Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
TELEVICENTRO OF PUERTO RICO, LLC Doing Business As: TELEVICENTRO OF PUERTO RICO, LLC |
JAVIER MAYNULET P.O. BOX 362050 SAN JUAN, 00936 Puerto Rico |
7877924444 | javier.maynulet@wapa-tv.com | Limited Liability Company |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Sally A. Buckman , Esq . Lerman Senter PLLC |
2001 L Street NW Suite 400 Washington, DC 20036 United States |
+1 (202) 416-6762 | sbuckman@lermansenter.com |
Question | Response |
---|---|
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. | No |
Briefly describe transition plan | Minor change application for CP, tower modification as needed, transmitter, mask filter and antenna replacement, auxiliary facility, filling for a license. |
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 | TDU-2 | |
Year | 2003 | |
Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power Capacity | 10 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | Parallax | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 13 kW | |
Justification for New Transmitter | The manufacturer indicated that channel retuning for the existing transmitter is not supported. Due to additional Ch-14 filter losses additional power is needed to achieve current ERP and coverage. |
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 | 2 inches | |
Length | 360.0 feet | |
Other Electrical Service | Yes | |
Description | Service disconnect switch and main breaker. | |
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 | 30 |
Name | Description |
---|---|
Sales Tax |
Equipment @ 11.5% |
Service Tax |
Consulting and services @ 4% |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase | |
Manufacturer | ||
Model | Parallax | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 15.0 kW | |
Justification for New Transmitter | See attached WTIN Interim transmitter justification document. |
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 | 2 inches | |
Length | 150.0 feet | |
Other Electrical Service | Yes | |
Description | Main Breaker, UPS and 300 ft. cable run from existing generator to feed the interim transmitter. | |
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? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A | |
Inside RF System | Is an additional interior RF system required to support this interim transmitter? | No |
Name | Description |
---|---|
Sales Tax |
Equipment @ 11.5% |
Local Service Tax |
Local and consulting services @ 4% |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Purchase New |
Antenna Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing antenna shared with another station or stations? | No | |
Is the existing antenna directional? | Yes | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | Yes | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels | N/A | |
Design power capacity in use | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Other Antenna Type | N/A | |
ERP: | 380.2 kW | |
Manufacturer | ||
Model | TLP-24 (C) DC | |
Year | 2003 |
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? | No | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | No | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | Yes | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
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: | 371.0 kW | |
Manufacturer | ||
Model | TFU-24JSC S180 | |
Year | 2017 | |
Justification for New Antenna | The existing antenna is single channel, not field tuneable. |
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? | 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? | Yes |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | Yes |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
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 | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
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: | 200.0 kW | |
Manufacturer | ||
Model | TLP-24B (C) | |
Year | 2017 | |
Justification for New Antenna | To remain on the air while present tower structural upgrades, present antenna removal and new antenna installation are in progress an interim antenna along with an interim transmitter and tower are needed. |
Section | Question | Response |
---|---|---|
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | No |
Broadband or Single Channel? | N/A | |
Feed Line Size | N/A | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | Yes |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | Yes |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Section | Question | Response |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing transmission line shared with another station or stations? | No | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Flexible Air | |
