Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
FOX TELEVISION STATIONS, LLC |
Joseph M. Di Scipio 400 N. Capitol Street, NW Suite 890 WASHINGTON, DC 20001 United States |
+1 (202) 824-6522 | joe.discipio@fox.com | Limited Liability Company |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Dennis Wallace Managing Partner Meintel, Sgrignoli & Wallace, LLC |
Dennis Wallace 1282 Smallwood Drive Suite 372 Waldorf, MD 20603 United States |
+1 (202) 251-7589 | Dennis.Wallace@mswdtv.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 | WNYW will build an interim facility on CH 44 and transition to its final CH 27 at the One World Trade Center. The WNYW Aux site at West Orange NJ will require a new transmitter and combiner system. |
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 | Auxiliary (Backup) | |
Description of Use | Licensed Aux Site West Orange NJ | |
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 | DTT10KSU | |
Year | 2005 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 10 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Auxiliary (Backup) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | THU9-12 EVO | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 19 kW | |
Justification for New Transmitter | Existing transmitter is obsolete and no longer supported. Manufacturer is out of business. Replacement required. Channel change and combiner change require new transmitter. |
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 | 200.0 feet | |
Other Electrical Service | Yes | |
Description | New Aux Transmitter Electrical Installation at West Orange NJ Site | |
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 |
Name | Description |
---|---|
Remote Control Wiring |
Wire up existing remote control to new transmitter. |
Transmitter Demo and Install |
Turn key work by vendor to perform/manage demolition of old transmitter and new transmitter install. Includes electrical, labor, supervision, materials. |
Section | Question | Response |
---|---|---|
Existing Transmitter Description | Type of change | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is this transmitter currently shared with another station? | No | |
Is this transmitter currently in operating condition? | Yes | |
Existing Transmitter Manufacturer and Type | Manufacturer | |
Model | DCX-3H | |
Year | 1999 | |
Type | Inductive Output Tube | |
IOT Power Type | Three | |
Power Capacity | 75 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | THU9-30 EVO | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 46 kW | |
Justification for New Transmitter | Existing transmitter is obsolete and can not be channel changed per manufacturer. Transmitter replacement required. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | Yes | |
Power | 300 kVA | |
Rigid Conduit and Wiring | Yes | |
Size | 3 inches | |
Length | 300.0 feet | |
Other Electrical Service | Yes | |
Description | New transmitter electrical installation - OWT Local 3 | |
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 |
Name | Description |
---|---|
Remote Control Wiring |
Wire up existing remote control to new transmitter |
Transmitter layout drawings |
Hanson Engineering equipment layout |
Removal of Existing Equipment |
Removal of Existing Main Transmitter at Empire State Building |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Retune Existing |
Antenna Use | Auxiliary (Backup) | |
Description of Use | Aux Site West Orange NJ | |
Ownership | Leased | |
Owner | American Tower | |
Site | N/A | |
Is the existing antenna shared with another station or stations? | Yes | |
Is the existing antenna directional? | Yes | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | No | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Middle | |
Polarization | Horizontal | |
Type | Other | |
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 | Special Broadband Pylon | |
ERP: | 363.0 kW | |
Manufacturer | Dielectric | |
Model | TUD-C5SP-10/34U-2-B | |
Year | 2011 |
Facility ID | Call Sign |
---|---|
73333 | WNJU |
74197 | WWOR-TV |
9610 | WCBS-TV |
Section | Question | Response |
---|---|---|
Sweep Test of Existing Antenna | Do you need a sweep test of existing antenna? | Yes |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
Type | New | |
Number of channels supported | 5 | |
Frequencies of channels supported | RF channel | |
Frequency | N/A |
RF Channel Number |
---|
25 |
26 |
27 |
35 |
36 |
Name | Description |
---|---|
American Tower Fees |
ATC Fees associated with combiner and site changes at West Orange NJ Aux Site |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Lease 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? | Yes | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Bottom | |
Polarization | Circular | |
