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

FCC Form 399: Incentive Auction Relocation Reimbursement Fund System

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

(REFERENCE COPY - Not for submission)FCC Form 399: Incentive Auction Relocation Reimbursement Fund System

File Number:
0000028535
FRN:
0005414891
Facility ID:
48813
Repack Channel:
18 (UHF)
Entity:
Broadcaster
Filing Status:
Submitted
Date Submitted:
01/03/2019

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

UNIVISION ATLANTA LLC

Doing Business As: UNIVISION ATLANTA 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 Communications Inc.

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. Yes
Briefly describe transition plan Establish temporary transmitting facilities at ATC Chester Avenue site, replace all transmitting equipment at Briarcliff, and remove/repurpose Chester Avenue site equipment following cutover. See attached Implementation Plan.

Transmitters

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

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  
Ownership Owned
Owner  
Site  
Is this transmitter currently shared with another station? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer
Model CD3260P2
Year 2003
Type Inductive Output Tube
IOT Power Type Two
Description  
Power capacity 50.8 kw
Solid State Cooling  
Solid State Power Capacity  
Other Transmitter Type  

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Description of Use  
Change Type Purchase New
Is this a request for upgraded equipment? No
Manufacturer
Model DCXP-2
Transmitter Type Inductive Output Tube
IOT Power Type Two
Other  
Power capacity 60 kw
Solid State Cooling  
Solid State Power Capacity  
Other Transmitter Type  
Justification for New Transmitter Current transmitter solid-state intermediate power amplifiers are banded, limited to operation at channel 40 and higher. Transmitter is obsolete and parts and technical support to reband amplifiers are unavailable

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
Rigid Conduit and Wiring Yes
Size 4 inches
Length 200.0 feet
Other Electrical Service No
Description  
HVAC Service Does the replacement transmitter require HVAC Service? No
Type
Size
Other Size  
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size
Channel 14 Costs Is an RF Consulting Engineer needed?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  

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  
Change Type Purchase
Manufacturer
Model THU9-12evo
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Liquid
Solid State Power Capacity 19 kw
Other Transmitter Type  
Justification for New Transmitter No other transmitter available for interim use at Chester Avenue site. Will be purchased by WFTT-DT Tampa and repurposed to that station following the Atlanta market cutover date.

Interim Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) Yes
Transformer (480V) Yes
Power 150 kVA
Rigid Conduit and Wiring Yes
Size 2 inches
Length 200.0 feet
Other Electrical Service No
Description  
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Cooling Only
Size 5 tons
Other Size  
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size
Channel 14 Costs Is an RF Consulting Engineer needed?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  
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 Lease New
Antenna Use Primary (Main)
Description of Use N/A
Ownership Leased
Owner American Tower Corporation
Site N/A
Is the existing antenna shared with another station or stations? Yes
Is the existing antenna directional? No
Is antenna in operating condition? Yes
Is antenna located on or in close proximity to an antenna farm? Yes
Existing Antenna Manufacturer and Type Class Full Power
Mounting Top-mount stacked
Antenna position in stack Bottom
Polarization Horizontal
Type Broadband Panel
Number of Stations Supported 3
Number of Panels 70
Design power capacity in use 50.0 %
Lower Limit 488.00 MHz
Upper Limit 680.00 MHz
Other Antenna Type N/A
ERP: 1000.00 kW
Manufacturer Dielectric
Model TUD-05-14/70U-2-B
Year 2003

Facility ID's and Call Signs of all stations with whom the antenna is shared.

Facility ID Call Sign
64033 WPCH-TV
68058 WHSG-TV

Primary Antenna

Back to Top

New Antenna Costs

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 American Tower Corporation
Is antenna shared? Yes
Is antenna directional? No
Will antenna be located on or in close proximity to an antenna farm? Yes
New Antenna Manufacturer and Type Class Full Power
Mounting Top-mount single
Antenna position in stack Not in Stack
Polarization Circular
Type Broadband Panel
Number of Stations Supported 5
Number of Panels/Bays 56
Lower Limit 470.00 MHz
Upper Limit 608.00 MHz
Design power capacity in use 70.0 %
Other Antenna Type N/A
ERP: 615.70 kW
Manufacturer
Model TUM-AP-O4-14/56H-2-T
Year 2018
Justification for New Antenna American Tower's disconnection of existing broadband panel antenna and substitution of new system.

