Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
ENTRAVISION HOLDINGS, LLC |
Mark Boelke Suite 6000 West 2425 Olympic Boulevard Santa Monica, CA 90404 United States |
+1 (310) 447-3896 | mboelke@entravision.com | Limited Liability Company |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Samuel Hariton Widelity |
4031 University Dr Suite 100 Fairfax, VA 22030 United States |
+1 (339) 222-8107 | sam.hariton@widelity.com |
Question | Response |
---|---|
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. | No |
Briefly describe transition plan | The plan is for WUNI to replace the existing Channel 29 system with a new Channel 19 antenna, new 8-3/16" line, and a new transmitter. |
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 | 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 | DHD60P2 | |
Year | 2005 | |
Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power Capacity | 60 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | ULXTE-120 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 75.1 kW | |
Justification for New Transmitter | The existing transmitter is not capable of being retuned per the manufacturer and will need to be replaced. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | Yes | |
Power | 300 kVA | |
Rigid Conduit and Wiring | Yes | |
Size | 2 inches | |
Length | 250.0 feet | |
Other Electrical Service | Yes | |
Description | The new main transmitter will require reconfiguration of the electrical service on site. Based on verbal guidance from local electrical contractors, WUNI estimated the electrical work cost. | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Heating and Cooling | |
Size | 20 tons | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | Yes |
Size | 1500.0 square feet | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A |
Name | Description |
---|---|
4 Inch Rigid Conduit and Wiring - Cost per foot |
New conduit and wiring required for new WUTF power service needed for repack per ATC - approximately 45 feet. |
New Electrical Sub-panels |
New Sub Panel an Installation for WUTF Power per WUTF 282685 Needham Heights Cost Estimates 5-30-2018 |
Transmitter - Other Expenses |
Transmitter - Other Expenses |
Primary Transmitter - Installation |
Primary Transmitter - Installation |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Lease New |
Antenna Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing antenna shared with another station or stations? | No | |
Is the existing antenna directional? | No | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | No | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | 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: | 270.0 kW | |
Manufacturer | ||
Model | ATW25H27-HTO | |
Year | 2005 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Lease New | |
Is this a request for upgraded equipment? | Yes | |
Ownership | Leased | |
Owner | ATC | |
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 Types | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Broadband Panel | |
Number of Stations Supported | 5 | |
Number of Panels/Bays | 14 | |
Lower Limit | 470.00 MHz | |
Upper Limit | 700.00 MHz | |
Design power capacity in use | 91.0 % | |
Other Antenna Type | N/A | |
ERP: | 970.0 kW | |
Manufacturer | ||
Model | PEP70E | |
Year | 2019 | |
Justification for New Antenna | New antenna necessary to accommodate repack channels on shared tower at Needham Heights ATC site. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
Type | New | |
Number of channels supported | 5 | |
Frequencies of channels supported | Upper and lower frequency | |
Frequency | 503.0 MHz - 515.0 MHz | |
Do you need a combiner output splitter/switcher for dual feed lines? | No | |
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | Broadband | |
Feed Line Size | 8 3/16 inches inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Interim |
Description of Use | N/A | |
Change Type | Lease New | |
Ownership | Leased | |
Owner | ATC | |
Is antenna shared? | Yes | |
Is antenna directional? | No | |
Will antenna be located on or in close proximity to an antenna farm? | No | |
New Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Broadband Slot | |
Number of Stations Supported | 3 | |
Number of Panels/Bays | 24 | |
Lower Limit | 470.00 MHz | |
Upper Limit | 700.00 MHz | |
Design power capacity in use | 92.0 % | |
Other Antenna Type | N/A | |
ERP: | 75.0 kW | |
Manufacturer | ||
Model | TFU-24WB-1-R C170 | |