Type | Other | |
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 | Composite Custom Special | |
ERP: | 990.0 kW | |
Manufacturer | ||
Model | ATW25HS3-SPECIAL-44H | |
Year | 2008 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Lease New | |
Is this a request for upgraded equipment? | No | |
Ownership | Leased | |
Owner | Durst | |
Is antenna shared? | Yes | |
Is antenna directional? | No | |
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 | Top | |
Polarization | Elliptical | |
Type | Broadband Panel | |
Number of Stations Supported | 4 | |
Number of Panels/Bays | 40 | |
Lower Limit | 470.00 MHz | |
Upper Limit | 599.00 MHz | |
Design power capacity in use | 100.0 % | |
Other Antenna Type | N/A | |
ERP: | 900.0 kW | |
Manufacturer | ||
Model | PEP40 | |
Year | 2017 | |
Justification for New Antenna | Use existing OWT Master UHF Panel Antennas PEP40 and PEP96 Main/Alternate Main Antennas. No antenna costs included. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
Type | Additional Module | |
Number of channels supported | 5 | |
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? | |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
RF Channel Number |
---|
44 |
25 |
27 |
35 |
36 |
Name | Description |
---|---|
CH 44 Combiner testing, commissioning |
Tune, test and commission channel 44 combiner |
CH 27 RFS Combiner System |
RFS Combiner System for WNYW CH 27 (Post Repack) |
CH 44 RFS Combiner System |
RFS Combiner System for WNYW CH 44 (Interim Facility Pre-Repack) |
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 | Auxiliary (Backup) | |
Description of Use | Licensed Aux West Orange NJ | |
Ownership | Leased | |
Owner | American Tower | |
Site | N/A | |
Is the existing transmission line shared with another station or stations? | Yes | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | Dielectric |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | Broadband | |
Other Segment Length | N/A | |
Number of parallel runs | 2 | |
Length | 400 feet per run |
Facility ID | Call Sign |
---|---|
73881 | WPIX |
73333 | WNJU |
74197 | WWOR-TV |
9610 | WCBS-TV |
Name | Description |
---|---|
Optimize for New Channels |
RF Sweep and Optimization for new channels |
American Tower Fees |
American Tower Fees for Aux Site Changes |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing transmission line shared with another station or stations? | No | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 2 | |
Length | 500 feet per run |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Type | Rigid | |
Diameter | 7 3/16 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 2 | |
Length | 300 feet per run | |
Justification for New Transmission Line | New transmission line to interconnect transmitter to combiner module inputs. |
Name | Description |
---|---|
Transmission line assembly, elbows |
Transmission line assembly, elbows, mounts |
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 | Auxiliary (Backup) | |
Description of Use | West Orange NJ Aux | |
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 | Yes | |
Is tower documented for structural analysis? | Unknown | |
Is tower compliant with Rev G? | Unknown | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1060205 | |
Coordinates (NAD83) | Latitude (NAD83) | 40° 48' 07.6" N- |
Longitude (NAD83) | 074° 14' 45.5" W- | |
Overall Structure Height | 339.89 feet | |
Support Structure Height | 299.87 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 622.04 feet | |
Structure Type | LTOWER - Lattice Tower | |
Tower Owner | American Tower, LLC | |
Date Constructed | 01/01/1974 |
Facility ID | Call Sign | Service |
---|---|---|
60555 | WFUT-DT | DTV |
74197 | WWOR-TV | DTV |
22206 | WNYW | DTV |
73333 | WNJU | DTV |
73881 | WPIX | DTV |
9610 | WCBS-TV | DTV |
Users |
---|
Two Way |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | No study needed |
Tower Reinforcements | Please select whether tower reinforcements are needed: | No reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
American Tower Fees Aux |
West Orange Aux Site - ATC Spreadsheet costs |
Section | Question | Response |
---|---|---|
Existing Tower Description | Type of change | Move Equipment |
Tower Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Leased | |
Is this tower consider Complex? | Located on Building | |
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 | Yes | |
Is tower documented for structural analysis? | Unknown | |
Is tower compliant with Rev G? | No | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1007048 | |
Coordinates (NAD83) | Latitude (NAD83) | 40° 44' 54.0" N- |
Longitude (NAD83) | 073° 59' 09.0" W- | |
Overall Structure Height | 1453.39 feet | |
