Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
EBENEZER BROADCASTING GROUP, INC. |
WILLIAM ADORNO PO Box 13428 San Juan, Puerto Rico 00908 Puerto Rico |
7879990360 | ingenieriaebn@gmail.com | Not-for-Profit |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
The Preparer is same as the reimbursement contact. |
|
|
|
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 | Both station will be planning the installation at the same time with the same rigger company and possibly using the same transmitter/antenna manufacturer. Both stations are co-located in the same tower and share the building. |
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 | Auxiliary (Backup) | |
Description of Use | Backup used when Main transmitter fail or needs repair/maintenace | |
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 | Affinity | |
Year | 2000 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 0.5 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Auxiliary (Backup) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | EC701HP-BB | |
Transmitter Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power capacity | 0.7 kW | |
Justification for New Transmitter | Existing transmitter manufacturer not longer on the market. |
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 | 1 inches | |
Length | 30.0 feet | |
Other Electrical Service | Yes | |
Description | Panel breaker, grounding system, connecting cables. | |
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 |
Name | Description |
---|---|
8-Pole Filter |
8-Pole Filter 8-VSB adjacent channels |
System Design Service and Site Survey |
Visit to coordinate system design, installation and site survey. |
Transportation and Shipping |
Crating, transportation, shipping costs to Puerto Rico |
PR Local Taxes |
11.5% tax over purchase |
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 | Ultimate TDU2 1K40 | |
Year | 2006 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 1.4 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | EC703HP-BB | |
Transmitter Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power capacity | 2.5 kW | |
Justification for New Transmitter | Existing transmitter manufacturing company does not exist and/or is not bringing technical support to this transmitter. Transmitter TPO increased to achieve the assigned ERP with the selected antenna and transmission line. |
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 | 30.0 feet | |
Other Electrical Service | Yes | |
Description | Additional protection circuit breaker and surge suppressor, electrical conduits and cables, grounding system, 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 |
Name | Description |
---|---|
Shipping and Transportation |
Crating, shipping and transportation cost to Puerto Rico |
PR Local Taxes |
11.5% over purchase |
Installation, Commisssioning and Proof of Performance |
Main TX installation installation, checkout, commissioning, proof of performance, etc. |
Transmitter 8-Pole Filter |
8-Pole filter to protect adjacent channels from IX. |
5 KW RF Package |
Includes frame to install filter, system load, directional couplers, 3-port patch. Replace existing RF system (See attachment) |
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 this antenna currently shared with any other stations? | No | |
Is this antenna directional? | Yes | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | No | |
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: | 50.1 kW | |
Manufacturer | ||
Model | ALP32M5-HSP-46 | |
Year | 2001 |
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? | No | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels/Bays | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Design power capacity in use | N/A | |
Other Antenna Type | N/A | |
ERP: | 40.3 kW | |
Manufacturer | ||
Model | PSILPD24AW-34-CP | |
Year | 2018 | |
Justification for New Antenna | Old slotted antenna is not tunable to new frequency. Antenna slots reduced to decrease the antenna size and weight, and decrease load to the tower. Same antenna pattern of existing one. |
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 |
---|---|---|
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? | No | |
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: | 50.1 kW | |
Manufacturer | ||
Model | ALP32M5-HSP-46 | |
Year | 2001 |
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? | No | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels/Bays | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Design power capacity in use | N/A | |
Other Antenna Type | N/A | |
ERP: | 40.3 kW | |
Manufacturer | ||
Model | PSILPD24AW-34-CP | |
Year | 2018 | |
Justification for New Antenna | Old slotted antenna is not tunable to new frequency. Antenna slots reduced to decrease the antenna size and weight, and decrease load to the tower. Same antenna pattern of existing one. |
