Applicant | Address | Phone | 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 |
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 | 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. |
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 | 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 |
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. |
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 | Provide and install 2-100 Amp 600V3 phase fuse | |
HVAC Service | Does the replacement transmitter require HVAC Service? | No |
Type | N/A | |
Size | N/A | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A |
Section | Question | Response |
---|---|---|
Existing Transmitter Description | Type of change | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is this transmitter currently shared with another station? | No | |
Is this transmitter currently in operating condition? | Yes | |
Existing Transmitter Manufacturer and Type | Manufacturer | |
Model | CD3200P2 | |
Year | 2001 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 42 kW |
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. |
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 |
Name | Description |
---|---|
Primary Transmitter - Internal Transmission Line |
Internal Transmission Line required for primary transmitter |
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. |
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 |
Name | Description |
---|---|
Relocate Transmitter to Permanent Site |
Relocate Transmitter to Permanent Site |
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 | 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 |
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. |
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 | 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. |
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 |
RF Channel Number |
---|
24 |
23 |
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 | 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 |
Name | Description |
---|---|
Inside the shelter transmission line |
Inside the shelter coupling transmission line segments |
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 | 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 |
Facility ID | Call Sign | Service |
---|---|---|
29567 | WSFS | FM |
63154 | WTVJ | DTV |
11965 | WBGG-FM | FM |
67193 | WMIB | FM |
29547 | WSBS-CD | DTV |
64971 | WSCV | DTV |
48608 | WPXM-TV | DTV |
41381 | WHYI-FM | FM |
51978 | WMIA-FM | FM |
51349 | WBEC-TV | DTV |
51979 | WZTU | FM |
Users |
---|
WTXI-LD |
WFUN-LD |
W24DE-D |
W17DG-D |
W288DD |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for tower with candelabra |
Tower Reinforcements | Please select whether tower reinforcements are needed: | Minor Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Candelabra |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Ground and Building Drawing Package |
The generation of a permitting drawing package for one (1) broadcasters/customers. |
Tower Permit Drawing Package |
The generation of a permitting drawing package for one (1) broadcasters/customers. |
Tower construction PM |
Tower modification Project management |
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 | Yes |
Prepare engineering section of Form FCC Construction Permit Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare engineering section of Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | No | |
Quantity | N/A | |
Do you have Distributed Transmission System engineering services? | N/A | |
Critical Facility | N/A | |
Terrain-Shielded Facility | N/A | |
Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | 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 |
Name | Description |
---|---|
Notification Management |
Notification Management |
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? | Yes |
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 |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $3,193,858.86 | $1,687,122.47 | N/A | $1,643,119.26 | N/A |
Total for all systems | $4,561,683.44 | $2,889,791.33 | N/A | $2,371,561.51 | N/A |
Interim Transmitter THU9-12evo | $937,514.04 | $671,014.04 | $646,441.77 | ||
Relocate Transmitter to Permanent Site | $86,783.29 | $86,783.29 | Please see Rhode & Schwarz quotations 348673.0 and 348382.0 | $86,783.29 | N/A |
UHF inside RF system including switching | $147,500.00 | $140,000.00 | N/A | $126,101.95 | N/A |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | $684,000.00 | $425,000.00 | N/A | $414,325.78 | 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 |
Primary Transmitter THU9-24evo | $1,555,844.82 | $999,608.43 | $984,034.37 | ||
Primary Transmitter - Internal Transmission Line | $3,344.82 | $3,344.82 | Please see WAMI Primary Transmitter - Internal Transmission Line Budget Justification Cover Letter | $3,126.00 | N/A |
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 | $906,300.09 | N/A |
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 | $700,500.00 | $16,500.00 | $12,643.12 | ||
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | $684,000.00 | $0.00 | Only Interim and Primary transmitters able to be reimbursed. | $0.00 | N/A |
Other Electrical Service: Provide and install 2-100 Amp 600V3 phase fuse | $16,500.00 | $16,500.00 | Per Eagle 1 Electric Proposal 107 | $12,643.12 | N/A |
Actual Information Description | File Name |
---|---|
Relocate Transmitter to Permanent Site | |
UHF inside RF system including switching | |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | |
Other Electrical Service: 480:400V transformer installation, primary power wiring to transmitter, and secondary wiring to ancillary equipment | |
Primary Transmitter - Internal Transmission Line | |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | |
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. | |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | Information not provided. |