Diameter | 3 inches | |
Other Diameter | N/A | |
Segment Length | N/A | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 175 feet per run |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Type | Flexible Air | |
Diameter | 5 inches | |
Other Diameter | N/A | |
Segment Length | N/A | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 165 feet per run | |
Justification for New Transmission Line | Current transmission line will not accommodate the new post-repack channel. |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Flexible Air | |
Diameter | 3 inches | |
Segment Length | N/A | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 225 feet per run | |
Justification for New Transmission Line | An interim transmission line, interim transmitter, interim antenna and interim tower are needed to remain on the air while main main tower structural upgrades, present antenna removal and new antenna installation are in progress. |
Name | Description |
---|---|
Sales Tax |
Equipment @ 11.5% |
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 | Owned | |
Is this tower consider Complex? | No | |
Is this tower currently shared with any other stations? | Yes | |
One or more FM, AM or TV radio broadcaster(s) | Yes | |
Others Types of Users | No | |
Is tower documented for structural analysis? | Yes | |
Is tower compliant with Rev G? | No | |
Existing Tower Structure Registration | Do you have a tower registration number? | No |
ASR Number | ||
Coordinates (NAD83) | Latitude (NAD83) | 18° 10' 02.85" N- |
Longitude (NAD83) | 066° 34' 34.6" W- | |
Overall Structure Height | 185.00 feet | |
Support Structure Height | 170.00 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 4298.00 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | Televicentro of PR, LLC | |
Date Constructed | 05/18/1990 |
Facility ID | Call Sign | Service |
---|---|---|
39887 | WIRS | DTV |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for documented tower |
Tower Reinforcements | Please select whether tower reinforcements are needed: | Major Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Section | Question | Response |
---|---|---|
Existing Tower Description | Type of change | Modify Existing |
Tower Use | Auxiliary (Backup) | |
Description of Use | Interim Tower | |
Ownership | Owned | |
Is this tower consider Complex? | No | |
Is this tower currently shared with any other stations? | No | |
One or more FM, AM or TV radio broadcaster(s) | N/A | |
Others Types of Users | N/A | |
Is tower documented for structural analysis? | Yes | |
Is tower compliant with Rev G? | No | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1010731 | |
Coordinates (NAD83) | Latitude (NAD83) | 18° 10' 04.0" N- |
Longitude (NAD83) | 066° 34' 37.0" W- | |
Overall Structure Height | 274.93 feet | |
Support Structure Height | 272.31 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 4268.32 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | Televicentro of Puerto Rico, LLC | |
Date Constructed | 07/30/1997 |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for documented tower |
Tower Reinforcements | Please select whether tower reinforcements are needed: | Major Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 1000 | |
Explanation | Due to budget constraints the station does not have the necessary personnel to manage the project. | |
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 | No | |
Prepare or Review FCC Form 399 for Reimbursement | Yes | |
Address transition timing and coordination issues w/ other stations and wireless providers | Yes | |
RF Field Engineering Services | Comprehensive coverage verification via field study | Yes |
RF exposure measurements | Yes | |
Additional Field Engineering Service | No | |
Number of Days | N/A | |
Justification | N/A |
Name | Description |
---|---|
Service Tax |
Local Consulting and services @ 4% |
Quarterly Progress Reports. |
Quarterly Repack Progress Report. |
Section | Question | Response |
---|---|---|
AM Pattern Disturbance | Is an Impact Study needed? | No |
Is Remediation needed? | No | |
Facility Expenses | Name | N/A |
Other Distributed Transmission System Expenses Not listed | N/A | |
Name | N/A | |
Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
Permit and Filing Costs | Local Zoning | Yes |
Non-zoning permits | No | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | No | |
FCC License to Cover Application | Yes | |
FCC Special Temporary Authority Application | Yes | |
Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
Does this relocation require Equipment Storage? | Yes | |
