TV Broadcaster Relocation Fund Reimbursement Application

Applicant Information

Applicant Name, Type, and Contact Information

Applicant	Address	Phone	Email	Applicant Type
SYRACUSE BROADCASTING, INC. Doing Business As: SYRACUSE BROADCASTING, INC.	Brian Brady 2111 University Park Drive Suite 650 Okemos, MI 48864 United States	+1 (517) 347-4141	brady@northwestbroadcasting.com	Corporation

Applicant

Address

Phone

Applicant Type

SYRACUSE BROADCASTING, INC.

Doing Business As: SYRACUSE BROADCASTING, INC.

Brian Brady

2111 University Park Drive

Suite 650

Okemos, MI 48864

United States

+1 (517) 347-4141

brady@northwestbroadcasting.com

Corporation

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant	Address	Phone	Email
[Confidential]

Preparer Contact Information

Preparer Contact Name and Information

Applicant	Address	Phone	Email
The Preparer is same as the reimbursement contact.

Broadcaster Information and Transition Plan

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	Purchase of the transmitter, antenna system and transmission line. Current transmitter manufacturer does not support the re-tune to the new channel. Broadcasting of interim (CH15) antenna, while main antenna/combiner is prepared for CH15 operation.

Transmitters

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

Primary Transmitter

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	QXD2-DTV
	Year	2002
	Type	Inductive Output Tube
	IOT Power Type	Two
	Power Capacity	55 kW

Primary Transmitter

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	THU9-EVO
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	37 kW
	Justification for New Transmitter	The current TX and the RF output mask filter cannot be re-channeled to meet the new channel assignment. See attached document:"Syracuse Repack WNYS-SS-TX-Upgrade-SEPT2017-rev01".

Primary Transmitter

Other Transmitter Costs

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	Yes
	Size	2 inches
	Length	100.0 feet
	Other Electrical Service	No
	Description	N/A
HVAC Service	Does the replacement transmitter require HVAC Service?	Yes
	Type	Heating and Cooling
	Size	15 tons
	Other Size	N/A
Transmitter Building Addition/Modification or Leasehold Improvement	Does the Transmitter Building require an addition, modification, other leashold improvement?	Yes
	Size	1000.0 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

Primary Transmitter

Other Transmitter Cost Not Listed

Information not provided.

Interim Transmitter

New Transmitter Costs

Section	Question	Response
New Transmitter	Use	Interim
	Description of Use	N/A
	Change Type	Purchase
	Manufacturer
	Model	THU9-EVO
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	31 kW
	Justification for New Transmitter	The Interim TX will allow the station operation during the TX replacement period to meet the new channel assignment.See the attached sketch of the WNYS transition plan from CH44 to CH15:"Syracuse Repack WNYS-TransitionPlan-sketch-SEPT2017-rev01".

Interim Transmitter

Other Transmitter Costs

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	Yes
	Size	2 inches
	Length	150.0 feet
	Other Electrical Service	No
	Description	N/A
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
Inside RF System	Is an additional interior RF system required to support this interim transmitter?	Yes

Interim Transmitter

Other Transmitter Cost Not Listed

Information not provided.

Antennas

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

Primary Antenna

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	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:	680.0 kW
	Manufacturer
	Model	TFU-16DSB-R C170
	Year	2005

Primary Antenna

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?	Yes
	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	Top 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:	450.0 kW
	Manufacturer
	Model	TFU-20DSC-R T140 DC
	Year	2018
	Justification for New Antenna	The existing slotted antenna is channel specific and must be replaced to accommodate the new channel assignment.

Primary Antenna

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	2
	Frequencies of channels supported	RF channel
	Frequency	N/A
	Do you need a combiner output splitter/switcher for dual feed lines?	No
Elbow Complex	Do you require the separate purchase of the Elbow Complex?	No
	Broadband or Single Channel?	N/A
	Feed Line Size	N/A
Side Mount Brackets	Do you require the separate purchase of side mount brackets for a high power antenna?	No
Pattern Scatter Analysis	Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna?	Yes
Sweep Test	Do you require the sweep testing of transmission line and antenna?	Yes

Enter a list of RF channel numbers.

RF Channel Number
15
14

Primary Antenna

Other Antenna Cost Not Listed

Information not provided.