Primary 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 4
Frequencies of channels supported RF channel
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? Yes
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
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

Enter a list of RF channel numbers.

RF Channel Number
36
18
22
31

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Combiner Installation

Removal of existing combiner and installation of new combiner for new broadband antenna

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 Leased
Owner American Tower Corporation
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 Top-mount single
Antenna position in stack Not in Stack
Polarization Elliptical
Type Broadband Panel
Number of Stations Supported 3
Number of Panels/Bays 48
Lower Limit 470.00 MHz
Upper Limit 698.00 MHz
Design power capacity in use 80.0 %
Other Antenna Type N/A
ERP: 850.00 kW
Manufacturer
Model PEPL48D-C170-2-6
Year 2018
Justification for New Antenna Maintain continuity of service during new antenna installation and transmission line repurposing at Briarcliff main site, to the phase cutover date.

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 4
Frequencies of channels supported upper and lower frequency
Frequency 470.0 MHz - 698.0 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
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

Interim Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Combiner Installation

ATC installation of combiner system for 3 stations.

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 Leased
Owner American Tower Corporation
Site N/A
Is the existing transmission line shared with another station or stations? Yes
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer Dielectric
Type Rigid
Diameter 7 3/16 inches
Segment Length Broadband
Other Segment Length
Number of parallel runs 2
Length 1158 feet per run

Facility ID's and Call Signs of all stations with whom the transmission line is shared.

Facility ID Call Sign
68058 WHSG-TV
64033 WPCH-TV

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Existing Line Relocation

ATC relocation and refurbishment of existing dual 8-3/16" lines from existing broadband antenna to new broadband antenna

Interim Transmission Line

Back to Top

New Transmission Line

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 Broadband
Other Segment Length
Number of parallel runs 1
Length 1151 feet per run
Justification for New Transmission Line This line is for interim use while candelabra and master broadband antenna on primary tower are modified and constructed

Interim Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

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 No
Is tower documented for structural analysis? Unknown
Is tower compliant with Rev G? Unknown
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1223132
Coordinates (NAD83) Latitude (NAD83) 33° 48' 26.4" N-
Longitude (NAD83) 084° 20' 21.5" W-
Overall Structure Height 1182.07 feet
Support Structure Height 1056.09 feet
Ground Elevation Above Mean Sea Level (AMSL) 867.12 feet
Structure Type GTOWER - Guyed Structure Used for Communication Purposes
Tower Owner American Tower, LLC
Date Constructed 03/27/2002

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
68058 WHSG-TV DTV
73345 WWWQ FM
11275 WWPW FM
13805 WZGC FM
11675 WCLK FM
15897 WGNE-FM FM
22819 WATL DTV
6900 WUPA DTV
29735 WUBL FM
73161 WKHX-FM FM
48813 WUVG-DT DTV
54585 WRFG FM
64033 WPCH-TV DTV
168812 WANN-CD DTV
72120 WGCL-TV DTV

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: Serious 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

Information not provided.

Interim Tower

Back to Top

Tower Construction Costs

Section Question Response
Construct New Tower Use Interim
Description of Use N/A
Height 1089.00 feet
Justification for New Tower Required construction on the top of American Tower primary WUVG Briarcliff site requires interim operation from American Tower Chester Road Site. Existing Chester Road tower will be modified for interim operation

Interim Tower

Back to Top

Tower Rigging Costs

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

Interim Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Minor Tower Reinforcement

It is expected that the additional loads imposed on the tower by the new appurtenances required for the repack project will cause the tower to fail. The structural failure is expected to be in the major category and the replacement o structural members.

Structural engineering tower load study for a documented tower with candelabra

Structural tower mapping to ensure the proper structural information is relayed to engineering for the rigourous structural assessment for the proposed repack equipment.

