Skip to main content Skip to footer and contact information
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:
48666
Service:
DTV
Call Sign:
WECT
Channel:
23 (UHF)
File Number:
0000024810
FRN:
0018223693
Date Submitted:
05/17/2021

Applicant Information

Back to Top ↑

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

GRAY TELEVISION LICENSEE, LLC

Doing Business As: WECT

4370 PEACHTREE ROAD, NE

ATLANTA, GA 30319

United States

 +1 (334) 288-1212 Robert.Folliard@gray.tv Limited Liability Company

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

Samuel Hariton

Widelity

4031 University Drive

Ste 100

Fairfax, VA 22030

United States

 +1 (339) 222-8107 sam.hariton@widelity.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. Yes
Briefly describe transition plan Will retune existing antenna and transmission line. Install new combiner. Install new transmitters WSFX and WECT co-own tower, combiner, line, antenna and building. Costs split 50% Plan assumes all stations transition in the same phase

Transmitters

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

Auxiliary Transmitter

Back to Top ↑

Add Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Auxiliary (Backup)
Description of Use Emergency Backup
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 Diamond
Year 2009
Type Solid State
Solid State Cooling Air Cooled
Solid State Power Capacity 2.5 kW

Auxiliary Transmitter

Back to Top ↑

New Transmitter Costs

Section Question Response
New Transmitter Use Auxiliary (Backup)
Change Type Purchase New
Is this a request for upgraded equipment? No
Manufacturer
Model UAXTE-6R44
Transmitter Type Solid State
Solid State Cooling Air Cooled
Solid State Power capacity 3.6 kW
Justification for New Transmitter Existing backup transmitter cannot be retuned

Auxiliary Transmitter

Back to Top ↑

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) Yes
Transformer (480V) Yes
Power 150 kVA
Rigid Conduit and Wiring No
Size N/A
Length N/A
Other Electrical Service Yes
Description Building electrical service, auxiliary
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Cooling Only
Size 10 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

Auxiliary Transmitter

Back to Top ↑

Other Transmitter Cost Not Listed

Name Description

Auxiliary Transmitter - Other Costs

Auxiliary Transmitter - Other Costs

Auxiliary Transmitter-Additional Electrical Services

Auxiliary Transmitter-Additional Electrical Services

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 DCX
Year 2004
Type Inductive Output Tube
IOT Power Type Single
Power Capacity 20 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 ULXTE-24
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 15.3 kW
Justification for New Transmitter Existing main transmitter cannot be retuned SS option less expensive than purchase new IOT. Manufacturers comments attached

Primary Transmitter

Back to Top ↑

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) Yes
Transformer (480V) Yes
Power 300 kVA
Rigid Conduit and Wiring Yes
Size 2 inches
Length 80.0 feet
Other Electrical Service Yes
Description Building electrical service
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Cooling Only
Size 10 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

Primary Transmitter

Back to Top ↑

Other Transmitter Cost Not Listed

Name Description

Primary Transmitter Ice Bridge

Primary Transmitter- Ice Bridge

Primary Transmitter - Proof and Commissioning

Primary Transmitter - Proof and Commissioning

Primary Transmitter Internal Transmission Line

Internal Transmission Line required for primary transmitter due to repack

Primary Transmitter - Other Costs

Primary Transmitter - Other Costs

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 Retune Existing
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? Yes
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 Top Mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Broadband Panel
Number of Stations Supported 3
Number of Panels 10
Design power capacity in use 80.0 %
Lower Limit 470.00 MHz
Upper Limit 608.00 MHz
Other Antenna Type N/A
ERP: 710.0 kW
Manufacturer Andrew
Model ABBP14H4-HTCX1-30/54
Year 2003

Facility ID's and Call Signs of all stations with whom the antenna is shared.

Facility ID Call Sign
72871 WSFX-TV
12033 WWAY

Primary Antenna

Back to Top ↑

Adjustment to Existing Antenna

Section Question Response
Sweep Test of Existing Antenna Do you need a sweep test of existing antenna? Yes

Primary Antenna

Back to Top ↑

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? Yes
Type New
Number of channels supported 3
Frequencies of channels supported RF channel
Frequency N/A

Enter a list of RF channel numbers.

RF Channel Number
24
23
29

Primary Antenna

Back to Top ↑

Other Antenna Cost Not Listed

Information not provided.