Interim Antenna

New Antenna Costs

Section	Question	Response
New Antenna Description	Use	Interim
	Description of Use	N/A
	Change Type	Purchase New
	Ownership	Owned
	Owner	N/A
	Is antenna shared?	Yes
	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	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:	450.0 kW
	Manufacturer
	Model	TFU-18DSC/VP-R
	Year	2018
	Justification for New Antenna	Will allow operation on the new assigned channel until the new primary antenna and combiner are operationally. See attached the WNYS sketch of the transition plan from CH44 to CH15: "Syracuse Repack WNYS-TransitionPlan-sketch-SEPT2017-rev02".

Interim Antenna

Other Antenna Costs

Section	Question	Response
Combiner for Shared Antenna	Do you need a Combiner for a Shared Antenna?	No
	Type
	Number of channels supported	N/A
	Frequencies of channels supported	N/A
	Frequency	N/A
	Do you need a combiner output splitter/switcher for dual feed lines?	N/A
Elbow Complex	Do you require the separate purchase of the Elbow Complex?	Yes
	Broadband or Single Channel?	S
	Feed Line Size	6 1/8 inches
Side Mount Brackets	Do you require the separate purchase of side mount brackets for an 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

Interim Antenna

Other Antenna Cost Not Listed

Information not provided.

Transmission Line

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

Primary Transmission Line

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?	No
	Is Transmission Line in operating condition?	Yes
Existing Transmission Line Manufacturer and Type	Manufacturer	Dielectric
	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	1200 feet per run

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Name	Description
Dehydrator	Pressurization EQ.

Interim Transmission Line

New Transmission Line

Section	Question	Response
New Transmission Line Costs	Use	Interim
	Description of Use	N/A
	Change Type	Purchase New
	Type	Rigid
	Diameter	6 1/8 inches
	Segment Length	20'
	Other Segment Length
	Number of parallel runs	1
	Length	1090 feet per run
	Justification for New Transmission Line	The new TL is required for the Interim Antenna System.

Interim Transmission Line

Other Transmission Line Expenses Not Listed

Name	Description
Dehydrator	Pressurization Equipment: 0-15PSI

Tower Equipment And Rigging Costs

Section	Question	Response
Tower Equipment or Rigging Costs Changes	Do you have tower equipment or rigging costs changes?	No

Outside Professional Services Costs

Section	Question	Response
Outside Project Management Services	Do you require outside project management services?	Yes
	Number of Hours	100
	Explanation	Syracuse Broadcasting, Inc., representative(s).
Outside RF consulting Engineering Services	Perform engineering study for new channel assignment and antenna development	Yes
	Prepare engineering section of Form FCC Construction Permit Application	Yes
	For Auxiliary Facility	Yes
	For Main Facility	Yes
	Prepare engineering section of Form FCC License to Cover Application	Yes
	For Auxiliary Facility	Yes
	For Main Facility	Yes
	Prepare request for Special Temporary Authority	Yes
	Quantity	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	Yes
	For Main Facility	Yes
	Prepare and file Form FCC License to Cover Application	Yes
	For Auxiliary Facility	Yes
	For Main Facility	Yes
	Prepare request for Special Temporary Authority	Yes
	Quantity	1
	NEPA Section 106 environmental review	Yes
	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	Yes
RF Field Engineering Services	Comprehensive coverage verification via field study	Yes
	RF exposure measurements	Yes
	Additional Field Engineering Service	No
	Number of Days	N/A
	Justification	N/A

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Information not provided.

Other Expenses

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

Other Expenses

Other Expenses Not Listed

Name	Description
Internal Project Management of Transition	120 h for repack preparations, trips to manufacturers, RF systems engineering planning, schedule 2100, form 399 preparations, CP budgeting, etc.