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 800
Explanation Univision stations are only staffed for daily station operations and minor equipment changes, major projects are contracted out externally. The large volume of work associated with repack schedule requires using external project management resources.
Outside RF consulting Engineering Services Perform engineering study for new channel assignment and antenna development Yes
Prepare engineering section of Form FCC Construction Permit Application Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare engineering section of Form FCC License to Cover Application Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare request for Special Temporary Authority Yes
Quantity 1
Do you have Distributed Transmission System engineering services? N/A
Critical Facility N/A
Terrain-Shielded Facility N/A
Attorney and Other Outside Consulting Services Prepare and file Form FCC Construction Permit Application Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare and file Form FCC License to Cover Application Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare request for Special Temporary Authority Yes
Quantity 1
NEPA Section 106 environmental review 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 Yes
Additional Field Engineering Service Yes
Number of Days 4
Justification Testing of combiner to ensure all frequencies are tuned for optimal patterns, for both primary site BBA and interim BBA.

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? Yes
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

Site Security

ATC cost for overnight security at Briarcliff site during construciton

Tower Permit Drawing Package

ATC cost for drawing package to support local tower construction permit acquisition.

Site Permit Drawing Package

ATC cost for drawing package to support local building/facilities construction permit acquistion.

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 $1,845,050.00 $1,723,883.00 N/A $0.00 N/A
Total for all systems $8,029,798.00 $2,956,885.00 N/A $11,641.46 N/A
Interim Transmitter THU9-12evo $896,450.00 $222,350.00 $0.00
UHF inside RF system including switching $143,500.00 $60,000.00 N/A N/A N/A
5 Ton system $19,700.00 $19,250.00 N/A N/A N/A
2" Rigid Conduit and Wiring (Cost per foot) $5,200.00 $5,000.00 N/A N/A N/A
Transformer 3 phase/480v - 150 KVA $24,900.00 $24,300.00 N/A N/A N/A
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW $666,000.00 $77,500.00 Installation and de-installation of transmitter purchased by and transferred to WFTT-DT, Tampa, FL. N/A N/A
Switchgear - industrial 800 amp $37,150.00 $36,300.00 N/A N/A N/A
Primary Transmitter DCXP-2 $948,600.00 $1,501,533.00 $0.00
4" Rigid Conduit and Wiring (Cost per foot) $19,600.00 $19,200.00 N/A N/A N/A
Two IOT system (60 kW) $929,000.00 $1,482,333.00 Comark proposal (attached), less voltage regulator, plus 8.9% sales/use tax N/A N/A

Components

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 $725,630.00 $458,330.00 N/A $0.00 N/A
Total for all systems $8,029,798.00 $2,956,885.00 N/A $11,641.46 N/A
Interim Antenna PEPL48D-C170-2-6 $304,295.00 $172,995.00 $0.00
Combiner Installation $5,000.00 $5,000.00 Pro-rata share of cost, per attached American Tower Chester Ave cost estimate line 110. N/A N/A
Interim antenna rental and installation - Cost will depend on antenna size and height and/or complexity of tower. $112,500.00 $57,600.00 N/A N/A N/A
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) $18,450.00 $3,600.00 N/A N/A N/A
New combiner, cost per channel (without antenna) $80,000.00 $22,500.00 N/A N/A N/A
UHF - High Power Top Mount Three Station broadband panel antenna elliptically or circularly polarized $81,795.00 $81,795.00 Pro-rata share of ATC-provided antenna, per attached ATC Chester Avenue cost estimate spreadsheet, line 54. N/A N/A
Sweep test of existing antenna $6,550.00 $2,500.00 N/A N/A N/A
Primary Antenna TUM-AP-O4-14/56H-2-T $421,335.00 $285,335.00 $0.00
Combiner Installation $18,000.00 $18,000.00 Pro-rata share, per attached ATC Briarcliff cost estimate spreadsheet, line 110. N/A N/A
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) $18,450.00 $18,000.00 N/A N/A N/A
Combiner output splitting/switching for dual feed lines, if applicable $120,000.00 $0.00 N/A N/A N/A
New combiner, cost per channel (without antenna) $80,000.00 $66,000.00 N/A N/A N/A
Sweep test of existing antenna $6,550.00 $5,000.00 N/A N/A N/A
UHF - High Power Top Mount Five Station broadband panel antenna elliptically or circularly polarized $178,335.00 $178,335.00 ATC pass-thru pro-rata share, per attached ATC Briarcliff site cost estimate spreadsheet, line 54. N/A N/A

Components

Information not provided.