Transmission Line

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

Primary Transmission Line

Back to Top ↑

Existing Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Utilize Existing
Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing transmission line shared with another station or stations? Yes
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer Andrew
Type Rigid
Diameter 7 3/16 inches
Other Diameter N/A
Segment Length 20 inches
Other Segment Length N/A
Number of parallel runs 1
Length 2050 feet per run

Facility ID's and Call Signs of all stations with whom the transmission line is shared.

Facility ID Call Sign
72871 wsfx-tv
12033 wway

Primary Transmission Line

Back to Top ↑

Other Transmission Line Expenses Not Listed

Name Description

Primary Transmission Line - Additional Pieces

Primary Transmission Line - Additional Pieces

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? Yes
One or more FM, AM or TV radio broadcaster(s) Yes
Others Types of Users No
Is tower documented for structural analysis? No
Is tower compliant with Rev G? Unknown
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1008242
Coordinates (NAD83) Latitude (NAD83) 34° 07' 54.0" N-
Longitude (NAD83) 078° 11' 16.0" W-
Overall Structure Height 1954.04 feet
Support Structure Height 1797.88 feet
Ground Elevation Above Mean Sea Level (AMSL) 62.99 feet
Structure Type GTOWER - Guyed Structure Used for Communication Purposes
Tower Owner Brunswick County Tower, LLC
Date Constructed 06/17/1981

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

Facility ID Call Sign Service
72871 WSFX-TV DTV
12033 WWAY DTV

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: No 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

Structural Engineering Tower Load Study

Tower load study required for necessary modifications

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 895
Explanation Pattern analysis Antenna Spec Transmitter Spec Building drawings Installation Supervision Accounting Internal Legal
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 No
Quantity N/A
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 No
Quantity N/A
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 No
Address transition timing and coordination issues w/ other stations and wireless providers Yes
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 system sweep

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 Yes
FCC Special Temporary Authority Application No
Other Miscellaneous Expenses Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? Yes
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? Yes
Does this relocation require Equipment Storage? Yes
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? Yes
Does this relocation require MVPD Notification of a Channel Change? Yes

Other Expenses

Back to Top ↑

Other Expenses Not Listed

Name Description

Site Survey

Site Survey

Use Tax

Use Tax

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 $1,473,138.53 $1,276,094.97 N/A $1,088,107.12 N/A
Total for all systems $2,139,909.70 $1,957,486.24 N/A $1,452,289.02 N/A
Primary Transmitter ULXTE-24 $958,372.20 $858,417.68 $775,682.84
Primary Transmitter - Other Costs $1,305.38 $1,305.38 Please see EVERTZ MICROSYSTEMS LTD. quote CCCQ65154-01, plus shipping on invoice #293696 $1,305.38 N/A
Primary Transmitter Internal Transmission Line $53,945.96 $53,945.96 Please see Estimated Cost Justification WECT-110-1st Primary Transmitter - Internal Transmission Line v1 $53,945.96 N/A
Primary Transmitter - Proof and Commissioning $3,070.90 $3,070.90 Please see GatesAir quote Q-85611 and actual expenses (tax) on invoice US0333977 $3,070.90 N/A
Primary Transmitter Ice Bridge $8,820.00 $8,820.00 Please See Alpine Construction Services Quote #180104 - cost is split with WWAY $8,820.00 N/A
10 Ton system $38,900.00 $9,434.50 HVAC System required due to multiple transmitters present at transmitter facility. This is WECT's share of the HVAC installed. Please see Piedmont Service Group proposal Q-11-2018-144954 $9,434.50 N/A
Other Electrical Service: Building electrical service $91,249.96 $91,249.96 Please see Estimated Cost Justification WECT-110-1st Primary Transmitter - Building Electrical Service V1 $91,249.96 N/A
2" Rigid Conduit and Wiring (Cost per foot) $2,080.00 $2,000.00 N/A $0.00 N/A
Transformer 3 phase/480v - 300 KVA $36,800.00 $35,000.00 N/A $0.00 N/A
Switchgear - industrial 800 amp $38,200.00 $36,300.00 N/A $0.00 N/A
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW $684,000.00 $617,290.98 see Estimated Cost Justification WECT-110-1st Primary Transmitter - UHF Liquid Cooled Solid State, 14.2-20 kW V1 $607,856.14 N/A
Auxiliary Transmitter UAXTE-6R44 $514,766.33 $417,677.29 $312,424.28
Auxiliary Transmitter-Additional Electrical Services $37,961.00 $37,961.00 Please see Feyen Zylstra FZ Estimate #ES-CHAS-2018-000 (split 50-50 between WECT and WSFX) $9,461.00 N/A
Auxiliary Transmitter - Other Costs $1,305.37 $1,305.37 Please see EVERTZ MICROSYSTEMS LTD. quote CCCQ65154-01, plus shipping on invoice #293696 $1,305.37 N/A
10 Ton system $38,900.00 $9,434.50 HVAC System required due to multiple transmitters present at transmitter facility. This is WECT's share of the HVAC installed. Please see Piedmont Service Group proposal Q-11-2018-144954 $9,434.50 N/A
Other Electrical Service: Building electrical service, auxiliary $91,249.96 $91,249.96 Please see Estimated Cost Justification WECT-150-1st Auxiliary Transmitter - Building Electrical Service V1 $91,249.96 N/A
Transformer 3 phase/480v - 150 KVA $25,550.00 $24,300.00 N/A $0.00 N/A
Switchgear - industrial 800 amp $38,200.00 $36,300.00 N/A $0.00 N/A
UHF - Air Cooled Solid State Transmitter 2.501 - 3.999 kW $155,600.00 $37,196.68 Please see Estimated Cost Justification WECT-150-1st Auxiliary Transmitter v1, less amount reimbursed in superseded category. $21,043.67 N/A
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW $126,000.00 $179,929.78 ***System Notice: Estimate adjusted and locked because line has been superseded.***Please see Estimated Cost Justification WECT-150-1st Auxiliary Transmitter v1 $179,929.78 N/A