Cost Information

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	$2,728,500.00	$2,088,908.14	N/A	$600,935.12	N/A
Total for all systems	$3,920,975.00	$2,826,888.14	N/A	$883,323.60	N/A
Interim Transmitter THU9-EVO	$1,123,950.00	$562,508.14		$405,409.73
Transformer 3 phase/480v - 150 KVA	$25,550.00	$29,633.14	The Interim TX cost is split with WSYT. See attached "WSYT - WNYS CH19 & CH44 THU9evo-20 Interim updated SalesQuote_180801_20190322-175139UTC", and "Syracuse Repack WSYT-WNYS-Estimate_Electrical_Service-Interim TX-Jun7-2019-Cover Letter".	$29,633.13	The amount is greater than the predetermined cost estimate as the Estimated cost is modified per "Syracuse Repack WSYT-WNYS-Estimate_Electrical_Service-Interim TX-Jun7-2019-Cover_Letter" included.
UHF inside RF system including switching	$147,500.00	$70,000.00	The Interim TX cost is split with WSYT.	$44,713.74	N/A
2" Rigid Conduit and Wiring (Cost per foot)	$3,900.00	$1,875.00	The Interim TX cost is split with WSYT.	N/A	N/A
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW	$947,000.00	$461,000.00	The Interim TX cost is split with WSYT. See attachment for Interim TX:WSYT_WNYS_ CH19_CH44 Interim_No RF System_THU9evo-20 AMPs 802-053081.1; See attached the WNYS transition sketch plan:Syracuse Repack WNYS-TransitionPlan-sketch-SEPT2017-Rev01.	$331,062.86	N/A
Primary Transmitter THU9-EVO	$1,604,550.00	$1,526,400.00		$195,525.39
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW	$1,473,000.00	$1,400,000.00	See attached SS-TX TPO notification: Syracuse Repack WNYS-SS-TX-Upgrade-SEPT2017-Rev01, along with:WNYS-CP-new 450K-Mar15-2018, WNYS-CP-new 450K-Mar15-2018,WNYS CH15 THU9evo-20 -Quote_106474_20180421-011556UTC, WNYS CH 15 24 Amps List Quotation 802-043815.0	$193,900.70	N/A
Other -- Building Addition Size: 1000.0	$15,000.00	$15,000.00	Estimate for possible cost of building modifications.	N/A	N/A
15 Ton system	$88,400.00	$84,000.00	N/A	N/A	N/A
2" Rigid Conduit and Wiring (Cost per foot)	$2,600.00	$2,500.00	N/A	N/A	N/A
Transformer 3 phase/480v - 150 KVA	$25,550.00	$24,900.00	N/A	$1,624.69	N/A

Components

Actual Information Description	File Name
Transformer 3 phase/480v - 150 KVA	Component Description: Item 1805 of INV. 9500090838. The amount represent 30% down payment for WNYS (50%) split cost with WSYT Amount: $974.81 Component Description: The new attached Cover Letter is requested by the reviewer:"Syracuse Repack WNYS-Inv9500099365-JUN19-2019-Cover_Letter", Item#2605. The amount represent 10% down payment for WNYS (50%) split cost with WSYT station. Amount: $324.94 Component Description: The new attached Cover Letter is requested by the reviewer:"Syracuse Repack WNYS-Inv9500099363-JUN19-2019-Cover_Letter" , Item#2205. The amount represent 60% down payment for WNYS (50%) split cost with WSYT station. Amount: $1,949.62 Component Description: The attached cover letter: "Syracuse Repack WSYT-WNYS-HUEN_Electrical_Service-Interim TX-Jun13-2019-Cover_Letter" represent the answer to the MSG3125283, amount which is split 50%/50% with WSYT station. Amount: $26,383.76
UHF inside RF system including switching	Component Description: Inv9500099363-APR30-2019, Item#2105. The amount represent 60% down payment for WNYS (50%) split cost with WSYT Amount: $26,828.25 Component Description: Inv9500099365-APR30-2019, Item#2505. The amount represent 60% down payment for WNYS (50%) split cost with WSYT station. Amount: $4,471.36 Component Description: Item 1705 of INV. 9500090838. The amount represent 30% down payment for WNYS (50%) split cost with WSYT Amount: $13,414.13
2" Rigid Conduit and Wiring (Cost per foot)	Information not provided.
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW	Component Description: Inv9500099365-APR30-2019, Item#50. The amount represent 60% down payment for WNYS (50%) split cost with WSYT station. Amount: $30,374.95 Component Description: Inv9500099365-APR30-2019, Item#2905. The amount represent tax on portion of Order for WNYS (50%) split cost with WSYT station. Amount: $27,313.46 Component Description: Inv9500099366-APR30-2019, Item#48. The amount represent 60% down payment for WNYS (50%) split cost with WSYT station. Amount: $182,249.63 Component Description: Item 46 of INV. 9500090838. The amount represent 30% down payment for WNYS (50%) split cost with WSYT Amount: $91,124.82
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW	Component Description: Item#42 of the INV.9500098922A, represents 25%DP as per agreed terms for WSYT_CH15. Amount: $193,900.70
Other -- Building Addition Size: 1000.0	Information not provided.
15 Ton system	Information not provided.
2" Rigid Conduit and Wiring (Cost per foot)	Information not provided.
Transformer 3 phase/480v - 150 KVA	Component Description: Item#1907 of the INV.9500098922A, represents 25%DP as per agreed terms for WSYT_CH15. Amount: $1,624.69

