Applicant | Address | Phone | 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 |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
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 |
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. |
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 | PWR60D2 | |
Year | 2010 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 60 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | Parallax | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 50 kW | |
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 |
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 | 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 | 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 | V75_03_UHF_SD_PCM-PPT | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 5.4 kW | |
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. |
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 | 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 | 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 | |
Inside RF System | Is an additional interior RF system required to support this interim transmitter? | No |
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? | 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 | 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: | 620.0 kW | |
Manufacturer | ||
Model | TFU-22GBH O8SP | |
Year | 2000 |
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 Types | Class | Full Power |
Mounting | Top Mount | |
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: | 571.0 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. |
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 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 |
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: | 100.0 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. |
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? | 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 |
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 | 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 | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 500 feet per run |
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. |
Name | Description |
---|---|
Dehydrator |
Transmission Line Dehydrator |
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 | 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 |
Facility ID | Call Sign | Service |
---|---|---|
71725 | WOLE-DT | DTV |
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 |
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 | 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 |
Facility ID | Call Sign | Service |
---|---|---|
73336 | WNJX-TV | DTV |
58342 | WJWN-TV | DTV |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Terrain constrained |
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 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 |
Name | Description |
---|---|
Quarterly Progress Reports. |
Prepare and File 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 | 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 |
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. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,798,100.00 | $1,624,175.00 | N/A | $158,175.00 | N/A |
Total for all systems | $3,713,366.81 | $3,487,221.76 | N/A | $561,718.06 | N/A |
Interim Transmitter V75_03_UHF_SD_PCM-PPT | $298,000.00 | $182,425.00 | $158,175.00 | ||
UHF - Liquid Cooled Solid State Transmitter 4.9 . 6.5 kW | $273,500.00 | $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 | $1,500,100.00 | $1,441,750.00 | $0.00 | ||
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $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 |
Actual Information Description | File Name |
---|---|
UHF - Liquid Cooled Solid State Transmitter 4.9 . 6.5 kW | |
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. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $406,929.00 | $432,012.00 | N/A | $385,445.80 | N/A |
Total for all systems | $3,713,366.81 | $3,487,221.76 | N/A | $561,718.06 | N/A |
Interim Antenna PSILPD16AOC-32 | $96,130.00 | $30,350.00 | $23,950.00 | ||
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | $89,400.00 | $23,950.00 | See WIPM Aux Antenna Expense Explanation Cover Letter, Invoice and Proposal. | $23,950.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
Primary Antenna TFU-22GBH/VP-R 08SP | $310,799.00 | $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 | $289,500.00 | $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 | $6,730.00 | $6,400.00 | N/A | $5,760.00 | N/A |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $12,826.00 | See attached Dielectric quote 700203CMZ Items 2 and 3 | $11,543.40 | N/A |
Actual Information Description | File Name |
---|---|
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | |
Sweep test of existing antenna | Information not provided. |
RTT675 | |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | |
Sweep test of existing antenna | |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $23,739.11 | $14,719.06 | N/A | $14,719.06 | N/A |
Total for all systems | $3,713,366.81 | $3,487,221.76 | N/A | $561,718.06 | N/A |
Interim Transmission Line | $23,739.11 | $14,719.06 | $14,719.06 | ||
Flexible Air Transmission Line - dielectric, 3" | $21,830.00 | $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 |
Actual Information Description | File Name |
---|---|
Flexible Air Transmission Line - dielectric, 3" | |
Dehydrator |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $952,500.00 | $905,000.00 | N/A | $0.00 | N/A |
Total for all systems | $3,713,366.81 | $3,487,221.76 | N/A | $561,718.06 | N/A |
Auxiliary Tower TOWER | $531,500.00 | $505,000.00 | $0.00 | ||
Short Tower (less than 500') | $84,200.00 | $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 | $26,300.00 | $25,000.00 | N/A | N/A | N/A |
Major tower reinforcement/modifications | $421,000.00 | $400,000.00 | N/A | N/A | N/A |
Primary Tower TOWER | $421,000.00 | $400,000.00 | $0.00 | ||
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $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 |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $227,640.00 | $215,400.00 | N/A | $0.00 | N/A |
Total for all systems | $3,713,366.81 | $3,487,221.76 | N/A | $561,718.06 | N/A |
Outside Professional Services | $227,640.00 | $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 | $21,050.00 | $20,000.00 | N/A | N/A | N/A |
ASR modification (prepare FCC Form 854) | $2,105.00 | $2,000.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $7,360.00 | $7,000.00 | 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 | $4,000.00 | 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 | $4,100.00 | $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 | $1,580.00 | $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 | 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 |
Project management of the transition | $158,000.00 | $150,000.00 | N/A | N/A | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | 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 | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $304,458.70 | $295,915.70 | N/A | $3,378.20 | N/A |
Total for all systems | $3,713,366.81 | $3,487,221.76 | N/A | $561,718.06 | N/A |
Other Expenses | $304,458.70 | $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 | $11,550.00 | $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 | $1,110.00 | $1,070.00 | 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 |
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 |
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 | |
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 | |
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. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $3,713,366.81 | $3,487,221.76 | $561,718.06 |
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. | Alejandro Luciano , PE . Repack Project Manager 01/21/2019 |