| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
TELEVICENTRO OF PUERTO RICO, LLC Doing Business As: TELEVICENTRO OF PUERTO RICO, LLC |
JOSE E. RAMOS P.O. BOX 362050 SAN JUAN, PUERTO RICO 00936-2050 Puerto Rico |
7877924444 | joe.ramos@wapa-tv.com | Limited Liability Company |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
Laura M Berman Lerman Senter PLLC |
Laura M Berman 2001 L Street NW Suite 400 Washington, DC 20036 United States |
+1 (202) 429-8970 | lberman@lermansenter.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, antenna structure modifications as needed, removal of current antenna stack, installation of new antenna stack, install new or retune transmitter, auxiliary facility construction, file for license. |
| 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 | DCX-2 | |
| Year | 2003 | |
| Type | Inductive Output Tube | |
| IOT Power Type | Two | |
| Power Capacity | 40 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Manufacturer | ||
| Model | Parallax | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 40 kW | |
| Justification for New Transmitter | As per manufacturer notification, no support for retuning to a new channel is available for the existing Thales transmitter. |
| 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 | 320.0 feet | |
| Other Electrical Service | Yes | |
| Description | Main Breakers, Safety Switches, for transmitters cabinets, 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 |
| Name | Description |
|---|---|
Taxes |
State and local taxes |
State Services tax |
State Service Tax 4% |
| 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 | 5 kW | |
| Justification for New Transmitter | An Interim transmitter is necessary to remain on the air while existing transmitter that is not retunable is removed to make space for a new transmitter. |
| 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 Breaker and safety switch for transmitter, cooling Pumps and Heat Exchange, Air Conditioner and UPS. | |
| 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 |
| Name | Description |
|---|---|
Taxes |
State and local taxes |
State Services tax |
State Service Tax 4% |
| 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 | Top Mount | |
| Antenna position in stack | Top | |
| 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: | 400.0 kW | |
| Manufacturer | ||
| Model | TFU-14 GTH C170 DC | |
| Year | 2003 |
| 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 | Top Mount | |
| Antenna position in stack | Top | |
| 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: | 476.0 kW | |
| Manufacturer | ||
| Model | TFU-16GTH-R C170 | |
| Year | 2017 | |
| Justification for New Antenna | Existing antenna is not tunable from ch-23 to channel 31. |
| 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 | 6 1/8 inches inches | |
| 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? | No |
| 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 | 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: | 250.0 kW | |
| Manufacturer | ||
| Model | TFU-24DSB-M-R | |
| Year | 2017 | |
| Justification for New Antenna | In order to remain on the air while extensive tower modifications and antenna stack removal and installation are in progress. |
| Section | Question | Response |
|---|---|---|
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
| Broadband or Single Channel? | S | |
| Feed Line Size | 3 1/8 inches | |
| 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 | Utilize Existing |
| 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 | Dielectric |
| Type | Rigid | |
| Diameter | 6 1/8 inches | |
| Other Diameter | N/A | |
| Segment Length | 20 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 0 | |
| Length | 500 feet per run |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Type | Flexible Air | |
| Diameter | 3 inches | |
| Segment Length | N/A | |
| Other Segment Length | ||
| Number of parallel runs | 1 | |
| Length | 400 feet per run | |
| Justification for New Transmission Line | Due to extensive tower modifications and antenna stack replacement. The use of the existing transmission line for interim facilities is not possible. |
| Name | Description |
|---|---|
Taxes |
State and local taxes |
| Section | Question | Response |
|---|---|---|
| Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Tower Description | Type of change | Modify Existing |
| Tower Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Is this tower consider Complex? | ||
| 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 | 1237284 | |
| Coordinates (NAD83) | Latitude (NAD83) | 18° 08' 53.1" N- |
| Longitude (NAD83) | 066° 58' 58.6" W- | |
| Overall Structure Height | 404.85 feet | |
| Support Structure Height | 306.10 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 2893.01 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | Televicentro of Puerto Rico, LLC | |