Cost Information

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	$660,130.00	$329,000.00	N/A	$204,260.60	N/A
Total for all systems	$3,920,975.00	$2,826,888.14	N/A	$883,323.60	N/A
Interim Antenna TFU-18DSC/VP-R	$274,440.00	$92,512.50		$73,681.86
Side mount brackets for high power antennas (if not included in antenna base cost)	$23,150.00	$8,212.50	The Interim Antenna cost is split with WSYT. See attached quote for Interim Antenna:WSYT D14 D15 interim_ANT_ Order; See attached transition plan:Syracuse Repack WNYS-TransitionPlan-sketch-SEPT2017-rev02.	$7,391.24	N/A
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized	$227,000.00	$67,050.00	The Interim Antenna cost is split with WSYT. Dielectric quote attached:WSYT D14 D15 interim_ANT_ Order. See attached also, the transition plan:Syracuse Repack WNYS-TransitionPlan-sketch-SEPT2017-rev02.	$60,345.00	N/A
Sweep test of existing antenna	$6,730.00	$6,400.00	N/A	N/A	N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	$12,300.00	$5,850.00	The Interim Antenna cost is split with WSYT. See attached quote for Interim Antenna:CLE 153 RevA WSYT-AUG2017. See attached transition plan:Syracuse Repack WNYS-TransitionPlan-sketch-SEPT2017-rev01.	$5,945.62	The estimate of $12,000, needs an adjustment to the real cost of the quote charged: $13,212.50. See the order confirmation attachment: 1696891 Confirmation v5-Interim Antenna Order.
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
Primary Antenna TFU-20DSC-R T140 DC	$385,690.00	$236,487.50		$130,578.74
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
New combiner, cost per channel (without antenna)	$84,200.00	$80,000.00	N/A	N/A	N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized	$289,500.00	$145,087.50	The cost for the Master_Top Mount Antenna is split with WSYT. See attached 1696895 Confirmation R5-WSYT-WNYS-Primary_ANT: sum of Item#1, Item#4 and Item#6 as Master_Top Antenna System components description and split equally with WSYT	$130,578.74	N/A
Sweep test of existing antenna	$6,730.00	$6,400.00	N/A	N/A	N/A

Components

Actual Information Description	File Name
Side mount brackets for high power antennas (if not included in antenna base cost)	Component Description: Attachment includes the cover letter:"Syracuse Repack WSYT-WNYS-InvMAN01118-APR23-2019-Cover_Letter". Item#3, prior to shipment, down payment amount, is split equally with WSYT station. This amount includes the cost for scatter study too. Amount: $3,695.62 Component Description: New attachment includes the cover letter requested by the reviewer :"Syracuse Repack WSYT-WNYS-InvMAN01043-MAR21-2019-Cover_Letter". Item#3, 45% down payment amount split equally with WSYT. This amount includes the cost for scatter study too. Amount: $3,695.62
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized	Component Description: New attachment includes the cover letter requested by the reviewer :"Syracuse Repack WSYT-WNYS-InvMAN01043-MAR21-2019-Cover_Letter". Item#1 amount of MAN01043 Inv. equally split with WSYT Amount: $30,172.50 Component Description: Attachment includes the cover letter:"Syracuse Repack WSYT-WNYS-InvMAN01118-APR23-2019-Cover_Letter". Item#31 prior to shipment amount of MAN01118 Inv. is equally, split with WSYT station. Amount: $30,172.50
Sweep test of existing antenna	Information not provided.
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	Component Description: New attachment includes the cover letter requested by the reviewer :"Syracuse Repack WSYT-WNYS-InvMAN01043-MAR21-2019-Cover_Letter". Item#4, 45% down payment amount is split equally with WSYT Amount: $2,972.81 Component Description: Attachment includes the cover letter:"Syracuse Repack WSYT-WNYS-InvMAN01118-APR23-2019-Cover_Letter". Item#4, prior to shipment, down payment amount, is split equally with WSYT station. Amount: $2,972.81
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost)	Component Description: The cost is include in Item#3 of MAN01043 invoice. Amount: N/A
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost)	Component Description: The cost for the scatter study is included with Item#3 of the invoice MAN01041 Amount: N/A
New combiner, cost per channel (without antenna)	Information not provided.
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized	Component Description: New attachment includes the cover letter requested by the reviewer :"Syracuse Repack WSYT-WNYS-InvMAN01041-APR16-2019-Cover_Letter".The amount represents sum of Item#1, Item#4 and Item#6 of MAN01041 down payment as components of the Antenna System. Amount: $65,289.37 Component Description: Attachment includes the cover letter:"Syracuse Repack WSYT-WNYS-InvMAN01147-APR18-2019-Cover_Letter".The amount represents sum of Item#1, Item#4 and Item#6 of MAN01147, prior to shipment, down payment as components of the Antenna System. Amount: $65,289.37
Sweep test of existing antenna	Information not provided.

