| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
Eastern Television Corporation Doing Business As: Eastern Television Corporation |
Lilliam Perez P.O. Box 310 Bayamon, PR 00960 United States |
+1 (787) 999-1473 | perezlilliam7@gmail.com | Corporation |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
Alejandro Luciano , PE . Alejandro Luciano PE |
Alejandro Luciano PE PO Box 194528 San Juan, PR 00919 United States |
+1 (787) 717-6984 | aluciano@aluciano.com |
| Question | Response |
|---|---|
| Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. | No |
| Briefly describe transition plan | File for CP as needed, Perform Towers Structural Study, modify tower, file for STA, relocate existing main antenna, install new transmitter, transmission line and antenna, broadcast channel change notifications, notify cable and tests |
| Section | Question | Response |
|---|---|---|
| Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Transmitter Description | Type of change | Purchase New |
| Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is this transmitter currently shared with another station? | No | |
| Is this transmitter currently in operating condition? | Yes | |
| Existing Transmitter Manufacturer and Type | Manufacturer | |
| Model | DVTX-UHF-04M37 | |
| Year | 2007 | |
| Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power Capacity | 3.0 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Manufacturer | ||
| Model | V75_02_UHF_SD_PCM-PPT | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 3.0 kW | |
| Justification for New Transmitter | Existing transmitter manufacturer is no longer in business. Without manufacturer support it is unknown if the existing can be re-tuned from channel 33 to channel 16. |
| 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 | Transmitter breaker at main panel | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
| Type | Cooling Only | |
| Size | 5 tons | |
| Other Size | N/A tons | |
| Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | Yes |
| Size | 150.0 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 |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase | |
| Manufacturer | ||
| Model | SLIM4 02 UHF SD PCM PPT | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power capacity | 1.7 kW | |
| Justification for New Transmitter | Due to space limitations the existing transmitter must be removed to make space for the new Ch. 16 transmitter. An interim small transmitter is needed for WRUA to remain on the air while the new transmitter installation is completed. |
| 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 | Main panel transmitter breaker | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | No |
| Type | N/A | |
| Size | N/A | |
| Other Size | N/A | |
| Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
| Size | N/A | |
| Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
| Is a channel 14 Mask Filer needed? | N/A | |
| Is additional field engineering time needed? | N/A | |
| Number of Days | N/A | |
| Inside RF System | Is an additional interior RF system required to support this interim transmitter? | No |
| Section | Question | Response |
|---|---|---|
| Antenna Related Expenses | Do you have antenna related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Antenna Description | Type of change | Purchase New |
| Antenna Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is the existing antenna shared with another station or stations? | No | |
| Is the existing antenna directional? | 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: | 50.0 kW | |
| Manufacturer | ||
| Model | ALP16M8-HSPR-33 | |
| Year | 2007 |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Primary (Main) |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Ownership | Owned | |
| Owner | N/A | |
| Is antenna shared? | No | |
| Is antenna directional? | Yes | |
| Will antenna be located on or in close proximity to an antenna farm? | Yes | |
| New Antenna Manufacturer and Types | Class | Full Power |
| Mounting | 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: | 34.1 kW | |
| Manufacturer | ||
| Model | PSIMP16AW16EP | |
| Year | 2017 | |
| Justification for New Antenna | Existing Ch. 33 antenna can't be re-channeled to channel 16, WRUA 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? | No |
| Broadband or Single Channel? | N/A | |
| Feed Line Size | N/A | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | No |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | Yes |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| Name | Description |
|---|---|
ADJACENT CH FILTER |
Because WRUA on channel 16 is physically and electronically adjacent to WMTJ on channel 15, both antennas are within 60 feet of each other at about same height above ground, there is a possibility of mutual coupling between the channel 15 and 16 signals. |
| 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 | PSILPD12AOC-16 | |
| Year | 2018 | |
| Justification for New Antenna | Due to hurricane damages to the licensed tower installation of the new antenna is not possible until repairs by tower landlord are completed. A smaller antenna is needed to remain on the air at reduced power from a separate site. |
| Section | Question | Response |
|---|---|---|
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | No |