| Date Constructed | 03/01/2003 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 53863 | WIPM-TV | DTV |
| 58342 | WJWN-TV | DTV |
| 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: | Major Reinforcements needed |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | Other |
| Helicopter Services Required | Are helicopter services required? | No |
| Name | Description |
|---|---|
Interim Tower |
An existing nearby tower will be used as interim tower while existing tower is modified and existing antenna stack is replaced, rigging cost will be incurred due to interim antenna and transmission line installation on that tower. |
Sales tax |
Materials @11.5% |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 1000 | |
| Explanation | Due to budget constraints the station does not have the necessary personnel to manage the project. | |
| Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
| Prepare engineering section of Form FCC Construction Permit Application | Yes | |
| For Auxiliary Facility | 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 |
|---|---|
Sales Taxes |
State taxes for project management, consulting and legal fees @ 4% |
Quarterly Progress Reports. |
Quarterly Repack Progress Report Form preparation and filling |
| 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 |
|---|---|
Station Employees Time |
Stations Employees Time Dedicated to Repack Functions |
Adjacent channel filter |
8 pole filter to minimize mutual coupling between adjacent channels |
Adjacent channel filter sales tax |
Sales tax @ 11.5% |
Services Taxes |
State taxes for project management, consulting and legal fees @ 4% |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $2,029,488.75 | $1,941,468.75 | N/A | $0.00 | N/A |
| Total for all systems | $4,242,360.25 | $4,071,190.25 | N/A | $0.00 | N/A |
| Interim Transmitter Parallax | $370,213.75 | $355,513.75 | $0.00 | ||
| Other Electrical Service: Main Breaker and safety switch for transmitter, cooling Pumps and Heat Exchange, Air Conditioner and UPS. | $35,000.00 | $35,000.00 | Based on manufacturer UPS pricing consultations, previous experience during the analog to digital transition and the amount of high voltage switches, breakers and other materials needed. | N/A | N/A |
| State Services tax | $240.00 | $240.00 | State Services Tax 4% | N/A | N/A |
| Taxes | $36,023.75 | $36,023.75 | State and City Sales Tax 11.5% | N/A | N/A |
| UHF - Liquid Cooled Solid State Transmitter 4.9 . 6.5 kW | $273,500.00 | $260,000.00 | N/A | N/A | N/A |
| 2" Rigid Conduit and Wiring (Cost per foot) | $5,200.00 | $5,000.00 | N/A | N/A | N/A |
| 5 Ton system | $20,250.00 | $19,250.00 | N/A | N/A | N/A |
| Primary Transmitter Parallax | $1,659,275.00 | $1,585,955.00 | $0.00 | ||
| State Services tax | $368.00 | $368.00 | State Services Tax 4% | N/A | N/A |
| 2" Rigid Conduit and Wiring (Cost per foot) | $8,320.00 | $8,000.00 | N/A | N/A | N/A |
| Other Electrical Service: Main Breakers, Safety Switches, for transmitters cabinets, Cooling Pumps and heat exchangers.. | $15,000.00 | $15,000.00 | Based on previous experience and the amount of high voltage switches, breakers and other materials needed. | N/A | N/A |
| Taxes | $162,587.00 | $162,587.00 | State and City Sales Tax 11.5% | N/A | N/A |
| UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $1,400,000.00 | N/A | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $592,561.50 | $565,951.50 | N/A | $0.00 | N/A |
| Total for all systems | $4,242,360.25 | $4,071,190.25 | N/A | $0.00 | N/A |
| Interim Antenna TFU-24DSB-M-R | $251,061.00 | $239,881.00 | $0.00 | ||
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
| Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $22,000.00 | N/A | N/A | N/A |
| Taxes | $24,081.00 | $24,081.00 | State and City Sales Tax 11.5% | N/A | N/A |
| Elbow complex, single channel, at antenna input, per 3 1/8. feedline (if needed) | $7,600.00 | $7,400.00 | N/A | N/A | N/A |
| UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized | $189,500.00 | $180,000.00 | N/A | N/A | N/A |
| Primary Antenna TFU-16GTH-R C170 | $341,500.50 | $326,070.50 | $0.00 | ||
| UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $275,000.00 | N/A | N/A | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
| Taxes | $32,970.50 | $32,970.50 | State and City Sales Tax 11.5% | N/A | N/A |
| Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $11,700.00 | N/A | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $26,176.00 | $24,976.00 | N/A | $0.00 | N/A |
| Total for all systems | $4,242,360.25 | $4,071,190.25 | N/A | $0.00 | N/A |
| Interim Transmission Line | $26,176.00 | $24,976.00 | $0.00 | ||
| Flexible Air Transmission Line - dielectric, 3" | $23,600.00 | $22,400.00 | N/A | N/A | N/A |
