Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
WOODS COMMUNICATIONS CORPORATION |
One WCOV Avenue Montgomery, AL 36111 United States |
+1 (334) 288-7020 | kathy@wcov.com | Corporation |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Michael Carroll Chief Engineer Woods Communications |
One WCOV Ave Montgomery, AL 36111 United States |
+1 (334) 288-7020 | mikec@wcov.com |
Question | Response |
---|---|
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. | No |
Briefly describe transition plan | Station will install interim antenna, line and transmitter at alternative site. Station will replace side mounted antenna and line. Station will replace main transmitter |
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 | Sigma | |
Year | 2001 | |
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 | ULXTE-50 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 31.7 kW | |
Justification for New Transmitter | Existing transmitter can not be retuned |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | Yes | |
Power | 300 kVA | |
Rigid Conduit and Wiring | Yes | |
Size | 2 inches | |
Length | 50.0 feet | |
Other Electrical Service | Yes | |
Description | Demo electrical panels, install new feeder to new transformer, other electrical required. | |
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 | 840.0 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 |
---|---|
Internal Transmission Line |
Internal Transmission Line Cost |
Primary Transmitter - Distribution Amp |
Primary Transmitter - Distribution Amp |
Transmitter Installation |
Transmitter Installation Costs |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase | |
Manufacturer | ||
Model | UAXTE-12 | |
Transmitter Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power capacity | 6.8 kW | |
Justification for New Transmitter | Interim facility operating from alternative site Existing facility must be made ready for new equipment. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | Yes | |
Power | 150 kVA | |
Rigid Conduit and Wiring | No | |
Size | N/A | |
Length | N/A | |
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 |
Name | Description |
---|---|
Installation Costs |
Transmitter Installation Costs |
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? | No | |
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: | 460.0 kW | |
Manufacturer | ||
Model | TFU-25JSM-R S-190 | |
Year | 2001 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | No | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | No | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels/Bays | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Design power capacity in use | N/A | |
Other Antenna Type | N/A | |
ERP: | 670.0 kW | |
Manufacturer | ||
Model | TFU-30DSC-R S-190 | |
Year | 2018 | |
Justification for New Antenna | Existing antenna can not be retuned |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | |
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? | Yes |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | Yes |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | No | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | 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: | 29.4 kW | |
Manufacturer | ||
Model | TLP-12B | |
Year | 2018 | |
Justification for New Antenna | Required as the main antenna and line are replaced |
Section | Question | Response |
---|---|---|
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | No |
Broadband or Single Channel? | N/A | |
Feed Line Size | N/A | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | No |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Section | Question | Response |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing transmission line shared with another station or stations? | No | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Rigid | |
Diameter | 8 3/16 inches | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1960 feet per run |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1960 feet per run | |
Justification for New Transmission Line | Existing line can not be retuned |
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 | 830 feet per run | |
Justification for New Transmission Line | used for alternate interim site |
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 | 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? | Yes | |
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) | 31° 58' 29.0" N- |
Longitude (NAD83) | 086° 09' 44.0" W- | |
Overall Structure Height | 1935.02 feet | |
Support Structure Height | 1853.00 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 532.15 feet | |
Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
Tower Owner | Gray Media Group, Inc. | |
Date Constructed | 08/01/1977 |
Facility ID | Call Sign | Service |
---|---|---|
8649 | WZHT | FM |
13993 | WSFA | DTV |
