Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
BRISTLECONE BROADCASTING LLC |
Brian Brady 2111 UNIVERSITY PARK DRIVE SUITE 650 OKEMOS, MI 48864 United States |
+1 (517) 347-4141 | BRADY@NORTHWESTBROADCASTING.COM | Limited Liability Company |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Barbara Sweatte COX Media Group |
Barbara Sweatte 2111 UNIVERSITY PARK DRIVE SUITE 650 OKEMOS, MI 48864 United States |
+1 (760) 406-8630 | bkls5322@gmail.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. | Yes |
Briefly describe transition plan | Purchase of the transmitter, antenna system and transmission line. Current transmitter manufacturer does not support the retune to the new channel. Installation of interim antenna and transmission line, while main antenna is underway. |
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 | QXD2-DTV | |
Year | 2002 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 55 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | THU9EVO-30 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 46 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 WSYT-SS-TX-Upgrade-SEPT2017-rev01" |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | Yes | |
Power | 500 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 | 800.0 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 | 15 |
Name | Description |
---|---|
Primary Transmitter - Channel 14 Temporary Filter Installation |
Primary Transmitter - Channel 14 Temporary Filter Installation |
WSYT CH14 Temp Filter |
Temporary Mask Filter. See the attached cover letter :"Syracuse Repack WSYT-CH14_loaner Filter-Primary_TX-NOV22-2019-Cover_Letter" |
RF Filter and Combiner, Switch and Transmitter Control System |
The system will interface directly with the RF switches and TX's control along with other ancillary systems like:tower lights, Dielectric's Scout units, T/L pressure and temp sensors, etc. |
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 WSYT transition plan from CH19 to CH14 : Syracuse Repack WSYT-TransitionPlan-sketch-SEPT2017-rev01 |
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? | Yes |
Size | 200.0 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 | |
Inside RF System | Is an additional interior RF system required to support this interim transmitter? | Yes |
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: | 621.0 kW | |
Manufacturer | ||
Model | TFU-16DSB-R S180SP | |
Year | 2005 |
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: | 540.0 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 meet the channel assignment. |
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? | Yes |
Broadband or Single Channel? | Broadband | |
Feed Line Size | 7 3/16 inches inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | |
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 |
RF Channel Number |
---|
15 |
14 |
Name | Description |
---|---|
Beacon Kit |
Beacon Kit for support pole |
Transmission Line 7-75 EIA |
T/L 7-75 EIA Length 15'-20' (2pcs) as TBD for connection with existing line |
Antnna Monitoring Kit |
RF Scout Assembly for antenna monitoring |
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: | 540.0 kW | |
Manufacturer | ||
Model | TFU-18DSC-R T140 | |
Year | 2018 | |
Justification for New Antenna | The Interim antenna will allow operation on the new assigned channel until the new primary antenna is delivered and installed. See the attached WSYT sketch of the transition plan from CH19 to CH14 :Syracuse Repack WSYT-TransitionPlan-sketch-SEPT2017-rev01 |
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 |
Name | Description |
---|---|
Transmission Line 6-50 |
T/L various fixed lengths (15' to 20') used to connect the Tower T/L with the Inside RF system - |
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 | Utilize Existing |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is this transmission currently shared with any other 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 |
Name | Description |
---|---|
Dehydrator |
Pressurization EQ. |
Monitoring System for TL |
Continuous monitor real-time, time-domain system measurement at full power |
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. |
Name | Description |
---|---|
Dehydrator |