Year | 2018 | |
Justification for New Antenna | Interim side mounted antenna needed at new shared tower location while new primary antenna and line work is completed. |
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 | Upper and lower frequency | |
Frequency | 503.0 MHz - 515.0 MHz | |
Do you need a combiner output splitter/switcher for dual feed lines? | No | |
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | B | |
Feed Line Size | 8 3/16 inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | Yes |
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 |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Lease New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing transmission line shared with another station or stations? | No | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Rigid | |
Diameter | 8 3/16 inches | |
Other Diameter | N/A | |
Segment Length | Other | |
Other Segment Length | 19.8 feet | |
Number of parallel runs | 1 | |
Length | 1560 feet per run |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Lease New | |
Is this a request for upgraded equipment? | No | |
Type | Rigid | |
Diameter | 8 3/16 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 2 | |
Length | 1500 feet per run | |
Justification for New Transmission Line | WUTF will be making use of a refurbished existing transmission line leased from ATC for its new primary transmission line at new tower location. |
Name | Description |
---|---|
Primary Transmission Line - Additional Pieces |
Primary Transmission Line - Additional Pieces |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Lease New | |
Type | Rigid | |
Diameter | 8 3/16 inches | |
Segment Length | 20' | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 1330 feet per run | |
Justification for New Transmission Line | WUTF will be making use of a refurbished existing transmission line leased from ATC for its interim transmission line at the new tower location. |
Name | Description |
---|---|
Interim Transmission Line - Additional Pieces |
Interim Transmission Line - Additional Pieces |
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? | No | |
Is this tower currently shared with any other stations? | Yes | |
One or more FM, AM or TV radio broadcaster(s) | Yes | |
Others Types of Users | No | |
Is tower documented for structural analysis? | No | |
Is tower compliant with Rev G? | No | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1003433 | |
Coordinates (NAD83) | Latitude (NAD83) | 42° 18' 37.0" N- |
Longitude (NAD83) | 071° 14' 12.0" W- | |
Overall Structure Height | 1296.24 feet | |
Support Structure Height | 1192.24 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 152.89 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | American Towers LLC | |
Date Constructed | 01/01/1957 |
Facility ID | Call Sign | Service |
---|---|---|
65684 | WCVB-TV | DTV |
6463 | WFXT | DTV |
51864 | WNEU | DTV |
25456 | WBZ-TV | DTV |
73982 | WSBK-TV | DTV |
72098 | WGBX-TV | DTV |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for undocumented/poorly documented tower |
Tower Reinforcements | Please select whether tower reinforcements are needed: | Minor Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Construction Project Management - Tower Modification Reinforcements and Facilities |
Necessary for WUTF to move to shared ATC Antenna. Please see ATC Boston Repack Market Plan_WUTF_15May2018 for full details on the Needham Heights plan. |
Structural Engineering Tower Load Study |
Necessary to assess repack plan on shared antenna owned by ATC. Please see ATC Boston Repack Market Plan_WUTF_15May2018 for full details on the Needham Heights plan. |
Ground and Building A and E Permit Drawing Package - Cost Per Customer |
Necessary for WUTF to move to shared ATC Antenna. Please see ATC Boston Repack Market Plan_WUTF_15May2018 for full details on the Needham Heights plan. |
Tower Permit Drawing Package - Cost Per Customer |
Necessary for WUTF to move to shared ATC Antenna. Please see ATC Boston Repack Market Plan_WUTF_15May2018 for full details on the Needham Heights plan. |
Section | Question | Response |
---|---|---|
Existing Tower Description | Type of change | Construct New |
Tower Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Is this tower consider Complex? | No | |
Is this tower currently shared with any other stations? | Yes | |
One or more FM, AM or TV radio broadcaster(s) | Yes | |
Others Types of Users | No | |
