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

FCC Form 399: Reimbursement Request

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

(REFERENCE COPY - Not for submission) FCC Form 399: Reimbursement Request

Facility ID:
62207
Service:
DTV
Call Sign:
WIYC
Channel:
19 (UHF)
File Number:
0000068174
FRN:
0031406812
Date Submitted:
02/11/2022

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

WOODS COMMUNICATIONS CORPORATION

David Woods

PO Box 36111

Montgomery, AL 36111

United States

+1 (334) 323-5581 david@wcov.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

Michael Carroll

Chief Engineer

Woods Communications

Michael Carroll

One WCOV Ave

Montgomery, AL 36111

United States

+1 (334) 288-7024 mikec@wcov.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 WIYC Ch.48, Troy, AL has been reassigned to Ch19. The Ch 19 operation will employ a new antenna to be side-mounted to the existing WIYC tower in lieu of the existing Ch. 48 antenna. No change in the antenna location will take place.

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 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 InnovatorHX HU500AD
Year 2011
Type Solid State
Solid State Cooling Air Cooled
Solid State Power Capacity 2 kW

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Manufacturer
Model UAXTE-12R44
Transmitter Type Solid State
Solid State Cooling Air Cooled
Solid State Power capacity 7.2 kW
Justification for New Transmitter New transmitter is required as old transmitter will not work on new channel.

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) Yes
Power 300 kVA
Rigid Conduit and Wiring Yes
Size 2 inches
Length 50.0 feet
Other Electrical Service Yes
Description Fitzpatrick, Alabama station electrical work per Frazier and Gardner Electric Co.
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

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Primary Transmitter - Internal Transmission Line

Primary Transmitter - Internal Transmission Line

Primary Transmitter - Distribution Amp

Primary Transmitter - Distribution Amp

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? No
Existing Antenna Manufacturer and Type Class Full Power
Mounting Side 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: 50.0 kW
Manufacturer
Model DIE,TLP-24C
Year 2011

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? 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: 185.0 kW
Manufacturer
Model ANT TLP-24C
Year 2019
Justification for New Antenna Existing antenna can not be retuned.

Primary Antenna

Back to Top

Other Antenna Costs

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? No
Broadband or Single Channel? N/A
Feed Line Size N/A
Side Mount Brackets Do you require the separate purchase of side mount brackets for a high power antenna? Yes
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? Yes
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Sweep Test for Pre-Transition Transmission Line

Sweep Test of pre-transition line to determine feasibility to use on repack channel

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 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 1200 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 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 1200 feet per run
Justification for New Transmission Line Old line will not work with new frequency.

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Primary Transmission Line - Other Parts

Primary Transmission Line - Other Parts

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 Owned
Is this tower consider Complex? No
Is this tower currently shared with any other stations? No
One or more FM, AM or TV radio broadcaster(s) N/A
Others Types of Users N/A
Is tower documented for structural analysis? Yes
Is tower compliant with Rev G? No
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1210049
Coordinates (NAD83) Latitude (NAD83) 32° 03' 36.5" N-
Longitude (NAD83) 085° 57' 01.8" W-
Overall Structure Height 999.99 feet
Support Structure Height 999.99 feet
Ground Elevation Above Mean Sea Level (AMSL) 567.91 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner WIYC, Inc.
Date Constructed 10/11/2000


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: Serious Reinforcements needed

Primary 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

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Tower Geotech Report

Geo Report for Tower

Tower Mapping-TIA

Tower Mapping and TIA Inspection for Tower.

Tower Modifications

Modification to tower to be in compliance with Rev G

Structural Analysis

Structural Analysis for Tower

Tower Modification Design

Tower modification Design

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 595
Explanation WIYC requires the aid of outside project management services in order to fulfill the requirements of the repack. WIYC does not have sufficient resource capacity and expertise in house to handle all of the repack related expenses.
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 No
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 No
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 No
Prepare or Review FCC Form 399 for Reimbursement No
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 Yes
Number of Days 1
Justification On-site engineering work required to modify WIYC's transmission line for the repack and other on-site engineering work as required.

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Information not provided.

