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 |
---|---|
Transmitter Installation |
Transmitter Installation Costs |
Internal Transmission Line |
Internal Transmission Line Cost |
Primary Transmitter - Distribution Amp |
Primary Transmitter - Distribution Amp |
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 |
---|---|---|
13993 | WSFA | DTV |
8649 | WZHT | FM |
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 |
---|---|
Drawings for Tower Modifications |
Drawings for Tower Modifications |
Primary Tower - Road Repair |
Primary Tower - Road Repair |
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 |
---|---|
Compound Mapping |
Compound Mapping |
STA |
STA Inspection Of Tower |
Structural Analysis |
Structural Analysis of Tower |
Tower Mod Design |
Modification Design for failing Tower. |
Tower Modifications |
Modification of Failing Tower. |
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 |
Name | Description |
---|---|
|
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,958,208.24 | $1,527,218.27 | N/A | $1,323,236.44 | N/A |
Total for all systems | $4,007,994.61 | $4,028,181.70 | N/A | $3,073,813.79 | N/A |
Interim Transmitter UAXTE-12 | $356,695.40 | $343,495.40 | $312,400.63 | ||
Installation Costs | $2,629.18 | $2,629.18 | Please see WCOV-TV Interim Transmitter - Installation Revision Justification Cover Letter | $2,614.27 | N/A |
Transformer 3 phase/480v - 150 KVA | $25,550.00 | $24,300.00 | N/A | $6,385.00 | 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 |
5 Ton system | $20,250.00 | $8,300.00 | Please see Team Services, LLC Estimate dated 6.19.19 | $8,300.00 | N/A |
Primary Transmitter ULXTE-50 | $1,601,512.84 | $1,183,722.87 | $1,010,835.81 | ||
Primary Transmitter - Distribution Amp | $2,582.78 | $2,582.78 | Please see Vernick Technology, Inc. Quote #VTIQ1151 & Invoice #3907.pdf | $2,582.78 | N/A |
Other Electrical Service: Demo electrical panels, install new feeder to new transformer, other electrical required. | $68,750.00 | $68,750.00 | per Estimated Cost Justification WCOV-TV-110-1st Primary Transmitter - Other Electrical Services v1 | $68,750.00 | N/A |
2" Rigid Conduit and Wiring (Cost per foot) | $1,300.00 | $1,250.00 | N/A | $0.00 | 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 |
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 |
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 |
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 |
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 |
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 | |
Transformer 3 phase/480v - 150 KVA | |
UHF - Air Cooled Solid State Transmitter 6.8 kW | |
5 Ton system | |
Primary Transmitter - Distribution Amp | |
Other Electrical Service: Demo electrical panels, install new feeder to new transformer, other electrical required. | |
2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Transformer 3 phase/480v - 300 KVA | |
UHF - Liquid Cooled Solid State Transmitter 31.7 kW | |
Internal Transmission Line | |
Transmitter Installation | |
Other -- Building Addition Size: 840.0 | |
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 | $294,503.31 | N/A |
Total for all systems | $4,007,994.61 | $4,028,181.70 | N/A | $3,073,813.79 | 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 | ***System Notice: Estimate adjusted and locked because line has been superseded.***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 | $261,442.33 | ||
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 | $15,050.00 | 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 | $4,007,994.61 | $4,028,181.70 | N/A | $3,073,813.79 | 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 | Cost increase due to second sweep test and field work required after repairs to correct original contractor errors. DTVPros' work was excellent, and errors were not theirs. Please refer to credit memos submitted for Crown Castle. |
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 | $1,376,074.09 | N/A | $749,257.20 | N/A |
Total for all systems | $4,007,994.61 | $4,028,181.70 | N/A | $3,073,813.79 | N/A |
Interim Tower | $565,144.00 | $730,615.00 | $509,220.00 | ||
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 |
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 |
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 |
STA | $3,550.00 | $3,550.00 | N/A | $3,550.00 | N/A |
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 | $225,626.00 | N/A |
Primary Tower GTOWER | $406,630.00 | $645,459.09 | $240,037.20 | ||
Tall Tower (greater than 500') | $210,500.00 | $458,029.09 | see Estimated Cost Justification WCOV-TV-410-Existing Primary Tower - Tower Rigging, Tall Tower v3 | $228,207.20 | 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 |
Drawings for Tower Modifications | $8,500.00 | $8,500.00 | Please see Elevated Structural Consultants invoice 348 | $8,500.00 | N/A |
Minor tower reinforcement/modifications | $158,000.00 | $150,000.00 | N/A | $0.00 | 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 |
Actual Information Description | File Name |
---|---|
New tower | Information not provided. |
Compound Mapping | |
Structural Analysis | |
Tower Mod Design | |
Tower Modifications | |
STA | |
Tall Tower (greater than 500') | |
Tall Tower (greater than 500') | |
Primary Tower - Road Repair | |
Drawings for Tower Modifications | |
Minor tower reinforcement/modifications | |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $239,185.00 | $334,244.62 | N/A | $254,595.45 | N/A |
Total for all systems | $4,007,994.61 | $4,028,181.70 | N/A | $3,073,813.79 | N/A |
Outside Professional Services | $239,185.00 | $334,244.62 | $254,595.45 | ||
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 |
Project management of the transition | $94,010.00 | $185,707.08 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $185,707.08 | 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 |
Prepare and or review reimbursement form | $2,630.00 | $2,560.00 | N/A | $0.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $16,227.54 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $16,227.54 | 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 |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $2,000.00 | N/A | $250.00 | 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 request for Special Temporary Authorization | $2,050.00 | $1,500.00 | N/A | $1,145.83 | 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 |
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 |
Actual Information Description | File Name |
---|---|
Camillia Communication | Information not provided. |
Comprehensive coverage verification via field study, if needed | |
Project management of the transition | |
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 | |
Prepare and or review reimbursement form | Information not provided. |
Perform engineering study for new channel assignment and antenna development | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | Information not provided. |
Prepare request for Special Temporary Authorization | |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $76,375.82 | $69,080.82 | N/A | $55,255.82 | N/A |
Total for all systems | $4,007,994.61 | $4,028,181.70 | N/A | $3,073,813.79 | N/A |
Other Expenses | $76,375.82 | $69,080.82 | $55,255.82 | ||
$0.00 | $0.00 | N/A | N/A | N/A | |
MVPD Notification of Channel Change | $0.00 | $0.00 | 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 | estimated Dielectric storage | $2,375.00 | N/A |
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 | $1,025.00 | 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 |
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 |
Actual Information Description | File Name |
---|---|
Information not provided. | |
MVPD Notification of Channel Change | Information not provided. |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Storage | |
Disposal Costs (for equipment and other waste, net of any salvage value) | |
FCC Filing Fees - Special Temporary Authorization request | |
FCC Filing Fees - Form 2100 license to cover application | |
DTV Medical Facility Notification | |
Equipment Delivery and Handling Charges |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $4,007,994.61 | $4,028,181.70 | $3,073,813.79 |
Question | Response |
---|---|
The facility has ceased operating on its pre-auction channel. | Yes |
Construction of final facilities or all necessary modifications are complete. | Yes |
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. | Yes |
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 Owner and President 04/06/2023 |
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 Owner and President 04/06/2023 |
Section | Question | Response |
---|---|---|
Submission of Final Allocation or Accounting Information 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 Owner and President 04/06/2023 |