Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
SISTEMA UNIVERSITARIO ANA G. MENDEZ, INC. Doing Business As: SISTEMA UNIVERSITARIO ANA G. MENDEZ, INC. |
P. O. BOX 21345 SAN JUAN, PR 00928 United States |
+1 (787) 766-2600 | ca_adiaz@suagm.edu | Private Not-for-Profit Educational Institution |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Ariel Diaz Engineering VP SISTEMA UNIVERSITARIO ANA G. MENDEZ, INC. |
ARIEL DIAZ Sistema-TV PO Box 21345 San Juan, PR 00928 United States |
+1 (787) 766-2600 | ca_adiaz@suagm.edu |
Question | Response |
---|---|
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. | No |
Briefly describe transition plan | File CP, Perform Tower inspection and orders for equipment. File STA, Field Survey and Design. Install interim antenna. Remove present antenna. New equipment installation. Send notifications. File License. Narrative Attached. |
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 Transmitter | |
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 | DT835A | |
Year | 2000 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 3 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Auxiliary (Backup) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | MPTV-PRLX-U3 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 5 kW | |
Justification for New Transmitter | The original manufacturer ADC Telecommunication is no longer on the market. The successor manufacturer does not support this product |
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 | 40.0 feet | |
Other Electrical Service | Yes | |
Description | Electrical Panel Distribution modifications, circuit breakers, rewiring. Surge Protector, Voltage Regulator and UPS are required for the new transmitter installation | |
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 |
---|---|
Maritime Transportation |
Due to the particular conditions of the island, special maritime transportation is required to a port |
Upgraded Mask Filter from 6 to 8 poles |
Charge to replace an included RF Mask Filter on the transmitter proposal with 8 pole filter |
Equipment Crating |
Equipment Crating for Ocean Shipping |
Motorized Switch |
Extra cost for replace an included (3) port Manual Patch Panel on the transmitter proposal as the existing transmission system |
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 | CTT-U DCX-1 Millenium | |
Year | 2004 | |
Type | Inductive Output Tube | |
IOT Power Type | Single | |
Power Capacity | 20 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | MPTV-PRLX-U6 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 9.7 kW | |
Justification for New Transmitter | Hitachi Kokusai Electric Comark LLC (HKCM) informed us that they will not be able to re-channel our DCX transmitter. The request for a solid state transmitter is because the cost of a new IOT DCX paragon transm. is considerably higher than a Solid State |
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 | 200.0 feet | |
Other Electrical Service | Yes | |
Description | Distribution panel modification and rewiring for new transmitters Surge Protector,Voltage Regulator and UPS are required for the new transmitter installation | |
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? | Yes |
Size | 164.0 square feet | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A |
Name | Description |
---|---|
System Design and Site Survey |
System Design based on Site Survey to prepare an as built and present modifications to accommodate the new transmitters, Filters, RF components. Prepare electrical distribution based on the existing and new components associated with the transition |
Upgraded RF Mask Filter to 8 pole |
Charge to replace an included RF Mask Filter on the transmitter proposal with 8 pole filter |
Equipment Crating |
Equipment Crating for Ocean Shipping |
Transmitter Motorized Switch replacement |
Extra cost for replace an included (3) port Manual Patch Panel on the transmitter proposal as the existing transmission system |
Maritime Transportation |
Due to the particular conditions of the island, special maritime transportation is required to a port |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Purchase New |
Antenna Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing antenna shared with another station or stations? | No | |
Is the existing antenna directional? | Yes | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | Yes | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels | N/A | |
Design power capacity in use | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Other Antenna Type | N/A | |
ERP: | 178.0 kW | |
Manufacturer | ||
Model | TFU-16DSC-R S300 | |
