is this transmitter currently shared with another station? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer
Model CD3200P2
Year 2001
Type Inductive Output Tube
IOT Power Type Two
Power Capacity 42 kW

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Manufacturer
Model THU9-24evo
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 37 kW
Justification for New Transmitter Existing transmitter incapable of operation below channel 40; see attached Transmitter Selection Info document for complete detail.

Primary Transmitter

Back to Top

Other Transmitter Costs

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 Yes
Description 480:400V step-down transformer installation, secondary distribution panel to feed transmitter cabinets, and conduit/wiring for transmitter ancillary equipment; see attached cost document.
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

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Information not provided.

Interim Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Interim
Description of Use N/A
Change Type Purchase
Manufacturer
Model THU9-12evo
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 19 kW
Justification for New Transmitter Ensure maintenance of service population during replacement of WAMI-DT main antenna and transmitter, facilitating early implementation of new channel and transfer of spectrum to wireless broadband services.

Interim Transmitter

Back to Top

Other Transmitter Costs

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 Yes
Description 480:400V transformer installation, primary power wiring to transmitter, and secondary wiring to ancillary equipment
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
Inside RF System Is an additional interior RF system required to support this interim transmitter? Yes

Interim Transmitter

Back to Top

Other Transmitter Cost Not Listed

Information not provided.

Antennas

Back to Top
Section Question Response
Antenna Related Expenses Do you have antenna related expenses? Yes

Primary Antenna

Back to Top

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing antenna shared with another station or stations? No
Is the existing antenna directional? 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 Top Mount
Antenna position in stack Not in Stack
Polarization Elliptical
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 ATW25HS4-ETPX-47H
Year 2001

Primary Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? 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: 1000.0 kW
Manufacturer
Model TFU-22ETT/VP-R 4BP260 DC
Year 2018
Justification for New Antenna Existing antenna is single-channel narrowband, incapable of operation on new channel.

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? No
Type
Number of channels supported N/A
Frequencies of channels supported N/A
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? N/A
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? Single Channel
Feed Line Size 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

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

Interim Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Interim
Description of Use N/A
Change Type Rent Temporary
Ownership Owned
Owner N/A
Is antenna shared? Yes
Is antenna directional? Yes
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 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: 600.0 kW
Manufacturer
Model ATW25H5-ESPL-23H
Year 2001
Justification for New Antenna Use of sister station's dual channel (23 and 24) auxiliary antenna to maintain operation during replacement of WAMI-DT antenna. No cost.

Interim Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? Yes
Type New
Number of channels supported 2
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

Enter a list of RF channel numbers.

RF Channel Number
24
23

Interim Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

Transmission Line

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

Primary Transmission Line

Back to Top

Existing Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Utilize Existing
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 Andrew
Type Rigid
Diameter 8 3/16 inches
Other Diameter N/A
Segment Length 20 inches
Other Segment Length N/A
Number of parallel runs 1
Length 1100 feet per run

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Inside the shelter transmission line

Inside the shelter coupling transmission line segments

Tower Equipment And Rigging Costs

Back to Top
Section Question Response
Tower Equipment or Rigging Costs Changes Do you have tower equipment or rigging costs changes? Yes

Primary Tower

Back to Top

Existing Tower

Section Question Response
Existing Tower Description Type of change Modify Existing
Tower Use Primary (Main)
Description of Use N/A
Ownership 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 Yes
Is tower documented for structural analysis? No
Is tower compliant with Rev G? Yes
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1224225
Coordinates (NAD83) Latitude (NAD83) 25° 59' 10.0" N-
Longitude (NAD83) 080° 11' 36.3" W-
Overall Structure Height 1019.02 feet
Support Structure Height 942.90 feet
Ground Elevation Above Mean Sea Level (AMSL) 11.15 feet
Structure Type GTOWER - Guyed Structure Used for Communication Purposes
Tower Owner American Towers, LLC.
Date Constructed 10/12/2001

FM, AM or TV radio broadcasters. Facility ID's, Call Signs and Services of other broadcast stations with whom the tower is shared