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | Yes | |
Does this relocation require MVPD Notification of a Channel Change? | Yes |
Name | Description |
---|---|
Service Tax |
Consulting and services @ 4% |
Station Employees Time |
Station Employee Time |
System Design and Site Survey |
Main Transmitter System Design and Site Survey, as per Hitachi Comark Proposal. |
Motorized Switch |
Main transmitter Motorized Switch |
Interim Transmitter system Design |
Interim Transmitter System Design and Site Survey, as per Hitachi Comark Proposal. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,885,745.04 | $1,507,564.04 | N/A | $49,642.51 | N/A |
Total for all systems | $4,485,108.31 | $3,506,775.48 | N/A | $176,324.04 | N/A |
Interim Transmitter Parallax | $1,026,810.04 | $730,206.04 | $44,642.51 | ||
Other Electrical Service: Main Breaker, UPS and 300 ft. cable run from existing generator to feed the interim transmitter. | $35,000.00 | $35,000.00 | Based on manufacturer UPS pricing consultations, previous experience during the analog to digital transition, the amount of high voltage switches, breakers and other materials needed, site remote location, and difficulty of getting contractors to the site | $31,678.23 | N/A |
2" Rigid Conduit and Wiring (Cost per foot) | $3,900.00 | $3,750.00 | N/A | N/A | N/A |
10 Ton system | $38,900.00 | $22,908.00 | See attached AIr-Con C-17-0411 quote | $12,964.28 | N/A |
Local Service Tax | $220.00 | $220.00 | State Service tax 4% | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | $684,000.00 | $499,835.00 | See Attached Hitachi Kokusai Electric Comark LLC Proposal P#3181PRLXU9-091317-R4 Items 1 thru 1.17 plus Item 2.1. | N/A | N/A |
Channel 14 Mask Filter | $189,500.00 | $93,203.00 | See Attached Hitachi Kokusai Electric Comark LLC Proposal P#3181PRLXU9-091317-R4 Item 2.3 Part No. NS1 | N/A | N/A |
Sales Tax | $75,290.04 | $75,290.04 | State and City Sales Tax 11.5% | N/A | N/A |
Primary Transmitter Parallax | $858,935.00 | $777,358.00 | $5,000.00 | ||
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW | $494,500.00 | $426,143.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.***See Attached Hitachi Comark Proposal for WTIN Main Transmitter | $0.00 | N/A |
Service Tax | $464.00 | $464.00 | State Service tax 4% | N/A | N/A |
Sales Tax | $76,751.00 | $76,751.00 | State and City Sales Tax 11.5% | N/A | N/A |
Additional field engineering time, 10-30 days | $63,100.00 | $60,000.00 | N/A | N/A | N/A |
Channel 14 Mask Filter | $189,500.00 | $180,000.00 | N/A | N/A | N/A |
RF Consulting Engineer | $5,260.00 | $5,000.00 | N/A | $5,000.00 | N/A |
Other Electrical Service: Service disconnect switch and main breaker. | $20,000.00 | $20,000.00 | As per previous experience, includes transmitters main breakers, safety switches, cooling pumps breakers, Heat Exchange breakers and Safety switches. | N/A | N/A |
2" Rigid Conduit and Wiring (Cost per foot) | $9,360.00 | $9,000.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Other Electrical Service: Main Breaker, UPS and 300 ft. cable run from existing generator to feed the interim transmitter. | |
2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
10 Ton system | |
Local Service Tax | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | Information not provided. |
Channel 14 Mask Filter | Information not provided. |
Sales Tax | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW | |
Service Tax | Information not provided. |
Sales Tax | Information not provided. |
Additional field engineering time, 10-30 days | Information not provided. |
Channel 14 Mask Filter | Information not provided. |
RF Consulting Engineer | |
Other Electrical Service: Service disconnect switch and main breaker. | Information not provided. |
2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $785,385.27 | $244,012.02 | N/A | $96,366.00 | N/A |
Total for all systems | $4,485,108.31 | $3,506,775.48 | N/A | $176,324.04 | N/A |
Interim Antenna TLP-24B (C) | $320,785.56 | $81,837.46 | $48,183.18 | ||
Sales Tax | $6,745.56 | $6,745.56 | State and City Sales Tax 11.5% | N/A | N/A |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,120.00 | N/A | N/A | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $10,615.00 | See Attached WTIN Interim Antenna Dielectric Quote 8000044CMZ-1, Line 2, Item 11000000077, CUSTOM ANTENNA MOUNTING BRACKETS FOR ITEM 1. | $9,553.50 | N/A |
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized | $189,500.00 | $36,522.00 | See Attached WTIN Interim Antenna Dielectric Quote 8000044CMZ-1, Line 1, Item 11000000077, ANTENNA - UHF SIDE MOUNT ONE STATION HORIZONTAL POLARIZATION. | $16,434.78 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | See Attached WTIN Interim Antenna Dielectric Quote 8000044CMZ-1, Line 20, REPACK SWEEP, | $5,760.00 | N/A |
