| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
PUERTO RICO PUBLIC BROADCASTING CORPORATION |
Marietty Lasanta PO Box 190909 SAN JUAN, PR 00919 United States |
+1 (787) 766-1656 | MLasanta@wipr.pr | Government Entity |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
Alejandro Luciano Consulting Engineer Puerto Rico Public Broadcasting Corporation |
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. | No |
| Briefly describe transition plan | File for CP as needed, Perform Towers Structural Study, modify tower as needed, build Interim facilities, remove existing transmitter, install new transmitter, transmission line, combiner, splitter, new antennas. sweep antennas test and transition. |
| 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 | 1 | |
| Is this transmitter currently shared with another station? | No | |
| Is this transmitter currently in operating condition? | Yes | |
| Existing Transmitter Manufacturer and Type | Manufacturer | |
| Model | Power CD | |
| Year | 2009 | |
| 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 | HPTV-PRLX-U18 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 30 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 | 300.0 feet | |
| Other Electrical Service | Yes | |
| Description | Panel Main Breaker and disconnect switches fro transmitter, cooling pumps and heat exchangers. | |
| 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 | Parallax | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 10.0 kW | |
| Justification for New Transmitter | In order to transition to the new channel by the August 1st 2018 deadline WIPR will need an interim transmitter to remain on the air and maintain limited coverage from an interim site while WAPA decides on the hurricane toppled tower reconstruction. |
| 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 | Main Panel Breaker and Disconnect Switch for transmitter, cooling pump and heat exchanger | |
| 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 | 1 | |
| 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: | 762.0 kW | |
| Manufacturer | ||
| Model | 26JSC-R CT150SP | |
| 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? | 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: | 561.0 kW | |
| Manufacturer | ||
| Model | TFU-26JSC/VP-R CT150 | |
| Year | 2017 | |
| Justification for New Antenna | The existing antenna is on channel 43, Dielectric the manufacturer indicates is not feasible to tune the channel 43 antenna to channel 26, WIPR repack 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 | 7 3/16 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? | Yes |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Ownership | Owned | |
| Owner | N/A | |
| Is antenna shared? | No | |
| Is antenna directional? | Yes | |
| Will antenna be located on or in close proximity to an antenna farm? | Yes | |
| New Antenna Manufacturer and Type | Class | Full Power |
| Mounting | Side Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | 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: | 100.0 kW | |
| Manufacturer | ||
| Model | PSILP24AOC-26-EP | |
| Year | 2018 | |
| Justification for New Antenna | In order to transition to the new channel by the august 1st 2018 deadline WIPR will need an interim antenna to remain on the air with limited coverage while WAPA-TV decides on the hurricane toppled tower reconstruction. |
| 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 |
| 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 | 1 | |
| Is the existing transmission line shared with another station or stations? | No | |
| Is Transmission Line in operating condition? | No | |
| Existing Transmission Line Manufacturer and Type | Manufacturer | |
| Type | Rigid | |
| Diameter | 7 3/16 inches | |
| Other Diameter | N/A | |
| Segment Length | 20 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 1000 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 | 7 3/16 inches | |
| Other Diameter | N/A | |
| Segment Length | 19 1/2 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 810 feet per run | |
| Justification for New Transmission Line | The existing shared transmission line belong to WAPA-TV, that line was destroyed by hurricane Maria. WAPA-TV moved to another site and decided no to reconstruct. |
| Name | Description |
|---|---|
Dehydrator |
High Capacity Dehydrator |
| 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 | 375 feet per run | |
| Justification for New Transmission Line | In order to transition to the new channel by the august 1st 2018 deadline WIPR will need an interim transmission line to remain with limited coverage from an interim site. |
| 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 | 1011496 | |
| Coordinates (NAD83) | Latitude (NAD83) | 18° 15' 54.0" N- |
| Longitude (NAD83) | 066° 05' 06.0" W- | |
| Overall Structure Height | 285.43 feet | |
| Support Structure Height | 232.94 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 1377.94 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | PUERTO RICO PUBLIC BROADCASTING CORP | |
| Date Constructed | 01/01/1957 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 10063 | WFID | FM |
| 69090 | WRTU | FM |
| 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 | Construct New |
| 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 | 1010730 | |
| Coordinates (NAD83) | Latitude (NAD83) | 18° 06' 35.0" N- |
| Longitude (NAD83) | 066° 03' 04.0" W- | |