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: | Minor Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Primary Tower - Road Repair |
Primary Tower - Road Repair |
Drawings for Tower Modifications |
Drawings for Tower Modifications |
Section | Question | Response |
---|---|---|
Construct New Tower | Use | Interim |
Description of Use | N/A | |
Height | 792.98 feet | |
Justification for New Tower | Alternative site for interim broadcast, expense represents equipment installation not tower modification. |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Tower Modifications |
Modification of Failing Tower. |
Structural Analysis |
Structural Analysis of Tower |
Tower Mod Design |
Modification Design for failing Tower. |
STA |
STA Inspection Of Tower |
Compound Mapping |
Compound Mapping |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 595 | |
Explanation | reimbursement filing, expense tracking, vendor coordination, progress reporting, budget creation, budget review, budget tracking, daisy-chain monitoring and all other activities | |
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 | No | |
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 | 1 | |
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 | No | |
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 | 1 | |
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 | Yes | |
Prepare or Review FCC Form 399 for Reimbursement | Yes | |
Address transition timing and coordination issues w/ other stations and wireless providers | No | |
RF Field Engineering Services | Comprehensive coverage verification via field study | Yes |
RF exposure measurements | No | |
Additional Field Engineering Service | No | |
Number of Days | N/A | |
Justification | N/A |
Name | Description |
---|---|
Camillia Communication |
Interim service to MVPD's during transition |
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 | No |
Non-zoning permits | No | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | No | |
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 |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,957,099.24 | $1,526,109.27 | N/A | $1,317,914.66 | N/A |
Total for all systems | $4,006,885.61 | $3,941,915.22 | N/A | $3,351,380.48 | N/A |
Interim Transmitter UAXTE-12 | $356,695.40 | $343,495.40 | $310,770.63 | ||
Installation Costs | $2,629.18 | $2,629.18 | Please see WCOV-TV Interim Transmitter - Installation Revision Justification Cover Letter | $2,614.27 | N/A |
5 Ton system | $20,250.00 | $8,300.00 | Please see Team Services, LLC Estimate dated 6.19.19 | $8,300.00 | N/A |
UHF - Air Cooled Solid State Transmitter 6.8 kW | $308,266.22 | $308,266.22 | see Estimated Cost Justification WCOV-TV-180-Interim Transmitter - UHF Air-Cooled Solid State, 6.8 kW v1 | $295,101.36 | N/A |
Transformer 3 phase/480v - 150 KVA | $25,550.00 | $24,300.00 | N/A | $4,755.00 | N/A |
Primary Transmitter ULXTE-50 | $1,600,403.84 | $1,182,613.87 | $1,007,144.03 | ||
Primary Transmitter - Distribution Amp | $2,582.78 | $2,582.78 | Please see Vernick Technology, Inc. Quote #VTIQ1151 & Invoice #3907.pdf | N/A | N/A |
Internal Transmission Line | $3,553.41 | $3,553.41 | Please see quote JEHQ1658A, plus actual shipping costs on invoice 357 | $3,553.41 | N/A |
Transformer 3 phase/480v - 300 KVA | $36,800.00 | $11,057.19 | see Estimated Cost Justification WCOV-TV-110-1st Primary Transmitter - 3 Phase_480 Volt_300 KVA Transformer v0 | $11,057.19 | N/A |
2" Rigid Conduit and Wiring (Cost per foot) | $1,300.00 | $1,250.00 | N/A | $0.00 | N/A |
Other Electrical Service: Demo electrical panels, install new feeder to new transformer, other electrical required. | $67,641.00 | $67,641.00 | per Estimated Cost Justification WCOV-TV-110-1st Primary Transmitter - Other Electrical Services v0 | $67,641.00 | N/A |
Other -- Building Addition Size: 840.0 | $3,446.86 | $3,446.86 | Please see Estimated Cost Justification WCOV-TV-110-1st Primary Transmitter - Building Addition V0 | $3,236.86 | N/A |
Transmitter Installation | $24,698.01 | $24,698.01 | see Estimated Cost Justification WCOV-TV-110-1st Primary Transmitter - Transmitter Installation v1 | $24,676.15 | N/A |
UHF - Liquid Cooled Solid State Transmitter 31.7 kW | $513,381.78 | $513,381.78 | see Estimated Cost Justification WCOV-TV-110-UHF - Liquid Cooled Solid State Transmitter 31.7 kW v0 | $341,976.58 | N/A |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $555,002.84 | ***System Notice: Estimate adjusted and locked because line has been superseded.***Transmitter Model changed From ULXTE-40 to ULXTE-50. | $555,002.84 | N/A |
Actual Information Description | File Name |
---|---|
Installation Costs | |
5 Ton system | |
UHF - Air Cooled Solid State Transmitter 6.8 kW | |
Transformer 3 phase/480v - 150 KVA | |
Primary Transmitter - Distribution Amp | Information not provided. |
Internal Transmission Line | |
Transformer 3 phase/480v - 300 KVA | |