Pressurization Equipment |
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? | Yes |
ASR Number | 1006348 | |
Coordinates (NAD83) | Latitude (NAD83) | 42° 52' 50.2" N- |
Longitude (NAD83) | 076° 11' 58.7" W- | |
Overall Structure Height | 1019.02 feet | |
Support Structure Height | 983.91 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 1629.90 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | Sinclair Properties, LLC | |
Date Constructed | 03/20/1987 |
Facility ID | Call Sign | Service |
---|---|---|
58725 | WNYS-TV | DTV |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for documented tower |
Tower Reinforcements | Please select whether tower reinforcements are needed: | Serious Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | Yes |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 100 | |
Explanation | WSYT does not have sufficient capacity and expertise in house to handle all of the activities necessary for the station's repack, so will hire an outside firm to ensure a timely and well-managed transition. | |
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 |
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 | 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 |
Name | Description |
---|---|
Equipment Rental |
Equipment Rental |
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. |
Land Mobile Notifications |
Land Mobile Notifications |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $3,192,261.12 | $2,606,403.78 | N/A | $2,022,754.15 | N/A |
Total for all systems | $5,633,562.00 | $4,783,182.16 | N/A | $3,668,774.45 | N/A |
Interim Transmitter THU9-EVO | $1,133,950.00 | $572,508.14 | $429,004.25 | ||
UHF inside RF system including switching | $147,500.00 | $70,000.00 | The Interim TX cost is split with WNYS. See attached quote: WSYT Revised Interim THU9evo-20 Sales-Quote_131652_20180928-005347UTC | $64,237.75 | N/A |
Other -- Building Addition Size: 200.0 | $10,000.00 | $10,000.00 | Estimate for possible costs of building modifications. | $2,356.00 | N/A |
2" Rigid Conduit and Wiring (Cost per foot) | $3,900.00 | $1,875.00 | The Interim TX cost is split with WNYS | $0.00 | N/A |
Transformer 3 phase/480v - 150 KVA | $25,550.00 | $29,633.14 | The Interim TX cost is split with WNYS. See attached "WSYT - WNYS CH19 & CH44 THU9evo-20 Interim updated Sales_Quote_180801_20190322-175139UTC", and the: "Syracuse Repack WSYT-WNYS-Estimate_Electrical_Service-Interim TX-Jun7-2019-Cover Letter". | $29,633.14 | The amount is greater than the predetermine cost estimate as the Estimated cost is modified per "Syracuse Repack WSYT-WNYS-Estimate_Electrical_Service-Interim TX-Jun7-2019-Cover_Letter" included. |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $461,000.00 | The Interim TX cost is split with WNYS. See attached quote for Interim TX:WSYT Revised Interim THU9evo-20 Sales-Quote_131652_20180928-005347UTC | $332,777.36 | N/A |
Primary Transmitter THU9EVO-30 | $2,058,311.12 | $2,033,895.64 | $1,593,749.90 | ||
RF Filter and Combiner, Switch and Transmitter Control System | $55,477.78 | $55,477.78 | The documentation is attached to form 399: "WSYT_WNYS Burk Control System Second Revision Sales-Quote_236630_20190805-184606UTC" and "WSYT_WNYS Burk Additional HW and Services Sales-Quote_265011_20191030-162009UTC | $40,392.00 | N/A |
WSYT CH14 Temp Filter | $73,091.62 | $73,091.62 | Represents the cost estimate with taxes included per the estimate in the cover letter: "Syracuse Repack WSYT-CH14_loaner Filter-Primary_TX-NOV22-2019-Cover_Letter" | $22,869.00 | N/A |
Primary Transmitter - Channel 14 Temporary Filter Installation | $49,481.72 | $49,481.72 | Please see Rohde & Schwarz Quote 252731.0 plus sales tax and actual charges on Invoice 9500118961 | $49,047.26 | N/A |
Additional field engineering time, 10-30 days | $63,100.00 | $60,000.00 | N/A | $0.00 | N/A |
15 Ton system | $88,400.00 | $84,000.00 | N/A | $47,115.18 | N/A |
Channel 14 Mask Filter | $189,500.00 | $180,000.00 | N/A | $160,786.89 | N/A |
RF Consulting Engineer | $5,260.00 | $5,000.00 | N/A | $4,500.00 | N/A |
2" Rigid Conduit and Wiring (Cost per foot) | $2,600.00 | $2,500.00 | N/A | $0.00 | N/A |
Other -- Building Addition Size: 800.0 | $10,000.00 | $10,000.00 | Estimate for possible costs of building modifications. | $3,970.00 | N/A |