| Overall Structure Height | 1090.87 feet | |
| Support Structure Height | 1006.88 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 2955.02 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | Televicentro of Puerto Rico, LLC | |
| Date Constructed | 07/01/1966 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 52073 | WAPA-TV | DTV |
| 53860 | WIPR-FM | FM |
| Section | Question | Response |
|---|---|---|
| Construct New Tower | Use | Primary (Main) |
| Description of Use | N/A | |
| Is this a request for upgraded equipment? | No | |
| Height | 697.00 feet | |
| Justification for New Tower | See attached narrative requesting for new tower construction and tower fabricator proposal. |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | N/A |
| Helicopter Services Required | Are helicopter services required? | No |
| Name | Description |
|---|---|
Structural Study |
Structural Study on the old tower prior to damage by Hurricane Maria |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 1500 | |
| 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 | 3 | |
| Do you have Distributed Transmission System engineering services? | No | |
| 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 | 3 | |
| 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. |
FCC 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 | No | |
| 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. Two Filters, Two Stations |
WIPR-TV and WAPA-TV radiation centers are within 50ft vertically, after repack WIPR will be on Ch. 26 adjacent to WAPA Ch. 27. A filter is needed for both WAPA and WIPR to impede interactions to WAPA and WIPR transmitters from each other emissions. |
Station Employees Time |
Stations Employees time exclusively dedicated to the repack functions. See attached Excel worksheet |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,481,500.00 | $1,299,770.00 | N/A | $1,220,523.25 | N/A |
| Total for all systems | $6,594,509.77 | $6,440,802.97 | N/A | $1,306,720.76 | N/A |
| Interim Transmitter Parallax | $517,700.00 | $393,135.00 | $370,135.00 | ||
| UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW | $494,500.00 | $370,135.00 | See WIPR Aux Transmitter Invoice Explanation Cover Letter, Invoice and Proposal. | $370,135.00 | N/A |
| 2" Rigid Conduit and Wiring (Cost per foot) | $5,200.00 | $5,000.00 | N/A | N/A | N/A |
| Other Electrical Service: Main Panel Breaker and Disconnect Switch for transmitter, cooling pump and heat exchanger | $18,000.00 | $18,000.00 | As per previous experience during the analog to digital transitions and site remote location. | N/A | N/A |
| Primary Transmitter HPTV-PRLX-U18 | $963,800.00 | $906,635.00 | $850,388.25 | ||
| 2" Rigid Conduit and Wiring (Cost per foot) | $7,800.00 | $7,500.00 | N/A | N/A | N/A |
| Other Electrical Service: Panel Main Breaker and disconnect switches fro transmitter, cooling pumps and heat exchangers. | $9,000.00 | $9,000.00 | As per previous experience during the analog to digital transitions and site remote location. | N/A | N/A |
| UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $890,135.00 | See Hitachi Kokusai Electric Comark LLC proposal P#3182PRLXU18-091317-R1 Excluding transportation and crating charges. | $850,388.25 | N/A |
| Actual Information Description | File Name |
|---|---|
| UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW | |
| 2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
| Other Electrical Service: Main Panel Breaker and Disconnect Switch for transmitter, cooling pump and heat exchanger | Information not provided. |
| 2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
| Other Electrical Service: Panel Main Breaker and disconnect switches fro transmitter, cooling pumps and heat exchangers. | Information not provided. |
| UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $379,316.00 | $300,332.00 | N/A | $50,028.00 | N/A |
| Total for all systems | $6,594,509.77 | $6,440,802.97 | N/A | $1,306,720.76 | N/A |
| Interim Antenna PSILP24AOC-26-EP | $132,980.00 | $56,428.00 | $50,028.00 | ||
| Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $1,350.00 | See attached WIPR AUX Antenna_P040418-PK1 from Propagation Systems, Inc. Item "Set of Custom Mounting Brackets for an Angled Leg Tower". In attached WIPR AUX Antenna_P040418-PK1-3 document. | $1,350.00 | 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), elliptically or circularly polarized | $103,100.00 | $48,678.00 | See attached WIPR AUX Antenna_P040418-PK1 proposal from Propagation Systems, Excluding the "Set of Custom Mounting Brackets for an Angled Leg Tower" Item. In attached WIPR AUX Antenna_P040418-PK1-3 document. | $48,678.00 | N/A |
| Primary Antenna TFU-26JSC/VP-R CT150 | $246,336.00 | $243,904.00 | $0.00 | ||
| UHF - High Power, Side Mount, basic slot antenna, 561 kW input, directional,, elliptically or circularly polarized | $197,296.00 | $197,296.00 | Based on attached Dielectric Order Number 45360 Lines 1, 3 | N/A | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
| Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) | $13,900.00 | $13,208.00 | Based on Dielectric Elbow Complex Quote | 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 |
| Actual Information Description | File Name |
|---|---|
| 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), elliptically or circularly polarized | |
| UHF - High Power, Side Mount, basic slot antenna, 561 kW input, directional,, elliptically or circularly polarized | Information not provided. |
