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:
0000028524
FRN:
0005414875
Facility ID:
60536
Repack Channel:
24 (UHF)
Entity:
Broadcaster
Filing Status:
Submitted
Date Submitted:
03/05/2019

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

UNIMAS MIAMI LLC

Doing Business As: UNIMAS MIAMI LLC

Christopher G. Wood

5999 CENTER DRIVE

LOS ANGELES, CA 90045

United States

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

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant Address Phone Email

[Confidential]

 

 

 


Preparer Contact Information

Back to Top

Preparer Contact Name and Information

Applicant Address Phone Email

Theodore Stoner

VP Distribution Technology Strategy

Univision Management Company

Theodore Stoner

9405 NW 41st Street

Miami, FL 33178

United States

+1 (513) 608-0308 tstoner@univision.net

Broadcaster Information and Transition Plan

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

Transmitters

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

Auxiliary Transmitter

Back to Top

Add Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Auxiliary (Backup)
Description of Use Failure of or major maintenance to main transmitter or ERP reduction to limit tower RF exposure
Ownership Owned
Owner  
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 NV7640
Year 2005
Type Solid state
IOT Power Type  
Description  
Power capacity  
Solid State Cooling Liquid
Solid State Power Capacity 10 kw
Other Transmitter Type  

Auxiliary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Auxiliary (Backup)
Description of Use Cover failure or major maintenance of main transmitter or power reduction to limit tower RF exposure
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Manufacturer
Model THU9-12
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 Existing transmitter not supported. Repurposing of interim transmitter to main site backup is proposed - no additional transmitter to be purchased.

Auxiliary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) No
Power
Rigid Conduit and Wiring No
Size
Length
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  

Auxiliary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Information not provided.

Primary Transmitter

Back to Top

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Primary (Main)
Description of Use  
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 CD3200P2
Year 2001
Type Inductive Output Tube
IOT Power Type Two
Description  
Power capacity 42 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? Yes
Manufacturer
Model THU9-24evo
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Liquid
Solid State Power Capacity 37 kw
Other Transmitter Type  
Justification for New Transmitter Existing transmitter incapable of operation below channel 40; see attached Transmitter Selection Info document for complete detail.

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) No
Power
Rigid Conduit and Wiring No
Size
Length
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
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 Ensure maintenance of service population during replacement of WAMI-DT main antenna and transmitter, facilitating early implementation of new channel and transfer of spectrum to wireless broadband services.

Interim Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) No
Power
Rigid Conduit and Wiring No
Size
Length
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
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  
Inside RF System Is an additional interior RF system required to support this interim transmitter? Yes

Interim Transmitter

Back to Top

Other Transmitter Cost Not Listed

Information not provided.

Antennas

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

Primary Antenna

Back to Top

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing antenna shared with another station or stations? No
Is the existing antenna directional? Yes
Is antenna in operating condition? Yes
Is antenna located on or in close proximity to an antenna farm? Yes
Existing Antenna Manufacturer and Type Class Full Power
Mounting Top-mount single
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: 1000.00 kW
Manufacturer
Model ATW25HS4-ETPX-47H
Year 2001

Primary Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? Yes
New Antenna Manufacturer and Type Class Full Power
Mounting Top-mount single
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: 1000.00 kW
Manufacturer
Model TFU-22ETT/VP-R 4BP260 DC
Year 2018
Justification for New Antenna Existing antenna is single-channel narrowband, incapable of operation on new channel.

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? No
Type
Number of channels supported N/A
Frequencies of channels supported N/A
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? N/A
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? Single Channel
Feed Line Size 6 1/8 inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for a high power antenna? No
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? No
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

Interim Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Interim
Description of Use N/A
Change Type Rent Temporary
Ownership Owned
Owner N/A
Is antenna shared? Yes
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? Yes
New Antenna Manufacturer and Type Class Full Power
Mounting Side-mount
Antenna position in stack Not in Stack
Polarization Elliptical
Type Slotted coaxial
Number of Stations Supported N/A
Number of Panels/Bays N/A
Lower Limit N/A
Upper Limit N/A
Design power capacity in use N/A
Other Antenna Type N/A
ERP: 600.00 kW
Manufacturer
Model ATW25H5-ESPL-23H
Year 2001
Justification for New Antenna Use of sister station's dual channel (23 and 24) auxiliary antenna to maintain operation during replacement of WAMI-DT antenna. No cost.