Other Electrical Service: Provide and install 2-100 Amp 600V3 phase fuse |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $514,960.00 | $298,900.00 | N/A | $262,796.79 | N/A |
Total for all systems | $4,561,683.44 | $2,889,791.33 | N/A | $2,371,561.51 | N/A |
Interim Antenna ATW25H5-ESPL-23H | $206,430.00 | $6,400.00 | $0.00 | ||
UHF - High Power, Side Mount, basic slot antenna, 600 kW input, directional,, elliptically or circularly polarized | $0.00 | $0.00 | placeholder- LMS bug | 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 |
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 |
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 | $292,500.00 | $262,796.79 | ||
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 |
Sweep test of existing antenna | $6,730.00 | $10,800.00 | see Estimated Cost Justification WAMI-DT-210-Primary Antenna - Sweep Test v0 | $10,800.00 | N/A |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $270,000.00 | N/A | $241,012.79 | N/A |
Actual Information Description | File Name |
---|---|
UHF - High Power, Side Mount, basic slot antenna, 600 kW input, directional,, elliptically or circularly polarized | Information not provided. |
New combiner, cost per channel (without antenna) | Information not provided. |
Interim antenna rental and installation - Cost will depend on antenna size and height and/or complexity of tower. | 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) | |
Sweep test of existing antenna | |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized |
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 | $4,561,683.44 | $2,889,791.33 | N/A | $2,371,561.51 | 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 |
Actual Information Description | File Name |
---|---|
Inside the shelter transmission line |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $610,067.00 | $574,563.49 | N/A | $226,663.99 | N/A |
Total for all systems | $4,561,683.44 | $2,889,791.33 | N/A | $2,371,561.51 | N/A |
Primary Tower GTOWER | $610,067.00 | $574,563.49 | $226,663.99 | ||
Tower construction PM | $1,667.00 | $1,667.00 | See primary tower American Tower cost estimate line 170. | $67.50 | 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 |
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 |
Tower Permit Drawing Package | $4,700.00 | $4,700.00 | See primary tower American Tower cost estimate line 167. | $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 |
Minor tower reinforcement/modifications | $158,000.00 | $150,000.00 | N/A | $0.00 | N/A |
Actual Information Description | File Name |
---|---|
Tower construction PM | |
Structural engineering tower load study for a documented tower with candelabra | |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
Tower Permit Drawing Package | Information not provided. |
Ground and Building Drawing Package | |
Minor tower reinforcement/modifications | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $115,800.85 | $204,273.64 | N/A | $153,549.64 | N/A |
Total for all systems | $4,561,683.44 | $2,889,791.33 | N/A | $2,371,561.51 | N/A |
Outside Professional Services | $115,800.85 | $204,273.64 | $153,549.64 | ||
Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | $522.00 | N/A |
Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $4,000.00 | N/A | $0.00 | 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 |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $2,000.00 | 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 and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Notification Management | $770.85 | $770.85 | Please see Univision WAMI-DT Notification Management Justification Cover Letter | $195.75 | N/A |
Project management of the transition | $82,160.00 | $179,190.29 | per Estimated Cost Justification WAMI-DT-510-Project Management v3 | $148,124.39 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $62.50 | Please see Univision WAMI-DT Broadcast Transmission Services, LLC Invoice #13G (rev 1) Budget Revision Justification Letter | $62.50 | N/A |
Actual Information Description | File Name |
---|---|
Attorney Fees - Prepare and File request for Special Temporary Authorization | |
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. |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
Address transition timing and coordination issues w/ other stations and wireless | |
Prepare and or review reimbursement form | Information not provided. |
Notification Management | |
Project management of the transition | |
Perform engineering study for new channel assignment and antenna development |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $110,330.95 | $108,265.95 | N/A | $69,084.40 | N/A |
Total for all systems | $4,561,683.44 | $2,889,791.33 | N/A | $2,371,561.51 | N/A |
Other Expenses | $110,330.95 | $108,265.95 | $69,084.40 | ||
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. | $40,212.20 | 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 | $9,500.00 | N/A | $7,144.25 | N/A |
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 |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | 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 |
MVPD Notification of Channel Change | $1,239.75 | $1,239.75 | Please see Estimated Cost Justification WAMI-DT-610-MVPD Notification v0 | $456.75 | N/A |
Actual Information Description | File Name |
---|---|
ATC Site Coordination Meeting | |
Disposal Costs (for equipment and other waste, net of any salvage value) | |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
DTV Medical Facility Notification | |
ATC Main Site Project Management Fee | |
ATC Auxiliary Site Project Management | Information not provided. |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
Non-zoning permits | |
MVPD Notification of Channel Change |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $4,561,683.44 | $2,889,791.33 | $2,371,561.51 |
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. | Jose Franchi VP Finance 08/24/2020 |
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. | Jose Franchi VP Finance 08/24/2020 |