| Sweep test of existing antenna | Information not provided. |
| Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) | 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. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $273,059.11 | $255,674.31 | N/A | $13,174.31 | N/A |
| Total for all systems | $6,594,509.77 | $6,440,802.97 | N/A | $1,306,720.76 | N/A |
| Interim Transmission Line | $29,659.11 | $13,174.31 | $13,174.31 | ||
| Flexible Air Transmission Line - dielectric, 4" | $27,750.00 | $11,265.20 | See Explanation Cover Letter, WIPR Auxiliary Transmission Line Invoice and Proposal. | $11,265.20 | N/A |
| Dehydrator | $1,909.11 | $1,909.11 | See Explanation Cover Letter, WIPR Auxiliary Transmission Line Invoice and Proposal. | $1,909.11 | N/A |
| Primary Transmission Line | $243,400.00 | $242,500.00 | $0.00 | ||
| Dehydrator | $8,500.00 | $8,500.00 | From previous experience with long high power transmission lines | N/A | N/A |
| Rigid Transmission Line - copper, 7 3/16" | $234,900.00 | $234,000.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Flexible Air Transmission Line - dielectric, 4" | |
| Dehydrator | |
| Dehydrator | Information not provided. |
| Rigid Transmission Line - copper, 7 3/16" | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $3,792,494.00 | $3,942,399.00 | N/A | $0.00 | N/A |
| Total for all systems | $6,594,509.77 | $6,440,802.97 | N/A | $1,306,720.76 | N/A |
| Auxiliary Tower TOWER | $531,500.00 | $505,000.00 | $0.00 | ||
| 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 |
| Short Tower (less than 500') | $84,200.00 | $80,000.00 | N/A | N/A | N/A |
| Primary Tower | $3,260,994.00 | $3,437,399.00 | $0.00 | ||
| Structural Study | $10,000.00 | $10,000.00 | See MEI Structural Study proposal and PRPBC Purchase order.. | N/A | N/A |
| Tall Tower (greater than 500') | $210,500.00 | $386,905.00 | See PRPBC new tower construction request narrative and proposal ITEM V Antenna and line installation. | N/A | N/A |
| New tower | $3,040,494.00 | $3,040,494.00 | See Uploaded PRPBC new tower construction request narrative and proposal. Item I, II,III,IV and Requested Options. | N/A | N/A |
| Primary Tower TOWER | $0.00 | $0.00 | $0.00 |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $312,370.00 | $295,400.00 | N/A | $0.00 | N/A |
| Total for all systems | $6,594,509.77 | $6,440,802.97 | N/A | $1,306,720.76 | N/A |
| Outside Professional Services | $312,370.00 | $295,400.00 | $0.00 | ||
| RF Exposure Measurements | $21,050.00 | $20,000.00 | N/A | N/A | N/A |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | $11,040.00 | $10,500.00 | N/A | N/A | N/A |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | N/A | N/A |
| 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 |
| 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 |
| 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 request for Special Temporary Authorization | $6,150.00 | $4,500.00 | N/A | N/A | N/A |
| ASR modification (prepare FCC Form 854) | $2,105.00 | $2,000.00 | N/A | N/A | N/A |
| Project management of the transition | $237,000.00 | $225,000.00 | N/A | N/A | N/A |
| Quarterly Progress Reports. | $2,150.00 | $2,150.00 | Estimated Fee for Quarterly Repack Progress Report Documents preparation and filling. | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $355,770.66 | $347,227.66 | N/A | $22,995.20 | N/A |
| Total for all systems | $6,594,509.77 | $6,440,802.97 | N/A | $1,306,720.76 | N/A |
| Other Expenses | $355,770.66 | $347,227.66 | $22,995.20 | ||
| Station Employees Time | $90,764.46 | $90,764.46 | Estimated amount for station personnel repack dedicated time. See Attached WIPR Personnel Repack Hours Estimate Worksheet. | N/A | N/A |
| 8 poles Adjacent Channel Filter. Two Filters, Two Stations | $160,000.00 | $160,000.00 | Estimated price for two hi power filters (WAPA Ch. 27 and WIPR Ch. 26) 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 WIPR MVPD Explanation Cover Letter Invoice and Proposal 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 Storage | $7,000.00 | $7,000.00 | 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 transportation Cost estimates and WIPR Employees Time and Freight Charges Estimate Document. | $19,617.00 | 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 |
| Local Zoning | $10,000.00 | $10,000.00 | Based on previous experience. Local authority estimated fees for tower work permits. | 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 | $3,062.00 | See Explanation Cover Letter, WIPR Medical Notification Invoice and Proposal. | $3,062.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Station Employees Time | Information not provided. |
| 8 poles Adjacent Channel Filter. Two Filters, Two Stations | Information not provided. |
| MVPD Notification of Channel Change | |
| Develop and air announcement of upcoming channel change | Information not provided. |
| Equipment Storage | Information not provided. |
| Equipment Delivery and Handling Charges | |
| Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
| Local Zoning | 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 | $6,594,509.77 | $6,440,802.97 | $1,306,720.76 |
| Question | Response |
|---|---|
| The facility has ceased operating on its pre-auction channel. | Yes |
| 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 04/05/2020 |
| 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. | Alejandro Luciano , PE . Repack Project Manager 04/05/2020 |
