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:
0000028575
FRN:
0005832233
Facility ID:
53863
Repack Channel:
32 (UHF)
Entity:
Broadcaster
Filing Status:
Submitted
Date Submitted:
01/22/2019

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

PUERTO RICO PUBLIC BROADCASTING CORPORATION

Doing Business As: PUERTO RICO PUBLIC BROADCASTING CORPORATION

Dr.Rafael Batista Cruz

PO Box 190909

Urb. Baldrich

HATO REY, PR 00918

United States

+1 (787) 766-0505 Avazquez@wipr.pr Government Entity

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

Alejandro Luciano Luciano , PE .

Consultant Engineer

Alejandro Luciano PE

Alejandro Luciano PE

PO Box 194528

SAN JUAN, PR 00919

United States

+1 (787) 717-6984 aluciano@aluciano.com

Broadcaster Information and Transition Plan

Back to Top
Question Response
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. Yes
Briefly describe transition plan File for CP as needed, Perform Towers Structural Study, modify tower as needed, build Interim facilities, remove existing transmitter and install new transmitter and antennas. Sweep antennas test and transition to new channel.

Transmitters

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

Primary Transmitter

Back to Top

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Primary (Main)
Description of Use  
Ownership Owned
Owner  
Site  
Is this transmitter currently shared with another station? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer
Model PWR60D2
Year 2010
Type Inductive Output Tube
IOT Power Type Two
Description  
Power capacity 60 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 Parallax
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Liquid
Solid State Power Capacity 50 kw
Other Transmitter Type  
Justification for New Transmitter GatesAir, indicates the cost of the modifications of the IOT transmitters plus rental of similar power transmitter to remain on the air will exceed the cost of a new S.S. transmitter. Documents attesting the above will be submitted as soon as received

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) No
Power
Rigid Conduit and Wiring Yes
Size 2 inches
Length 350.0 feet
Other Electrical Service Yes
Description Panel Main Breakers and disconnect switches for transmitter, heat exchanger, cooling pumps etc.
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 V75_03_UHF_SD_PCM-PPT
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Liquid
Solid State Power Capacity 5.4 kw
Other Transmitter Type  
Justification for New Transmitter IN ORDER TO TRANSITION TO THE NEW CHANNEL BY THE AUGUST 1ST 2018 DEADLINE WIPM WILL NEED AN INTERIM TRANSMITTER TO REMAIN ON THE AIR AND MAINTAIN LIMITED COVERAGE WHILE THE MAIN ANTENNA STACK IS REPLACED.

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 Yes
Size 2 inches
Length 250.0 feet
Other Electrical Service Yes
Description AC PANEL, BREAKERS AND DISCONNECT SWITCHES FOR TRANSMITTER AND HEAT EXCHANGER, COOLING PUMPS ETC.
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? No

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? No
Is antenna in operating condition? Yes
Is antenna located on or in close proximity to an antenna farm? Yes
Existing Antenna Manufacturer and Type Class Full Power
Mounting Top-mount stacked
Antenna position in stack Bottom
Polarization Horizontal
Type 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: 620.00 kW
Manufacturer
Model TFU-22GBH O8SP
Year 2000

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 stacked
Antenna position in stack Bottom
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: 571.00 kW
Manufacturer
Model TFU-22GBH/VP-R 08SP
Year 2018
Justification for New Antenna Accordig to Dielectric, the existing antenna manufacturer, the present ch. 35 antenna can't be modified and.or retuned to ch. 32 the post repack WIPM assigned 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

Name Description

RTT675

Test Transition 6-75

Interim Antenna

Back to Top

New Antenna Costs

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? No
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: 100.00 kW
Manufacturer
Model PSILPD16AOC-32
Year 2018
Justification for New Antenna In order to transition to hte new Ch. 32 by the August 1st deadline an Interim antenna is needed to remain on the air at reduced power while the existing Ch. 35 and 23 antenna stack is removed and replaced with a new Ch. 31 and 32 antenna stack.