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 |
Name | Description |
---|---|
PR Local Taxes |
11.5% tax over purchase |
Antenna Tower Installation |
Installation and riggers costs |
Elbows |
Three 1-5/8" Elbows to connect transmission line to antenna |
Dehydrator |
Transmission line dehydrator, accessories. |
Transportation Shipping |
Crating, shipping, transportation to Puerto Rico |
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? | No | |
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: | 20.0 kW | |
Manufacturer | ||
Model | PSILP8AW-34 | |
Year | 2018 | |
Justification for New Antenna | To be used during installation of the new main antenna. Antenna could be used later with the new assigned channel after conversion. |
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 |
Name | Description |
---|---|
Antenna Tower Installation |
Antenna installation and rigger costs |
PR Local Taxes |
11.5% local taxes over purchase |
Shipping, Transportation |
Crating, shipping and transportation to Puerto Rico |
Section | Question | Response |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Flexible Foam | |
Diameter | 1 5/8 inches | |
Segment Length | N/A | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 325 feet per run | |
Justification for New Transmission Line | Transmission line to be used with the interim antenna during new main antenna installation. (Transmission line corrected to 325 FT) |
Name | Description |
---|---|
Connectors Adapters |
1-5/8" Adapters, connectors |
PR Local Taxes |
11.5% Tax over purchase |
Transmission Line Installation |
Installation and rigger costs related to line installation |
Transportation Shipping |
Crating, shipping, transportation to Puerto Rico |
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 | Yes | |
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 | 1027505 | |
Coordinates (NAD83) | Latitude (NAD83) | 18° 16' 37.0" N- |
Longitude (NAD83) | 065° 51' 08.0" W- | |
Overall Structure Height | 265.74 feet | |
Support Structure Height | 265.74 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 2522.94 feet | |
Structure Type | LTOWER - Lattice Tower | |
Tower Owner | EBENEZER BROADCASTING GROUP INC | |
Date Constructed | 07/06/2000 |
Facility ID | Call Sign | Service |
---|---|---|
67190 | WVSN | DTV |
Users |
---|
Internet Wirele |
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: | Minor Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Antennas relocation on tower |
Some antennas need to be moved to permit the new installations |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 200 | |
Explanation | Religious station with limited technical personnel with the expertise necessary to handle this type of 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 | No | |
For Main Facility | Yes | |
Prepare engineering section of Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | 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 | No | |
For Main Facility | Yes | |
Prepare and file Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 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 | Yes | |
Number of Days | 10 | |
Justification | Verify installation and coordination with parallel installations in the same tower, buildings. Coordinate channel switching to new frequency with other stations on August 1, 2018. |
Section | Question | Response |
---|---|---|
AM Pattern Disturbance | Is an Impact Study needed? | No |
Is Remediation needed? | No | |
Facility Expenses | Name | N/A |
Other Distributed Transmission System Expenses Not listed | N/A | |
Name | N/A | |
Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
Permit and Filing Costs | Local Zoning | No |
Non-zoning permits | 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 |
---|---|
Station Personnel |
Extra time incurred by station personnel and travel expenses. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $266,814.00 | $244,984.00 | N/A | $227,148.02 | N/A |
Total for all systems | $904,687.00 | $819,197.00 | N/A | $317,923.22 | N/A |
Primary Transmitter EC703HP-BB | $194,803.00 | $172,973.00 | $164,462.02 | ||
5 KW RF Package | $26,036.00 | $26,036.00 | From vendor proposal | $26,036.00 | N/A |
Transmitter 8-Pole Filter | $1,847.00 | $1,847.00 | From vendor proposal. Amount corrected. | $1,847.00 | N/A |
PR Local Taxes | $16,000.00 | $16,000.00 | Puerto Rico local taxes (11.5%) over purchases | $10,235.00 | N/A |
Shipping and Transportation | $5,340.00 | $5,340.00 | From vendor proposal. Amount corrected. | $5,340.00 | N/A |
2" Rigid Conduit and Wiring (Cost per foot) | $780.00 | $750.00 | N/A | N/A | N/A |
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW | $126,000.00 | $104,200.00 | From vendor proposal | $104,200.00 | N/A |
Other Electrical Service: Additional protection circuit breaker and surge suppressor, electrical conduits and cables, grounding system, etc. | $3,000.00 | $3,000.00 | Estimated materials and installation costs. | $1,004.02 | N/A |