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | $89,400.00 | $16,434.90 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $16,434.90 | N/A |
Primary Antenna TFU-24JSC S180 | $464,599.71 | $162,174.56 | $48,182.82 | ||
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized | $227,000.00 | $36,521.75 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $16,434.78 | N/A |
Sales Tax | $12,959.71 | $12,959.71 | State and City Sales Tax 11.5% | N/A | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $12,487.50 | See Attached WTIN Main Antenna Dielectric Quote 700396CMZ-2, Line 2, Item 11000000077, CUSTOM ANTENNA MOUNTING BRACKETS. | $9,553.26 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | See Attached WTIN Main Antenna Dielectric Quote 700396CMZ-2, Line 21, Item REPACK SWEEP | $5,760.00 | N/A |
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized | $189,500.00 | $88,685.60 | See Attached WTIN Main Antenna Dielectric Quote 700396cmz-2CMZ-1, Line 1, Item 11000000077, ANTENNA - UHF SIDE MOUNT ONE STATION WITH HORIZONTAL POLARIZATION. | $16,434.78 | N/A |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,120.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Sales Tax | Information not provided. |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
Side mount brackets for high power antennas (if not included in antenna base cost) | |
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized | |
Sweep test of existing antenna | |
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | |
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized | |
Sales Tax | Information not provided. |
Side mount brackets for high power antennas (if not included in antenna base cost) | |
Sweep test of existing antenna | |
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized | |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $32,049.00 | $37,610.42 | N/A | $12,477.26 | N/A |
Total for all systems | $4,485,108.31 | $3,506,775.48 | N/A | $176,324.04 | N/A |
Interim Transmission Line | $14,724.00 | $14,049.00 | $12,477.26 | ||
Sales Tax | $1,449.00 | $1,449.00 | State and City Sales Tax 11.5% | N/A | N/A |
Flexible Air Transmission Line - dielectric, 3" | $13,275.00 | $12,600.00 | N/A | $12,477.26 | N/A |
Primary Transmission Line | $17,325.00 | $23,561.42 | $0.00 | ||
Flexible Air Transmission Line - dielectric, 5" | $17,325.00 | $23,561.42 | See the attached Dielectric invoice and Purchase Order, Inv. # MAN00286, PO #132182. | $0.00 | N/A |
Actual Information Description | File Name |
---|---|
Sales Tax | Information not provided. |
Flexible Air Transmission Line - dielectric, 3" | |
Flexible Air Transmission Line - dielectric, 5" |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,090,800.00 | $1,039,200.00 | N/A | $5,447.27 | N/A |
Total for all systems | $4,485,108.31 | $3,506,775.48 | N/A | $176,324.04 | N/A |
Primary Tower TOWER | $545,400.00 | $519,600.00 | $5,447.27 | ||
Short Tower (less than 500') | $84,200.00 | $80,000.00 | N/A | N/A | N/A |
Structural engineering tower load study for well documented tower | $12,600.00 | $12,000.00 | N/A | $5,447.27 | N/A |
Sales Tax | $27,600.00 | $27,600.00 | State and City Sales Tax 11.5% | N/A | N/A |
Major tower reinforcement/modifications | $421,000.00 | $400,000.00 | N/A | N/A | N/A |
Auxiliary Tower TOWER | $545,400.00 | $519,600.00 | $0.00 | ||
Structural engineering tower load study for well documented tower | $12,600.00 | $12,000.00 | N/A | N/A | N/A |
Sales Tax | $27,600.00 | $27,600.00 | State and City Sales Tax 11.5% | N/A | N/A |
Major tower reinforcement/modifications | $421,000.00 | $400,000.00 | N/A | N/A | N/A |
Short Tower (less than 500') | $84,200.00 | $80,000.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Short Tower (less than 500') | Information not provided. |
Structural engineering tower load study for well documented tower | |
Sales Tax | Information not provided. |
Major tower reinforcement/modifications | Information not provided. |
Structural engineering tower load study for well documented tower | Information not provided. |
Sales Tax | Information not provided. |
Major tower reinforcement/modifications | Information not provided. |
Short Tower (less than 500') | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $310,091.00 | $297,916.00 | N/A | $10,491.00 | N/A |
Total for all systems | $4,485,108.31 | $3,506,775.48 | N/A | $176,324.04 | N/A |
Outside Professional Services | $310,091.00 | $297,916.00 | $10,491.00 | ||