Interim 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? 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

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 Dielectric
Type Rigid
Diameter 6 1/8 inches
Segment Length 20'
Other Segment Length
Number of parallel runs 1
Length 500 feet per run

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

Interim Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Interim
Description of Use N/A
Change Type Purchase New
Type Flexible Air
Diameter 3 inches
Segment Length N/A
Other Segment Length
Number of parallel runs 1
Length 370 feet per run
Justification for New Transmission Line In order to transition to the new channel by the Augiust 1st deadline an interim line is needed to remain on the air while the existing ch. 35 and 23 antenna stack is removed and replaced with a ch.31 and 32 antenna stack.

Interim Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Dehydrator

Transmission Line Dehydrator

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 Move Equipment
Tower Use Primary (Main)
Description of Use N/A
Ownership Leased
Is this tower consider Complex? Terrain Constrained
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? Yes
ASR Number 1237284
Coordinates (NAD83) Latitude (NAD83) 18° 08' 53.1" N-
Longitude (NAD83) 066° 58' 58.6" W-
Overall Structure Height 404.85 feet
Support Structure Height 306.10 feet
Ground Elevation Above Mean Sea Level (AMSL) 2893.01 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner Televicentro of Puerto Rico, LLC
Date Constructed 03/01/2003

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
73336 WNJX-TV DTV
58342 WJWN-TV DTV

Primary Tower

Back to Top

Tower Rigging Costs

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

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Information not provided.

Auxiliary Tower

Back to Top

Add Tower

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? Yes
One or more FM, AM or TV radio broadcaster(s) Yes
Others Types of Users No
Is tower documented for structural analysis? No
Is tower compliant with Rev G? No
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1011495
Coordinates (NAD83) Latitude (NAD83) 18° 08' 52.8" N-
Longitude (NAD83) 066° 58' 58.6" W-
Overall Structure Height 413.05 feet
Support Structure Height 272.31 feet
Ground Elevation Above Mean Sea Level (AMSL) 2952.06 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner PUERTO RICO PUBLIC BROADCASTING CORP
Date Constructed 01/01/1971

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
71725 WOLE-DT DTV

Auxiliary 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 undocumented/poorly documented tower
Tower Reinforcements Please select whether tower reinforcements are needed: Major Reinforcements needed

Auxiliary Tower

Back to Top

Tower Rigging Costs

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

Auxiliary Tower

Back to Top

Other Tower Expenses Not Listed

Information not provided.

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 1000
Explanation Due to extreme budget constrains WIPR does not have the necessary technical staff to perform the project management for the repack.
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 2
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 2
NEPA Section 106 environmental review No
Environmental Assessment No
ASR Modification Yes
FAA Consultation (including preparation of FAA Form 7460) No
Negotiation of Lease and other Matter for Shared Locations No
Prepare or Review FCC Form 399 for Reimbursement Yes
Address transition timing and coordination issues w/ other stations and wireless providers Yes
RF Field Engineering Services Comprehensive coverage verification via field study No
RF exposure measurements Yes
Additional Field Engineering Service No
Number of Days N/A
Justification N/A

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

Quarterly Progress Reports.

Prepare and File Quarterly Repack Progress Report

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 Yes
Non-zoning permits No
BLM or NFS Coordination No
FCC Construction Permit Minor Change Yes
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

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

8 poles Adjacent Channel Filter.

WIPM and WNJX are on a stack, their RC separated by 38 ft., with WJWN antenna side mounted on that tower. After repack WIPM will be Ch. 32, WNJX Ch.31 and WJWN Ch. 33. A filter is needed to preclude interaction to WIPM from channels 31 and 33 emissions.

Station Employees Time

Station Employees Time dedicated to repack functions. See Attached Document

System Design and Site Survey

Transmitter system design and site survey.

Motorized Switch

Motorized Switch for antenna o dummy load selection.

