Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
Telecinco, Inc. |
Andres Ramirez P.O. Box 43 Mayaguez, PR 00682 United States |
+1 (787) 721-4050 | Lrosa@telecincoinc.com | Corporation |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Alejandro Luciano , PE . Repack Coordinator Alejandro Luciano PE |
Alejandro Luciano PE PO Box 194528 SAN JUAN, PR 00919 United States |
+1 (787) 717-6984 | aluciano@aluciano.com |
Question | Response |
---|---|
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. | Yes |
Briefly describe transition plan | File for construction permit, construction of Interim Facility, Tower Modifications, facilities maximization, Antenna, transmission line and transmitter installation, RF systems sweep and test, transition to new channel. |
Section | Question | Response |
---|---|---|
Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmitter Description | Type of change | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is this transmitter currently shared with another station? | No | |
Is this transmitter currently in operating condition? | Yes | |
Existing Transmitter Manufacturer and Type | Manufacturer | |
Model | AFFINITY | |
Year | 2008 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 2.0 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | Maxiva ULXTE-24 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 16.1 kW | |
Justification for New Transmitter | Existing transmitter on channel 51 is not re-tunable to channel 30. |
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 | UPS for Above transmitter | |
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 | 200.0 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 |
---|---|
SURGE PROTECTOR |
PARALLEL SURGE PROTECTOR FOR 3PH WYE |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase | |
Manufacturer | ||
Model | SLIM4_03_UHF_SD_PCM-4P-PPT | |
Transmitter Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power capacity | 2.5 kW | |
Justification for New Transmitter | An small interim transmitter is needed to remain on the air while the existing is removed. |
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 | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Cooling Only | |
Size | 5 tons | |
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: | 16.0 kW | |
Manufacturer | ||
Model | ATC-24H6C2-51 | |
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? | Yes | |
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: | 250.0 kW | |
Manufacturer | ||
Model | TFU-24DSBW/VP-R W (C) | |
Year | 2018 | |
Justification for New Antenna | The existing antenna on Channel 51 can't be retuned to new repack channel 30. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
Type | New | |
Number of channels supported | 2 | |
Frequencies of channels supported | RF channel | |
Frequency | N/A | |
Do you need a combiner output splitter/switcher for dual feed lines? | No | |
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | No |
Broadband or Single Channel? | N/A | |
Feed Line Size | N/A | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | Yes |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | Yes |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
RF Channel Number |
---|
29 |
30 |
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 | Elliptical | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels/Bays | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Design power capacity in use | N/A | |
Other Antenna Type | N/A | |
ERP: | 40.0 kW | |
Manufacturer | ||
Model | TLP-16M/VP | |
Year | 2020 | |
Justification for New Antenna | An interim antenna is needed to remain on the air while the repack facilities are built |
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 | 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? | Yes | |
Type | Flexible Air | |
Diameter | 4 inches | |
Other Diameter | N/A | |
Segment Length | N/A | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 300 feet per run | |
Justification for New Transmission Line | The existing line will be used to remain on the air while the new facilities on channel 30 are built. |
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 | 200 feet per run | |
Justification for New Transmission Line | An interim transmission line is needed for WRFB interim facilities |
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 | Construct New |
Tower Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Leased | |
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? | No | |
Is tower compliant with Rev G? | No | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1043939 | |
Coordinates (NAD83) | Latitude (NAD83) | 18° 16' 37.0" N- |
Longitude (NAD83) | 065° 51' 11.0" W- | |
Overall Structure Height | 333.99 feet | |
Support Structure Height | 300.19 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 2411.39 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | ESTRADA, JORGE L DBA = COMMUNICATIONS TOWER SERVICES | |
Date Constructed | 01/01/1987 |
Section | Question | Response |
---|---|---|
Construct New Tower | Use | Primary (Main) |
Description of Use | N/A | |
Is this a request for upgraded equipment? | No | |
Height | 250.00 feet | |
Justification for New Tower | See Attached tower construction justification document |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Tower Construction Supervision |
Structural Engineer Tower Construction Supervision |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 750 | |