Components

Actual Information Description File Name
Primary Transmitter - Other Costs

Component Description:
RECLOCKING DIST AMP 7 OUTPUTS
Amount:
$1,305.38
Primary Transmitter Internal Transmission Line

Component Description:
To Combiner Input Transmission Line
Amount:
$34,930.61

Component Description:
Transmission
Amount:
$19,015.35
Primary Transmitter - Proof and Commissioning

Component Description:
Field Service
Amount:
$3,070.90
Primary Transmitter Ice Bridge

Component Description:
Tear down existing steel structure (Ice Bridge) at the Delco transmitter. Transport the components to the Winnabow transmitter and reassemble it at that location. All work completed.
Amount:
$8,820.00
10 Ton system

Component Description:
HVAC
Amount:
$9,434.50
Other Electrical Service: Building electrical service

Component Description:
WECT-110-1st Primary Transmitter - Building Electrical Service
Amount:
$3,014.68

Component Description:
Generator set
Amount:
$33,164.28

Component Description:
Second installment for generator
Amount:
$25,659.24

Component Description:
Provide 200kW Cummlins Generator set
Amount:
$29,411.76
2" Rigid Conduit and Wiring (Cost per foot) Information not provided.
Transformer 3 phase/480v - 300 KVA Information not provided.
Switchgear - industrial 800 amp Information not provided.
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW

Component Description:
WECT-110-1st Primary Transmitter - UHF Liquid Cooled Solid State, 14.2-20 kW
Amount:
$10,708.11

Component Description:
A. Transmitter
Amount:
$211,071.44

Component Description:
7-3/16", 75 OHM, UHF Fine Matcher, Flanged End
Amount:
$8,029.74

Component Description:
Primary Transmitter
Amount:
$60,528.74

Component Description:
Invoice moved to the correct budget category.
Amount:
N/A

Component Description:
Primary Transmitter
Amount:
$90,793.11

Component Description:
1/3 payment ULXTE-24 Transmitter
Amount:
$181,327.74

Component Description:
Transmitter
Amount:
$45,397.26
Auxiliary Transmitter-Additional Electrical Services

Component Description:
Original contract sum
Amount:
$5,800.00

Component Description:
CONTRACT AMOUNT
Amount:
$3,661.00
Auxiliary Transmitter - Other Costs

Component Description:
WECT-150-1st Auxiliary Transmitter - Other Costs
Amount:
$1,305.37
10 Ton system

Component Description:
HVAC
Amount:
$9,434.50
Other Electrical Service: Building electrical service, auxiliary

Component Description:
Service to provide rental fuel tank from December 2, 2019 through May 19.2020.
Amount:
$3,014.68

Component Description:
WECT-150-1st Auxiliary Transmitter - Building Electrical Service
Amount:
$33,164.29

