Go to the Federal Communications Commission homepage at www.fcc.gov

FCC Form 399: Incentive Auction Relocation Reimbursement Fund System

Approved by OMB 3060-1178
Go to the Federal Communications Commission homepage at www.fcc.gov

(REFERENCE COPY - Not for submission)FCC Form 399: Incentive Auction Relocation Reimbursement Fund System

File Number:
0000028418
FRN:
0006360143
Facility ID:
15320
Repack Channel:
16 (UHF)
Entity:
Broadcaster
Filing Status:
Submitted
Date Submitted:
10/17/2018

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email 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

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant Address Phone Email

[Confidential]

 

 

 


Preparer Contact Information

Back to Top

Preparer Contact Name and Information

Applicant Address Phone Email

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

Broadcaster Information and Transition Plan

Back to Top
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 xyz

Transmitters

Back to Top
Section Question Response
Transmitter Related Expenses Do you have transmitter related expenses? Yes

Primary Transmitter

Back to Top

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Primary (Main)
Description of Use  
Ownership Owned
Owner  
Site  
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
IOT Power Type  
Description  
Power capacity  
Solid State Cooling Liquid
Solid State Power Capacity 3.0 kw
Other Transmitter Type  

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Description of Use  
Change Type Purchase New
Is this a request for upgraded equipment? No
Manufacturer
Model V75_02_UHF_SD_PCM-PPT
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Liquid
Solid State Power Capacity 3.0 kw
Other Transmitter Type  
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.

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) No
Power
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  
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?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Information not provided.

Interim Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Interim
Description of Use  
Change Type Purchase
Manufacturer
Model SLIM4 02 UHF SD PCM PPT
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Air
Solid State Power Capacity 1.7 kw
Other Transmitter Type  
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.

Interim Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) No
Power
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
Size
Other Size  
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size
Channel 14 Costs Is an RF Consulting Engineer needed?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  
Inside RF System Is an additional interior RF system required to support this interim transmitter? No

Interim Transmitter

Back to Top

Other Transmitter Cost Not Listed

Information not provided.

Antennas

Back to Top
Section Question Response
Antenna Related Expenses Do you have antenna related expenses? Yes

Primary Antenna

Back to Top

Existing Antenna Information

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: 50.00 kW
Manufacturer
Model ALP16M8-HSPR-33
Year 2007

Primary Antenna

Back to Top

New Antenna Costs

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 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: 34.10 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

Primary Antenna

Back to Top

Other Antenna Costs

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

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

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.

Interim Antenna

Back to Top

New Antenna Costs

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: 20.00 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.

Interim Antenna

Back to Top

Other Antenna Costs

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? No
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Interim Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

Transmission Line

Back to Top
Section Question Response
Transmission Line Related Expenses Do you have transmission line related expenses? Yes

Primary Transmission Line

Back to Top

Existing Transmission Line

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
Segment Length N/A
Other Segment Length
Number of parallel runs 1
Length 275 feet per run

Primary Transmission Line

Back to Top

New Transmission Line

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
Segment Length N/A
Other Segment Length
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.

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Connectors and Adapters

Connectors and Adapters

Interim Transmission Line

Back to Top

New Transmission Line

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.

Interim Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Connectors and Adapters

Conectors and adapters for 1-5/8 foam line

Tower Equipment And Rigging Costs

Back to Top
Section Question Response
Tower Equipment or Rigging Costs Changes Do you have tower equipment or rigging costs changes? Yes

Primary Tower

Back to Top

Existing Tower

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

FM, AM or TV radio broadcasters. Facility ID's, Call Signs and Services of other broadcast stations with whom the tower is shared

Facility ID Call Sign Service
2174 WMTJ DTV
11620 WLUZ FM
73901 WORO-DT DTV
51428 WRXD FM

Primary Tower

Back to Top

Tower Modification Costs

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

Primary Tower

Back to Top

Tower Rigging Costs

Section Question Response
Tower Rigging Costs Complex Tower Terrain constrained
Helicopter Services Required Are helicopter services required? No

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Information not provided.