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 No
Non-zoning permits No
BLM or NFS Coordination No
FCC Construction Permit Minor Change No
FCC License to Cover Application No
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)? No
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

VSWR Sweep Test

VSWR Sweep Test

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 $358,379.43 $357,429.43 N/A $153,859.19 N/A
Total for all systems $4,331,551.58 $3,077,842.41 N/A $2,395,668.20 N/A
Primary Transmitter UAXTE-12R44 $358,379.43 $357,429.43 $153,859.19
Primary Transmitter - Internal Transmission Line $9,099.17 $9,099.17 Please see Estimated Cost Justification WIYC-110-1st Primary Transmitter - Internal Transmission Line V0 $9,099.17 N/A
Transformer 3 phase/480v - 300 KVA $36,800.00 $35,850.00 N/A $4,166.37 N/A
Other Electrical Service: Fitzpatrick, Alabama station electrical work per Frazier and Gardner Electric Co. $9,012.00 $9,012.00 Please see Frazier & Gardner Electric Co., Inc. Proposal Dated May 17, 2019 and Frazier & Gardner Electric Co., Inc. Proposal Dated August 18, 2020 $8,006.00 N/A
2" Rigid Conduit and Wiring (Cost per foot) $1,300.00 $1,300.00 N/A $0.00 N/A
UHF - Air Cooled Solid State Transmitter 7.2 kW $299,586.08 $299,586.08 see Estimated Cost Justification WIYC-110-1st Primary Transmitter - UHF Air Cooled Solid State 7.2 kW V1 $130,005.47 N/A
Primary Transmitter - Distribution Amp $2,582.18 $2,582.18 Please see Vernick Technology Inc. Quote #VTIQ1164 & Invoice #3919.pdf $2,582.18 N/A

Components

Actual Information Description File Name
Primary Transmitter - Internal Transmission Line

Component Description:
Kit, RF Line
Amount:
$5,933.91

Component Description:
WIYC-110-1st Primary Transmitter - Internal Transmission Line
Amount:
$3,165.26
Transformer 3 phase/480v - 300 KVA

Component Description:
R72735 - XFMR 6-50 to 6-75 Broadband 14-69 3 Stage
Amount:
$4,166.37
Other Electrical Service: Fitzpatrick, Alabama station electrical work per Frazier and Gardner Electric Co.

Component Description:
WIYC Electrical Work
Amount:
$3,623.00

Component Description:
We installed the owner furnished 120V line voltage sensors and the low voltage control cabling
Amount:
$760.00

Component Description:
Electrical work request
Amount:
$3,623.00
2" Rigid Conduit and Wiring (Cost per foot) Information not provided.
UHF - Air Cooled Solid State Transmitter 7.2 kW

Component Description:
Transmitter final 50% payment
Amount:
$56,490.98

Component Description:
A: Transmitter
Amount:
$59,357.35

Component Description:
UAXTE-12R44 Transmitter
Amount:
$14,157.14

Component Description:
Invoice moved to correct budget category.
Amount:
N/A
Primary Transmitter - Distribution Amp

Component Description:
IRU Multiframe with Redundant Power Supply
Amount:
$2,582.18

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 $144,640.00 $85,388.61 N/A $71,359.61 N/A
Total for all systems $4,331,551.58 $3,077,842.41 N/A $2,395,668.20 N/A
Primary Antenna ANT TLP-24C $144,640.00 $85,388.61 $71,359.61
Sweep test of existing antenna $6,730.00 $9,151.67 Please see Estimated Cost Justification WIYC-210-Primary Antenna - Sweep Test V0 $9,151.67 N/A
UHF - Lower Power Side Mount, One Station antenna . medium power (50-200 kW), elliptically or circularly polarized $103,100.00 $48,997.63 see Estimated Cost Justification WIYC-210-Primary Antenna - UHF High Power Side Mount, Directional, E-POL v0 $40,272.39 a
Side mount brackets for high power antennas (if not included in antenna base cost) $23,150.00 $15,719.31 see Estimated Cost Justification WIYC-210-Primary Antenna - Side Mount Brackets v0 $15,535.55 N/A
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) $5,260.00 $5,120.00 N/A $0.00 N/A
Sweep Test for Pre-Transition Transmission Line $6,400.00 $6,400.00 Please see attached Justification for WIYC THTV Invoice 132 - Pre-Transition Line Sweep Test $6,400.00 N/A