Year | 2008 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | No | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | Yes | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels/Bays | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Design power capacity in use | N/A | |
Other Antenna Type | N/A | |
ERP: | 174.0 kW | |
Manufacturer | ||
Model | TFU-16DSC-R S300 | |
Year | 2017 | |
Justification for New Antenna | Narrowband Slotted coaxial antenna not suited for rechanneling |
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 | 4 1/16 inches inches | |
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? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Name | Description |
---|---|
Maritime Transportation |
Due to the particular conditions of an island, special maritime transportation is required from port to port |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | No | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | Yes | |
New Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels/Bays | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Design power capacity in use | N/A | |
Other Antenna Type | N/A | |
ERP: | 178.0 kW | |
Manufacturer | ||
Model | TFU-16DSC-R S300 | |
Year | 2017 | |
Justification for New Antenna | Interim Antenna to operate while the existing antenna is removed and the final antenna for the new channel is installed on the tower. |
Section | Question | Response |
---|---|---|
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | No |
Broadband or Single Channel? | N/A | |
Feed Line Size | N/A | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | Yes |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Name | Description |
---|---|
Maritime Transportation |
Due to the particular conditions of an island, special maritime transportation is required from port to port |
Section | Question | Response |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing transmission line shared with another station or stations? | No | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Rigid | |
Diameter | 4 1/16 inches | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 240 feet per run |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Type | Rigid | |
Diameter | 4 1/16 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 280 feet per run | |
Justification for New Transmission Line | Existing Transmission line can't be re-used because it have a prohibited length for the re-packed channel |
Name | Description |
---|---|
Test for Reducer |
Test transition of 4 inch at 50 ohms |
Reducer 6 to 4 inch |
Reducer for antenna input 6 to 4 inch reducer at 50 ohms |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Flexible Air | |
Diameter | 4 inches | |
Segment Length | N/A | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 240 feet per run | |
Justification for New Transmission Line | Interim transmission Line for the Interim antenna, to operate while the existing antenna and transmission line are removed and the final antenna with its transmission line for the new channel are installed on the tower |
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? | No | |
One or more FM, AM or TV radio broadcaster(s) | N/A | |
Others Types of Users | N/A | |
Is tower documented for structural analysis? | Yes | |
Is tower compliant with Rev G? | Yes | |
Existing Tower Structure Registration | Do you have a tower registration number? | No |
ASR Number | ||
Coordinates (NAD83) | Latitude (NAD83) | 18° 18' 27.8" N- |
Longitude (NAD83) | 065° 47' 41.5" W- | |
Overall Structure Height | 198.00 feet | |
Support Structure Height | 198.00 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 3297.00 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | Sistema Universitario Ana G Mendez Inc. | |
Date Constructed | 10/01/2008 |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for documented tower |
Tower Reinforcements | Please select whether tower reinforcements are needed: | Minor Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 618 | |
Explanation | External resource are required for management this project. The technical and administrative personnel are occupied in daily operations of the station. The Budgeting's constrains of the NCE (PBS) TV station prevent reassign functions or increase personnel | |
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 | 1 | |
Do you have Distributed Transmission System engineering services? | N/A | |
Critical Facility | N/A | |
Terrain-Shielded Facility | N/A | |
Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
For Auxiliary Facility | 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 | 1 | |
NEPA Section 106 environmental review | No | |