Component Description:
1st Auxiliary Transmitter - Building Electrical Service
Amount:
$25,659.23

Component Description:
WECT-150-1st Auxiliary Transmitter - Building Electrical Service
Amount:
$29,411.76
Transformer 3 phase/480v - 150 KVA Information not provided.
Switchgear - industrial 800 amp Information not provided.
UHF - Air Cooled Solid State Transmitter 2.501 - 3.999 kW

Component Description:
Invoice moved to the correct budget category.
Amount:
N/A

Component Description:
Transmitter
Amount:
$21,043.67
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW

Component Description:
WECT - Winnabow Transmitter Change Order
Amount:
$571.00

Component Description:
UAXTE-6R44
Amount:
$20,045.39

Component Description:
UAXTE-6R44 Transmitter
Amount:
$25,769.94

Component Description:
50% payment UAXTE-6R44
Amount:
$63,179.85

Component Description:
Category Superseded, invoice moved to the new category
Amount:
N/A

Component Description:
UAXTE-6R44
Amount:
$13,363.60

Component Description:
Application and Certificate for Payment
Amount:
$14,300.00

Component Description:
Total earned less retainage
Amount:
$42,700.00

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 $90,930.00 $135,596.24 N/A $133,596.20 N/A
Total for all systems $2,139,909.70 $1,957,486.24 N/A $1,452,289.02 N/A
Primary Antenna ABBP14H4-HTCX1-30/54 $90,930.00 $135,596.24 $133,596.20
New combiner, cost per channel (without antenna) $84,200.00 $129,196.24 Estimated Cost Justification WECT-210-Primary Antenna - New Combiner V2 $129,196.24 N/A
Sweep test of existing antenna $6,730.00 $6,400.00 N/A $4,399.96 N/A

Components

Actual Information Description File Name
New combiner, cost per channel (without antenna)

Component Description:
COMBINER SUPPORT HARDWARE
Amount:
$2,628.27

Component Description:
UHF CHANNEL COMBINER AND MASK FILTER
Amount:
$64,256.75

Component Description:
UHF CHANNEL COMBINER AND MASK FILTER
Amount:
$1,695.00

Component Description:
Combiner Support Hardware
Amount:
$1,897.47

Component Description:
UHF CHANNEL COMBINER NAD MASK FILTER
Amount:
$58,718.75
Sweep test of existing antenna

Component Description:
Sweep Test
Amount:
$625.00

Component Description:
Engineering Services to measure antenna and line.
Amount:
$2,334.96

Component Description:
WECT-210-Primary Antenna - Sweep Test
Amount:
$625.00

Component Description:
Inspect TX line
Amount:
$1,440.00

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 $13,656.41 $13,656.41 N/A $13,656.39 N/A
Total for all systems $2,139,909.70 $1,957,486.24 N/A $1,452,289.02 N/A
Primary Transmission Line $13,656.41 $13,656.41 $13,656.39
Primary Transmission Line - Additional Pieces $13,656.41 $13,656.41 Please see Valmont Sales Order # 0604133 and actual costs (sales tax and freight) on Invoice # 0558434-IN, as well as Tessco Waveguide Quote 2806894-061119 $13,656.39 N/A

Components

Actual Information Description File Name
Primary Transmission Line - Additional Pieces

Component Description:
SREW63-K
Amount:
$2,301.43

Component Description:
"36"" Twist-Flex, CPR137G F137CEB3"
Amount:
$1,101.57

Component Description:
5.925-7.125 GHz Waveguide
Amount:
$10,253.39

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 $245,114.87 $238,914.87 N/A $9,814.87 N/A
Total for all systems $2,139,909.70 $1,957,486.24 N/A $1,452,289.02 N/A
Primary Tower GTOWER $245,114.87 $238,914.87 $9,814.87
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 $1,662.97 N/A
Tall Tower (greater than 500') $210,500.00 $205,000.00 Most likely to change $1,500.00 N/A
Structural Engineering Tower Load Study $8,314.87 $8,314.87 Please see attached proposal P12717 from Integrity Broadcast Services LLC $6,651.90 N/A

Components

Actual Information Description File Name
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study

Component Description:
Inspection
Amount:
$1,662.97
Tall Tower (greater than 500')

Component Description:
Marcel Klauser Climber Day Rate
Amount:
$1,500.00
Structural Engineering Tower Load Study

Component Description:
Inspection and Mapping services for WECT from proposal P12717
Amount:
$6,651.90