Components

Actual Information Description File Name
Sweep test of existing antenna

Component Description:
On site supervision
Amount:
$2,751.67

Component Description:
WIYC-210-Primary Antenna - Sweep Test
Amount:
$2,880.00

Component Description:
WIYC-210-Primary Antenna - Sweep Test
Amount:
$640.00

Component Description:
WIYC-210-Primary Antenna - Sweep Test
Amount:
$2,880.00
UHF - Lower Power Side Mount, One Station antenna . medium power (50-200 kW), elliptically or circularly polarized

Component Description:
UHF - LOW POWER SIDE MOUNT
Amount:
$3,450.38

Component Description:
SHIPPING CHARGES
Amount:
$5,768.65

Component Description:
UHF - LOW POWER SIDE MOUNT
Amount:
$15,526.68

Component Description:
UHF - LOW POWER SIDE MOUNT
Amount:
$15,526.68
Side mount brackets for high power antennas (if not included in antenna base cost)

Component Description:
WIYC-210-Primary Antenna - Side Mount Brackets
Amount:
$2,613.15

Component Description:
WIYC-210-Primary Antenna - Side Mount Brackets
Amount:
$5,815.08

Component Description:
WIYC-210-Primary Antenna - Side Mount Brackets
Amount:
$1,292.24

Component Description:
WIYC-210-Primary Antenna - Side Mount Brackets
Amount:
$5,815.08
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) Information not provided.
Sweep Test for Pre-Transition Transmission Line

Component Description:
Services
Amount:
$6,400.00

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 $244,402.86 $2,002.86 N/A $2,002.86 N/A
Total for all systems $4,331,551.58 $3,077,842.41 N/A $2,395,668.20 N/A
Primary Transmission Line $244,402.86 $2,002.86 $2,002.86
Primary Transmission Line - Other Parts $2,002.86 $2,002.86 Please see Dielectric Order Confirmation #1930669 & #1930703.pdf $2,002.86 Not exceeded
Rigid Transmission Line - copper, 6 1/8" $242,400.00 $0.00 Station is not getting new primary transmission line $0.00 N/A

Components

Actual Information Description File Name
Primary Transmission Line - Other Parts

Component Description:
Reducer 3-50 X 1-50 EIA CU
Amount:
$540.00

Component Description:
AL Sales Tax - Invoice 672004
Amount:
$34.44

Component Description:
T/L 3-50 EIA Length up to 5' Fixed FLG 1
Amount:
$1,385.22

Component Description:
AL Sales Tax Invoice 666027
Amount:
$43.20
Rigid Transmission Line - copper, 6 1/8"

Component Description:
WIYC is not installing new line. These costs were moved. Please delete
Amount:
N/A

Component Description:
WIYC is not installing new line. These costs were moved. Please delete
Amount:
N/A

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 $3,341,735.00 $2,370,720.16 N/A $1,984,336.25 N/A
Total for all systems $4,331,551.58 $3,077,842.41 N/A $2,395,668.20 N/A
Primary Tower TOWER $3,341,735.00 $2,370,720.16 $1,984,336.25
Serious tower reinforcement/modifications $1,052,000.00 $0.00 Post no invoices in this category $0.00 N/A
Tower Modification Design $11,660.00 $11,660.00 See Spartacus Gin Pole LLC proposal (job number) SGP0015 plus estimated taxes. $11,660.00 Uploaded requested info (Quote)
Tower Geotech Report $11,000.00 $11,000.00 See Spartacus Gin Pole LLC proposal (job number) SGP003, plus estimated taxes. $9,797.70 Uploaded requested info. (Quote)
Tower Mapping-TIA $15,000.00 $15,000.00 See Spartacus Gin Pole LLC proposals (job number) SGP005-A and SGP002, pluse estimated taxes. $14,575.00 Cost Section is for both TIA Inspection and Tower Mapping. Invoices SGP0007 and SGP0012
Tall Tower (greater than 500') $210,500.00 $292,185.16 see Estimated Cost Justification WIYC-410-Existing Primary Tower - Tower Rigging Tall Tower V0 $292,185.16 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 N/A $0.00 N/A
Structural Analysis $15,275.00 $15,275.00 see Estimated Cost Justification WIYC-410-Existing Primary Tower - Structural Analysis v1 $15,275.00 N/A
Tower Modifications $2,000,000.00 $2,000,000.00 See Spartacus Gin Pole LLC proposal (job number SGP022, plus estimated taxes and freight. $1,640,843.39 Uploaded requested information. (Quote)