| Broadband or Single Channel? | N/A | |
| Feed Line Size | N/A | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | No |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| Section | Question | Response |
|---|---|---|
| Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Transmission Line Description | Type of change | 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 | Flexible Air | |
| Diameter | 3 inches | |
| Other Diameter | N/A | |
| Segment Length | N/A | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 275 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 | Flexible Air | |
| Diameter | 3 inches | |
| Other Diameter | N/A | |
| Segment Length | N/A | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 275 feet per run | |
| Justification for New Transmission Line | The existing transmission line, will be used as interim to remain on the air on ch. 33 while installation of the new channel 16 transmission system including a new transmission line is completed. |
| Name | Description |
|---|---|
Connectors and Adapters |
Connectors and Adapters |
| 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 | 250 feet per run | |
| Justification for New Transmission Line | An Interim transmission line is needed to remain on the air from a nearby tower while the main antenna transmission line system is installed. |
| Name | Description |
|---|---|
Connectors and Adapters |
Conectors and adapters for 1-5/8 foam line |
| 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 | Leased | |
| 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? | No |
| ASR Number | ||
| Coordinates (NAD83) | Latitude (NAD83) | 18° 16' 40.83" N- |
| Longitude (NAD83) | 065° 51' 12.0" W- | |
| Overall Structure Height | 180.00 feet | |
| Support Structure Height | 180.00 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 2450.79 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | Radio Sol Inc. | |
| Date Constructed | 05/01/2006 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 8898 | WZOL | FM |
| 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 |
|---|---|---|
| Existing Tower Description | Type of change | Modify Existing |
| 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? | Unknown | |
| Is tower compliant with Rev G? | Unknown | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1011469 | |
| Coordinates (NAD83) | Latitude (NAD83) | 18° 18' 29.0" N- |
| Longitude (NAD83) | 065° 47' 40.0" W- | |
| Overall Structure Height | 259.18 feet | |
| Support Structure Height | 1.64 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 3296.22 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | PUERTO RICO TELEPHONE COMPANY, INC | |
| Date Constructed | 01/01/1982 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 2174 | WMTJ | DTV |
| 11620 | WLUZ | FM |
| 73901 | WORO-DT | DTV |
| 51428 | WRXD | 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 | Terrain constrained |
| Helicopter Services Required | Are helicopter services required? | No |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 780 | |
| Explanation | Due to economic hardship WRUA does not have the in-house personnel to perform the repack management services. | |
| Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
| Prepare engineering section of Form FCC Construction Permit Application | Yes | |
| For Auxiliary Facility | Yes | |
| For Main Facility | Yes | |
| Prepare engineering section of Form FCC License to Cover Application | Yes | |
| For Auxiliary Facility | Yes | |
| For Main Facility | Yes | |
| Prepare request for Special Temporary Authority | Yes | |
| Quantity | 2 | |
| Do you have Distributed Transmission System engineering services? | N/A | |
| Critical Facility | N/A | |
| Terrain-Shielded Facility | N/A | |
| Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
| For Auxiliary Facility | Yes | |
| For Main Facility | Yes | |
| Prepare and file Form FCC License to Cover Application | Yes | |
| For Auxiliary Facility | Yes | |
| For Main Facility | Yes | |
| Prepare request for Special Temporary Authority | Yes | |
| Quantity | 2 | |
| NEPA Section 106 environmental review | No | |
| Environmental Assessment | No | |
| ASR Modification | No | |
| 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 |
|---|---|
Station Employees Time |
Station Employees Time Dedicated to WRUA Repack functions |
Quarterly Progress Reports. |
Quarterly Repack Progress Report |
| Section | Question | Response |
|---|---|---|
| AM Pattern Disturbance | Is an Impact Study needed? | No |
| Is Remediation needed? | No | |
| Facility Expenses | Name | N/A |
| Other Distributed Transmission System Expenses Not listed | N/A | |
| Name | N/A | |
| Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
| Permit and Filing Costs | Local Zoning | Yes |
| Non-zoning permits | No | |
| BLM or NFS Coordination | No | |
| FCC Construction Permit Minor Change | Yes | |
| FCC License to Cover Application | Yes | |
| FCC Special Temporary Authority Application | Yes | |
| Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
| Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
| Does this relocation require Equipment Storage? | Yes | |
| Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | Yes | |
| Does this relocation require MVPD Notification of a Channel Change? | Yes |