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 $277,661.00 $262,764.86 N/A $179,505.56 N/A
Total for all systems $2,139,909.70 $1,957,486.24 N/A $1,452,289.02 N/A
Outside Professional Services $277,661.00 $262,764.86 $179,505.56
Attorney Fees - Negotiation of lease and other matters for shared locations $4,210.00 $27.86 Please see WECT Attorney - Negotiate Lease and Other Matters Budget Revision Justification Letter.pdf N/A N/A
Additional Field Engineering Service, 1 Days $25,491.00 $25,491.00 The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. $25,491.00 x
Comprehensive coverage verification via field study, if needed $84,200.00 $80,000.00 N/A $20,905.78 N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $7,000.00 N/A $1,451.16 N/A
Project management of the transition $141,410.00 $137,830.00 N/A $128,434.62 N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,580.00 $1,500.00 N/A $225.00 N/A
Address transition timing and coordination issues w/ other stations and wireless $2,630.00 $666.00 WECT Justification Outside Professional Services - Address Transition Timing and Coordination v1.pdf $666.00 N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,155.00 $3,000.00 N/A $2,000.00 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
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $2,250.00 N/A $332.00 N/A

Components

Actual Information Description File Name
Attorney Fees - Negotiation of lease and other matters for shared locations Information not provided.
Additional Field Engineering Service, 1 Days

Component Description:
Field Engineering
Amount:
$5,400.00

Component Description:
On Site Engineering
Amount:
$2,375.00

Component Description:
WECT-580-Field Engineering Service - Additional Field Engineering, 1 Day
Amount:
$5,400.00

Component Description:
Travel
Amount:
$17,716.00
Comprehensive coverage verification via field study, if needed

Component Description:
CCV
Amount:
$5,005.78

Component Description:
WECT-580-Field Engineering Service - Comprehensive Coverage Verification
Amount:
$5,019.72

Component Description:
Raycom Media RF Testing
Amount:
$10,600.00

Component Description:
Raycom Media RF Testing
Amount:
$5,300.00
Perform engineering study for new channel assignment and antenna development

Component Description:
Engineering study work for new channel assignmentincluding antenna development
Amount:
$125.00

Component Description:
Engineering study work for new channel assignment and antenna development.
Amount:
$250.00

Component Description:
Review planned antenna
Amount:
$550.00

Component Description:
WECT-530-RF Eng - Engineering Study for New Channel Assignment
Amount:
$526.16
Project management of the transition

Component Description:
Project Management
Amount:
$2,874.40

Component Description:
Project Management
Amount:
$377.30

Component Description:
Project Management
Amount:
$123.19

Component Description:
Project Management
Amount:
$8,906.70

Component Description:
Project Management
Amount:
$3,194.75

Component Description:
WECT-510-Project Management
Amount:
$115.50

Component Description:
Project Management
Amount:
$3,523.90

Component Description:
Project Management
Amount:
$4,350.35

Component Description:
Project Management
Amount:
$4,254.95

Component Description:
Project Management
Amount:
$12.83

Component Description:
Project Management
Amount:
$3,419.80

Component Description:
Project Management
Amount:
$5,190.05

Component Description:
Project Management
Amount:
$3,673.40

Component Description:
Project Management
Amount:
$2,831.15

Component Description:
Project mgt
Amount:
$4,280.45

Component Description:
Project Management
Amount:
$6,418.40

Component Description:
Project Management
Amount:
$529.18

Component Description:
Project Management
Amount:
$2,943.25

Component Description:
Project management
Amount:
$4,101.35

Component Description:
Project Management
Amount:
$2,444.40

Component Description:
Project Management
Amount:
$2,133.30

Component Description:
Project Management
Amount:
$3,570.00

Component Description:
Project Management
Amount:
$616.00

Component Description:
Project Management
Amount:
$1,490.65

Component Description:
Project Management
Amount:
$4,390.70

Component Description:
Project Management
Amount:
$3,664.60

Component Description:
Project Management
Amount:
$2,788.15

Component Description:
Project Management
Amount:
$377.30

Component Description:
Project Management
Amount:
$3,971.20

Component Description:
Project Management
Amount:
$3,210.35

Component Description:
Project Management
Amount:
$3,480.85

Component Description:
Project Management
Amount:
$11,422.02

Component Description:
Project management
Amount:
$2,807.75

Component Description:
Project management
Amount:
$7,144.90

Component Description:
Project Management
Amount:
$5,932.00

Component Description:
Project Management
Amount:
$3,454.55

Component Description:
Project Management
Amount:
$6,023.80

Component Description:
Project Management
Amount:
$1,234.56

Component Description:
Project Management
Amount:
$941.67

Component Description:
Project Management
Amount:
$300.29

Component Description:
Project Management
Amount:
$3,125.95

Component Description:
Project Management
Amount:
$4,588.05
Prepare engineering section of FCC Form 2100 (main), License to Cover Application