Is tower documented for structural analysis? | No | |
Is tower compliant with Rev G? | No | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1024374 | |
Coordinates (NAD83) | Latitude (NAD83) | 42° 20' 09.0" N- |
Longitude (NAD83) | 071° 42' 55.0" W- | |
Overall Structure Height | 1350.05 feet | |
Support Structure Height | 1285.42 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 698.81 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | Entravision Communications Corporation | |
Date Constructed | 10/01/2004 |
Facility ID | Call Sign | Service |
---|---|---|
74467 | WAAF | FM |
Section | Question | Response |
---|---|---|
Construct New Tower | Use | Primary (Main) |
Description of Use | N/A | |
Is this a request for upgraded equipment? | No | |
Height | 1285.00 feet | |
Justification for New Tower | The cost to upgrade the existing tower to meet the structural capacity needs as a result of WUNI's new antenna and line would be significantly more than the cost to construct a new tower capable of holding the new equipment. |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Existing Tower Mapping |
Mapping was necessary in order to be able to run a structural on the existing tower. |
Existing Tower Rigging |
The interim antenna and line will be installed on the existing tower, and will need a separate Rigging charge. |
Existing Tower Structural |
After the mapping, a structural was run to analyze the existing tower. This led to determination of need for a new tower. |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 712 | |
Explanation | WUNI does not have sufficient resource capacity and expertise in house to handle all of the reimbursement filing by the construction deadline for Phase 4 on August 2, 2019. WUNI will hire an outside firm to ensure a timely and well managed transition. | |
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 | 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 | 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 | Yes | |
Environmental Assessment | Yes | |
ASR Modification | No | |
FAA Consultation (including preparation of FAA Form 7460) | No | |
Negotiation of Lease and other Matter for Shared Locations | No | |
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 | 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 | Yes |
Non-zoning permits | Yes | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | No | |
FCC License to Cover Application | Yes | |
FCC Special Temporary Authority Application | Yes | |
Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
Does this relocation require Equipment Storage? | Yes | |
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | Yes | |
Does this relocation require MVPD Notification of a Channel Change? | Yes |
Name | Description |
---|---|
Generator |
Generator |
ATC Site Coordination |
ATC Site Coordination Meeting |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $2,574,636.02 | $2,468,836.02 | N/A | $927,526.08 | N/A |
Total for all systems | $5,261,833.16 | $3,705,728.07 | N/A | $1,930,144.67 | N/A |
Primary Transmitter ULXTE-120 | $2,574,636.02 | $2,468,836.02 | $927,526.08 | ||
Primary Transmitter - Installation | $71,788.02 | $71,788.02 | Please see WUTF-TV Primary Transmitter Installation Budget Revision Justification Letter | $21,671.45 | N/A |
Transmitter - Other Expenses | $10,862.30 | $10,862.30 | Please see GatesAir quote Q-88310 | $10,862.30 | N/A |
New Electrical Sub-panels | $10,000.00 | $10,000.00 | See WUTF-TV American Tower Customer Project Cost Estimation - Needham Heights | $10,000.00 | N/A |
4 Inch Rigid Conduit and Wiring - Cost per foot | $4,050.00 | $4,050.00 | Please see attached WUTF-TV American Tower Customer Project Cost Estimation - Needham Heights | $4,050.00 | N/A |
Other -- Building Addition Size: 1500.0 | $9,387.95 | $9,387.95 | Please see attached WUTF-TV American Tower Customer Project Cost Estimation - Needham Heights | $9,387.95 | N/A |
20 Ton system | $115,500.00 | $47,000.00 | WUTF's share of HVAC system at new shared transmitter site per WUTF 282685 Needham Heights 399 cost estimates 5-30-2018 | $18,800.00 | N/A |
Other Electrical Service: The new main transmitter will require reconfiguration of the electrical service on site. Based on verbal guidance from local electrical contractors, WUNI estimated the electrical work cost. | $187,919.00 | $187,919.00 | Per Estimated Cost JustificationWUTF-110-Electrical Service New 1st Primary Transmitter V2 | $187,918.00 | N/A |