Cost Information

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	$226,180.00	$113,365.00	N/A	$78,127.88	N/A
Total for all systems	$3,920,975.00	$2,826,888.14	N/A	$883,323.60	N/A
Interim Transmission Line	$222,180.00	$109,365.00		$78,127.88
Dehydrator	$2,000.00	$2,000.00	The cost is split with WSYT. See the quote attached: 08302017 Order_Quotation M14026 WSYT.	$0.00	N/A
Rigid Transmission Line - copper, 6 1/8"	$220,180.00	$107,365.00	The cost for the Interim TL is split with WSYT	$78,127.88	N/A
Primary Transmission Line	$4,000.00	$4,000.00		$0.00
Dehydrator	$4,000.00	$4,000.00	See attached quote for dehydrator:08302017 Order_Quotation M14026 WSYT. The cost is split with WSYT	N/A	N/A

Components

Actual Information Description	File Name
Dehydrator	Component Description: The cost is included into the Item#27-Rigid T/L 6-50, split with WSYT Amount: N/A
Rigid Transmission Line - copper, 6 1/8"	Component Description: New attachment includes the cover letter requested by the reviewer :"Syracuse Repack WSYT-WNYS-InvMAN01043-MAR21-2019-Cover_Letter". Item#27, 45% down payment amount is equally split with WSYT Amount: $39,063.94 Component Description: Attachment includes the cover letter:"Syracuse Repack WSYT-WNYS-InvMAN01118-APR23-2019-Cover_Letter". Item#27, prior to shipment, down payment amount, is equally split with WSYT station. Amount: $39,063.94
Dehydrator	Information not provided.

Cost Information

Tower Equipment and Rigging Costs

Information not provided.

Cost Information

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	$170,175.00	$161,330.00	N/A	$0.00	N/A
Total for all systems	$3,920,975.00	$2,826,888.14	N/A	$883,323.60	N/A
Outside Professional Services	$170,175.00	$161,330.00		$0.00
RF Exposure Measurements	$21,050.00	$20,000.00	N/A	N/A	N/A
Comprehensive coverage verification via field study, if needed	$84,200.00	$80,000.00	N/A	N/A	N/A
NEPA Section 106 environmental review, if needed	$6,310.00	$6,000.00	N/A	N/A	N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization	$3,680.00	$3,500.00	N/A	N/A	N/A
Attorney Fees - Negotiation of lease and other matters for shared locations	$4,210.00	$4,000.00	N/A	N/A	N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application	$2,365.00	$2,250.00	N/A	N/A	N/A
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application	$4,210.00	$4,000.00	N/A	N/A	N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	$5,260.00	$5,000.00	N/A	N/A	N/A
Prepare request for Special Temporary Authorization	$2,050.00	$1,500.00	N/A	N/A	N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application	$1,580.00	$1,580.00	N/A	N/A	N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application	$1,580.00	$1,500.00	N/A	N/A	N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application	$2,105.00	$2,000.00	N/A	N/A	N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	$3,155.00	$3,000.00	N/A	N/A	N/A
Perform engineering study for new channel assignment and antenna development	$7,360.00	$7,000.00	N/A	N/A	N/A
Project management of the transition	$15,800.00	$15,000.00	N/A	N/A	N/A
Prepare and or review reimbursement form	$2,630.00	$2,500.00	N/A	N/A	N/A
Address transition timing and coordination issues w/ other stations and wireless	$2,630.00	$2,500.00	N/A	N/A	N/A

Components

Information not provided.