Environmental Assessment | No | |
ASR Modification | No | |
FAA Consultation (including preparation of FAA Form 7460) | No | |
Negotiation of Lease and other Matter for Shared Locations | Yes | |
Prepare or Review FCC Form 399 for Reimbursement | Yes | |
Address transition timing and coordination issues w/ other stations and wireless providers | Yes | |
RF Field Engineering Services | Comprehensive coverage verification via field study | Yes |
RF exposure measurements | Yes | |
Additional Field Engineering Service | No | |
Number of Days | N/A | |
Justification | N/A |
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 | No | |
FCC License to Cover Application | No | |
FCC Special Temporary Authority Application | No | |
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 |
---|---|
Local Sales and Use Taxes |
Sales taxes based on 11.5 percent and service taxes based on 4 percent This amount corresponds to a sales and use tax to be paid by any who imports tangible personal property into Puerto Rico or provides services in relation to any property from abroad |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $925,834.04 | $732,594.04 | N/A | $627,829.50 | N/A |
Total for all systems | $2,069,067.66 | $1,762,568.96 | N/A | $883,229.98 | N/A |
Primary Transmitter MPTV-PRLX-U6 | $601,939.04 | $457,239.04 | $380,970.00 | ||
Transmitter Motorized Switch replacement | $4,835.00 | $4,835.00 | Extra cost for replace an included (3) port Manual Patch Panel on the transmitter proposal with a motorized Switch as the existing transmission system | $4,351.00 | N/A |
Equipment Crating | $4,500.00 | $4,500.00 | Equipment Crating required for Maritime Transportation Quotation attached WMTJ Parallax U6 10kW revised options, Part No. NS1 | $4,050.00 | N/A |
Upgraded RF Mask Filter to 8 pole | $15,000.00 | $15,000.00 | Charge to replace an included RF Mask Filter of 6 pole on the transmitter proposal with 8 pole | $13,500.00 | N/A |
System Design and Site Survey | $15,300.00 | $15,300.00 | System Design based on Site Survey to prepare an as built and present modifications to accommodate the new transmitters, Filters, RF components. Prepare electrical distribution based on the existing and new components associated with the transition. Mechanical, Electrical and RF Design for the new transmitter | $13,770.00 | N/A |
Other -- Building Addition Size: 164.0 | $21,284.04 | $21,284.04 | The heat exchangers for the transmitter are longer than the existing ones. To accommodate them in the room it will be necessary to relocate the intake and exhaust ventilation walls and replace the steel louvers with the metal ducts around the units. The load walls to be modified are concrete and have a thickness of 8 "deep. | N/A | N/A |
Other Electrical Service: Distribution panel modification and rewiring for new transmitters Surge Protector,Voltage Regulator and UPS are required for the new transmitter installation | $36,300.00 | $36,300.00 | Surge Suppressor $5,250.00, Voltage Regulator $23,395.00 (options included on the Comark Transmitter WMTJ Parallax U6 10kW revised options), and UPS $46,912.00 (Quote from CLARY Corp) are required for new transmitter installation | $25,781.00 | N/A |
2" Rigid Conduit and Wiring (Cost per foot) | $5,200.00 | $5,000.00 | N/A | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW | $494,500.00 | $350,000.00 | Solid state transmitter’s request, the cost of a new IOT transmitter is higher than a SS (attached P3245-R1 WMTJ Main Tx ). (DA 16-1164 MB Docket No. 16-306 GN Docket No. 12-268). One power-level step up in transmitter | $315,000.00 | We are eliminating an invoice that indicate - need more information - and including invoice with quotation |
Maritime Transportation | $5,020.00 | $5,020.00 | Due to the particular conditions of an island, special maritime transportation is required from port to port | $4,518.00 | N/A |
Auxiliary Transmitter MPTV-PRLX-U3 | $323,895.00 | $275,355.00 | $246,859.50 | ||
Motorized Switch | $4,835.00 | $4,835.00 | Extra cost for replace an included (3) port Manual Patch Panel on the transmitter proposal with a motorized Switch as the existing transmission system | $4,351.50 | N/A |
Equipment Crating | $4,500.00 | $4,500.00 | Equipment Crating required for Maritime Transportation Quotation attached P2986A-R1 AUX WMTJ Parallax U3 5kW Proposal Part No. NS1 | $4,050.00 | N/A |
2" Rigid Conduit and Wiring (Cost per foot) | $1,040.00 | $1,000.00 | N/A | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 4.9 . 6.5 kW | $273,500.00 | $225,000.00 | Upgrade request from air cooled to liquid cooled transmitter because the air cooled require an additional stepdown transformer (480 to 208 V) and additional wiring for the input. attached quote for both P2986A-R1 AUX Tx WMTJ P3231-R1 WMTJ, P3231-R1 WMTJ | $202,500.00 | N/A |