2" Rigid Conduit and Wiring (Cost per foot) | $6,500.00 | $6,000.00 | Please see attached WUTF-TV American Tower Customer Project Cost Estimation - Needham Heights | $6,000.00 | N/A |
UHF - Liquid Cooled Solid State Transmitter 75.1 kW | $2,119,818.80 | $2,119,818.80 | Please see attached Estimated Cost Justification WUTF-110-New 1st Primary Transmitter v1 | $656,826.43 | N/A |
Transformer 3 phase/480v - 300 KVA | $36,800.00 | $0.00 | Superfluous category. This item is now included in Estimated Cost Justification WUTF-110-New 1st Primary Transmitter v1 as part of the transmitter cost. | $0.00 | All invoices in this category should be rejected |
UHF - Liquid Cooled Solid State Transmitter 64.0 kW | $2,009.95 | $2,009.95 | ***System Notice: Estimate adjusted and locked because line has been superseded.***see Estimated Cost Justification WUTF-110-New 1st Primary Transmitter v1 | $2,009.95 | N/A |
Actual Information Description | File Name |
---|---|
Primary Transmitter - Installation | |
Transmitter - Other Expenses | |
New Electrical Sub-panels | |
4 Inch Rigid Conduit and Wiring - Cost per foot | |
Other -- Building Addition Size: 1500.0 | |
20 Ton system | |
Other Electrical Service: The new main transmitter will require reconfiguration of the electrical service on site. Based on verbal guidance from local electrical contractors, WUNI estimated the electrical work cost. | |
2" Rigid Conduit and Wiring (Cost per foot) | |
UHF - Liquid Cooled Solid State Transmitter 75.1 kW | |
Transformer 3 phase/480v - 300 KVA | |
UHF - Liquid Cooled Solid State Transmitter 64.0 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $443,563.21 | $428,191.04 | N/A | $406,338.74 | N/A |
Total for all systems | $5,261,833.16 | $3,705,728.07 | N/A | $1,930,144.67 | N/A |
Interim Antenna TFU-24WB-1-R C170 | $227,645.61 | $203,348.45 | $195,864.02 | ||
Sweep test of existing antenna | $6,730.00 | $2,250.00 | WUTF's portion of sweep test costs on shared interim antenna per WUTF 282685 Needham Heights 399 cost estimates 5-30-2018 | $2,083.33 | N/A |
Ice Shield | $1,175.00 | $1,175.00 | WUTF 282685 Needham Heights 399 cost estimates 5-30-2018 | $1,175.00 | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $21,600.00 | See WUTF American Tower Cost Estimate Needham Heights Boston T1 MA_282685 | $14,282.24 | N/A |
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | $18,950.00 | $2,677.50 | Per Estimated Cost Justification WUTF-280-New Interim Antenna - Elbow complex for interim antenna v0 | $2,677.50 | N/A |
Adding a module to existing combiner (without antenna) | $84,200.00 | $82,205.34 | WUTF’s portion of shared combiner module purchase and installation costs on shared interim antenna. Please see attached WUTF-TV American Tower Customer Project Cost Estimation - Needham Heights. | $82,205.34 | N/A |
UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 75 kW input, horizontally polarized | $93,440.61 | $93,440.61 | WUTF's portion of antenna equipment and installation costs on shared interim antenna. Please see attached WUTF-TV American Tower Customer Project Cost Estimation - Needham Heights | $93,440.61 | N/A |
Primary Antenna PEP70E | $215,917.60 | $224,842.59 | $210,474.72 | ||
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | $18,950.00 | $8,000.00 | WUTF's portion of elbow complex costs on shared primary antenna per WUTF 282685 Needham Heights 399 cost estimates 5-30-2018 | $8,000.00 | N/A |
New combiner, cost per channel (without antenna) | $84,200.00 | $108,304.99 | WUTF’s portion of new combiner purchase ($93,105.41) and installation ($15,199.58). Please see attached WUTF-TV American Tower Customer Project Cost Estimation - Needham Heights. | $108,304.99 | N/A |
Sweep test of existing antenna | $6,730.00 | $2,500.00 | WUTF's portion of sweep test costs on shared Primary antenna per WUTF 282685 Needham Heights 399 cost estimates 5-30-2018 | $2,083.33 | N/A |
UHF - High Power Top Mount Five Station broadband panel antenna elliptically or circularly polarized | $106,037.60 | $106,037.60 | Please see attached WUTF-TV American Tower Customer Project Cost Estimation - Needham Heights | $92,086.40 | N/A |
Actual Information Description | File Name |
---|---|
Sweep test of existing antenna | |
Ice Shield | |
Side mount brackets for high power antennas (if not included in antenna base cost) | |
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | |
Adding a module to existing combiner (without antenna) | |
UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 75 kW input, horizontally polarized | |
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | |
New combiner, cost per channel (without antenna) | |
Sweep test of existing antenna | |
UHF - High Power Top Mount Five Station broadband panel antenna elliptically or circularly polarized |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,526,493.52 | $94,478.52 | N/A | $23,983.52 | N/A |
Total for all systems | $5,261,833.16 | $3,705,728.07 | N/A | $1,930,144.67 | N/A |
Interim Transmission Line | $473,685.50 | $27,500.50 | $12,175.50 | ||
Interim Transmission Line - Additional Pieces | $12,175.50 | $12,175.50 | Please see American Tower Customer Project Cost Estimation (Needham Heights Boston T1 MA /282685) WUTF | $12,175.50 | N/A |
Rigid Transmission Line - copper, 8 3/16" | $461,510.00 | $15,325.00 | WUTF's share of refurbishing existing transmission line at ATC shared site. Please see ATC document WUTF 282685 Needham Heights 399 cost estimates 5-30-2018 | N/A | N/A |
Primary Transmission Line | $1,052,808.02 | $66,978.02 | $11,808.02 | ||
Primary Transmission Line - Additional Pieces | $11,808.02 | $11,808.02 | Please see American Tower Customer Project Cost Estimation (Needham Heights Boston T1 MA /282685) WUTF | $11,808.02 | N/A |
Rigid Transmission Line - copper, 8 3/16" | $1,041,000.00 | $55,170.00 | WUTF's share of refurbishing existing transmission line at ATC shared site. Please see ATC document WUTF 282685 Needham Heights 399 cost estimates 5-30-2018 | N/A | N/A |
Actual Information Description | File Name |
---|---|
Interim Transmission Line - Additional Pieces | |
Rigid Transmission Line - copper, 8 3/16" | Information not provided. |
Primary Transmission Line - Additional Pieces | |
Rigid Transmission Line - copper, 8 3/16" | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $446,043.73 | $400,338.31 | N/A | $374,616.65 | N/A |
Total for all systems | $5,261,833.16 | $3,705,728.07 | N/A | $1,930,144.67 | N/A |
Primary Tower TOWER | $0.00 | $0.00 | $0.00 | ||
Primary Tower TOWER | $434,771.72 | $389,066.30 | $363,344.64 | ||
Structural Engineering Tower Load Study | $7,100.00 | $7,100.00 | Please see Estimated Cost Justification WUTF-410-Tower Load Study on Newly Leased Tower v1 | $7,099.99 | N/A |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $7,008.95 | see Estimated Cost Justification WUTF-410-Tower Mapping on newly leased tower v0 | $4,960.00 | N/A |
Construction Project Management - Tower Modification Reinforcements and Facilities | $23,565.72 | $23,565.72 | See Estimated Cost Justification WUTF-410-Construction Project Management-Equipment installation on Newly Leased Tower v0 | $23,565.71 | N/A |
Tall Tower (greater than 500') | $210,500.00 | $277,219.09 | see Estimated Cost Justification WUTF-410-Complex Tower-Tower Rigging v0 | $258,419.07 | N/A |
Minor tower reinforcement/modifications | $158,000.00 | $64,866.54 | See WUTF-TV American Tower Customer Project Cost Estimation - Needham Heights | $64,866.53 | N/A |
Ground and Building A and E Permit Drawing Package - Cost Per Customer | $4,606.00 | $4,606.00 | WUTF's portion of Building Permit Package on shared tower owned by ATC. Please see document WUTF 282685 Needham Heights 399 cost estimates 5-30-2018 | $1,566.67 | N/A |
Tower Permit Drawing Package - Cost Per Customer | $4,700.00 | $4,700.00 | WUTF's portion of Tower Modification costs on shared tower owned by ATC for Primary Antenna. Please see document WUTF 282685 Needham Heights 399 cost estimates 5-30-2018 | $2,866.67 | N/A |
Primary Tower | $11,272.01 | $11,272.01 | $11,272.01 | ||
Existing Tower Mapping | $11,272.01 | $11,272.01 | ***System Notice: Estimate adjusted and locked because line has been superseded.***See H.C.Jeffries Invoice #20081789 - Superseded - WUTF will no longer be constructing a new tower, but will be moving to shared ATC tower location. Please see ATC Boston Repack Market Plan_WUTF_15May2018 for specifics. | $11,272.01 | N/A |
Actual Information Description | File Name |
---|---|
Structural Engineering Tower Load Study | |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | |
Construction Project Management - Tower Modification Reinforcements and Facilities | |
Tall Tower (greater than 500') | |
Minor tower reinforcement/modifications | |
Ground and Building A and E Permit Drawing Package - Cost Per Customer | |