Interim Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? Yes
Type New
Number of channels supported 2
Frequencies of channels supported RF channel
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? No
Elbow Complex Do you require the separate purchase of the Elbow Complex? No
Broadband or Single Channel? N/A
Feed Line Size N/A
Side Mount Brackets Do you require the separate purchase of side mount brackets for 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
24
23

Interim Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

Transmission Line

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

Primary Transmission Line

Back to Top

Existing Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Utilize Existing
Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing transmission line shared with another station or stations? No
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer Andrew
Type Rigid
Diameter 8 3/16 inches
Segment Length 20'
Other Segment Length
Number of parallel runs 1
Length 1100 feet per run

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

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

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

Other Types of Users

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

Primary Tower

Back to Top

Tower Modification Costs

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

Primary Tower

Back to Top

Tower Rigging Costs

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

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Tower Permit Drawing Package

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

Tower construction PM

Tower modification Project management

Ground and Building Drawing Package

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

Outside Professional Services Costs

Back to Top
Section Question Response
Outside Project Management Services Do you require outside project management services? Yes
Number of Hours 520
Explanation Univision stations are staffed only to cover routine operation and maintenance needs. Local staff is not sufficient to manage construction and installation activities.
Outside RF consulting Engineering Services Perform engineering study for new channel assignment and antenna development No
Prepare engineering section of Form FCC Construction Permit Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare engineering section of Form FCC License to Cover Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare request for Special Temporary Authority No
Quantity N/A
Do you have Distributed Transmission System engineering services? N/A
Critical Facility N/A
Terrain-Shielded Facility N/A
Attorney and Other Outside Consulting Services Prepare and file Form FCC Construction Permit Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare and file Form FCC License to Cover Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare request for Special Temporary Authority Yes
Quantity 1
NEPA Section 106 environmental review No
Environmental Assessment No
ASR Modification No
FAA Consultation (including preparation of FAA Form 7460) No
Negotiation of Lease and other Matter for Shared Locations Yes
Prepare or Review FCC Form 399 for Reimbursement Yes
Address transition timing and coordination issues w/ other stations and wireless providers Yes
RF Field Engineering Services Comprehensive coverage verification via field study No
RF exposure measurements No
Additional Field Engineering Service No
Number of Days N/A
Justification N/A

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Information not provided.

Other Expenses

Back to Top
Section Question Response
AM Pattern Disturbance Is an Impact Study needed? No
Is Remediation needed? No
Facility Expenses Name N/A
Other Distributed Transmission System Expenses Not listed N/A
Name N/A
Is Notification of a Medical Facility required as a result of DTV broadcasting? Yes
Permit and Filing Costs Local Zoning No
Non-zoning permits Yes
BLM or NFS Coordination No
FCC Construction Permit Minor Change No
FCC License to Cover Application Yes
FCC Special Temporary Authority Application Yes
Other Miscellaneous Expenses Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? Yes
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? No
Does this relocation require Equipment Storage? No
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? No
Does this relocation require MVPD Notification of a Channel Change? No