Installation, Commisssioning and Proof of Performance | $15,800.00 | $15,800.00 | From vendor proposal | $15,800.00 | N/A |
Auxiliary Transmitter EC701HP-BB | $72,011.00 | $72,011.00 | $62,686.00 | ||
PR Local Taxes | $8,000.00 | $8,000.00 | Puerto Rico 11.5% Tax | N/A | N/A |
Transportation and Shipping | $5,340.00 | $5,340.00 | Estimated from vendor proposal. Amount corrected. | $5,340.00 | N/A |
System Design Service and Site Survey | $15,300.00 | $15,300.00 | From vendor proposal | $15,300.00 | N/A |
UHF - Air Cooled Solid State Transmitter 0.7 kW | $40,000.00 | $40,000.00 | From vendor proposal | $40,000.00 | N/A |
1" Rigid Conduit and Wiring | $400.00 | $400.00 | Material and installation. | N/A | N/A |
Other Electrical Service: Panel breaker, grounding system, connecting cables. | $1,500.00 | $1,500.00 | Electrical connection, materials and installation. | $575.00 | N/A |
8-Pole Filter | $1,471.00 | $1,471.00 | From vendor proposal | $1,471.00 | N/A |
Actual Information Description | File Name |
---|---|
5 KW RF Package | |
Transmitter 8-Pole Filter | |
PR Local Taxes | |
Shipping and Transportation | |
2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW | |
Other Electrical Service: Additional protection circuit breaker and surge suppressor, electrical conduits and cables, grounding system, etc. | |
Installation, Commisssioning and Proof of Performance | |
PR Local Taxes | Information not provided. |
Transportation and Shipping | |
System Design Service and Site Survey | |
UHF - Air Cooled Solid State Transmitter 0.7 kW | |
1" Rigid Conduit and Wiring | Information not provided. |
Other Electrical Service: Panel breaker, grounding system, connecting cables. | |
8-Pole Filter |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $170,438.00 | $133,228.00 | N/A | $65,303.75 | N/A |
Total for all systems | $904,687.00 | $819,197.00 | N/A | $317,923.22 | N/A |
Interim Antenna PSILP8AW-34 | $26,880.00 | $26,550.00 | $18,525.00 | ||
PR Local Taxes | $1,400.00 | $1,400.00 | Puerto Rico 11.5% Tax | N/A | N/A |
Shipping, Transportation | $3,500.00 | $3,500.00 | Estimated. Waiting for final costs | $3,275.00 | N/A |
Antenna Tower Installation | $3,700.00 | $3,700.00 | Estimated. Waiting final quote. | $3,700.00 | N/A |
UHF - High Power, Side Mount, basic slot antenna, 20 kW input, directional,, horizontally polarized | $11,550.00 | $11,550.00 | Vendor proposal | $11,550.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
Primary Antenna PSILPD24AW-34-CP | $35,140.00 | $0.00 | $0.00 | ||
UHF - High Power, Side Mount, basic slot antenna, 40 kW input, directional,, elliptically or circularly polarized | $0.00 | $0.00 | N/A | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $0.00 | N/A | N/A | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $0.00 | N/A | N/A | N/A |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $0.00 | N/A | N/A | N/A |
Primary Antenna PSILPD24AW-34-CP | $108,418.00 | $106,678.00 | $46,778.75 | ||
Dehydrator | $4,500.00 | $4,500.00 | To pressurize with dry air the transmission line and antenna | $2,128.75 | N/A |
Elbows | $2,000.00 | $2,000.00 | Five 3-1/8" elbows cost, shipping, installation | N/A | N/A |
Antenna Tower Installation | $10,000.00 | $10,000.00 | Estimated until rigger provide final cost. | $10,000.00 | N/A |
PR Local Taxes | $5,500.00 | $5,500.00 | Puerto Rico 11.5% Tax | N/A | N/A |
UHF - High Power, Side Mount, basic slot antenna, 40 kW input, directional,, elliptically or circularly polarized | $46,778.00 | $46,778.00 | Old slotted antenna is not tunable to new frequency. Antenna slots reduced to decrease the antenna size and weight, and decrease load to the tower. Same antenna pattern of existing one. | $34,650.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $22,000.00 | N/A | N/A | N/A |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
Transportation Shipping | $4,500.00 | $4,500.00 | Estimated. Vendor will provide final cost. | $0.00 | N/A |
Actual Information Description | File Name |
---|---|
PR Local Taxes | Information not provided. |
Shipping, Transportation | |
Antenna Tower Installation | |
UHF - High Power, Side Mount, basic slot antenna, 20 kW input, directional,, horizontally polarized | |
Sweep test of existing antenna | Information not provided. |
UHF - High Power, Side Mount, basic slot antenna, 40 kW input, directional,, elliptically or circularly polarized | Information not provided. |
Sweep test of existing antenna | Information not provided. |
Side mount brackets for high power antennas (if not included in antenna base cost) | Information not provided. |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
Dehydrator | |
Elbows | Information not provided. |
Antenna Tower Installation | |
PR Local Taxes | Information not provided. |