Facility ID Call Sign Service
29547 WSBS-CD DTV
11965 WBGG-FM FM
51978 WMIA-FM FM
51349 WBEC-TV DTV
48608 WPXM-TV DTV
41381 WHYI-FM FM
67193 WMIB FM
29567 WSFS FM
64971 WSCV DTV
63154 WTVJ DTV
51979 WZTU FM

Other Types of Users

Users
WTXI-LD
WFUN-LD
W24DE-D
W17DG-D
W288DD

Primary Tower

Back to Top

Tower Modification Costs

Section Question Response
Engineering Study Please what type of engineering study is required, if any: Study needed for tower with candelabra
Tower Reinforcements Please select whether tower reinforcements are needed: Minor Reinforcements needed

Primary Tower

Back to Top

Tower Rigging Costs

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

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Tower Permit Drawing Package

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

Tower construction PM

Tower modification Project management

Ground and Building Drawing Package

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

Outside Professional Services Costs

Back to Top
Section Question Response
Outside Project Management Services Do you require outside project management services? Yes
Number of Hours 520
Explanation Univision stations are staffed only to cover routine operation and maintenance needs. Local staff is not sufficient to manage construction and installation activities.
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 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 Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare and file Form FCC License to Cover Application Yes
For Auxiliary Facility No
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 Yes
RF Field Engineering Services Comprehensive coverage verification via field study No
RF exposure measurements No
Additional Field Engineering Service No
Number of Days N/A
Justification N/A

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Information not provided.

Other Expenses

Back to Top
Section Question Response
AM Pattern Disturbance Is an Impact Study needed? No
Is Remediation needed? No
Facility Expenses Name N/A
Other Distributed Transmission System Expenses Not listed N/A
Name N/A
Is Notification of a Medical Facility required as a result of DTV broadcasting? Yes
Permit and Filing Costs Local Zoning 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? 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

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

ATC Site Coordination Meeting

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

ATC Auxiliary Site Project Management

ATC fee for project coordination and lease modification at auxiliary site

ATC Main Site Project Management Fee

ATC fee for project coordination and lease modification

Cost Information

Back to Top

Transmitters

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $3,087,230.75 $1,654,434.36 N/A $1,423,919.03 N/A
Total for all systems $4,445,684.73 $2,771,114.83 N/A $2,059,431.94 N/A
Interim Transmitter THU9-12evo $850,730.75 $584,230.75 $455,541.73
UHF inside RF system including switching $147,500.00 $140,000.00 N/A $126,101.95 N/A
Other Electrical Service: 480:400V transformer installation, primary power wiring to transmitter, and secondary wiring to ancillary equipment $19,230.75 $19,230.75 See attached Eagle Electric quote 404 $19,230.75 N/A
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW $684,000.00 $425,000.00 N/A $310,209.03 N/A
Primary Transmitter THU9-24evo $1,552,500.00 $996,263.61 $968,377.30
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW $1,473,000.00 $916,763.61 Per Estimated Cost Justification WAMI-DT-110-1st Primary Transmitter v2, R&S THU9-20evo "equivalent ERP" $668,170 plus 6% sales/use tax, $10,000 freight, and 10% contingency; Rohde & Schwarz Quotes: 126976.0; 802-04869 $893,769.02 invoices
Other Electrical Service: 480:400V step-down transformer installation, secondary distribution panel to feed transmitter cabinets, and conduit/wiring for transmitter ancillary equipment; see attached cost document. $79,500.00 $79,500.00 See attached Innovative Electric quote for electrical installation of identical transmitter at sister station KNIC-DT as well as Eagle Electric Proposal 813 for transformer work $74,608.28 N/A
Auxiliary Transmitter THU9-12 $684,000.00 $73,940.00 $0.00
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW $684,000.00 $73,940.00 Decommissioning and removal of transmitter from interim site, transport to main site, and reinstallation at main site $0.00 N/A

Components

Actual Information Description File Name
UHF inside RF system including switching

