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 |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
The Preparer is same as the reimbursement contact. |
|
|
|
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. |
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-20 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 31 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"-STEP#1 |
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 |
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". |
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 |
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: | 680.0 kW | |
Manufacturer | ||
Model | TFU-16DSB-R C170 | |
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: | 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. |
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 |
RF Channel Number |
---|
15 |
14 |
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". |
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 |
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 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 |
Name | Description |
---|---|
Dehydrator |
Pressurization EQ. |
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: 0-15PSI |
Section | Question | Response |
---|---|---|
Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | No |
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 |
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 |
---|---|
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. |
Securing Storage Area and Portable Toilets rental |
Temporary to secure the storage area for Equipment and Tools along Portable Toilets for workers/teams. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $2,202,500.00 | $1,739,988.24 | N/A | $1,353,504.74 | N/A |
Total for all systems | $3,415,715.60 | $2,498,708.84 | N/A | $1,641,609.62 | N/A |
Interim Transmitter THU9-EVO | $1,123,950.00 | $562,508.14 | $414,526.73 | ||
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 - 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 |
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 inside RF system including switching | $147,500.00 | $70,000.00 | The Interim TX cost is split with WSYT. | $53,830.74 | N/A |
Primary Transmitter THU9EVO-20 | $1,078,550.00 | $1,177,480.10 | $938,978.01 | ||
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $947,000.00 | N/A | $907,168.09 | 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 | $25,311.16 | 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 | $128,980.10 | This new revised estimate includes the cost for the new 480V/400V, 3 Phase Trf. along with all the electrical cost for material and labor. See the attached: "Syracuse Repack WNYS-Estimate_Invoice_Electrical_Service-Primary_TX-MAR30-2020-Cover_Letter" | $6,498.76 | N/A |
Actual Information Description | File Name |
---|---|
Transformer 3 phase/480v - 150 KVA | |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | |
2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
UHF inside RF system including switching | |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | |
Other -- Building Addition Size: 1000.0 | Information not provided. |
15 Ton system | |
2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Transformer 3 phase/480v - 150 KVA |
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 | $3,415,715.60 | $2,498,708.84 | N/A | $1,641,609.62 | 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 |
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 |
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 |
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 |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | 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 |
Actual Information Description | File Name |
---|---|
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) | |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | |
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized | |
Sweep test of existing antenna | Information not provided. |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | |
Sweep test of existing antenna | Information not provided. |
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 |
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 | $3,415,715.60 | $2,498,708.84 | N/A | $1,641,609.62 | 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 |
Actual Information Description | File Name |
---|---|
Dehydrator | |
Rigid Transmission Line - copper, 6 1/8" | |
Dehydrator | Information not provided. |
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 | $3,415,715.60 | $2,498,708.84 | N/A | $1,641,609.62 | 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 |
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 |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Project management of the transition | $15,800.00 | $15,000.00 | 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 |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $108,880.60 | $108,275.60 | N/A | $5,716.40 | N/A |
Total for all systems | $3,415,715.60 | $2,498,708.84 | N/A | $1,641,609.62 | N/A |
Other Expenses | $108,880.60 | $108,275.60 | $5,716.40 | ||
Securing Storage Area and Portable Toilets rental | $9,340.00 | $9,340.00 | See the attached Cover Letter of March14, 2020 attached:"Syracuse Repack WNYS-Storage_Site_toilets Cost-March14-2020-Cover_Letter" | $3,045.60 | 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 | $0.00 | 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 Delivery and Handling Charges | $25,000.00 | $25,000.00 | See attached FCC Catalog of Potential Expenses and Estimated Costs | N/A | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $13,400.60 | $13,400.60 | See attached REV01 of supporting Cover-Letter:"Syracuse Repack WNYS-Estimate_Disposal Cost-Nov1st-2019-REV01-May1st-Cover_Letter" | $2,670.80 | 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 | $1,070.00 | N/A | N/A | N/A |
Internal Project Management of Transition | $18,000.00 | $18,000.00 | 120h @ $150/h estimate. | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Securing Storage Area and Portable Toilets rental | |
Equipment Storage | |
MVPD Notification of Channel Change | Information not provided. |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Delivery and Handling Charges | Information not provided. |
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. |
Internal Project Management of Transition | Information not provided. |
DTV Medical Facility Notification | Information not provided. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $3,415,715.60 | $2,498,708.84 | $1,641,609.62 |
Question | Response |
---|---|
The facility has ceased operating on its pre-auction channel. | Yes |
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 |
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. | Catalin O Popescu , PE . Director of Engineering 08/07/2020 |
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. | Catalin O Popescu , PE . Director of Engineering 08/07/2020 |