Transformer 3 phase/480v - 500 KVA | $48,400.00 | $114,344.52 | This new revised estimate includes the cost for the new 480V/400V, 3 Phase Transformer along with all the electrical cost for material and labor. See the attached: "Syracuse Repack WSYT-Estimate_Electrical_Service-Primary_TX-AUG26-2019-Cover_Letter" | $108,319.67 | N/A |
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 WSYT-SS-TX-Upgrade-SEPT2017-rev01,with:authorization-new CP-540K-Jan 22-2018,TPO-ERP CALC-WSYT-TOP_Ant-H-pol-rev01,C-70579-4, THU9evo_bro_en_3607-5860-12_v0100,WSYT CH14 THU9evo-24 AMPs/30 AMPs quotes. | $1,156,749.90 | N/A |
Actual Information Description | File Name |
---|---|
UHF inside RF system including switching | |
Other -- Building Addition Size: 200.0 | |
2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Transformer 3 phase/480v - 150 KVA | |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | |
RF Filter and Combiner, Switch and Transmitter Control System | |
WSYT CH14 Temp Filter | |
Primary Transmitter - Channel 14 Temporary Filter Installation | |
Additional field engineering time, 10-30 days | Information not provided. |
15 Ton system | |
Channel 14 Mask Filter | |
RF Consulting Engineer | |
2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Other -- Building Addition Size: 800.0 | |
Transformer 3 phase/480v - 500 KVA | |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $564,815.50 | $385,174.25 | N/A | $284,353.36 | N/A |
Total for all systems | $5,633,562.00 | $4,783,182.16 | N/A | $3,668,774.45 | N/A |
Interim Antenna TFU-18DSC-R T140 | $119,019.00 | $97,797.75 | $92,344.85 | ||
Transmission Line 6-50 | $4,529.00 | $4,529.00 | N/A | $4,076.10 | N/A |
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 | $8,212.50 | The Interim Antenna cost is split with WNYS.Dielectric quote attached: WSYT D14 D15 interim_ANT_ Order. See the attached transition plan:Syracuse Repack WSYT-TransitionPlan-sketch-SEPT2017-rev02. | $8,212.50 | N/A |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $6,606.25 | The Interim Antenna cost is split with WNYS.Dielectric quote attached: WSYT D14 D15 interim_ANT_ Order. See the attached transition plan:Syracuse Repack WSYT-TransitionPlan-sketch-SEPT2017-rev02. | $6,606.25 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
UHF - High Power, Side Mount, basic slot antenna, 540 kW input, directional,, elliptically or circularly polarized | $67,050.00 | $67,050.00 | Please see Estimated Cost Justification WSYT-280-Interim Antenna - UHF Side Mount, Directional, E-POL v0 | $67,050.00 | N/A |
Primary Antenna TFU-20DSC-R T140 DC | $445,796.50 | $287,376.50 | $192,008.51 | ||
Antnna Monitoring Kit | $6,400.00 | $6,400.00 | N/A | $5,229.50 | N/A |
Transmission Line 7-75 EIA | $9,206.50 | $9,206.50 | This totaled the amount for the 7-75ohms T/L components with the additional ones specified in the cover letter attached: "Syracuse Repack WSYT-WNYS-Additional TL components-FEB11-2021-Cover_Letter". | $9,206.50 | N/A |
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 |
Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) | $16,850.00 | $16,000.00 | N/A | $14,310.00 | N/A |
New combiner, cost per channel (without antenna) | $84,200.00 | $80,000.00 | N/A | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | 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 WNYS. 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 WNYS. | $137,580.01 | N/A |
Beacon Kit | $4,500.00 | $4,500.00 | N/A | $4,500.00 | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $14,782.50 | ***System Notice: Estimate adjusted and locked because line has been superseded.***Dielectric quote attached: WSYT D14-WNYS D15 Primary_ANT_ Order | $14,782.50 | N/A |
Actual Information Description | File Name |
---|---|
Transmission Line 6-50 | |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | |
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, 540 kW input, directional,, elliptically or circularly polarized | |
Antnna Monitoring Kit | |
Transmission Line 7-75 EIA | |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | |
Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) | |
New combiner, cost per channel (without antenna) | Information not provided. |