Cost Information

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	$88,140.00	$87,535.00	N/A	$0.00	N/A
Total for all systems	$3,920,975.00	$2,826,888.14	N/A	$883,323.60	N/A
Other Expenses	$88,140.00	$87,535.00		$0.00
Internal Project Management of Transition	$18,000.00	$18,000.00	120h @ $150/h estimate.	N/A	N/A
MVPD Notification of Channel Change	$10,000.00	$10,000.00	See attached FCC Catalog of Potential Expenses and Estimated Costs	N/A	N/A
Develop and air announcement of upcoming channel change	$230.00	$230.00	See attached supporting quote: Develop-On_Air_Announcement-cost-2017	N/A	N/A
Equipment Storage	$19,720.00	$19,720.00	See the attached storage fee calculation for 8 months (32 weeks): Syracuse Repack WNYS-Storage calculation-SEPT2017 and the Dielectric Storage fees: Storage Instructions and Rates-Dielectric	N/A	N/A
DTV Medical Facility Notification	$11,550.00	$11,000.00	N/A	N/A	N/A
FCC Filing Fees - Form 2100 minor change CP application	$1,110.00	$1,070.00	N/A	N/A	N/A
FCC Filing Fees - Form 2100 license to cover application	$335.00	$325.00	N/A	N/A	N/A
FCC Filing Fees - Special Temporary Authorization request	$195.00	$190.00	N/A	N/A	N/A
Disposal Costs (for equipment and other waste, net of any salvage value)	$2,000.00	$2,000.00	See attached supporting quote: WNYS EWASTE-quoute-Sept2017	N/A	N/A
Equipment Delivery and Handling Charges	$25,000.00	$25,000.00	See attached FCC Catalog of Potential Expenses and Estimated Costs	N/A	N/A

Components

Information not provided.

Cost Information

Grand Total

	Predetermined Cost Estimate	Estimated Cost	Actual Cost
Total for all systems	$3,920,975.00	$2,826,888.14	$883,323.60

Reimbursement Status

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

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.
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. The above-named entity acknowledges that all certifications and attached documentation are considered material representations. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount. 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). 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. 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. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission. 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.	Catalin O Popescu Director of Engineering 08/30/2019

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.

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.
The above-named entity acknowledges that all certifications and attached documentation are considered material representations.
The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.
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).
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.
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.
The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.
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.

Catalin O Popescu

Director of Engineering

08/30/2019

Certification

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).
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. The above-named entity certifies that the statements in this form and attached documentation are true, complete, and correct. The above-named entity acknowledges that all certifications and attached documentation are considered material representations. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount. 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) . 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. The above-named entity certifies that the cost information/documents submitted reflect costs actually incurred. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission. 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.	Catalin O Popescu Director of Engineering 08/30/2019

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).

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.
The above-named entity certifies that the statements in this form and attached documentation are true, complete, and correct.
The above-named entity acknowledges that all certifications and attached documentation are considered material representations.
The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.
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) .
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.
The above-named entity certifies that the cost information/documents submitted reflect costs actually incurred.
The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.
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.

Catalin O Popescu

Director of Engineering

08/30/2019

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

Applicant Information

Applicant Name, Type, and Contact Information

Reimbursement Contact Information

Reimbursement Contact Name and Information

Preparer Contact Information

Preparer Contact Name and Information

Broadcaster Information and Transition Plan

Transmitters

Primary Transmitter

Existing Transmitter Information

Primary Transmitter

New Transmitter Costs

Primary Transmitter

Other Transmitter Costs

Primary Transmitter

Other Transmitter Cost Not Listed

Interim Transmitter

New Transmitter Costs

Interim Transmitter

Other Transmitter Costs

Interim Transmitter

Other Transmitter Cost Not Listed

Antennas

Primary Antenna

Existing Antenna Information

Primary Antenna

New Antenna Costs

Primary Antenna

Other Antenna Costs

Enter a list of RF channel numbers.

Primary Antenna

Other Antenna Cost Not Listed

Interim Antenna

New Antenna Costs

Interim Antenna

Other Antenna Costs

Interim Antenna

Other Antenna Cost Not Listed

Transmission Line

Primary Transmission Line

Existing Transmission Line

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Interim Transmission Line

New Transmission Line

Interim Transmission Line

Other Transmission Line Expenses Not Listed

Tower Equipment And Rigging Costs

Outside Professional Services Costs

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Other Expenses

Other Expenses

Other Expenses Not Listed

Cost Information

Transmitters

Components

Cost Information

Antennas

Components

Cost Information

Transmission Line

Components

Cost Information

Tower Equipment and Rigging Costs

Cost Information

Outside Professional Services

Components

Cost Information

Other Expenses

Components

Cost Information

Grand Total

Reimbursement Status

Certification

Certification

Attachments