Cost Information

Back to Top

Transmitters

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $1,751,600.00 $1,624,175.00 N/A $158,175.00 N/A
Total for all systems $3,622,029.81 $3,487,221.76 N/A $561,718.06 N/A
Interim Transmitter V75_03_UHF_SD_PCM-PPT $290,500.00 $182,425.00 $158,175.00
UHF - Liquid Cooled Solid State Transmitter 4.9 . 6.5 kW $266,000.00 $158,175.00 See attached Broadcast Depot Proposal 205154. $158,175.00 N/A
2" Rigid Conduit and Wiring (Cost per foot) $6,500.00 $6,250.00 N/A N/A N/A
Other Electrical Service: AC PANEL, BREAKERS AND DISCONNECT SWITCHES FOR TRANSMITTER AND HEAT EXCHANGER, COOLING PUMPS ETC. $18,000.00 $18,000.00 As per previous experience during the analog to digital transition and site remote location. N/A N/A
Primary Transmitter Parallax $1,461,100.00 $1,441,750.00 $0.00
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW $1,434,000.00 $1,415,000.00 See Attached Comark Communications Proposal P#3183PRLXU32-091817-R2 Items 1 thru 1.17 and Item 2.4 NS1. $0.00 N/A
2" Rigid Conduit and Wiring (Cost per foot) $9,100.00 $8,750.00 N/A N/A N/A
Other Electrical Service: Panel Main Breakers and disconnect switches for transmitter, heat exchanger, cooling pumps etc. $18,000.00 $18,000.00 Based on previous experience during the analog to digital transition and electrical suppliers consultations N/A N/A

Components

Actual Information Description File Name
UHF - Liquid Cooled Solid State Transmitter 4.9 . 6.5 kW

Component Description:
WIPM Auxiliary Transmitter Invoice Total.
Amount:
$158,175.00
2" Rigid Conduit and Wiring (Cost per foot) Information not provided.
Other Electrical Service: AC PANEL, BREAKERS AND DISCONNECT SWITCHES FOR TRANSMITTER AND HEAT EXCHANGER, COOLING PUMPS ETC. Information not provided.
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW Information not provided.
2" Rigid Conduit and Wiring (Cost per foot) Information not provided.
Other Electrical Service: Panel Main Breakers and disconnect switches for transmitter, heat exchanger, cooling pumps etc. 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 $395,869.00 $432,012.00 N/A $385,445.80 N/A
Total for all systems $3,622,029.81 $3,487,221.76 N/A $561,718.06 N/A
Interim Antenna PSILPD16AOC-32 $93,550.00 $30,350.00 $23,950.00
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized $87,000.00 $23,950.00 See WIPM Aux Antenna Expense Explanation Cover Letter, Invoice and Proposal. $23,950.00 N/A
Sweep test of existing antenna $6,550.00 $6,400.00 N/A N/A N/A
Primary Antenna TFU-22GBH/VP-R 08SP $302,319.00 $401,662.00 $361,495.80
RTT675 $2,269.00 $2,269.00 Antenna Test transition. See attached Dielectric Antenna Quote 700203CMZ Line 4. $2,042.10 N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized $281,500.00 $380,167.00 This is a Top Mount Bottom of Stack Antenna. See attached Dielectric quote 700203CMZ. $342,150.30 N/A
Sweep test of existing antenna $6,550.00 $6,400.00 N/A $5,760.00 N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) $12,000.00 $12,826.00 See attached Dielectric quote 700203CMZ Items 2 and 3 $11,543.40 N/A

Components

Actual Information Description File Name
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized

Component Description:
Propagation Systems Invoice Number PF-WIPMTV
Amount:
$23,950.00
Sweep test of existing antenna Information not provided.
RTT675

Component Description:
See WIPM second 45% deposit invoice MAN00466 Item 5, RTT675
Amount:
$1,021.05

Component Description:
Invoice MAN 00413 line 5 TRANS TEST 6-75 45% deposit See Attached WIPM Main Antenna 45% deposit Explanation cover letter-Proposal and Invoice document
Amount:
$1,021.05
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized

Component Description:
WIPM Main Antenna 45% deposit See Attached WIPM Main Antenna 45% deposit Explanation cover letter-Proposal and Invoice document
Amount:
$171,075.15

Component Description:
See Dielectric Invoice MAN00466 Line1 Product 400003596
Amount:
$171,075.15
Sweep test of existing antenna

Component Description:
See WIPM Main Antenna 2nd 45% deposit invoice MAN 00466 Item 6 Repack SWEEP.
Amount:
$2,880.00

Component Description:
45% deposit on Item Repack Sweep, Line 6 on invoice MAN00413. See Attached WIPM Main Antenna 45% deposit Explanation cover letter-Proposal and Invoice document
Amount:
$2,880.00
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)

Component Description:
Elbow Complex and T/L6-75, items 3 and 4 on invoice MAN00466. See Attached WIPM Main Antenna 2nd 45% deposit Explanation cover letter-Proposal and Invoice document
Amount:
$5,771.70

Component Description:
Elbow Complex and T/L6-75, items 3 and 4 on invoice MAN00413. See Attached WIPM Main Antenna 45% deposit Explanation cover letter-Proposal and Invoice document
Amount:
$5,771.70

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 $22,999.11 $14,719.06 N/A $14,719.06 N/A
Total for all systems $3,622,029.81 $3,487,221.76 N/A $561,718.06 N/A
Interim Transmission Line $22,999.11 $14,719.06 $14,719.06
Flexible Air Transmission Line - dielectric, 3" $21,090.00 $12,809.95 See WIPM Aux TX Line Expense Explanation Cover Letter, Invoice and Proposal document. $12,809.95 N/A
Dehydrator $1,909.11 $1,909.11 See Item AP20-D Dehydrator in WIPM Aux Transmission Line Expense Explanation Cover Letter, Invoice and Proposal document. $1,909.11 N/A
Primary Transmission Line $0.00 $0.00 $0.00

Components

Actual Information Description File Name
Flexible Air Transmission Line - dielectric, 3"

Component Description:
Transmission Line Components Invoice Excluding Dehydrator
Amount:
$12,809.95
Dehydrator

Component Description:
Transmission Line Dehydrator Cost.
Amount:
$1,909.11

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 $926,500.00 $905,000.00 N/A $0.00 N/A
Total for all systems $3,622,029.81 $3,487,221.76 N/A $561,718.06 N/A
Auxiliary Tower TOWER $517,000.00 $505,000.00 $0.00
Short Tower (less than 500') $81,900.00 $80,000.00 N/A N/A N/A
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study $25,600.00 $25,000.00 N/A N/A N/A
Major tower reinforcement/modifications $409,500.00 $400,000.00 N/A N/A N/A
Primary Tower TOWER $409,500.00 $400,000.00 $0.00
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $409,500.00 $400,000.00 The requested amount is for the removal and installation of WIPM antenna, WIPM is at the bottom of an antenna stack, that stack has to be removed in order to replace the bottom antenna. The original year 2000 installation cost was $295,000.00 N/A N/A

Components

Information not provided.

Cost Information

Back to Top

Outside Professional Services

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $220,945.00 $215,400.00 N/A $0.00 N/A
Total for all systems $3,622,029.81 $3,487,221.76 N/A $561,718.06 N/A
Outside Professional Services $220,945.00 $215,400.00 $0.00
Quarterly Progress Reports. $2,150.00 $2,150.00 Estimated Fee for Quarterly Repack Progress Report Documents preparation and filling. $0.00 N/A
RF Exposure Measurements $20,500.00 $20,000.00 N/A N/A N/A
ASR modification (prepare FCC Form 854) $2,050.00 $2,000.00 N/A N/A N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $7,170.00 $7,000.00 N/A N/A N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,305.00 $2,250.00 N/A N/A N/A
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application $4,100.00 $4,000.00 N/A N/A N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,120.00 $5,000.00 N/A N/A N/A
Prepare request for Special Temporary Authorization $3,070.00 $3,000.00 N/A N/A N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application $1,535.00 $1,500.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,535.00 $1,500.00 N/A N/A N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application $2,050.00 $2,000.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,070.00 $3,000.00 N/A N/A N/A
Project management of the transition $154,000.00 $150,000.00 N/A N/A N/A
Prepare and or review reimbursement form $2,560.00 $2,500.00 N/A N/A N/A
Address transition timing and coordination issues w/ other stations and wireless $2,560.00 $2,500.00 N/A N/A N/A
Perform engineering study for new channel assignment and antenna development $7,170.00 $7,000.00 N/A N/A N/A