Sweep test of existing antenna | |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | |
Beacon Kit | |
Side mount brackets for high power antennas (if not included in antenna base cost) |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $250,480.00 | $137,665.00 | N/A | $90,965.15 | N/A |
Total for all systems | $5,633,562.00 | $4,783,182.16 | N/A | $3,668,774.45 | N/A |
Interim Transmission Line | $222,180.00 | $109,365.00 | $86,317.15 | ||
Dehydrator | $2,000.00 | $2,000.00 | See the attached quote for the dehydrator:08302017 Order_Quotation M14025 WSYT (002). The cost is split with WNYS. | $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 WNYS. | $86,317.15 | N/A |
Primary Transmission Line | $28,300.00 | $28,300.00 | $4,648.00 | ||
Monitoring System for TL | $23,652.00 | $23,652.00 | See the attached quote#1929537: "Q1929537" The estimate includes 8% taxes. | $0.00 | N/A |
Dehydrator | $4,648.00 | $4,648.00 | Please see Estimated Cost Justification WSYT-310-Primary Transmission Line - Dehydrator v0 | $4,648.00 | The difference between the initial estimated cost and the actual invoiced cost is the updated cost for the unit as explained in the cover letter attached:"Syracuse Repack WSYT-WNYS-Inv645025-REV01-MAR23-2021-Cover_Letter". |
Actual Information Description | File Name |
---|---|
Dehydrator | |
Rigid Transmission Line - copper, 6 1/8" | |
Monitoring System for TL | Information not provided. |
Dehydrator |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,323,124.00 | $1,337,944.00 | N/A | $1,184,714.00 | N/A |
Total for all systems | $5,633,562.00 | $4,783,182.16 | N/A | $3,668,774.45 | N/A |
Primary Tower TOWER | $1,323,124.00 | $1,337,944.00 | $1,184,714.00 | ||
Tower Helicopter Lift | $48,024.00 | $48,024.00 | See the attached Cover letter for the change order request net amount for using the Helicopter lift vs gin pole solution: "Helicopter_GinPole Comparison-Change Order Req-CoverLetter"+"Helicopter Site Clearing_Cover_ Letter" cost amount. | $48,024.00 | N/A |
Structural engineering tower load study for well documented tower | $12,600.00 | $26,173.00 | See the attached cover letter: "Syracuse Repack WSYT-WNYS-Estimate_Structural Engineering Load-Jun6-2019-Cover_Letter". | $26,173.00 | See the attached "Syracuse Repack WSYT-WNYS-Estimate_Structural Engineering Load-Jun6-2019-Cover_Letter", as requested by reviewer MSG3001902. |
Serious tower reinforcement/modifications | $1,052,000.00 | $1,058,747.00 | See the attached acceptance orders signed for tower work: Stainless_Modification_WSYT_WNYS_Syracuse_Sweatte_Feb_20_2019 and Stainless_Service_WSYT_WNYS_Syracuse_Sweatte_Feb_20_2019 | $1,058,747.00 | N/A |
Tall Tower (greater than 500') | $210,500.00 | $205,000.00 | See the attached acceptance orders signed for tower work: Stainless_Modification_WSYT_WNYS_Syracuse_Sweatte_Feb_20_2019 and Stainless_Service_WSYT_WNYS_Syracuse_Sweatte_Feb_20_2019 | $51,770.00 | N/A |
Actual Information Description | File Name |
---|---|
Tower Helicopter Lift | |
Structural engineering tower load study for well documented tower | |
Serious tower reinforcement/modifications | |
Tall Tower (greater than 500') |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $170,175.00 | $183,303.75 | N/A | $34,941.25 | N/A |
Total for all systems | $5,633,562.00 | $4,783,182.16 | N/A | $3,668,774.45 | N/A |
Outside Professional Services | $170,175.00 | $183,303.75 | $34,941.25 | ||
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 | $150.00 | 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 | $7,000.00 | Attorney Fee Estimates | 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 | $5,500.00 | Attorney Fee Estimates attached: Northwest Repack Cost Estimate Letter to R. Sweatte I (00113549xC33F1) | N/A | N/A |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $6,000.00 | Attorney Fee Estimates attached: Northwest Repack Cost Estimate Letter to R. Sweatte I (00113549xC33F1) | $525.00 | 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 | $1,500.00 | N/A | $125.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | $1,312.50 | 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 | $1,475.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $2,850.00 | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | $200.00 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Project management of the transition | $15,800.00 | $28,303.75 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $28,303.75 | N/A |