| Name | Description |
|---|---|
State Services Tax |
Local Services Tax 4 percent |
State and City Sales Tax |
Local Sales Tax 11.5 percent |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $293,905.11 | $238,045.11 | N/A | $208,545.11 | N/A |
| Total for all systems | $1,923,044.30 | $1,788,790.09 | N/A | $270,447.79 | N/A |
| Interim Transmitter SLIM4 02 UHF SD PCM PPT | $127,780.00 | $72,950.00 | $71,200.00 | ||
| Other Electrical Service: Main panel transmitter breaker | $1,000.00 | $1,000.00 | Based on previous experience at the site, the site remote location in a Rain Forest, the difficulty of getting contractors to that site. | N/A | 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 | $71,200.00 | See Attached Broadcast Depot Aux Transmitter Quotation number 208039 | $71,200.00 | N/A |
| Primary Transmitter V75_02_UHF_SD_PCM-PPT | $166,125.11 | $165,095.11 | $137,345.11 | ||
| Other -- Building Addition Size: 150.0 | $6,000.00 | $6,000.00 | Based on previous experience at the site, the site remote location in a Rain Forest, the difficulty of getting contractors to that site. | N/A | N/A |
| 5 Ton system | $20,250.00 | $19,250.00 | N/A | N/A | N/A |
| Other Electrical Service: Transmitter breaker at main panel | $1,750.00 | $1,750.00 | Based on previous experience at the site, the site remote location in a Rain Forest and the difficulty of getting contractors to that site | N/A | N/A |
| 2" Rigid Conduit and Wiring (Cost per foot) | $780.00 | $750.00 | N/A | N/A | N/A |
| UHF - Liquid Cooled Solid State Transmitter 3.0 kW | $137,345.11 | $137,345.11 | See Attached Broadcast Depot Proposal number 208051 | $137,345.11 | N/A |
| Actual Information Description | File Name |
|---|---|
| Other Electrical Service: Main panel transmitter breaker | Information not provided. |
| 2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
| UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW | |
| Other -- Building Addition Size: 150.0 | Information not provided. |
| 5 Ton system | Information not provided. |
| Other Electrical Service: Transmitter breaker at main panel | Information not provided. |
| 2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
| UHF - Liquid Cooled Solid State Transmitter 3.0 kW |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $86,045.00 | $85,125.00 | N/A | $17,325.00 | N/A |
| Total for all systems | $1,923,044.30 | $1,788,790.09 | N/A | $270,447.79 | N/A |
| Interim Antenna PSILPD12AOC-16 | $24,055.00 | $23,725.00 | $17,325.00 | ||
| UHF - High Power, Side Mount, basic slot antenna, 20 kW input, directional,, horizontally polarized | $17,325.00 | $17,325.00 | See Attached "PSI WRUA interim Antenna Proposal And Invoice" document. | $17,325.00 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
| Primary Antenna PSIMP16AW16EP | $61,990.00 | $61,400.00 | $0.00 | ||
| ADJACENT CH FILTER | $12,000.00 | $12,000.00 | An adjacent channel filter is needed for WRUA Ch. 16 transmitter no to be affected by the physically and electronically adjacent WMTJ on channel 15, both antennas to be within 60 feet of each other at about same height above ground. | 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 |
| UHF - High Power, Side Mount, basic slot antenna, 34 kW input, directional,, elliptically or circularly polarized | $38,000.00 | $38,000.00 | Based on previous experience with PSI elliptic polarized antennas. Final pricing will be submitted as soon as a final quote is available | N/A | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| UHF - High Power, Side Mount, basic slot antenna, 20 kW input, directional,, horizontally polarized | |
| Sweep test of existing antenna | Information not provided. |
| ADJACENT CH FILTER | Information not provided. |
| Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
| UHF - High Power, Side Mount, basic slot antenna, 34 kW input, directional,, elliptically or circularly polarized | Information not provided. |
| Sweep test of existing antenna | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $27,925.00 | $24,068.79 | N/A | $2,968.79 | N/A |
| Total for all systems | $1,923,044.30 | $1,788,790.09 | N/A | $270,447.79 | N/A |
| Interim Transmission Line | $7,700.00 | $4,668.79 | $2,968.79 | ||
| Connectors and Adapters | $1,700.00 | $1,700.00 | Connectors and Miscellaneous adapters for the interconnection of the 1-5/8 Flex Foam Line to interim antenna and transmitter. | N/A | N/A |
| Flexible Foam Transmission Line - dielectric, 1 5/8" | $6,000.00 | $2,968.79 | Ses Attached PSI proposal P061918-PK3 | $2,968.79 | N/A |
| Primary Transmission Line | $20,225.00 | $19,400.00 | $0.00 | ||
| Connectors and Adapters | $4,000.00 | $4,000.00 | Some connectors and/or adapters will be needed to interconnect main transmitter to the main antenna if not included as part of the main transmission line predetermined cost. | N/A | N/A |
| Flexible Air Transmission Line - dielectric, 3" | $16,225.00 | $15,400.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Connectors and Adapters | Information not provided. |
| Flexible Foam Transmission Line - dielectric, 1 5/8" | |
| Connectors and Adapters | Information not provided. |
| Flexible Air Transmission Line - dielectric, 3" | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,123,100.00 | $1,067,000.00 | N/A | $0.00 | N/A |