Component Description:
TRANS. LINE ASSY. 6 1/8
Amount:
$7,703.87

Component Description:
RF System Combiner Ch 24/23
Amount:
$25,869.25

Component Description:
COUPLER UHF 6 1/8
Amount:
$2,667.48

Component Description:
RF SYSTEM COMBINER CH
Amount:
$34,042.75

Component Description:
ELBOW 4-50 EIA 6.00 X 6.00 CU INSIDE USE ONLY
Amount:
$10,309.85

Component Description:
RF SYSTEM COMBINER CH24/23
Amount:
$43,769.25

Component Description:
DIR CPLR 6-50 EIA 12.00 LG W/ 2DC
Amount:
$1,739.50
Other Electrical Service: 480:400V transformer installation, primary power wiring to transmitter, and secondary wiring to ancillary equipment

Component Description:
For WAMI transmitter
Amount:
$8,750.00

Component Description:
Proposal total, 50% deposit to start
Amount:
$8,750.00

Component Description:
WAMI-DT-180-Interim Transmitter - Other Electrical Service
Amount:
$1,730.75
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW

Component Description:
TH9-T13 2502.0340.02 Connection kit liquid cooling for external filter
Amount:
$2,675.00

Component Description:
Down Payment
Amount:
$93,879.25

Component Description:
19 kW UHF DTV Transmitter & Accessories
Amount:
$163,630.42

Component Description:
Interim Transmitter
Amount:
$123,011.86

Component Description:
WAMI-DT Interim transmitter installation
Amount:
$20,891.75
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW

Component Description:
Dielectric hardline components
Amount:
$31,943.10

Component Description:
Tunwall switch controller
Amount:
$7,287.50

Component Description:
DP 35% Downpayment PO# Line 1
Amount:
$21,003.72

Component Description:
DP 37 kW UHF DTV transmitter
Amount:
$167,624.40

Component Description:
WAMI-DT Transmitter Installation Incl.
Amount:
$124,793.70

Component Description:
35% downpayment transmitter
Amount:
$266,857.50

Component Description:
WAMI (Main) Miami
Amount:
$31,800.00

Component Description:
37 KW UHF DTV Transmitter
Amount:
$242,459.10
Other Electrical Service: 480:400V step-down transformer installation, secondary distribution panel to feed transmitter cabinets, and conduit/wiring for transmitter ancillary equipment; see attached cost document.

Component Description:
Service to remove all conduit and wiring from existing transmitter, line control cabinet, beam supply and heat exchanger
Amount:
$5,500.00

Component Description:
WAMI-DT-110-1st Primary Transmitter - Other Electrical Service
Amount:
$2,385.00

Component Description:
SERVICE TO PROVIDE AND INSTALL 70' FEET OF 4" GROUND STRAP FROM WAMI BUILDING TO TOWER BASE GROUND STRAP.
Amount:
$13,615.78

Component Description:
1st Primary Transmitter - Other Electrical Service
Amount:
$2,782.50

Component Description:
1st Primary Transmitter - Other Electrical Service
Amount:
$2,625.00

Component Description:
WAMI (Main) Miami, Proposal, Electrical inspection
Amount:
$47,700.00
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW Information not provided.

Cost Information

Back to Top

Antennas

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $514,960.00 $294,500.00 N/A $251,996.79 N/A
Total for all systems $4,445,684.73 $2,771,114.83 N/A $2,059,431.94 N/A
Interim Antenna ATW25H5-ESPL-23H $206,430.00 $6,400.00 $0.00
Interim antenna rental and installation - Cost will depend on antenna size and height and/or complexity of tower. $115,500.00 $0.00 Existing dual-channel antenna of sister station - no rental or installation cost. N/A N/A
New combiner, cost per channel (without antenna) $84,200.00 $0.00 Combiner cost is included in "inside RF system" line of transmitter costs. N/A N/A
UHF - High Power, Side Mount, basic slot antenna, 600 kW input, directional,, elliptically or circularly polarized $0.00 $0.00 Existing dual-channel antenna N/A N/A
Sweep test of existing antenna $6,730.00 $6,400.00 N/A N/A N/A
Primary Antenna TFU-22ETT/VP-R 4BP260 DC $308,530.00 $288,100.00 $251,996.79
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) $12,300.00 $11,700.00 N/A $10,984.00 quote
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized $289,500.00 $270,000.00 N/A $236,852.79 N/A
Sweep test of existing antenna $6,730.00 $6,400.00 N/A $4,160.00 N/A