Project management of the transition | $158,000.00 | $150,000.00 | N/A | $1,599.00 | N/A |
Quarterly Progress Reports. | $2,150.00 | $2,150.00 | Quarterly repack progress report documents preparation and filling based on previous experience with FCC filings | $312.00 | N/A |
Service Tax | $6,086.00 | $6,086.00 | State Service Tax 4% | N/A | N/A |
RF Exposure Measurements | $21,050.00 | $20,000.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | N/A | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | N/A | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $2,652.00 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $5,930.00 | The actual cost exceeded the estimated costs, so we were instructed to increase the estimate. | $5,928.00 | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | N/A | N/A | N/A |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $4,000.00 | N/A | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | 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 | $0.00 | N/A |
Actual Information Description | File Name |
---|---|
Project management of the transition | |
Quarterly Progress Reports. | |
Service Tax | Information not provided. |
RF Exposure Measurements | Information not provided. |
Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
Perform engineering study for new channel assignment and antenna development | |
Prepare and or review reimbursement form | |
Comprehensive coverage verification via field study, if needed | Information not provided. |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), Construction Permit 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. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $381,038.00 | $380,473.00 | N/A | $1,900.00 | N/A |
Total for all systems | $4,485,108.31 | $3,506,775.48 | N/A | $176,324.04 | N/A |
Other Expenses | $381,038.00 | $380,473.00 | $1,900.00 | ||
Interim Transmitter system Design | $15,300.00 | $15,300.00 | Interim Transmitter System Design and Site Survey as per attached Hitachi Comark Interim transmitter proposal. Item 2.4 P/N S34 | N/A | N/A |
Motorized Switch | $4,835.00 | $4,835.00 | Existing system has motorized switch for antenna to test load transfer. See attached Hitachi Comark Main Transmitter Proposal Item 2.1 P/N T5 | N/A | N/A |
System Design and Site Survey | $15,300.00 | $15,300.00 | Transmitter System Design and Site Survey as per attached Hitachi Comark Main Transmitter Proposal Item 2.4 P/N S34 | N/A | N/A |
Station Employees Time | $216,963.00 | $216,963.00 | Estimated based on internal calculations for station employees repack dedicates time. See attached Exhibit 1. | N/A | N/A |
Service Tax | $3,060.00 | $3,060.00 | 4% State Service Tax | N/A | N/A |
MVPD Notification of Channel Change | $7,000.00 | $7,000.00 | Estimate based on previous experience during the analog to digital transition. | N/A | N/A |
Develop and air announcement of upcoming channel change | $20,000.00 | $20,000.00 | N/A | N/A | N/A |
Equipment Storage | $7,000.00 | $7,000.00 | Estimate based on previous experience during the analog to digital transition. | N/A | N/A |
Equipment Delivery and Handling Charges | $65,000.00 | $65,000.00 | See Attached Relocation Fund Administrator Request for Additional Information Document | $1,400.00 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $4,500.00 | $4,500.00 | Estimate based on previous experience during the analog to digital transition, the site remote location and difficult accessibility. | N/A | N/A |
Local Zoning | $10,000.00 | $10,000.00 | Based on previous experience during analog to digital transition. Local authority estimated fees for tower work permits. | $500.00 | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | 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 |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Interim Transmitter system Design | Information not provided. |
Motorized Switch | Information not provided. |
System Design and Site Survey | Information not provided. |
Station Employees Time | Information not provided. |
Service Tax | Information not provided. |
MVPD Notification of Channel Change | Information not provided. |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Storage | Information not provided. |
Equipment Delivery and Handling Charges | |
Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
Local Zoning | |
DTV Medical Facility Notification | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $4,485,108.31 | $3,506,775.48 | $176,324.04 |
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. | Craig Fischer Vice President 08/27/2018 |
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. | Craig Fischer Vice President 08/27/2018 |