Other Electrical Service: Electrical Panel Distribution modifications, circuit breakers, rewiring. Surge Protector, Voltage Regulator and UPS are required for the new transmitter installation | $20,000.00 | $20,000.00 | To increase the capacity of the surge suppressor, voltage regulator and UPS for the main transmitter and add the load The transmitter facilities are located on a Rain Forest where the power fluctuations are severe and contiguous | $17,940.00 | N/A |
Maritime Transportation | $5,020.00 | $5,020.00 | Due to the particular conditions of an island, special maritime transportation is required from port to port | $4,518.00 | N/A |
Upgraded Mask Filter from 6 to 8 poles | $15,000.00 | $15,000.00 | Charge to replace an included RF Mask Filter of 6 pole on the transmitter proposal with 8 pole filter | $13,500.00 | N/A |
Actual Information Description | File Name |
---|---|
Transmitter Motorized Switch replacement | |
Equipment Crating | |
Upgraded RF Mask Filter to 8 pole | |
System Design and Site Survey | |
Other -- Building Addition Size: 164.0 | Information not provided. |
Other Electrical Service: Distribution panel modification and rewiring for new transmitters Surge Protector,Voltage Regulator and UPS are required for the new transmitter installation | |
2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW | |
Maritime Transportation | |
Motorized Switch | |
Equipment Crating | |
2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 4.9 . 6.5 kW | |
Other Electrical Service: Electrical Panel Distribution modifications, circuit breakers, rewiring. Surge Protector, Voltage Regulator and UPS are required for the new transmitter installation | |
Maritime Transportation | |
Upgraded Mask Filter from 6 to 8 poles |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $366,530.00 | $217,315.30 | N/A | $145,916.10 | N/A |
Total for all systems | $2,069,067.66 | $1,762,568.96 | N/A | $883,229.98 | N/A |
Interim Antenna TFU-16DSC-R S300 | $133,780.00 | $42,900.00 | $0.00 | ||
Maritime Transportation | $14,500.00 | $14,500.00 | Due to the particular conditions of an island, special maritime transportation is required from port to port. Quote includes the transmission line volume and weight | 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 | $0.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | $89,400.00 | $0.00 | NO CHANGE | N/A | N/A |
Primary Antenna TFU-16DSC-R S300 | $232,750.00 | $174,415.30 | $145,916.10 | ||
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $22,000.00 | N/A | $15,768.00 | N/A |
Maritime Transportation | $14,500.00 | $14,500.00 | Due to the particular conditions of an island, special maritime transportation is required from port to port. Quote includes the transmission line volume and weight | N/A | N/A |
Elbow complex, single channel, at antenna input, per 4 1/16. feedline (if needed) | $9,570.00 | $9,100.00 | N/A | $7,732.80 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | $89,400.00 | $61,207.65 | NO CHANGE | $61,207.65 | N/A |
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | $89,400.00 | $61,207.65 | ***System Notice: Estimate adjusted and locked because line has been superseded.***the original estimated cost for lower power side mount antenna is $139440 | $61,207.65 | N/A |
Actual Information Description | File Name |
---|---|
Maritime Transportation | Information not provided. |
Side mount brackets for high power antennas (if not included in antenna base cost) | |
Sweep test of existing antenna | Information not provided. |
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | Information not provided. |
Side mount brackets for high power antennas (if not included in antenna base cost) | |
Maritime Transportation | Information not provided. |
Elbow complex, single channel, at antenna input, per 4 1/16. feedline (if needed) | |
Sweep test of existing antenna | Information not provided. |
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | |
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $61,226.00 | $65,596.00 | N/A | $43,661.70 | N/A |
Total for all systems | $2,069,067.66 | $1,762,568.96 | N/A | $883,229.98 | N/A |
Interim Transmission Line | $17,760.00 | $16,800.00 | $0.00 | ||
Flexible Air Transmission Line - dielectric, 4" | $17,760.00 | $16,800.00 | N/A | N/A | N/A |
Primary Transmission Line | $43,466.00 | $48,796.00 | $43,661.70 | ||
Rigid Transmission Line - copper, 4 1/16" | $39,760.00 | $45,090.00 | This cost estimated by the factory includes 3 elbows and a dehydrator. | $43,661.70 | N/A |