Components

Actual Information Description File Name
Interim antenna rental and installation - Cost will depend on antenna size and height and/or complexity of tower. Information not provided.
New combiner, cost per channel (without antenna) Information not provided.
UHF - High Power, Side Mount, basic slot antenna, 600 kW input, directional,, elliptically or circularly polarized Information not provided.
Sweep test of existing antenna Information not provided.
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)

Component Description:
Elbow Complex
Amount:
$3,844.40

Component Description:
WAMI-DT-210-Primary Antenna - Elbow Complex, 6 1/8"
Amount:
$3,844.40

Component Description:
Elbow Complex
Amount:
$3,295.20
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized

Component Description:
UHF - High Power Top MOunt (200-1000 kW)
Amount:
$66,524.40

Component Description:
UHF High Power Top Mount (200-1000kW)
Amount:
$77,611.80

Component Description:
Per change order dated 5.29.18 special flange added to antenna
Amount:
$12,919.25

Component Description:
UHF - HIGH POWER TOP MOUNT (200 - 1,000 KW)
Amount:
$73,451.80

Component Description:
FREIGHT, SHIPPING, AND HANDLING
Amount:
$6,345.54
Sweep test of existing antenna

Component Description:
Primary Antenna - Sweep Test
Amount:
$1,920.00

Component Description:
Primary Antenna - Sweep Test
Amount:
$2,240.00

Cost Information

Back to Top

Transmission Line

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $16,665.78 $16,665.78 N/A $16,347.43 N/A
Total for all systems $4,445,684.73 $2,771,114.83 N/A $2,059,431.94 N/A
Primary Transmission Line $16,665.78 $16,665.78 $16,347.43
Inside the shelter transmission line $16,665.78 $16,665.78 Please see the attached invoice from MYAT, Inc # 00085201 & RFS invoice 16465503 $16,347.43 N/A

Components

Actual Information Description File Name
Inside the shelter transmission line

Component Description:
SWITCH 4 PORT 3-50 115AC S60
Amount:
$4,873.40

Component Description:
FREIGHT, SHIPPING, AND HANDLIN LINE 1, UPS GROUND
Amount:
$130.00

Component Description:
FL Sales Tax- Invoice 496002
Amount:
$9.10

Component Description:
ELBOW 6-50 9.00 X 9.00 W/TUNERS CH 14-69 NON PRESSURIZED
Amount:
$2,259.76

Component Description:
FREIGHT, SHIPPING, AND HANDLING
Amount:
$308.53

Component Description:
6-1/8" unequal elbow
Amount:
$5,606.24

Component Description:
FL Sales Tax- Invoice 494004
Amount:
$341.14

Component Description:
REDUCER STEP TYPE, ADAPTER MALE TO MALE
Amount:
$1,417.04

Component Description:
IMPEDANCE TRANSFORMER 650 - 675 CH14-26, FREIGHT COST
Amount:
$1,402.22

Cost Information

Back to Top

Tower Equipment and Rigging Costs

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $610,067.00 $574,563.49 N/A $226,596.49 N/A
Total for all systems $4,445,684.73 $2,771,114.83 N/A $2,059,431.94 N/A
Primary Tower GTOWER $610,067.00 $574,563.49 $226,596.49
Minor tower reinforcement/modifications $158,000.00 $150,000.00 N/A $0.00 N/A
Ground and Building Drawing Package $4,700.00 $4,700.00 See primary tower American Tower cost estimate line 168. $4,700.00 N/A
Tower Permit Drawing Package $4,700.00 $4,700.00 See primary tower American Tower cost estimate line 167. $0.00 N/A
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $421,000.00 $400,000.00 N/A $208,400.00 N/A
Structural engineering tower load study for a documented tower with candelabra $20,000.00 $13,496.49 N/A $13,496.49 N/A
Tower construction PM $1,667.00 $1,667.00 See primary tower American Tower cost estimate line 170. N/A N/A