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

ATC Main Site Project Management Fee

ATC fee for project coordination and lease modification

ATC Auxiliary Site Project Management

ATC fee for project coordination and lease modification at auxiliary site

Cost Information

Back to Top

Transmitters

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $3,006,500.00 $1,520,940.00 N/A $706,211.26 N/A
Total for all systems $4,309,421.20 $2,595,884.69 N/A $1,047,590.10 N/A
Interim Transmitter THU9-12evo $827,000.00 $582,500.00 $218,621.86
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW $666,000.00 $425,000.00 N/A $216,891.11 N/A
UHF inside RF system including switching $143,500.00 $140,000.00 N/A N/A N/A
Other Electrical Service: 480:400V transformer installation, primary power wiring to transmitter, and secondary wiring to ancillary equipment $17,500.00 $17,500.00 See attached Eagle Electric quote $1,730.75 N/A
Primary Transmitter THU9-24evo $1,513,500.00 $864,500.00 $487,589.40
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 $53,107.50 N/A
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW $1,434,000.00 $785,000.00 R&S THU9-20evo "equivalent ERP" $668,170 plus 6% sales/use tax, $10,000 freight, and 10% contingency $434,481.90 N/A
Auxiliary Transmitter THU9-12 $666,000.00 $73,940.00 $0.00
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW $666,000.00 $73,940.00 Decommissioning and removal of transmitter from interim site, transport to main site, and reinstallation at main site N/A N/A

Components

Actual Information Description File Name
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW

Component Description:
Down Payment
Amount:
$93,879.25

Component Description:
Interim Transmitter
Amount:
$123,011.86
UHF inside RF system including switching Information not provided.
Other Electrical Service: 480:400V transformer installation, primary power wiring to transmitter, and secondary wiring to ancillary equipment

Component Description:
WAMI-DT-180-Interim Transmitter - Other Electrical Service
Amount:
$1,730.75
Other Electrical Service: 480:400V step-down transformer installation, secondary distribution panel to feed transmitter cabinets, and conduit/wiring for transmitter ancillary equipment; see attached cost document.

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

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

Component Description:
WAMI (Main) Miami, Proposal, Electrical inspection
Amount:
$47,700.00

Component Description:
1st Primary Transmitter - Other Electrical Service
Amount:
$2,625.00
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW

Component Description:
37 KW UHF DTV Transmitter
Amount:
$242,459.10

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

Component Description:
35% downpayment transmitter
Amount:
$266,857.50
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW Information not provided.

Cost Information

Back to Top

Antennas

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $499,100.00 $294,500.00 N/A $155,435.80 N/A
Total for all systems $4,309,421.20 $2,595,884.69 N/A $1,047,590.10 N/A
Interim Antenna ATW25H5-ESPL-23H $199,050.00 $6,400.00 $0.00
Interim antenna rental and installation - Cost will depend on antenna size and height and/or complexity of tower. $112,500.00 $0.00 Existing dual-channel antenna of sister station - no rental or installation cost. N/A N/A
New combiner, cost per channel (without antenna) $80,000.00 $0.00 Combiner cost is included in "inside RF system" line of transmitter costs. N/A N/A
Sweep test of existing antenna $6,550.00 $6,400.00 N/A N/A N/A
UHF - High Power, Side Mount, basic slot antenna, 600 kW input, directional,, elliptically or circularly polarized $0.00 $0.00 Existing dual-channel antenna N/A N/A
Primary Antenna TFU-22ETT/VP-R 4BP260 DC $300,050.00 $288,100.00 $155,435.80
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized $281,500.00 $270,000.00 N/A $144,136.20 N/A
Sweep test of existing antenna $6,550.00 $6,400.00 N/A $4,160.00 N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) $12,000.00 $11,700.00 N/A $7,139.60 quote

Components

Actual Information Description File Name
Interim antenna rental and installation - Cost will depend on antenna size and height and/or complexity of tower. Information not provided.
New combiner, cost per channel (without antenna) Information not provided.
Sweep test of existing antenna Information not provided.
UHF - High Power, Side Mount, basic slot antenna, 600 kW input, directional,, elliptically or circularly polarized Information not provided.
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized

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

Component Description:
UHF - High Power Top MOunt (200-1000 kW)
Amount:
$66,524.40
Sweep test of existing antenna

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

Component Description:
Primary Antenna - Sweep Test
Amount:
$2,240.00
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)

Component Description:
Elbow Complex
Amount:
$3,844.40

Component Description:
Elbow Complex
Amount:
$3,295.20

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 $0.00 $0.00 N/A $0.00 N/A
Total for all systems $4,309,421.20 $2,595,884.69 N/A $1,047,590.10 N/A
Primary Transmission Line $0.00 $0.00 $0.00