Actual Information Description | File Name |
---|---|
RF Exposure Measurements | Information not provided. |
Comprehensive coverage verification via field study, if needed | |
NEPA Section 106 environmental review, if needed | Information not provided. |
Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
Attorney Fees - Negotiation of lease and other matters for shared locations | Information not provided. |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Prepare request for Special Temporary Authorization | Information not provided. |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover 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, Construction Permit Application | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
Perform engineering study for new channel assignment and antenna development | |
Address transition timing and coordination issues w/ other stations and wireless | |
Prepare and or review reimbursement form | Information not provided. |
Project management of the transition |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $132,706.38 | $132,691.38 | N/A | $51,046.54 | N/A |
Total for all systems | $5,633,562.00 | $4,783,182.16 | N/A | $3,668,774.45 | N/A |
Other Expenses | $132,706.38 | $132,691.38 | $51,046.54 | ||
Land Mobile Notifications | $1,037.50 | $1,037.50 | Please see Estimated Cost Justification WSYT-610-Land Mobile Notifications v0 | $1,037.50 | N/A |
Internal Project Management of Transition | $18,000.00 | $18,000.00 | 120h @ $150/h estimate. | N/A | N/A |
Equipment Rental | $4,142.02 | $4,142.02 | Please see Shutes Excavation Inc. Estimates 10319 and 10212 | $2,111.61 | N/A |
MVPD Notification of Channel Change | $10,000.00 | $10,000.00 | See attached FCC Catalog of Potential Expenses and Estimated Costs | $287.50 | N/A |
Develop and air announcement of upcoming channel change | $230.00 | $230.00 | See attached: Develop-On_Air_Announcement-cost-2017 | N/A | N/A |
Equipment Storage | $39,500.00 | $39,500.00 | See the attached storage fee calculation for 8 months (32 weeks): Syracuse Repack WSYT-Storage calculation-SEPT2017 along with the Dielectric Storage Fees: "Storage Instructions and Rates-Dielectric". | $5,490.00 | N/A |
Equipment Delivery and Handling Charges | $25,000.00 | $25,000.00 | See attached FCC Catalog of Potential Expenses and Estimated Costs | $20,718.07 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $21,606.86 | $21,606.86 | Please see Estimated Cost Justification WSYT-610-Disposal Costs v1 | $21,026.86 | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | 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 - Form 2100 minor change CP application | $1,110.00 | $1,110.00 | N/A | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,550.00 | N/A | $375.00 | N/A |
Actual Information Description | File Name |
---|---|
Land Mobile Notifications | |
Internal Project Management of Transition | Information not provided. |
Equipment Rental | |
MVPD Notification of Channel Change | |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Storage | |
Equipment Delivery and Handling Charges | |
Disposal Costs (for equipment and other waste, net of any salvage value) | |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
DTV Medical Facility Notification |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $5,633,562.00 | $4,783,182.16 | $3,668,774.45 |
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. | No |
Section | Question | Response |
---|---|---|
Submission of Estimated Expenses Statements | WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT. |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Ronald S Sweatte Chief Technology Officer 10/06/2021 |
Section | Question | Response |
---|---|---|
Submission of Actual Cost Documentation Statements | WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733). |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Ronald S Sweatte Chief Technology Officer 10/06/2021 |
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. | Ronald S Sweatte Chief Technology Officer 10/06/2021 |