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 $518,422.00 $117,955.00 N/A $0.00 N/A
Total for all systems $8,029,798.00 $2,956,885.00 N/A $11,641.46 N/A
Interim Transmission Line $446,588.00 $46,121.00 $0.00
Rigid Transmission Line - copper, 8 3/16" broadband $446,588.00 $46,121.00 N/A N/A N/A
Primary Transmission Line $71,834.00 $71,834.00 $0.00
Existing Line Relocation $71,834.00 $71,834.00 Pro-rata share pass-thru, per attached ATC Briarcliff cost estimate spreadsheet line 127. N/A N/A

Components

Information not provided.

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 $4,669,725.00 $372,719.00 N/A $0.00 N/A
Total for all systems $8,029,798.00 $2,956,885.00 N/A $11,641.46 N/A
Primary Tower GTOWER $1,452,950.00 $308,284.00 $0.00
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $409,500.00 $136,000.00 N/A N/A N/A
Serious tower reinforcement/modifications $1,024,000.00 $157,500.00 N/A N/A N/A
Structural engineering tower load study for a documented tower with candelabra $19,450.00 $14,784.00 N/A N/A N/A
Interim Tower $3,216,775.00 $64,435.00 $0.00
Minor Tower Reinforcement $15,000.00 $15,000.00 Pro-rata share, per attached ATC Chester Avenue cost estimate, line 152 N/A N/A
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $409,500.00 $45,000.00 N/A N/A N/A
Structural engineering tower load study for a documented tower with candelabra $4,435.00 $4,435.00 $2,480 tower mapping plus $1,955 structural analysis, per attached ATC Chester Avenue cost estimate, lines 148 & 150. N/A N/A
New tower between 1000' and 1500' without elevator, presumptive soil conditions $2,787,840.00 $0.00 Existing tower will support temporary antenna. N/A N/A

Components

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 $194,920.00 $211,210.00 N/A $8,261.45 N/A
Total for all systems $8,029,798.00 $2,956,885.00 N/A $11,641.46 N/A
Outside Professional Services $194,920.00 $211,210.00 $8,261.45
Project management of the transition $123,200.00 $148,960.00 Pre-determined amount for Univision project management, plus $28,960 pro-rata share of ATC project management fees, per lines 170 and 174 of attached ATC Briarcliff and Chester Avenue cost estimate spreadsheets. $8,261.45 N/A
Additional Field Engineering Service, 4 Days $10,000.00 $10,000.00 Pro-rata share of ATC antenna/line/combiner system tuning and testing, per attached ATC Briarcliff and Chester Avenue cost estimate spreadsheets, line 194, $5K each. N/A N/A
RF Exposure Measurements $20,500.00 $5,000.00 per attached WUVG-DT Briarcliff T2 cost estimate line 190 N/A N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $3,585.00 $3,500.00 N/A N/A N/A
Attorney Fees - Negotiation of lease and other matters for shared locations $4,095.00 $4,000.00 N/A N/A N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,305.00 $2,250.00 N/A N/A N/A
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application $4,100.00 $2,000.00 N/A N/A N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,120.00 $5,000.00 N/A N/A N/A
Prepare request for Special Temporary Authorization $1,535.00 $1,500.00 N/A N/A N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application $1,535.00 $1,500.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,535.00 $1,500.00 N/A N/A N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application $2,050.00 $2,000.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,070.00 $3,000.00 N/A N/A N/A
Perform engineering study for new channel assignment and antenna development $7,170.00 $10,000.00 Pro-rata share of ATC's cost of planning and designing Briarcliff and Chester Avenue tower reconfigurations. See line 177 of attached ATC Briarcliff and Chester Avenue cost estimate spreadsheets, $5K each site. N/A N/A
Address transition timing and coordination issues w/ other stations and wireless $2,560.00 $8,500.00 American Tower coordination fees, per attached ATC Briarcliff and Chester Avenue cost estimate spreadsheets, lines 175 & 192. N/A N/A
Prepare and or review reimbursement form $2,560.00 $2,500.00 N/A N/A N/A