Components

Actual Information Description File Name
Serious tower reinforcement/modifications

Component Description:
Please deny this invoice.
Amount:
N/A
Tower Modification Design

Component Description:
Tower Mod Design
Amount:
$11,660.00
Tower Geotech Report

Component Description:
GeoTech Report
Amount:
$9,797.70
Tower Mapping-TIA

Component Description:
Tower TIA Inspection
Amount:
$3,850.00

Component Description:
Tower TIA-Mapping
Amount:
$10,725.00
Tall Tower (greater than 500')

Component Description:
50% Final Paymant
Amount:
$146,092.58

Component Description:
50% Down payment
Amount:
$146,092.58
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study Information not provided.
Structural Analysis

Component Description:
Third Party review of analysis and modification drawings for 1000' Guyed Tower.
Amount:
$6,500.00

Component Description:
Tower Structural Analysis
Amount:
$5,775.00

Component Description:
move forward with the Tower Analysis at WIYC Tower Site in Fitzpatrick (AL).
Amount:
$3,000.00
Tower Modifications

Component Description:
Structural upgrades performed as a subcontractor
Amount:
$156,996.74

Component Description:
Tower Modification- 50% down for Mobilization and Materials.
Amount:
$989,231.10

Component Description:
Tower Modifications
Amount:
$494,615.55

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 $204,449.29 $224,651.35 N/A $175,919.97 N/A
Total for all systems $4,331,551.58 $3,077,842.41 N/A $2,395,668.20 N/A
Outside Professional Services $204,449.29 $224,651.35 $175,919.97
Additional Field Engineering Service, 1 Days $789.29 $789.29 Please see WIYC RF Eng Additional Field Days Budget Revision Justification Letter $789.09 N/A
Comprehensive coverage verification via field study, if needed $84,200.00 $81,900.00 N/A $48,315.00 N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $2,305.00 N/A $0.00 N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $5,120.00 N/A $0.00 N/A
Prepare request for Special Temporary Authorization $2,050.00 $1,535.00 N/A $1,150.00 N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,580.00 $1,535.00 N/A $250.00 N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,155.00 $3,070.00 N/A $1,600.00 N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $7,170.00 N/A $5,773.82 N/A
Project management of the transition $94,010.00 $117,642.06 The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. $117,642.06 N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $3,680.00 $3,585.00 N/A $400.00 N/A

Components

Actual Information Description File Name
Additional Field Engineering Service, 1 Days

Component Description:
On Site Engineering
Amount:
$789.09
Comprehensive coverage verification via field study, if needed

Component Description:
Antenna Verification Measurements for WIYC TV MAIN Antenna
Amount:
$24,157.50

Component Description:
Antenna Verification Measurements for WIYC-TV MAIN Antenna
Amount:
$24,157.50
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover 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

Component Description:
Regarding per-auction Ch-48 facility
Amount:
$525.00

Component Description:
Develop technical parameters for interim facility
Amount:
$625.00
Prepare engineering section of FCC Form 2100 (main), License to Cover Application

Component Description:
Regarding repack Ch-19 facility, determine final operating constants
Amount:
$250.00
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
Develop final technical parameters for alternate antenna
Amount:
$700.00

Component Description:
WIYC-530-RF Eng - Construction Permit Application (Main)
Amount:
$900.00
Perform engineering study for new channel assignment and antenna development

Component Description:
Repack Engineering
Amount:
$975.00

Component Description:
Regarding repack Ch-19 facility implementation
Amount:
$750.00

Component Description:
Repack Engineering
Amount:
$2,773.82

Component Description:
Review prospective broadband antenna specifications
Amount:
$100.00

Component Description:
Regarding repack Ch-19 facility implementation
Amount:
$800.00

Component Description:
Regarding implementation of repack Ch-19 facility
Amount:
$375.00
Project management of the transition

