Applicant | Address | Phone | 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 |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
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 |
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. |
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 | CD3260P2 | |
Year | 2003 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 50.8 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | THU9-48 Evo | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 73.5 kW | |
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 Transmitter is obsolete and parts and technical support to reband amplifiers are unavailable |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | Yes | |
Size | 4 inches | |
Length | 200.0 feet | |
Other Electrical Service | Yes | |
Description | Remove previous electrical equipment; provide and install gear and equipment to connect new transmitter. This includes breakers, panels, connectors, and other electrical equipment required for the new transmitter | |
HVAC Service | Does the replacement transmitter require HVAC Service? | No |
Type | N/A | |
Size | N/A | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase | |
Manufacturer | ||
Model | THU9-16evo | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 25.5 kW | |
Justification for New Transmitter | WUVG-DT is requesting an interim transmitter to be utilized at a temporary transmitting facility at ATC Chester Avenue site during transition, while the current tower is modified. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | Yes |
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 | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Cooling Only | |
Size | 10 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 | |
Inside RF System | Is an additional interior RF system required to support this interim transmitter? | Yes |
Name | Description |
---|---|
Electrical Sub-Panels |
Provide new sub panels at approximately 200 amps each, to provide proper voltage and current for each additional transmitter, house power, HVAC, and ancillary equipment. |
Combiner Room Generator |
Temporary generator for interim operations in combiner room |
Unistrut Grid |
Unistrut Grid in antenna combiner room ceiling |
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 | 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 | |
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: | 1000.0 kW | |
Manufacturer | ||
Model | TUD-05-14/70U-2-B | |
Year | 2003 |
Facility ID | Call Sign |
---|---|
64033 | WPCH-TV |
68058 | WHSG-TV |
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 Types | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Circular | |
Type | Broadband Panel | |
Number of Stations Supported | 4 | |
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: | 1000.0 kW | |
Manufacturer | ||
Model | PEP70E | |
Year | 2018 | |
Justification for New Antenna | American Tower's disconnection of existing broadband panel antenna and substitution of new system. |
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 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 |
RF Channel Number |
---|
36 |
18 |
22 |
31 |
Name | Description |
---|---|
Combiner Installation |
Removal of existing combiner and installation of new combiner for new broadband antenna |
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 | |
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: | 850.0 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. |
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? | B | |
Feed Line Size | 8 3/16 inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | No |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Name | Description |
---|---|
Combiner Installation |
ATC installation of combiner system for 3 stations. |
Section | Question | Response |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Utilize Existing |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | 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 | |
Other Diameter | N/A | |
Segment Length | Broadband | |
Other Segment Length | N/A | |
Number of parallel runs | 2 | |
Length | 1158 feet per run |
Facility ID | Call Sign |
---|---|
68058 | WHSG-TV |
64033 | WPCH-TV |
Name | Description |
---|---|
Existing Line Relocation |
ATC relocation and refurbishment of existing dual 8-3/16" lines from existing broadband antenna to new broadband antenna |
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 |
Name | Description |
---|---|
Nitrogen Generator |
Required for new interim transmission line pressurization |
Section | Question | Response |
---|---|---|
Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
Section | Question | Response |
---|---|---|
Existing Tower Description | Type of change | Modify Existing |
Tower Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Leased | |
Is this tower consider Complex? | Candelabra | |
Is this tower currently shared with any other stations? | Yes | |
One or more FM, AM or TV radio broadcaster(s) | Yes | |
Others Types of Users | 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 |
Facility ID | Call Sign | Service |
---|---|---|
73345 | WWWQ | FM |
64033 | WPCH-TV | DTV |
29735 | WUBL | FM |
13805 | WZGC | FM |
54585 | WRFG | FM |
48813 | WUVG-DT | DTV |
73161 | WKHX-FM | FM |
11675 | WCLK | FM |
11275 | WWPW | FM |
22819 | WATL | DTV |
168812 | WANN-CD | DTV |