Component Description:
WECT-530-RF Eng - License to Cover Application
Amount:
$225.00
Address transition timing and coordination issues w/ other stations and wireless

Component Description:
Review linked set for WECT
Amount:
$666.00
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
WECT- RF Eng- Preparation of Engineering section of FCC form 2100
Amount:
$2,000.00
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application Information not provided.
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application

Component Description:
For Professional Services Rendered
Amount:
$332.00

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 $39,408.89 $30,458.89 N/A $27,608.88 N/A
Total for all systems $2,139,909.70 $1,957,486.24 N/A $1,452,289.02 N/A
Other Expenses $39,408.89 $30,458.89 $27,608.88
Use Tax $182.76 $182.76 Please see WECT Use Tax Budget Justification Letter $182.75 N/A
Site Survey $17,517.34 $17,517.34 Estimated Cost Justification WECT-610-Site Survey v0 $17,517.34 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 $2,850.00 $2,850.00 estimate for on air rescan announcement production Quote attached $0.00 N/A
Equipment Storage $0.00 $0.00 no storage required $0.00 N/A
Equipment Delivery and Handling Charges $4,583.95 $4,583.95 see Estimated Cost Justification WECT-610-Equipment Delivery and Handling v0 $4,583.95 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $2,389.84 $2,389.84 Please see Estimated Cost Justification WECT-610-Disposal Costs V5 $2,389.84 N/A
FCC Filing Fees - Form 2100 license to cover application $335.00 $335.00 Please see WECT Filing Fees Budget Justification Cover Letter $335.00 N/A
DTV Medical Facility Notification $11,550.00 $2,600.00 Group quote attached $2,600.00 N/A

Components

Actual Information Description File Name
Use Tax

Component Description:
North Carolina Dept of Rev. EVERTZ MICROSYSTEMS
Amount:
$182.75
Site Survey

Component Description:
SITE SURVEY, ADVANCED
Amount:
$17,517.34
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:
LIFT, SCISSOR 18" ELECTRIC
Amount:
$586.16

Component Description:
LIFT, MATERIAL 10' 350LB
Amount:
$83.46

Component Description:
LIFT, SCISSOR
Amount:
$586.16

Component Description:
LIFT, SCISSOR
Amount:
$714.26

Component Description:
Forklift, 5K 36' Reach
Amount:
$1,879.69

Component Description:
Lift, Scissor 19' Electric
Amount:
$586.16

Component Description:
Lift. Scissor 19' Electric
Amount:
$148.06
Disposal Costs (for equipment and other waste, net of any salvage value)

Component Description:
30 CY ROLL OFF SVC On-Call
Amount:
$60.00

Component Description:
Administrative Charge RO
Amount:
$518.69

Component Description:
30 CY Roll Off SVD On-CAll
Amount:
$60.00

Component Description:
30 CY Roll Off SVC On-Call
Amount:
$403.15

Component Description:
Work performed at the location listed above
Amount:
$1,163.00

Component Description:
30 Cy Roll Of SVC On Call
Amount:
$60.00

Component Description:
30 CY Roll off SVC On-Call/Previous Balance
Amount:
$65.00

Component Description:
ROLL OFF SVC
Amount:
$60.00
FCC Filing Fees - Form 2100 license to cover application

Component Description:
WECT-610-Filing Fee - License to Cover
Amount:
$335.00
DTV Medical Facility Notification

Component Description:
WECT FCC ID 48666 Medical Notification Mailing Complete per FCC Repack
Amount:
$2,600.00

Cost Information

Back to Top ↑

Grand Total

Predetermined
Cost Estimate 		Estimated Cost Actual Cost
Total for all systems $2,139,909.70 $1,957,486.24 $1,452,289.02

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.

Robert Folliard

Assistant Secretary


05/17/2021

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.

Robert Folliard

Assistant Secretary


05/17/2021

Attachments

Back to Top ↑