Component Description:
Project Management
Amount:
$3,476.55

Component Description:
Project Management
Amount:
$2,948.25

Component Description:
Project Management
Amount:
$155.00

Component Description:
Project Management
Amount:
$542.50

Component Description:
Project Management
Amount:
$1,945.30

Component Description:
Project Management
Amount:
$7,795.85

Component Description:
Project Management
Amount:
$2,374.35

Component Description:
Project Management
Amount:
$6,890.65

Component Description:
Project Management
Amount:
$3,431.70

Component Description:
Project Management
Amount:
$1,816.70

Component Description:
Project Management
Amount:
$3,153.15

Component Description:
Project Management
Amount:
$8,883.15

Component Description:
Project Management
Amount:
$2,580.45

Component Description:
Project Management
Amount:
$2,582.95

Component Description:
Project Management
Amount:
$3,976.15

Component Description:
Project Management
Amount:
$4,769.30

Component Description:
Project Management
Amount:
$3,724.10

Component Description:
Project Management
Amount:
$4,124.35

Component Description:
Repack Engineering PM
Amount:
$182.23

Component Description:
Project Management
Amount:
$2,928.40

Component Description:
Project Management
Amount:
$5,354.85

Component Description:
WIYC-510-Project Management
Amount:
$182.23

Component Description:
Project Management
Amount:
$5,512.55

Component Description:
Project Management
Amount:
$4,005.80

Component Description:
Project Management
Amount:
$1,976.25

Component Description:
Project Management
Amount:
$1,527.50

Component Description:
Project Management
Amount:
$5,013.75

Component Description:
Project Management
Amount:
$5,778.05

Component Description:
Project Management
Amount:
$4,186.20

Component Description:
Project Management
Amount:
$195.30

Component Description:
Project Management
Amount:
$4,881.70

Component Description:
Project Management
Amount:
$2,833.55

Component Description:
Project Management
Amount:
$3,932.95

Component Description:
Project Management
Amount:
$3,980.30
Attorney Fees - Prepare and File request for Special Temporary Authorization

Component Description:
Professional Services
Amount:
$400.00

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 $37,945.00 $37,650.00 N/A $8,190.32 N/A
Total for all systems $4,331,551.58 $3,077,842.41 N/A $2,395,668.20 N/A
Other Expenses $37,945.00 $37,650.00 $8,190.32
FCC Filing Fees - Special Temporary Authorization request $195.00 $200.00 Please see WIYC FCC Filing Fees STA Budget Revision Justification Letter N/A N/A
VSWR Sweep Test $4,500.00 $4,500.00 Please see WIYC VSWR Sweep Test Budget Revision Justification Letter $4,500.00 N/A
MVPD Notification of Channel Change $3,000.00 $3,000.00 N/A $0.00 N/A
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 N/A $0.00 N/A
Equipment Delivery and Handling Charges $2,500.00 $2,500.00 N/A $740.32 N/A
DTV Medical Facility Notification $11,550.00 $11,250.00 N/A $2,950.00 N/A

Components

Actual Information Description File Name
FCC Filing Fees - Special Temporary Authorization request Information not provided.
VSWR Sweep Test

Component Description:
Main Transmission Line sweep
Amount:
$4,500.00
MVPD Notification of Channel Change Information not provided.
Develop and air announcement of upcoming channel change Information not provided.
Equipment Storage Information not provided.
Equipment Delivery and Handling Charges

Component Description:
Freight and Shipping
Amount:
$237.15

Component Description:
Offload and store Gates Air RF line kits for main transmitter
Amount:
$503.17
DTV Medical Facility Notification

Component Description:
Medical Notification
Amount:
$2,950.00

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $4,331,551.58 $3,077,842.41 $2,395,668.20

Reimbursement Status

Back to Top
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

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.

David Woods

President


02/11/2022

Certification

Back to Top
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).

  1. The Authorized Person signing below certifies and represents 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 certifies that the statements in this form and attached documentation are true, complete, and correct.

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

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

  5. 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 (full power and Class A stations) and/or otherwise modify a television station’s facility as a result of the spectrum repack (LPTV/TV Translator stations); or to minimize service disruption resulting from a repacked television station (FM stations); or to continue to carry the signal of a broadcaster that changes channels (MVPD) .

  6. 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.

  7. The above-named entity certifies that the cost information/documents submitted reflect costs actually incurred.

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

  9. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a prerequisite 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.

David Woods

President


02/11/2022

Attachments

Back to Top