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 $593,517.00 $574,563.49 N/A $112,871.49 N/A
Total for all systems $4,309,421.20 $2,595,884.69 N/A $1,047,590.10 N/A
Primary Tower GTOWER $593,517.00 $574,563.49 $112,871.49
Structural engineering tower load study for a documented tower with candelabra $19,450.00 $13,496.49 N/A $13,496.49 N/A
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $409,500.00 $400,000.00 N/A $99,375.00 N/A
Tower Permit Drawing Package $4,700.00 $4,700.00 See primary tower American Tower cost estimate line 167. N/A N/A
Tower construction PM $1,667.00 $1,667.00 See primary tower American Tower cost estimate line 170. N/A N/A
Minor tower reinforcement/modifications $153,500.00 $150,000.00 N/A N/A N/A
Ground and Building Drawing Package $4,700.00 $4,700.00 See primary tower American Tower cost estimate line 168. N/A N/A

Components

Actual Information Description File Name
Structural engineering tower load study for a documented tower with candelabra

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

Component Description:
Broadcast structural - Pembroke
Amount:
$4,750.00
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)

Component Description:
Tower Service- Down Payment and Mobilization for WAMI-DT
Amount:
$99,375.00
Tower Permit Drawing Package Information not provided.
Tower construction PM Information not provided.
Minor tower reinforcement/modifications Information not provided.
Ground and Building Drawing Package 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 $104,910.00 $102,250.00 N/A $30,695.35 N/A
Total for all systems $4,309,421.20 $2,595,884.69 N/A $1,047,590.10 N/A
Outside Professional Services $104,910.00 $102,250.00 $30,695.35
Project management of the transition $80,080.00 $78,000.00 N/A $30,695.35 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 - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,120.00 $2,500.00 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
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,070.00 $3,000.00 N/A N/A N/A
Address transition timing and coordination issues w/ other stations and wireless $2,560.00 $5,000.00 American Tower tenant coordination fee, see primary tower American Tower cost estimate 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
Amount:
$8,651.25

Component Description:
Project Management
Amount:
$2,162.35

Component Description:
Project Management
Amount:
$2,546.30

Component Description:
Project Management
Amount:
$3,457.95

Component Description:
Project Management
Amount:
$3,619.05

Component Description:
Project management services
Amount:
$72.00

Component Description:
Project management services
Amount:
$198.00

Component Description:
Project management services
Amount:
$346.50

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

Component Description:
Project Management
Amount:
$2,943.15

Component Description:
Project Management
Amount:
$1,237.30

Component Description:
Project management services
Amount:
$265.50

Component Description:
Project Management
Amount:
$321.00

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

Component Description:
Project management services
Amount:
$1,800.00
Attorney Fees - Prepare and File request for Special Temporary Authorization Information not provided.
Attorney Fees - Negotiation of lease and other matters for shared locations Information not provided.
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application Information not provided.
Prepare engineering section of FCC Form 2100 (main), License to Cover Application Information not provided.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application 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 $105,394.20 $103,631.20 N/A $42,376.20 N/A
Total for all systems $4,309,421.20 $2,595,884.69 N/A $1,047,590.10 N/A
Other Expenses $105,394.20 $103,631.20 $42,376.20
ATC Main Site Project Management Fee $9,480.00 $9,480.00 See attached ATC Pembroke 2 cost estimate spreadsheet. N/A 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. $33,980.00 N/A
Non-zoning permits $8,396.20 $8,396.20 See primary tower cost American Tower cost estimate line 202. Tower King II invoice #3167. $8,396.20 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
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 $9,500.00 N/A N/A N/A

Components

Actual Information Description File Name
ATC Main Site Project Management Fee Information not provided.
Disposal Costs (for equipment and other waste, net of any salvage value)

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

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

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

Component Description:
Tower Service
Amount:
$8,396.20
ATC Auxiliary Site Project Management 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 $4,309,421.20 $2,595,884.69 $1,047,590.10

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


03/05/2019

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


03/05/2019

Attachments

Back to Top