Test for Reducer | $2,034.00 | $2,034.00 | Estimated cost by factory for test the transition from 4 inch 50 ohms to 6 inch 50 ohms | N/A | N/A |
Reducer 6 to 4 inch | $1,672.00 | $1,672.00 | Cost for a separate reducer transition from 6 inch to 4 inch at 50 ohms | $0.00 | N/A |
Actual Information Description | File Name |
---|---|
Flexible Air Transmission Line - dielectric, 4" | Information not provided. |
Rigid Transmission Line - copper, 4 1/16" | |
Test for Reducer | Information not provided. |
Reducer 6 to 4 inch | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $254,800.00 | $242,000.00 | N/A | $65,447.68 | N/A |
Total for all systems | $2,069,067.66 | $1,762,568.96 | N/A | $883,229.98 | N/A |
Primary Tower TOWER | $254,800.00 | $242,000.00 | $65,447.68 | ||
Structural engineering tower load study for well documented tower | $12,600.00 | $12,000.00 | N/A | $8,247.68 | N/A |
Minor tower reinforcement/modifications | $158,000.00 | $150,000.00 | N/A | $57,200.00 | N/A |
Short Tower (less than 500') | $84,200.00 | $80,000.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Structural engineering tower load study for well documented tower | |
Minor tower reinforcement/modifications | |
Short Tower (less than 500') | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $237,814.00 | $282,750.00 | N/A | $375.00 | N/A |
Total for all systems | $2,069,067.66 | $1,762,568.96 | N/A | $883,229.98 | N/A |
Outside Professional Services | $237,814.00 | $282,750.00 | $375.00 | ||
RF Exposure Measurements | $21,050.00 | $20,000.00 | N/A | N/A | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | N/A | N/A |
Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $4,000.00 | N/A | N/A | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | N/A | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | 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 |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | 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 request for Special Temporary Authorization | $2,050.00 | $1,500.00 | 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 engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | $375.00 | N/A |
Project management of the transition | $97,644.00 | $150,000.00 | Proposal from RGB Corporation HMDRQ2923 and Detail estimate attached | N/A | N/A |
Actual Information Description | File Name |
---|---|
RF Exposure Measurements | Information not provided. |
Comprehensive coverage verification via field study, if needed | Information not provided. |
Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
Attorney Fees - Negotiation of lease and other matters for shared locations | Information not provided. |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
Perform engineering study for new channel assignment and antenna development | Information not provided. |
Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
Prepare and or review reimbursement form | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Prepare request for Special Temporary Authorization | Information not provided. |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | |
Project management of the transition | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $222,863.62 | $222,313.62 | N/A | $0.00 | N/A |
Total for all systems | $2,069,067.66 | $1,762,568.96 | N/A | $883,229.98 | N/A |
Other Expenses | $222,863.62 | $222,313.62 | $0.00 | ||
Local Sales and Use Taxes | $148,313.62 | $148,313.62 | PR Sales and Use Tax 11.5% for all the imported equipment or 4% for all the services from abroad. Attached Excel Worksheet with detailed calculations, Translated copy of the state law 25-2017, Copy of the DA 15-17 and translated Indirect Tax Alert | N/A | N/A |
MVPD Notification of Channel Change | $12,000.00 | $12,000.00 | N/A | N/A | N/A |
Develop and air announcement of upcoming channel change | $20,000.00 | $20,000.00 | N/A | N/A | N/A |
Equipment Delivery and Handling Charges | $15,000.00 | $15,000.00 | Estimated proposal for Delivery from Maritime Port of San Juan to the Transmitter Site Attached Transportes Rolon proposal | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | N/A | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $9,000.00 | $9,000.00 | N/A | N/A | N/A |
Equipment Storage | $7,000.00 | $7,000.00 | N/A | N/A | N/A |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $2,069,067.66 | $1,762,568.96 | $883,229.98 |
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. | GINIA E HERNANDEZ Sponsored Program Director 06/05/2019 |
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. | Ariel Diaz Engineer 06/05/2019 |