72120 | WGCL-TV | DTV |
15897 | WGNE-FM | FM |
6900 | WUPA | DTV |
68058 | WHSG-TV | DTV |
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 |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Candelabra |
Helicopter Services Required | Are helicopter services required? | No |
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 |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Candelabra |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
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. |
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. |
Construction Project Management |
Project management fee for preconstruction services (including initial antenna placement and RF compatibility review zoning and permitting requirements review leasing application services) to support the transition of one broadcasters |
FM Move Rigging |
Relocation cost of 2 FM to make room; includes quoted cost, materials, labor, parts, pattern studies |
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. |
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? | Yes | |
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 |
Name | Description |
---|---|
RF System Test |
ATC Capital contribution - RF System Test |
Site Permit Drawing Package |
ATC cost for drawing package to support local building/facilities construction permit acquistion. |
Site Security |
ATC Capital contribution - Site Security |
Station Coordination Meeting |
ATC Capital contribution - Site coordination meeting |
Tower Permit Drawing Package |
ATC cost for drawing package to support local tower construction permit acquisition. |
Demolition of old HVAC and electrical to make room for combiner |
Demolition of old hvac and electrical to make room for combiner |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $3,358,297.53 | $2,663,130.54 | N/A | $2,249,748.19 | N/A |
Total for all systems | $10,741,438.75 | $4,090,979.90 | N/A | $3,330,678.41 | N/A |
Interim Transmitter THU9-16evo | $1,252,837.53 | $865,642.73 | $792,115.98 | ||
Unistrut Grid | $3,466.66 | $3,466.66 | Please see WUVG-DT American Towers 460224988 | $3,466.66 | N/A |
Combiner Room Generator | $14,864.00 | $14,864.00 | Please see WUVG-DT American Towers 460224988 | $14,864.00 | N/A |
Electrical Sub-Panels | $6,000.00 | $6,000.00 | Please see WUVG-DT American Towers 460224988 | $6,000.00 | N/A |
UHF inside RF system including switching | $147,500.00 | $60,000.00 | N/A | $33,173.25 | N/A |
Other -- Building Addition Size: 1500.0 | $11,756.87 | $11,756.87 | Building addition between 600 - 1500 sq feet Please see WUVG-DT American Towers 460224988 | $11,756.87 | N/A |
2" Rigid Conduit and Wiring (Cost per foot) | $5,200.00 | $6,666.66 | see Estimated Cost Justification WUVG-DT-180-Interim Transmitter - 2in Rigid Conduit and Wiring v0 | $6,666.66 | N/A |
Transformer 3 phase/480v - 150 KVA | $25,550.00 | $24,300.00 | N/A | $13,900.00 | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | N/A | N/A |
Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $7,037.00 | Justification of cost will be, “Please see WUVG-DT American Towers 460224988 | $7,037.00 | N/A |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $667,898.54 | Please see the attached invoice from Rohde & Schwarz # 9500090892 and the attached quote from Rohde & Schwarz #802-051617.1; Justifying Invoice-WUVG RE Services WUVG-1 | $667,898.54 | N/A |
10 Ton system | $38,900.00 | $27,353.00 | Two 10 ton HVAC units Split Units required to maintain operational temperatures for the new repack transmitters. Please see WUVG-DT American Towers 460224988 | $27,353.00 | N/A |
Primary Transmitter THU9-48 Evo | $2,105,460.00 | $1,797,487.81 | $1,457,632.21 | ||
4" Rigid Conduit and Wiring (Cost per foot) | $20,200.00 | $19,200.00 | N/A | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 68.5 - 75 kW | $1,999,000.00 | $1,692,027.81 | Estimated Cost Justification WUVG-DT-110-1st Primary Transmitter - UHF Two IOT Transmitter v0 | $1,371,372.21 | N/A |
Other Electrical Service: Remove previous electrical equipment; provide and install gear and equipment to connect new transmitter. This includes breakers, panels, connectors, and other electrical equipment required for the new transmitter | $86,260.00 | $86,260.00 | See RE Services Group Proposal dated 04/18/19 | $86,260.00 | N/A |
Actual Information Description | File Name |
---|---|
Unistrut Grid | |
Combiner Room Generator | |
Electrical Sub-Panels | |
UHF inside RF system including switching | |
Other -- Building Addition Size: 1500.0 | |
2" Rigid Conduit and Wiring (Cost per foot) | |
Transformer 3 phase/480v - 150 KVA | |
Switchgear - industrial 800 amp | Information not provided. |
Service entrance 3 phase/800 amp/208 volt | |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | |
10 Ton system | |
4" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 68.5 - 75 kW | |
Other Electrical Service: Remove previous electrical equipment; provide and install gear and equipment to connect new transmitter. This includes breakers, panels, connectors, and other electrical equipment required for the new transmitter |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,701,438.75 | $509,066.20 | N/A | $374,680.54 | N/A |
Total for all systems | $10,741,438.75 | $4,090,979.90 | N/A | $3,330,678.41 | N/A |
Interim Antenna PEPL48D-C170-2-6 | $312,975.00 | $176,795.00 | $159,997.45 | ||