UHF - High Power, Side Mount, basic slot antenna, 40 kW input, directional,, elliptically or circularly polarized | |
Sweep test of existing antenna | Information not provided. |
Side mount brackets for high power antennas (if not included in antenna base cost) | Information not provided. |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
Transportation Shipping | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $18,750.00 | $17,850.00 | N/A | $4,127.45 | N/A |
Total for all systems | $904,687.00 | $819,197.00 | N/A | $317,923.22 | N/A |
Interim Transmission Line | $18,750.00 | $17,850.00 | $4,127.45 | ||
Flexible Foam Transmission Line - dielectric, 1 5/8" | $7,800.00 | $6,900.00 | N/A | $2,024.75 | N/A |
Connectors Adapters | $2,500.00 | $2,500.00 | N/A | $1,596.90 | N/A |
PR Local Taxes | $950.00 | $950.00 | Puerto Rico 11.5% Tax | N/A | N/A |
Transmission Line Installation | $4,000.00 | $4,000.00 | Estimated until rigger provide costs. | N/A | N/A |
Transportation Shipping | $3,500.00 | $3,500.00 | Estimated crating and transportation to Puerto Rico. Waiting for final costs from vendor. | $505.80 | N/A |
Actual Information Description | File Name |
---|---|
Flexible Foam Transmission Line - dielectric, 1 5/8" | |
Connectors Adapters | |
PR Local Taxes | Information not provided. |
Transmission Line Installation | Information not provided. |
Transportation Shipping |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $272,500.00 | $259,000.00 | N/A | $0.00 | N/A |
Total for all systems | $904,687.00 | $819,197.00 | N/A | $317,923.22 | N/A |
Primary Tower LTOWER | $272,500.00 | $259,000.00 | $0.00 | ||
Short Tower (less than 500') | $84,200.00 | $80,000.00 | N/A | N/A | N/A |
Antennas relocation on tower | $4,000.00 | $4,000.00 | Estimated | N/A | N/A |
Minor tower reinforcement/modifications | $158,000.00 | $150,000.00 | 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 |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $96,195.00 | $84,750.00 | N/A | $19,344.00 | N/A |
Total for all systems | $904,687.00 | $819,197.00 | N/A | $317,923.22 | N/A |
Outside Professional Services | $96,195.00 | $84,750.00 | $19,344.00 | ||
Additional Field Engineering Service, 10 Days | $5,000.00 | $5,000.00 | 10 days @ $500 per day professional services | N/A | 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 - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | 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 |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | 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 |
Prepare request for Special Temporary Authorization | $4,100.00 | $3,000.00 | N/A | N/A | N/A |
Project management of the transition | $31,600.00 | $24,000.00 | N/A | $19,344.00 | N/A |
Actual Information Description | File Name |
---|---|
Additional Field Engineering Service, 10 Days | Information not provided. |
RF Exposure Measurements | Information not provided. |
ASR modification (prepare FCC Form 854) | 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. |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Prepare and or review reimbursement form | 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 | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
Prepare request for Special Temporary Authorization | Information not provided. |
Project management of the transition |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $79,990.00 | $79,385.00 | N/A | $2,000.00 | N/A |
Total for all systems | $904,687.00 | $819,197.00 | N/A | $317,923.22 | N/A |
Other Expenses | $79,990.00 | $79,385.00 | $2,000.00 | ||
Disposal Costs (for equipment and other waste, net of any salvage value) | $20,000.00 | $20,000.00 | N/A | N/A | N/A |
Station Personnel | $14,300.00 | $14,300.00 | See attachment "WIDP Station Personnel Expenses" | N/A | N/A |
MVPD Notification of Channel Change | $10,000.00 | $10,000.00 | N/A | N/A | N/A |
Develop and air announcement of upcoming channel change | $2,500.00 | $2,500.00 | N/A | N/A | N/A |
Equipment Storage | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
Equipment Delivery and Handling Charges | $15,000.00 | $15,000.00 | N/A | N/A | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | N/A | N/A |
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | N/A | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | $2,000.00 | N/A |
Actual Information Description | File Name |
---|---|
Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
Station Personnel | 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 | Information not provided. |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
DTV Medical Facility Notification |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $904,687.00 | $819,197.00 | $317,923.22 |
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. | William Adorno General Manager 04/08/2019 |
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. | Ricardo Montanez President 04/08/2019 |