2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Other Electrical Service: Demo electrical panels, install new feeder to new transformer, other electrical required. | |
Other -- Building Addition Size: 840.0 | |
Transmitter Installation | |
UHF - Liquid Cooled Solid State Transmitter 31.7 kW | |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $317,561.55 | $322,163.31 | N/A | $285,853.31 | N/A |
Total for all systems | $4,006,885.61 | $3,941,915.22 | N/A | $3,351,380.48 | N/A |
Interim Antenna TLP-12B | $36,270.98 | $35,940.98 | $33,060.98 | ||
Sweep test of existing antenna | $6,730.00 | $6,400.00 | Please see WCOV DTVPros quote JEHQ1283 | $3,520.00 | N/A |
UHF - High Power, Side Mount, basic slot antenna, 29 kW input, directional,, horizontally polarized | $29,540.98 | $29,540.98 | see Estimated Cost Justification WCOV-TV-280-Interim Antenna - UHF High Power Side Mount, Directional, H-POL v0 | $29,540.98 | N/A |
Primary Antenna TFU-30DSC-R S-190 | $281,290.57 | $286,222.33 | $252,792.33 | ||
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 | $0.00 | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $18,696.42 | Please see Estimated Cost Justification WCOV-TV-210-Primary Antenna - Side Mount Brackets V0 | $18,696.42 | N/A |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $13,625.34 | Please see Estimated Cost Justification WCOV-TV-210-Primary Antenna - Elbow Complex V0 | $13,625.34 | N/A |
Sweep test of existing antenna | $6,730.00 | $15,050.00 | see Estimated Cost Justification WCOV-TV-210-Primary Antenna - Sweep Test v0 | $6,400.00 | N/A |
UHF - High Power, Side Mount, basic slot antenna, 670 kW input, directional,, elliptically or circularly polarized | $233,850.57 | $233,850.57 | Estimated Cost Justification WCOV-TV-210-Primary Antenna - UHF High Power Side Mount, Directional, E-POL v0 | $214,070.57 | N/A |
Actual Information Description | File Name |
---|---|
Sweep test of existing antenna | |
UHF - High Power, Side Mount, basic slot antenna, 29 kW input, directional,, horizontally polarized | |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
Side mount brackets for high power antennas (if not included in antenna base cost) | |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | |
Sweep test of existing antenna | |
UHF - High Power, Side Mount, basic slot antenna, 670 kW input, directional,, elliptically or circularly polarized |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $444,890.00 | $399,400.59 | N/A | $396,965.57 | N/A |
Total for all systems | $4,006,885.61 | $3,941,915.22 | N/A | $3,351,380.48 | N/A |
Interim Transmission Line | $48,970.00 | $43,571.00 | $41,136.00 | ||
Flexible Air Transmission Line - dielectric, 3" | $48,970.00 | $43,571.00 | Quote attached (included in antenna quote) Estimated tax and shipping included in cost | $41,136.00 | N/A |
Primary Transmission Line | $395,920.00 | $355,829.59 | $355,829.57 | ||
Rigid Transmission Line - copper, 6 1/8" | $395,920.00 | $355,829.59 | see Estimated Cost Justification WCOV-TV-310-Primary Transmission Line - Rigid Transmission Line, Copper, 6 1:8" v3 | $355,829.57 | N/A |
Actual Information Description | File Name |
---|---|
Flexible Air Transmission Line - dielectric, 3" | |
Rigid Transmission Line - copper, 6 1/8" |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $971,774.00 | $1,308,516.77 | N/A | $1,061,866.67 | N/A |
Total for all systems | $4,006,885.61 | $3,941,915.22 | N/A | $3,351,380.48 | N/A |
Interim Tower | $565,144.00 | $730,615.00 | $659,565.00 | ||
Tall Tower (greater than 500') | $210,500.00 | $375,971.00 | see Estimated Cost Justification WCOV-TV-490-Interim Tower - Tower Rigging, Tall Tower v3 | $375,971.00 | N/A |
Tower Mod Design | $21,825.00 | $21,825.00 | see Estimated Cost Justification WCOV-TV-490-Interim Tower - Tower Modification Design v0 | $21,825.00 | N/A |
New tower | $0.00 | $0.00 | N/A | $0.00 | N/A |
Compound Mapping | $7,000.00 | $7,000.00 | Tower Compound Mapping | $4,550.00 | N/A |
Structural Analysis | $19,500.00 | $19,500.00 | see Estimated Cost Justification WCOV-TV-490-Interim Tower - Structural Analysis v2 | $19,500.00 | N/A |
STA | $3,550.00 | $3,550.00 | N/A | $3,550.00 | N/A |
Tower Modifications | $302,769.00 | $302,769.00 | Per Estimated Cost Justification WCOV-TV-490-Interim Tower - Tower Modifications V0 | $234,169.00 | N/A |
Primary Tower GTOWER | $406,630.00 | $577,901.77 | $402,301.67 | ||
Tall Tower (greater than 500') | $210,500.00 | $390,471.77 | see Estimated Cost Justification WCOV-TV-410-Existing Primary Tower - Tower Rigging, Tall Tower v2 | $390,471.67 | N/A |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $25,600.00 | Not Required | $0.00 | N/A |
Minor tower reinforcement/modifications | $158,000.00 | $150,000.00 | N/A | $0.00 | N/A |
Drawings for Tower Modifications | $8,500.00 | $8,500.00 | Please see Elevated Structural Consultants invoice 348 | $8,500.00 | N/A |