Components

Actual Information Description File Name
Minor tower reinforcement/modifications Information not provided.
Ground and Building Drawing Package

Component Description:
PO LINE 3 - A&E BILLABLE - Project Mgmt - ATC SITE: 23665
Amount:
$4,700.00
Tower Permit Drawing Package Information not provided.
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)

Component Description:
Final 50% for completion
Amount:
$109,025.00

Component Description:
Tower Service- Down Payment and Mobilization for WAMI-DT
Amount:
$99,375.00
Structural engineering tower load study for a documented tower with candelabra

Component Description:
Broadcast Tower Mapping
Amount:
$8,746.49

Component Description:
Broadcast structural - Pembroke
Amount:
$4,750.00
Tower construction PM Information not provided.

Cost Information

Back to Top

Outside Professional Services

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $107,670.00 $123,925.00 N/A $74,676.75 N/A
Total for all systems $4,445,684.73 $2,771,114.83 N/A $2,059,431.94 N/A
Outside Professional Services $107,670.00 $123,925.00 $74,676.75
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 - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $2,500.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,580.00 $1,500.00 N/A N/A N/A
Project management of the transition $82,160.00 $99,675.00 WAMI-DT Strategic Support Services Quote $70,031.75 N/A
Prepare and or review reimbursement form $2,630.00 $2,500.00 N/A N/A N/A
Address transition timing and coordination issues w/ other stations and wireless $2,630.00 $5,000.00 American Tower tenant coordination fee, see primary tower American Tower cost estimate lines 175, 192. $2,645.00 N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,155.00 $3,000.00 N/A $2,000.00 N/A

Components

Actual Information Description File Name
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 - Prepare and File FCC Form 2100 (main), Construction Permit Application Information not provided.
Prepare engineering section of FCC Form 2100 (main), License to Cover Application Information not provided.
Project management of the transition

Component Description:
Project management Services
Amount:
$872.50

Component Description:
Project management Services
Amount:
$1,170.00

Component Description:
Project management Services
Amount:
$1,010.00

Component Description:
Project management Services
Amount:
$957.50

Component Description:
Project management Services
Amount:
$1,198.75

Component Description:
Project management services
Amount:
$835.90

Component Description:
Project management Services
Amount:
$367.25

Component Description:
Project management Services
Amount:
$581.10

Component Description:
Project Management
Amount:
$6,176.70

Component Description:
Project management Services
Amount:
$681.25

Component Description:
Project management Services
Amount:
$716.25

Component Description:
Project management Services
Amount:
$987.35

Component Description:
Project management services
Amount:
$72.00

Component Description:
Project Management
Amount:
$3,515.60

Component Description:
Project management services
Amount:
$1,987.50

Component Description:
Project Management
Amount:
$1,237.30

Component Description:
Project Management
Amount:
$10,002.15

Component Description:
Project Management
Amount:
$321.00

Component Description:
Project Management
Amount:
$8,651.25

Component Description:
Project Management
Amount:
$2,943.15

Component Description:
Cost Reconciliation
Amount:
$7,292.70

Component Description:
Project management services
Amount:
$1,800.00

Component Description:
Project management Services
Amount:
$869.70

Component Description:
Project management services
Amount:
$1,087.50

Component Description:
Project Management
Amount:
$6,640.85

Component Description:
Project management services
Amount:
$265.50

Component Description:
Project Management
Amount:
$3,619.05

Component Description:
Project Management
Amount:
$4,811.80

Component Description:
Project management services
Amount:
$346.50

Component Description:
Project Management
Amount:
$3,457.95

Component Description:
Project management services
Amount:
$198.00

Component Description:
Project Management
Amount:
$2,162.35

Component Description:
Project Management
Amount:
$2,546.30

Component Description:
Project management Services
Amount:
$1,042.50

Component Description:
Project Management
Amount:
$3,466.55
Prepare and or review reimbursement form Information not provided.
Address transition timing and coordination issues w/ other stations and wireless

Component Description:
Capital contribution
Amount:
$2,645.00
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
Preparation of the engineering section of FCC Form 2100
Amount:
$2,000.00