Components

Actual Information Description File Name
Project management of the transition

Component Description:
Project management services
Amount:
$109.50

Component Description:
Project Management
Amount:
$33.00

Component Description:
Project management services
Amount:
$58.50

Component Description:
Project management services
Amount:
$225.00

Component Description:
Project Management
Amount:
$4,693.75

Component Description:
Project Management
Amount:
$1,237.30

Component Description:
Project Management
Amount:
$1,829.40

Component Description:
Project Management and Repack Implementation Engineering Services
Amount:
$75.00
Additional Field Engineering Service, 4 Days Information not provided.
RF Exposure Measurements Information not provided.
Attorney Fees - Prepare and File request for Special Temporary Authorization Information not provided.
Attorney Fees - Negotiation of lease and other matters for shared locations Information not provided.
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application Information not provided.
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application Information not provided.
Prepare request for Special Temporary Authorization Information not provided.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application Information not provided.
Prepare engineering section of FCC Form 2100 (main), License to Cover Application Information not provided.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application Information not provided.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application Information not provided.
Perform engineering study for new channel assignment and antenna development Information not provided.
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Prepare and or review reimbursement form Information not provided.

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 $76,051.00 $72,788.00 N/A $3,380.01 N/A
Total for all systems $8,029,798.00 $2,956,885.00 N/A $11,641.46 N/A
Other Expenses $76,051.00 $72,788.00 $3,380.01
Site Permit Drawing Package $9,400.00 $9,400.00 Pro-rata share of ATC cost, per attached ATC cost spreadsheets for Briarcliff and Chester Avenue sites, line 168, $4,700 each. N/A N/A
Tower Permit Drawing Package $9,400.00 $9,400.00 Pro-rata share of ATC cost, per attached ATC cost spreadsheets for Briarcliff and Chester Avenue sites, line 167, $4,700 each. N/A N/A
Site Security $1,800.00 $1,800.00 Pro-rata pass-thru share, per attached ATC Briarcliff cost estimate, line 212. N/A N/A
Equipment Delivery and Handling Charges $8,333.00 $8,333.00 Pro-rata pass-thru share, per attached ATC Briarcliff cost estimate spreadsheet, line 207. $3,380.01 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $33,840.00 $33,840.00 $2,667 pro-rata share of ATC cost, per attached ATC Briarcliff cost estimate spreadsheet, line 206, plus $31,172 for existing transmitter removal, see attached quote for removal of physically identical transmitter at sister station WAMI-DT. N/A N/A
Non-zoning permits $1,500.00 $1,500.00 Pro-rata share, per attached ATC cost estimate spreadsheets for Briarcliff and Chester Avenue sites, line 202, $750 each. N/A N/A
FCC Filing Fees - Special Temporary Authorization request $195.00 $190.00 N/A N/A N/A
FCC Filing Fees - Form 2100 license to cover application $333.00 $325.00 N/A N/A N/A
DTV Medical Facility Notification $11,250.00 $8,000.00 N/A N/A N/A

Components

Actual Information Description File Name
Site Permit Drawing Package Information not provided.
Tower Permit Drawing Package Information not provided.
Site Security Information not provided.
Equipment Delivery and Handling Charges

Component Description:
Storage of WUVG Aux Transmitter, Comps.
Amount:
$3,380.01
Disposal Costs (for equipment and other waste, net of any salvage value) Information not provided.
Non-zoning permits Information not provided.
FCC Filing Fees - Special Temporary Authorization request Information not provided.
FCC Filing Fees - Form 2100 license to cover application Information not provided.
DTV Medical Facility Notification Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $8,029,798.00 $2,956,885.00 $11,641.46

Construction Status

Back to Top
Question Response
Is construction complete? 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.

Marcello Enriquez

Senior Finance Analyst


01/03/2019

Certification

Back to Top
Section Question Response
Submission of Actual Cost Documentation 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 and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity acknowledges that all certifications and attached documentation are considered material.

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

  3. 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).

  4. 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.

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

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

  7. 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.

Marcello Enriquez

Senior Finance Analyst


01/03/2019

Attachments

Back to Top