Auxiliary Tower

Back to Top

Add Tower

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

FM, AM or TV radio broadcasters. Facility ID's, Call Signs and Services of other broadcast stations with whom the tower is shared

Facility ID Call Sign Service
8898 WZOL FM

Auxiliary Tower

Back to Top

Tower Modification Costs

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

Auxiliary Tower

Back to Top

Tower Rigging Costs

Section Question Response
Tower Rigging Costs Complex Tower N/A
Helicopter Services Required Are helicopter services required? No

Auxiliary Tower

Back to Top

Other Tower Expenses Not Listed

Information not provided.

Outside Professional Services Costs

Back to Top
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

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

Station Employees Time

Station Employees Time Dedicated to WRUA Repack functions

Quarterly Progress Reports.

Quarterly Repack Progress Report

Other Expenses

Back to Top
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

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

State Services Tax

Local Services Tax 4 percent

State and City Sales Tax

Local Sales Tax 11.5 percent

Cost Information

Back to Top

Transmitters

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $290,355.11 $238,045.11 N/A $208,545.11 N/A
Total for all systems $1,881,542.30 $1,787,390.09 N/A $232,217.10 N/A
Interim Transmitter SLIM4 02 UHF SD PCM PPT $124,780.00 $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 $123,000.00 $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 $165,575.11 $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 $19,700.00 $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

Components

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

Component Description:
WRUA Interim Trnsmitter. Broadcast Depot Invoice Number 38503
Amount:
$71,200.00
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

Component Description:
WRUA Main Transmitter Broadcast Depot Invice Number 38500
Amount:
$137,345.11

Cost Information

Back to Top

Antennas

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $85,545.00 $85,125.00 N/A $17,325.00 N/A
Total for all systems $1,881,542.30 $1,787,390.09 N/A $232,217.10 N/A
Interim Antenna PSILPD12AOC-16 $23,875.00 $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 $6,550.00 $6,400.00 N/A N/A N/A
Primary Antenna PSIMP16AW16EP $61,670.00 $61,400.00 $0.00
Sweep test of existing antenna $6,550.00 $6,400.00 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
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) $5,120.00 $5,000.00 N/A N/A N/A
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

Components

Actual Information Description File Name
UHF - High Power, Side Mount, basic slot antenna, 20 kW input, directional,, horizontally polarized

Component Description:
WRUA Interim Antenna Invoice PF WRUA - Antenna
Amount:
$17,325.00
Sweep test of existing antenna Information not provided.
Sweep test of existing antenna Information not provided.
UHF - High Power, Side Mount, basic slot antenna, 34 kW input, directional,, elliptically or circularly polarized Information not provided.
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) Information not provided.
ADJACENT CH FILTER Information not provided.

Cost Information

Back to Top

Transmission Line

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $27,375.00 $24,068.79 N/A $2,968.79 N/A
Total for all systems $1,881,542.30 $1,787,390.09 N/A $232,217.10 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 $19,675.00 $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" $15,675.00 $15,400.00 N/A N/A N/A

Components

Actual Information Description File Name
Connectors and Adapters Information not provided.
Flexible Foam Transmission Line - dielectric, 1 5/8"

Component Description:
WRUA Interim TL Invoice Number PF WRUA - TL
Amount:
$2,968.79
Connectors and Adapters Information not provided.
Flexible Air Transmission Line - dielectric, 3" Information not provided.