Explanation | Station lacks personnel to perform the project management. | |
Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
Prepare engineering section of Form FCC Construction Permit Application | Yes | |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare engineering section of Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 2 | |
Do you have Distributed Transmission System engineering services? | N/A | |
Critical Facility | N/A | |
Terrain-Shielded Facility | N/A | |
Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare and file Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 2 | |
NEPA Section 106 environmental review | No | |
Environmental Assessment | No | |
ASR Modification | Yes | |
FAA Consultation (including preparation of FAA Form 7460) | Yes | |
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 |
Name | Description |
---|---|
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 Service Tax |
State Service Tax 4 percent |
State and City Sales Tax |
State and City Sales Tax 11.5 percent |
Station Employees Time |
Station Employees Time dedicated to the repack functions. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $879,344.43 | $609,542.67 | N/A | $245,265.30 | N/A |
Total for all systems | $2,512,745.05 | $1,992,768.86 | N/A | $621,498.21 | N/A |
Interim Transmitter SLIM4_03_UHF_SD_PCM-4P-PPT | $147,290.00 | $120,220.40 | $99,970.40 | ||
2" Rigid Conduit and Wiring (Cost per foot) | $1,040.00 | $1,000.00 | N/A | N/A | N/A |
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW | $126,000.00 | $99,970.40 | See attached Broadcast Depot Sales Quote 206231 | $99,970.40 | N/A |
5 Ton system | $20,250.00 | $19,250.00 | N/A | N/A | N/A |
Primary Transmitter Maxiva ULXTE-24 | $732,054.43 | $489,322.27 | $145,294.90 | ||
SURGE PROTECTOR | $2,014.43 | $2,014.43 | ***System Notice: Estimate adjusted and locked because line has been superseded.***SEE ATTACHED GATES AIR PROPOSAL ELECTRICAL SECTION. | $2,014.43 | N/A |
Other -- Building Addition Size: 200.0 | $20,000.00 | $20,000.00 | Based on local construction cost of $100.00 per square ft. The addition is necessary to house the new full power transmitter, combining system, aux transmitter and existing transmitters at the site. A quote will be provided as soon as received. | N/A | 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 14.2 - 20 kW | $684,000.00 | $441,307.84 | See Attached RGB Broadcast Services Main Transmitter Proposal HMDRQ3064 Excluding Section 22 Item 23 Parallel surge Protector and RGB HMDRQ3081 2.4KW Baseline Transmitter proposal. | $143,280.47 | N/A |
Other Electrical Service: UPS for Above transmitter | $25,000.00 | $25,000.00 | Based on consultations with manufacturer local sales office. | N/A | N/A |
Actual Information Description | File Name |
---|---|
2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW | |
5 Ton system | Information not provided. |
SURGE PROTECTOR | |
Other -- Building Addition Size: 200.0 | Information not provided. |
2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | |
Other Electrical Service: UPS for Above transmitter | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $416,906.00 | $217,153.00 | N/A | $167,323.00 | N/A |
Total for all systems | $2,512,745.05 | $1,992,768.86 | N/A | $621,498.21 | N/A |
Interim Antenna TLP-16M/VP | $70,566.00 | $56,266.00 | $40,686.00 | ||
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $9,180.00 | See Attached Dielectric Proposal 200173CMZ-1 | $9,180.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | See Attached Dielectric Proposal 200173CMZ-1 | $6,400.00 | N/A |
UHF - High Power, Side Mount, basic slot antenna, 40 kW input, directional,, elliptically or circularly polarized | $40,686.00 | $40,686.00 | See uploaded Dielectric Proposal 200173CMZ-1 less line 2, ADD FOR DUAL CHANNEL 30/29 and line 3, REPACK V POL. | $25,106.00 | N/A |
Primary Antenna TFU-24DSBW/VP-R W (C) | $346,340.00 | $160,887.00 | $126,637.00 | ||
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 |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | SEE ATTACHED DIELECTRIC PROPOSAL NUMBER 800111CMZ-1 LINE 22 | $3,200.00 | N/A |
New combiner, cost per channel (without antenna) | $84,200.00 | $39,823.00 | SEE ATTACHED DIELECTRIC ANTENNA PROPOSAL 800111CMZ-1 LINE 21 | $38,496.50 | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $13,320.00 | SEE ATTACHED DIELECTRIC PROPOSAL NUMBER 800111CMZ-1 LINE 2 | $6,660.00 | N/A |
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized | $227,000.00 | $96,344.00 | SEE ATTACHED DIELECTRIC PROPOSAL NUMBER 8000111CMZ-1 LINE 1 | $78,280.50 | 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 | |
UHF - High Power, Side Mount, basic slot antenna, 40 kW input, directional,, elliptically or circularly polarized | |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
Sweep test of existing antenna | |
New combiner, cost per channel (without antenna) | |
Side mount brackets for high power antennas (if not included in antenna base cost) | |
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $27,000.00 | $23,147.29 | N/A | $20,909.91 | N/A |
Total for all systems | $2,512,745.05 | $1,992,768.86 | N/A | $621,498.21 | N/A |
Interim Transmission Line | $4,800.00 | $3,860.00 | $3,860.00 | ||
Flexible Foam Transmission Line - dielectric, 1 5/8" | $4,800.00 | $3,860.00 | See uploaded Broadcast Depot sales quote 214688. Items 1,10 and 11 are the components of the transmission line. Those three components totalize $3,860.00 | $3,860.00 | N/A |