| Total for all systems | $1,923,044.30 | $1,788,790.09 | N/A | $270,447.79 | N/A |
| Primary Tower TOWER | $868,300.00 | $825,000.00 | $0.00 | ||
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $400,000.00 | N/A | N/A | N/A |
| Major tower reinforcement/modifications | $421,000.00 | $400,000.00 | 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 |
| Auxiliary Tower TOWER | $254,800.00 | $242,000.00 | $0.00 | ||
| Structural engineering tower load study for well documented tower | $12,600.00 | $12,000.00 | N/A | N/A | N/A |
| Minor tower reinforcement/modifications | $158,000.00 | $150,000.00 | N/A | N/A | N/A |
| Short Tower (less than 500') | $84,200.00 | $80,000.00 | N/A | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $225,762.74 | $216,787.74 | N/A | $13,700.00 | N/A |
| Total for all systems | $1,923,044.30 | $1,788,790.09 | N/A | $270,447.79 | N/A |
| Outside Professional Services | $225,762.74 | $216,787.74 | $13,700.00 | ||
| Prepare request for Special Temporary Authorization | $4,100.00 | $3,800.00 | N/A | $3,800.00 | N/A |
| Quarterly Progress Reports. | $2,150.00 | $2,150.00 | Estimated amount for the preparation of the quarterly repack progress reports | $1,800.00 | N/A |
| 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 | $7,360.00 | $7,000.00 | N/A | N/A | N/A |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | N/A | N/A |
| Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $4,000.00 | N/A | N/A | N/A |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
| 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 |
| 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 | $3,600.00 | It is requested to increase the Predetermined Cost Estimate, two engineering sections, were prepared, the Initial Minor Modification application and the expanded facilities application. | N/A | N/A |
| Station Employees Time | $34,987.74 | $34,987.74 | Estimated amount expenses for station personnel repack dedicated time. See attached WRUA Local Goods and Services Taxes Excel worksheet | N/A | N/A |
| Project management of the transition | $123,240.00 | $117,000.00 | N/A | $8,100.00 | N/A |
| Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Prepare request for Special Temporary Authorization | |
| Quarterly Progress Reports. | |
| RF Exposure Measurements | 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 - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | Information not provided. |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | Information not provided. |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | Information not provided. |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | 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. |
| Station Employees Time | Information not provided. |
| Project management of the transition | |
| Prepare and or review reimbursement form | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $166,306.45 | $157,763.45 | N/A | $27,908.89 | N/A |
| Total for all systems | $1,923,044.30 | $1,788,790.09 | N/A | $270,447.79 | N/A |
| Other Expenses | $166,306.45 | $157,763.45 | $27,908.89 | ||
| State and City Sales Tax | $66,878.25 | $66,878.25 | State and City Sales Tax 11.5% See attached WRUA Local Service and Goods Taxes worksheet for justification. | $23,982.69 | N/A |
| State Services Tax | $31,922.00 | $31,922.00 | State Services Tax 4% Se attached WRUA Local Service and Goods Taxes Worksheet justification | $548.00 | N/A |
| Develop and air announcement of upcoming channel change | $12,000.00 | $12,000.00 | Based on previous experience during the analog to digital transition | N/A | N/A |
| Equipment Storage | $5,000.00 | $5,000.00 | Based on previous experience during the analog to digital transition | N/A | N/A |
| Equipment Delivery and Handling Charges | $25,000.00 | $25,000.00 | Based on previous experience at that site, the site remote location, difficult accessibility and located on a rain forest | N/A | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $5,000.00 | $5,000.00 | Based on previous experience at that site, the site remote location, difficult accessibility and located on a rain forest | N/A | N/A |
| Local Zoning | $7,000.00 | $7,000.00 | Estimated fees of the local authority for obtaining permits for the tower work needed. | 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 Attached DTVNotifications proposal EST-001220 for Medical Facilities Notifications. | $3,062.00 | N/A |
| MVPD Notification of Channel Change | $316.20 | $316.20 | See Attached DTVNotifications MVPD Notification Proposal EST-001223 | $316.20 | N/A |
| Actual Information Description | File Name |
|---|---|
| State and City Sales Tax | |
| State Services Tax | |
| Develop and air announcement of upcoming channel change | Information not provided. |
| Equipment Storage | Information not provided. |
| Equipment Delivery and Handling Charges | Information not provided. |
| Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
| 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 | |
| MVPD Notification of Channel Change |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $1,923,044.30 | $1,788,790.09 | $270,447.79 |
| 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 09/29/2019 |
| 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. | Alejandro Luciano , PE . Repack Project Manager 09/29/2019 |