Primary Tower - Road Repair | $3,330.00 | $3,330.00 | Please see WCOV-TV Primary Tower Road Repair Budget Revision Justification Cover Letter | $3,330.00 | N/A |
Actual Information Description | File Name |
---|---|
Tall Tower (greater than 500') | |
Tower Mod Design | |
New tower | Information not provided. |
Compound Mapping | |
Structural Analysis | |
STA | |
Tower Modifications | |
Tall Tower (greater than 500') | |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | Information not provided. |
Minor tower reinforcement/modifications | |
Drawings for Tower Modifications | |
Primary Tower - Road Repair |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $239,185.00 | $316,644.46 | N/A | $234,549.45 | N/A |
Total for all systems | $4,006,885.61 | $3,941,915.22 | N/A | $3,351,380.48 | N/A |
Outside Professional Services | $239,185.00 | $316,644.46 | $234,549.45 | ||
Camillia Communication | $25,000.00 | $25,000.00 | MVPD continuity during interim broadcast. | $0.00 | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | N/A | $48,315.00 | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | $0.00 | N/A |
Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $4,000.00 | N/A | $2,350.00 | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | $225.00 | N/A |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $2,105.00 | $2,000.00 | N/A | $0.00 | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | $0.00 | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $1,500.00 | N/A | $1,145.83 | 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 | $0.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $2,000.00 | N/A | $250.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $375.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $14,888.13 | Please see Estimated Cost Justification WCOV-TV-530-RF Eng - Engineering Study for New Channel Assignment v3 | $12,442.29 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,560.00 | N/A | $0.00 | N/A |
Project management of the transition | $94,010.00 | $169,446.33 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $169,446.33 | N/A |
Actual Information Description | File Name |
---|---|
Camillia Communication | Information not provided. |
Comprehensive coverage verification via field study, if needed | |
Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
Attorney Fees - Negotiation of lease and other matters for shared locations | |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | Information not provided. |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Prepare request for Special Temporary Authorization | |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
Perform engineering study for new channel assignment and antenna development | |
Prepare and or review reimbursement form | Information not provided. |
Project management of the transition |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $76,375.82 | $69,080.82 | N/A | $54,230.82 | N/A |
Total for all systems | $4,006,885.61 | $3,941,915.22 | N/A | $3,351,380.48 | N/A |
Other Expenses | $76,375.82 | $69,080.82 | $54,230.82 | ||
Develop and air announcement of upcoming channel change | $1,200.00 | $1,200.00 | N/A | $0.00 | N/A |
Equipment Storage | $15,000.00 | $15,000.00 | estimated Dielectric storage | $2,375.00 | N/A |
Equipment Delivery and Handling Charges | $47,070.82 | $47,070.82 | see Estimated Cost Justification WCOV-TV-610- Equipment Delivery and Handling v3 | $47,070.82 | Not Exceeded |
Disposal Costs (for equipment and other waste, net of any salvage value) | $1,025.00 | $1,025.00 | Please see WCOV-TV Disposal Costs Budget Revision Justification Letter.pdf | N/A | N/A |
MVPD Notification of Channel Change | $0.00 | $0.00 | N/A | $0.00 | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $1,500.00 | Please see WCOV-TV FCC Filing Fees - STA Budget Revision Justification Letter.pdf | $1,500.00 | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $335.00 | Please see WCOV-TV Filing Fee - License to Cover Budget Revision Justification Letter.pdf | $335.00 | N/A |
DTV Medical Facility Notification | $11,550.00 | $2,950.00 | Quote attached | $2,950.00 | N/A |
Actual Information Description | File Name |
---|---|
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Storage | |
Equipment Delivery and Handling Charges | |
Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
MVPD Notification of Channel Change | Information not provided. |
FCC Filing Fees - Special Temporary Authorization request | |
FCC Filing Fees - Form 2100 license to cover application | |
DTV Medical Facility Notification |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $4,006,885.61 | $3,941,915.22 | $3,351,380.48 |
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. | David Woods President 08/16/2021 |
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. | David Woods President 08/16/2021 |