Cost Information

Back to Top

Other Expenses

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $109,091.20 $107,026.20 N/A $65,895.45 N/A
Total for all systems $4,445,684.73 $2,771,114.83 N/A $2,059,431.94 N/A
Other Expenses $109,091.20 $107,026.20 $65,895.45
ATC Main Site Project Management Fee $9,480.00 $9,480.00 See attached ATC Pembroke 2 cost estimate spreadsheet. $9,480.00 N/A
ATC Auxiliary Site Project Management $9,480.00 $9,480.00 See attached ATC repack services pricing sheet. N/A N/A
ATC Site Coordination Meeting $2,645.00 $2,645.00 Please see quote attached to ATC Invoice 460208010 - this estimated cost includes tax. $2,645.00 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $66,260.00 $66,260.00 Removal and recycle/scrapping of WLTV Harris Sigma transmitter and related apparatus to free up space for temp transmitter ($33,130), plus same amount to remove WAMI Sigma transmitter, per Genesis-ATS quote attached. $37,480.00 N/A
Non-zoning permits $9,146.20 $9,146.20 See primary tower cost American Tower cost estimate line 202. Tower King II invoice #3167. American Tower PO #53236 and Invoice #333584. $9,146.20 N/A
FCC Filing Fees - Special Temporary Authorization request $195.00 $190.00 N/A N/A N/A
DTV Medical Facility Notification $11,550.00 $9,500.00 N/A $7,144.25 N/A
FCC Filing Fees - Form 2100 license to cover application $335.00 $325.00 N/A N/A N/A

Components

Actual Information Description File Name
ATC Main Site Project Management Fee

Component Description:
NTP Billable - Project Mgmt - ATC SITE: 23665
Amount:
$9,480.00
ATC Auxiliary Site Project Management Information not provided.
ATC Site Coordination Meeting

Component Description:
WAMI Site Coordination Meeting
Amount:
$2,645.00
Disposal Costs (for equipment and other waste, net of any salvage value)

Component Description:
20 YARD BIG ROLL-OFF CONTAINER-X
Amount:
$425.00

Component Description:
Removal of retired Sigma transmitter from Miami Gardens Transmitter site
Amount:
$33,130.00

Component Description:
20 YARD BIG ROLL-OFF CONTAINER-D
Amount:
$425.00

Component Description:
20 YARD BIG ROLL-OFF CONTAINER-X
Amount:
$425.00

Component Description:
20 YARD BIG ROLL-OFF CONTAINER - X
Amount:
$525.00

Component Description:
30 yard big roll-off container - D
Amount:
$650.00

Component Description:
20 YARD BIG ROLL-OFF CONTAINER-D
Amount:
$425.00

Component Description:
20 YARD BIG ROLL-OFF CONTAINER-X
Amount:
$425.00

Component Description:
20 yard big roll-off container-D
Amount:
$525.00

Component Description:
20 YARD BIG ROLL-OFF CONTAINER-D
Amount:
$100.00

Component Description:
20 YARD BIG ROLL-OFF CONTAINER-D
Amount:
$425.00
Non-zoning permits

Component Description:
Tower Service
Amount:
$8,396.20

Component Description:
WAMI-DT-610-Non-Zoning Permits
Amount:
$750.00
FCC Filing Fees - Special Temporary Authorization request Information not provided.
DTV Medical Facility Notification

Component Description:
Notification of Medical Facilities of DTV Station Changed Technical Parameters - Per FCC Construction Permit Requirements.
Amount:
$7,144.25
FCC Filing Fees - Form 2100 license to cover application Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $4,445,684.73 $2,771,114.83 $2,059,431.94

Reimbursement Status

Back to Top
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

Certification

Back to Top
Section Question Response
Submission of Estimated Expenses Statements

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

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

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

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

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

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

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

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

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

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

JOSE E FRANCHI , FRANCHI .

VP FINANCE


10/25/2019

Certification

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

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

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

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

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

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

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

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

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

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

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

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

JOSE E FRANCHI , FRANCHI .

VP FINANCE


10/25/2019

Attachments

Back to Top