| Taxes | $2,576.00 | $2,576.00 | State and City Sales Tax 11.5% | N/A | N/A |
| Primary Transmission Line | $0.00 | $0.00 | $0.00 |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $942,200.00 | $899,600.00 | N/A | $0.00 | N/A |
| Total for all systems | $4,242,360.25 | $4,071,190.25 | N/A | $0.00 | N/A |
| Primary Tower TOWER | $942,200.00 | $899,600.00 | $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 |
| Structural engineering tower load study for well documented tower | $12,600.00 | $12,000.00 | N/A | N/A | N/A |
| Interim Tower | $60,000.00 | $60,000.00 | Estimated rigging cost for the interim antenna and transmission line installation based on previous experience at that site and remote location of the site | N/A | N/A |
| Sales tax | $27,600.00 | $27,600.00 | State and City Sales Tax 11.5% | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $231,621.00 | $219,486.00 | N/A | $0.00 | N/A |
| Total for all systems | $4,242,360.25 | $4,071,190.25 | N/A | $0.00 | N/A |
| Outside Professional Services | $231,621.00 | $219,486.00 | $0.00 | ||
| Project management of the transition | $158,000.00 | $150,000.00 | N/A | N/A | N/A |
| Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
| 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, License to Cover Application | $1,580.00 | $1,500.00 | N/A | N/A | N/A |
| Prepare request for Special Temporary Authorization | $4,100.00 | $3,000.00 | N/A | N/A | N/A |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | N/A | N/A |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | $7,360.00 | $7,000.00 | N/A | N/A | N/A |
| RF Exposure Measurements | $21,050.00 | $20,000.00 | 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 - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $4,000.00 | N/A | N/A | N/A |
| Quarterly Progress Reports. | $2,150.00 | $2,150.00 | Quarterly repack progress report documents preparation and filling based on previous experience with FCC filings | N/A | N/A |
| Sales Taxes | $6,086.00 | $6,086.00 | State Service Tax 4 percent | 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 |
| 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 |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $420,313.00 | $419,708.00 | N/A | $0.00 | N/A |
| Total for all systems | $4,242,360.25 | $4,071,190.25 | N/A | $0.00 | N/A |
| Other Expenses | $420,313.00 | $419,708.00 | $0.00 | ||
| Local Zoning | $10,000.00 | $10,000.00 | Estimated local authority fees based on previous experience during the analog to digital transition for tower work and other permits. | N/A | N/A |
| Equipment Storage | $7,000.00 | $7,000.00 | Estimate based on previous experience during the analog to digital transition. | N/A | N/A |
| DTV Medical Facility Notification | $11,550.00 | $11,000.00 | 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 |
| 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 |
| Equipment Delivery and Handling Charges | $50,000.00 | $50,000.00 | Estimate based on previous experience during the analog to digital transition, the site remote location and difficult accessibility. | N/A | N/A |
| Develop and air announcement of upcoming channel change | $20,000.00 | $20,000.00 | Estimate based on previous experience during the analog to digital transition. | N/A | N/A |
| MVPD Notification of Channel Change | $7,000.00 | $7,000.00 | Estimate based on previous experience during the analog to digital transition. | N/A | N/A |
| Station Employees Time | $216,963.00 | $216,963.00 | Estimated based on internal calculations for station employees repack dedicated times. See attached Exhibit 1. | N/A | N/A |
| Adjacent channel filter | $80,000.00 | $80,000.00 | Estimate based on manufacturer consultations. Final quote will be submitted as soon as received.. | N/A | N/A |
| Adjacent channel filter sales tax | $9,200.00 | $9,200.00 | State and City Sales Tax 11.5% | N/A | N/A |
| Services Taxes | $2,460.00 | $2,460.00 | In State Companies/individuals Services tax 4% | N/A | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $4,500.00 | $4,500.00 | Estimate based on previous experience during the analog to digital transition, the site remote location and difficult accessibility. | N/A | N/A |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $4,242,360.25 | $4,071,190.25 | $0.00 |
| Question | Response |
|---|---|
| The facility has ceased operating on its pre-auction channel. | No |
| Construction of final facilities or all necessary modifications are complete. | No |
| All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. | No |
| Section | Question | Response |
|---|---|---|
| Submission of Estimated Expenses Statements | WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT. |
|
| I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Craig Fischer Vice President 07/12/2017 |