Tower Permit Drawing Package - Cost Per Customer | |
Existing Tower Mapping |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $181,086.00 | $224,438.50 | N/A | $177,001.00 | N/A |
Total for all systems | $5,261,833.16 | $3,705,728.07 | N/A | $1,930,144.67 | N/A |
Outside Professional Services | $181,086.00 | $224,438.50 | $177,001.00 | ||
Project management of the transition | $112,496.00 | $159,188.50 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $159,188.50 | N/A |
NEPA Section 106 environmental review, if needed | $6,310.00 | $6,000.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | N/A | N/A |
Attorney Fees -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 | $5,000.00 | N/A | N/A | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $1,500.00 | N/A | $1,000.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | $500.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $2,625.00 | N/A |
RF Exposure Measurements | $21,050.00 | $20,000.00 | N/A | $5,000.00 | N/A |
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | $10,520.00 | $10,000.00 | N/A | N/A | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $3,000.00 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $3,000.00 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $5,687.50 | N/A |
Actual Information Description | File Name |
---|---|
Project management of the transition | |
NEPA Section 106 environmental review, if needed | Information not provided. |
Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
Attorney Fees -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 request for Special Temporary Authorization | |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
RF Exposure Measurements | |
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | Information not provided. |
Address transition timing and coordination issues w/ other stations and wireless | |
Prepare and or review reimbursement form | Information not provided. |
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 | $90,010.68 | $89,445.68 | N/A | $20,678.68 | N/A |
Total for all systems | $5,261,833.16 | $3,705,728.07 | N/A | $1,930,144.67 | N/A |
Other Expenses | $90,010.68 | $89,445.68 | $20,678.68 | ||
Generator | $2,500.00 | $2,500.00 | WUTF 282685 Needham Heights 399 cost estimates 5-30-2018 | N/A | N/A |
MVPD Notification of Channel Change | $1,250.00 | $1,250.00 | N/A | $1,250.00 | N/A |
Equipment Storage | $1,456.20 | $1,456.20 | Please see American Tower Customer Project Cost Estimation (Needham Heights Boston T1 MA /282685) WUTF | $1,456.20 | N/A |
Equipment Delivery and Handling Charges | $20,000.00 | $20,000.00 | N/A | $4,500.00 | N/A |
Non-zoning permits | $2,500.00 | $2,500.00 | N/A | N/A | N/A |
Local Zoning | $5,000.00 | $5,000.00 | N/A | $750.00 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $25,000.00 | $25,000.00 | N/A | $3,048.00 | N/A |
ATC Site Coordination | $5,224.48 | $5,224.48 | See Estimated Cost Justification WUTF-610-ATC Site Coordination v0 | $5,224.48 | 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 | $4,450.00 | N/A |
Develop and air announcement of upcoming channel change | $15,000.00 | $15,000.00 | N/A | N/A | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Generator | Information not provided. |
MVPD Notification of Channel Change | |
Equipment Storage | |
Equipment Delivery and Handling Charges | |
Non-zoning permits | Information not provided. |
Local Zoning | |
Disposal Costs (for equipment and other waste, net of any salvage value) | |
ATC Site Coordination | |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
DTV Medical Facility Notification | |
Develop and air announcement of upcoming channel change | Information not provided. |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $5,261,833.16 | $3,705,728.07 | $1,930,144.67 |
Question | Response |
---|---|
The facility has ceased operating on its pre-auction channel. | Yes |
Construction of final facilities or all necessary modifications are complete. | Yes |
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. | Manuel Cavazos , III . EVP- Director of Technology 07/29/2021 |
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. | Manuel Cavazos , III . EVP - Director of Technology 07/29/2021 |
Section | Question | Response |
---|---|---|
Submission of Final Allocation or Accounting Information 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. | Manuel Cavazos , III . EVP - Director of Technology 07/29/2021 |