Combiner Installation | $5,800.00 | $5,800.00 | see Estimated Cost Justification WUVG-DT-280-Interim Antenna - Combiner Installation v0 | $5,800.00 | N/A |
Interim antenna rental and installation - Cost will depend on antenna size and height and/or complexity of tower. | $115,500.00 | $60,600.00 | per American Tower Inv 460203568 | $57,600.00 | N/A |
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | $18,950.00 | $3,600.00 | N/A | $3,416.10 | N/A |
New combiner, cost per channel (without antenna) | $84,200.00 | $22,500.00 | N/A | $20,953.75 | N/A |
Sweep test of existing antenna | $6,730.00 | $2,500.00 | N/A | $2,000.00 | 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. | $70,227.60 | N/A |
Primary Antenna PEP70E | $1,388,463.75 | $332,271.20 | $214,683.09 | ||
UHF - High Power Top Mount (200-1000 kW), Four Station broadband panel antenna, elliptically or circularly polarized | $1,090,000.00 | $180,379.45 | Please see Estimated Cost Justification WUVG-DT-210-Primary Antenna - UHF High Power Top Mount 5 Station Broadband Panel, E-POL v0, less amount reimbursed in superseded category | $83,791.34 | N/A |
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | $18,950.00 | $18,308.00 | see Estimated Cost Justification WUVG-DT-210-Primary Antenna - Elbow Complex, 8 3_16_, Broadband v0 | $18,308.00 | N/A |
New combiner, cost per channel (without antenna) | $84,200.00 | $66,000.00 | N/A | $49,500.00 | N/A |
Combiner Installation | $18,000.00 | $18,000.00 | Pro-rata share, per attached ATC Briarcliff cost estimate spreadsheet, line 110. | $13,500.00 | N/A |
Combiner output splitting/switching for dual feed lines, if applicable | $126,000.00 | $0.00 | N/A | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $5,000.00 | N/A | $5,000.00 | N/A |
UHF - High Power Top Mount Five Station broadband panel antenna elliptically or circularly polarized | $44,583.75 | $44,583.75 | ***System Notice: Estimate adjusted and locked because line has been superseded.***see Estimated Cost Justification WUVG-DT-210-Primary Antenna - UHF High Power Top Mount 5 Station Broadband Panel, E-POL v0 | $44,583.75 | N/A |
Actual Information Description | File Name |
---|---|
Combiner Installation | |
Interim antenna rental and installation - Cost will depend on antenna size and height and/or complexity of tower. | |
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 Three Station broadband panel antenna elliptically or circularly polarized | |
UHF - High Power Top Mount (200-1000 kW), Four Station broadband panel antenna, elliptically or circularly polarized | |
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | |
New combiner, cost per channel (without antenna) | |
Combiner Installation | |
Combiner output splitting/switching for dual feed lines, if applicable | Information not provided. |
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 | $552,248.39 | $139,120.39 | N/A | $113,721.68 | N/A |
Total for all systems | $10,741,438.75 | $4,090,979.90 | N/A | $3,330,678.41 | N/A |
Interim Transmission Line | $461,257.05 | $48,129.05 | $39,752.36 | ||
Rigid Transmission Line - copper, 8 3/16" broadband | $459,249.00 | $46,121.00 | N/A | $37,744.31 | N/A |
Nitrogen Generator | $2,008.05 | $2,008.05 | Please see WUVG-DT American Towers 460224988 | $2,008.05 | N/A |
Primary Transmission Line | $90,991.34 | $90,991.34 | $73,969.32 | ||
Existing Line Relocation | $90,991.34 | $90,991.34 | see Estimated Cost Justification WUVG-DT-310-Primary Transmission Line - 8 3_16, Rigid Copper v0 | $73,969.32 | N/A |
Actual Information Description | File Name |
---|---|
Rigid Transmission Line - copper, 8 3/16" broadband | |
Nitrogen Generator | |
Existing Line Relocation |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $4,825,840.32 | $462,019.01 | N/A | $351,235.99 | N/A |
Total for all systems | $10,741,438.75 | $4,090,979.90 | N/A | $3,330,678.41 | N/A |
Primary Tower GTOWER | $1,493,000.00 | $369,248.69 | $273,273.00 | ||
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $196,964.69 | see Estimated Cost Justification WUVG-DT-410-Existing Primary Tower - Complex Tower - Tower Rigging and Equipment v0 | $140,548.04 | N/A |
Structural engineering tower load study for a documented tower with candelabra | $20,000.00 | $14,784.00 | N/A | $14,599.96 | N/A |
Serious tower reinforcement/modifications | $1,052,000.00 | $157,500.00 | N/A | $118,125.00 | N/A |
Interim Tower | $3,332,840.32 | $92,770.32 | $77,962.99 | ||
FM Move Rigging | $21,002.00 | $21,002.00 | Please see WUVG-DT American Towers 460224988 | $21,002.00 | N/A |
Construction Project Management | $7,333.32 | $7,333.32 | Please see WUVG-DT American Towers 460224988 | $7,333.32 | N/A |
Minor Tower Reinforcement | $15,000.00 | $15,000.00 | Pro-rata share, per attached ATC Chester Avenue cost estimate, line 152 | $11,497.67 | 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. | $4,380.00 | N/A |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $45,000.00 | N/A | $33,750.00 | N/A |
New tower between 1000' and 1500' without elevator, presumptive soil conditions | $2,864,070.00 | $0.00 | Existing tower will support temporary antenna. | N/A | N/A |
Actual Information Description | File Name |
---|---|
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
Structural engineering tower load study for a documented tower with candelabra | |
Serious tower reinforcement/modifications | |
FM Move Rigging | |