Components

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 $304,116.70 $295,915.70 N/A $3,378.20 N/A
Total for all systems $3,622,029.81 $3,487,221.76 N/A $561,718.06 N/A
Other Expenses $304,116.70 $295,915.70 $3,378.20
Motorized Switch $23,375.00 $23,375.00 Magic Tee Combiner and Motorized switch for antenna or dummy load, existing system has a Magic Tee combiner and waveguide motorized switch for that purpose. See Attached Comark Proposal P#3183PRLXU32-091817-R2. N/A N/A
System Design and Site Survey $15,300.00 $15,300.00 Transmitter system design and site survey as per attached Comark Television transmitter proposal N/A N/A
Station Employees Time $80,777.50 $80,777.50 See WIPM Employees Repack Hours Estimate attached Excel worksheet N/A N/A
8 poles Adjacent Channel Filter. $80,000.00 $80,000.00 Estimated price High Power Adjacent Channel Filter based on manufacturer consultation. Final quote price to be provided as soon as received. N/A N/A
MVPD Notification of Channel Change $316.20 $316.20 See "WIPM DTVNotification MVPD Expense Explanation Cover Letter, Proposal and Invoice" document. $316.20 N/A
Develop and air announcement of upcoming channel change $20,000.00 $20,000.00 Based on previous experience during the analog to digital transition. N/A N/A
Equipment Delivery and Handling Charges $50,000.00 $50,000.00 See attached ground transportation quotations and Relocation administrator request for additional information attached document. N/A N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $4,500.00 $4,500.00 Based on previous experience during the analog to digital transition. N/A N/A
DTV Medical Facility Notification $11,250.00 $3,062.00 See "WIPM DTVNotification Medical Expense Explanation Cover Letter, Estimate and Invoice" uploaded document. $3,062.00 N/A
FCC Filing Fees - Form 2100 minor change CP application $1,070.00 $1,070.00 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
FCC Filing Fees - Special Temporary Authorization request $195.00 $190.00 N/A N/A N/A
Local Zoning $10,000.00 $10,000.00 Based on previous experience. Local authority estimated fees for tower work permits. N/A N/A
Equipment Storage $7,000.00 $7,000.00 Based on previous experience during the analog to digital transition. N/A N/A

Components

Actual Information Description File Name
Motorized Switch Information not provided.
System Design and Site Survey Information not provided.
Station Employees Time Information not provided.
8 poles Adjacent Channel Filter. Information not provided.
MVPD Notification of Channel Change

Component Description:
WIPM MVPD Notifications. DTVNotification Invoice: INV-001808
Amount:
$316.20
Develop and air announcement of upcoming channel change Information not provided.
Equipment Delivery and Handling Charges Information not provided.
Disposal Costs (for equipment and other waste, net of any salvage value) Information not provided.
DTV Medical Facility Notification

Component Description:
WIPM Medical Notifications. DTVNotification Invoice: INV-001813
Amount:
$3,062.00
FCC Filing Fees - Form 2100 minor change CP application 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.
Local Zoning Information not provided.
Equipment Storage Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $3,622,029.81 $3,487,221.76 $561,718.06

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.

Alejandro Luciano , PE .

Repack Project Manager


01/21/2019

Attachments

Back to Top