Cost Information

Back to Top

Tower Equipment and Rigging Costs

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $1,092,300.00 $1,067,000.00 N/A $0.00 N/A
Total for all systems $1,881,542.30 $1,787,390.09 N/A $232,217.10 N/A
Primary Tower TOWER $844,600.00 $825,000.00 $0.00
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $409,500.00 $400,000.00 N/A N/A N/A
Major tower reinforcement/modifications $409,500.00 $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 $25,600.00 $25,000.00 N/A N/A N/A
Auxiliary Tower TOWER $247,700.00 $242,000.00 $0.00
Structural engineering tower load study for well documented tower $12,300.00 $12,000.00 N/A N/A N/A
Minor tower reinforcement/modifications $153,500.00 $150,000.00 N/A N/A N/A
Short Tower (less than 500') $81,900.00 $80,000.00 N/A N/A N/A

Components

Information not provided.

Cost Information

Back to Top

Outside Professional Services

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $220,002.74 $215,387.74 N/A $0.00 N/A
Total for all systems $1,881,542.30 $1,787,390.09 N/A $232,217.10 N/A
Outside Professional Services $220,002.74 $215,387.74 $0.00
Quarterly Progress Reports. $2,150.00 $2,150.00 Estimated amount for the preparation of the quarterly repack progress reports 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
RF Exposure Measurements $20,500.00 $20,000.00 N/A N/A N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $7,170.00 $7,000.00 N/A N/A N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,305.00 $2,250.00 N/A N/A N/A
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application $4,100.00 $4,000.00 N/A N/A N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,120.00 $5,000.00 N/A N/A N/A
Prepare request for Special Temporary Authorization $3,070.00 $3,000.00 N/A N/A N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application $1,535.00 $1,500.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,535.00 $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 $2,050.00 $2,000.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,070.00 $3,000.00 N/A N/A N/A
Project management of the transition $120,120.00 $117,000.00 N/A N/A N/A
Prepare and or review reimbursement form $2,560.00 $2,500.00 N/A N/A N/A
Address transition timing and coordination issues w/ other stations and wireless $2,560.00 $2,500.00 N/A N/A N/A
Perform engineering study for new channel assignment and antenna development $7,170.00 $7,000.00 N/A N/A N/A

Components

Information not provided.

Cost Information

Back to Top

Other Expenses

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $165,964.45 $157,763.45 N/A $3,378.20 N/A
Total for all systems $1,881,542.30 $1,787,390.09 N/A $232,217.10 N/A
Other Expenses $165,964.45 $157,763.45 $3,378.20
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. N/A 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 N/A N/A
MVPD Notification of Channel Change $316.20 $316.20 See Attached DTVNotifications MVPD Notification Proposal EST-001223 $316.20 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
FCC Filing Fees - Form 2100 minor change CP application $1,070.00 $1,070.00 N/A N/A N/A
FCC Filing Fees - Form 2100 license to cover application $333.00 $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 $7,000.00 $7,000.00 Estimated fees of the local authority for obtaining permits for the tower work needed. N/A N/A
DTV Medical Facility Notification $11,250.00 $3,062.00 See Attached DTVNotifications proposal EST-001220 for Medical Facilities Notifications. $3,062.00 N/A

Components

Actual Information Description File Name
State and City Sales Tax Information not provided.
State Services Tax Information not provided.
MVPD Notification of Channel Change

Component Description:
WRUA MVPD Notifications Invoice. DTVNotification Invoice: INV-001810
Amount:
$316.20
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.
FCC Filing Fees - Form 2100 minor change CP application 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.
DTV Medical Facility Notification

Component Description:
WRUA Medical Notifications Invoice. DTVNotification Invoice: INV-001811
Amount:
$3,062.00

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $1,881,542.30 $1,787,390.09 $232,217.10

Construction Status

Back to Top
Question Response
Is construction complete? No

Certification

Back to Top
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.

  1. The Authorized Person signing below certifies that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.

  2. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.

  3. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.

  4. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD).

  5. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.

  6. The above-named entity certifies that it will maintain and provide to the Commission detailed records, including receipts, of all costs eligible for reimbursement actually incurred.

  7. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.

  8. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

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


10/17/2018

Attachments

Back to Top