Construction Project Management | |
Minor Tower Reinforcement | |
Structural engineering tower load study for a documented tower with candelabra | |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
New tower between 1000' and 1500' without elevator, presumptive soil conditions | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $200,265.00 | $217,860.00 | N/A | $173,368.08 | N/A |
Total for all systems | $10,741,438.75 | $4,090,979.90 | N/A | $3,330,678.41 | N/A |
Outside Professional Services | $200,265.00 | $217,860.00 | $173,368.08 | ||
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 | $21,050.00 | $5,000.00 | per attached WUVG-DT Briarcliff T2 cost estimate line 190 | $3,750.00 | 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 - Negotiation of lease and other matters for shared locations | $4,210.00 | $4,000.00 | N/A | N/A | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | N/A | N/A |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $2,000.00 | 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 | N/A | N/A |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | $1,580.00 | $1,500.00 | N/A | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | N/A | N/A |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | $2,105.00 | $2,000.00 | N/A | $937.50 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,250.00 | du Treil, Lundin & Rackley, Inc. Invoice #240771 | $3,250.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $16,400.00 | see Estimated Cost Justification WUVG-DT-530-RF Eng - Engineering Study for New Channel Assignment v1 | $14,629.16 | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $8,500.00 | American Tower coordination fees, per attached ATC Briarcliff and Chester Avenue cost estimate spreadsheets, lines 175 & 192. | $5,000.00 | N/A |
Project management of the transition | $126,400.00 | $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. | $145,801.42 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Additional Field Engineering Service, 4 Days | Information not provided. |
RF Exposure Measurements | |
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 | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
Perform engineering study for new channel assignment and antenna development | |
Address transition timing and coordination issues w/ other stations and wireless | |
Project management of the transition | |
Prepare and or review reimbursement form | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $103,348.76 | $99,783.76 | N/A | $67,923.93 | N/A |
Total for all systems | $10,741,438.75 | $4,090,979.90 | N/A | $3,330,678.41 | N/A |
Other Expenses | $103,348.76 | $99,783.76 | $67,923.93 | ||
Equipment Storage | $1,420.00 | $1,420.00 | Please see WUVG-DT American Tower Customer Project Cost Estimation Atlanta Briarcliff T2 282650 | $1,420.00 | 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. | $23,274.02 | N/A |
RF System Test | $10,000.00 | $10,000.00 | Please see the attached invoices from ATC #460200910, 460197967 | $10,000.00 | 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. | $1,229.16 | N/A |
Equipment Delivery and Handling Charges | $11,713.01 | $11,713.01 | see Estimated Cost Justification WUVG-DT-610-Equipment Delivery and Handling v0 | $9,630.00 | N/A |
Site Security | $2,295.75 | $2,295.75 | see Estimated Cost Justification WUVG-DT-610-Site Security v0 | $1,845.75 | N/A |
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. | $8,225.00 | N/A |
Demolition of old HVAC and electrical to make room for combiner | $8,200.00 | $8,200.00 | Please see WUVG-DT American Tower Customer Project Cost Estimation Atlanta Briarcliff T2 282650 | $600.00 | 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. | $4,700.00 | N/A |
Station Coordination Meeting | $3,500.00 | $3,500.00 | Please see the attached invoices from ATC #460200910, 460197967 | $2,750.00 | 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 | $335.00 | $325.00 | N/A | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $8,000.00 | N/A | $4,250.00 | N/A |
Actual Information Description | File Name |
---|---|
Equipment Storage | |
Disposal Costs (for equipment and other waste, net of any salvage value) | |
RF System Test | |
Non-zoning permits | |
Equipment Delivery and Handling Charges | |
Site Security | |
Site Permit Drawing Package | |
Demolition of old HVAC and electrical to make room for combiner | |
Tower Permit Drawing Package | |
Station Coordination Meeting | |
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 |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $10,741,438.75 | $4,090,979.90 | $3,330,678.41 |
Question | Response |
---|---|
The facility has ceased operating on its pre-auction channel. | No |
Construction of final facilities or all necessary modifications are complete. | No |
All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. | No |
Section | Question | Response |
---|---|---|
Submission of Estimated Expenses Statements | WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT. |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | JOSE E FRANCHI , FRANCHI . VP FINANCE 06/05/2020 |
Section | Question | Response |
---|---|---|
Submission of Actual Cost Documentation Statements | WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733). |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | JOSE E FRANCHI , FRANCHI . VP FINANCE 06/05/2020 |