Primary Transmission Line | $22,200.00 | $19,287.29 | $17,049.91 | ||
Flexible Air Transmission Line - dielectric, 4" | $22,200.00 | $19,287.29 | SEE ATTACHED DIELECTRIC PROPOSAL NUMBER 800111CMZ-1 LINE 3 | $17,049.91 | N/A |
Actual Information Description | File Name |
---|---|
Flexible Foam Transmission Line - dielectric, 1 5/8" | |
Flexible Air Transmission Line - dielectric, 4" |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $635,135.00 | $630,935.00 | N/A | $122,217.50 | N/A |
Total for all systems | $2,512,745.05 | $1,992,768.86 | N/A | $621,498.21 | N/A |
Primary Tower TOWER | $0.00 | $0.00 | $0.00 | ||
Primary Tower | $635,135.00 | $630,935.00 | $122,217.50 | ||
Tower Construction Supervision | $28,500.00 | $28,500.00 | Estimated cost of the Tower construction supervision. | N/A | N/A |
Short Tower (less than 500') | $84,200.00 | $80,000.00 | N/A | $0.00 | N/A |
New tower | $522,435.00 | $522,435.00 | See WRFB Tower Invoice explanation cover letter and Final tower proposal attached document | $122,217.50 | wwwww |
Actual Information Description | File Name |
---|---|
Tower Construction Supervision | Information not provided. |
Short Tower (less than 500') | Information not provided. |
New tower |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $278,655.00 | $244,829.28 | N/A | $0.00 | N/A |
Total for all systems | $2,512,745.05 | $1,992,768.86 | N/A | $621,498.21 | N/A |
Outside Professional Services | $278,655.00 | $244,829.28 | $0.00 | ||
Quarterly Progress Reports. | $2,150.00 | $2,150.00 | Quarterly Repack progress Report Documents preparation and filling. | N/A | N/A |
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 | $60,929.28 | Please see uploaded Comprehennsive Coverage Verification quote from QCommunications, LLC. Quote # 863C | N/A | N/A |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | $2,105.00 | $2,000.00 | N/A | N/A | N/A |
ASR modification (prepare FCC Form 854) | $2,105.00 | $2,000.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $7,360.00 | $7,000.00 | N/A | N/A | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | N/A | N/A |
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 |
Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $4,000.00 | 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 |
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 |
Project management of the transition | $118,500.00 | $112,500.00 | N/A | N/A | N/A |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $4,000.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
Prepare request for Special Temporary Authorization | $4,100.00 | $3,000.00 | N/A | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $275,704.62 | $267,161.62 | N/A | $65,782.50 | N/A |
Total for all systems | $2,512,745.05 | $1,992,768.86 | N/A | $621,498.21 | N/A |
Other Expenses | $275,704.62 | $267,161.62 | $65,782.50 | ||
Station Employees Time | $49,986.42 | $49,986.42 | Estimated amount for Stations Employees time exclusively dedicated to the repack functions. See attached WRFB Station personnel expenses document. | N/A | N/A |
State and City Sales Tax | $99,120.00 | $99,120.00 | State and City Sales Tax 11.5% | $17,272.41 | N/A |
MVPD Notification of Channel Change | $316.20 | $316.20 | See Attached WRFB MVPD DTVNotification EST-001228 estimate 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 |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | N/A | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
Local Zoning | $8,000.00 | $8,000.00 | Based on previous experience. Estimated fees of the local authority for obtaining permits for the tower work needed. | N/A | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $4,500.00 | $4,500.00 | Based on previous experience during the analog to digital transition. | N/A | N/A |
Equipment Delivery and Handling Charges | $50,000.00 | $50,000.00 | See uploaded antenna and accessories shipping charges invoice from Dielectric,l Invoice No. 449007, RGB Broadcast Services Corp WRFB main transmitter shipping charges. and Interim antenna shipping charges Those three items shipping charges sum $45,621.90 | $45,131.89 | N/A |
Equipment Storage | $5,000.00 | $5,000.00 | Based on previous experience during the analog to digital transition | N/A | N/A |
State Service Tax | $25,592.00 | $25,592.00 | State Service Tax 4% | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $3,062.00 | See Attached WRFB Medical DTVNotification Estimate EST-001215. | $3,062.00 | N/A |
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Station Employees Time | Information not provided. |
State and City Sales Tax | |
MVPD Notification of Channel Change | |
Develop and air announcement of upcoming channel change | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
Local Zoning | Information not provided. |
Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
Equipment Delivery and Handling Charges | |
Equipment Storage | Information not provided. |
State Service Tax | Information not provided. |
DTV Medical Facility Notification | |
FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $2,512,745.05 | $1,992,768.86 | $621,498.21 |
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 , P.E. . Repack Project Manager 06/11/2021 |
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 , P.E. . Repack Project Manager 06/11/2021 |