Support Structure Height | 1249.98 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 50.85 feet | |
Structure Type | B - Building | |
Tower Owner | EMPIRE STATE BUILDING COMPANY | |
Date Constructed | 01/01/1931 |
Facility ID | Call Sign | Service |
---|---|---|
6373 | WWPR-FM | FM |
28203 | WBLS | FM |
29022 | WXNY-FM | FM |
74197 | WWOR-TV | DTV |
18795 | WNET | DTV |
56571 | WLTW | FM |
6595 | WKTU | FM |
19615 | WQHT | FM |
73356 | WPXN-TV | DTV |
73333 | WNJU | DTV |
47535 | WNBC | DTV |
23004 | WAXQ | FM |
59953 | WHTZ | FM |
73887 | WPLJ | FM |
73881 | WPIX | DTV |
67846 | WFAN-FM | FM |
74215 | WXTV-DT | DTV |
60555 | WFUT-DT | DTV |
46978 | WQXR-FM | FM |
25442 | WNEW-FM | FM |
63781 | WEPN-FM | FM |
9610 | WCBS-TV | DTV |
51249 | WBAI | FM |
73355 | WNYC-FM | FM |
1328 | WABC-TV | DTV |
9611 | WCBS-FM | FM |
Users |
---|
Multi-user Site |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Located on Building |
Helicopter Services Required | Are helicopter services required? | No |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 2500 | |
Explanation | Outside Project Management of OWT and Interim Facilities. Project Management of West Orange Aux Site Modifications. On Site RF Engineering to supervise installation and verify performance. | |
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 | 2 | |
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 | 2 | |
NEPA Section 106 environmental review | No | |
Environmental Assessment | No | |
ASR Modification | No | |
FAA Consultation (including preparation of FAA Form 7460) | No | |
Negotiation of Lease and other Matter for Shared Locations | Yes | |
Prepare or Review FCC Form 399 for Reimbursement | Yes | |
Address transition timing and coordination issues w/ other stations and wireless providers | Yes | |
RF Field Engineering Services | Comprehensive coverage verification via field study | Yes |
RF exposure measurements | Yes | |
Additional Field Engineering Service | Yes | |
Number of Days | 30 | |
Justification | On Site Supervision of Local 3 electricians at OWT site. |
Name | Description |
---|---|
Reimbursement Reviews with FCC Contractor |
Reimbursement Form Reviews and Revisions with FCC Contractor |
Prepare and File FCC Progress Reports |
Prepare and File FCC Progress Reports |
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 | Yes | |
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 |
---|---|
New York Sales Tax |
Estimate for New York Sales Tax |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $3,109,782.00 | $2,106,454.33 | N/A | $1,439,431.16 | N/A |
Total for all systems | $7,478,707.00 | $4,790,187.33 | N/A | $2,656,820.07 | N/A |
Primary Transmitter THU9-30 EVO | $2,090,782.00 | $1,490,184.11 | $930,960.95 | ||
Transmitter layout drawings | $146,882.00 | $146,882.00 | Hanson Engineering Quote for layout of equipment on 90th floor. | $55,858.84 | N/A |
Remote Control Wiring | $3,500.00 | $3,500.00 | Wire up remote control to new transmitter. | $0.00 | N/A |
3" Rigid Conduit and Wiring (Cost per foot) | $15,600.00 | $14,700.00 | OWT Electrical - Local 3 | N/A | N/A |
Removal of Existing Equipment | $250,000.00 | $250,000.00 | Removal of existing equipment, elevator logistics, rigging, riggers, loading dock labor. Glycol, Beam Supplies, Oil Removal, Night work / Overtime. Empire State Building. ESB Teamsters/IBEW Labor | N/A | N/A |
Other Electrical Service: New transmitter electrical installation - OWT Local 3 | $165,000.00 | $165,000.00 | Main Transmitter Electrical Installation at OWT. Local 3 IBEW Labor. | N/A | N/A |
Transformer 3 phase/480v - 300 KVA | $36,800.00 | $35,000.00 | Catalog Cost | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $875,102.11 | See attached PDF Rohde Quote 802-046091_0.pdf | $875,102.11 | N/A |
Auxiliary Transmitter THU9-12 EVO | $1,019,000.00 | $616,270.22 | $508,470.21 | ||
Transmitter Demo and Install | $225,750.00 | $225,750.00 | Quote included with line item invoices. Includes demo of aux transmitter, install of new transmitter. Includes electrical, labor, supervision/management. | $225,750.00 | N/A |
Remote Control Wiring | $3,500.00 | $3,500.00 | Wire up existing remote control to new transmitter. | N/A | N/A |
Other Electrical Service: New Aux Transmitter Electrical Installation at West Orange NJ Site | $75,000.00 | $75,000.00 | Aux transmitter electrical installation at aux site West Orange, NJ. | N/A | N/A |
2" Rigid Conduit and Wiring (Cost per foot) | $5,200.00 | $5,000.00 | West Orange - Electrical - NJ Local | N/A | N/A |
Transformer 3 phase/480v - 150 KVA | $25,550.00 | $24,300.00 | Catalog | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | $684,000.00 | $282,720.22 | N/A | $282,720.21 | N/A |
Actual Information Description | File Name |
---|---|
Transmitter layout drawings | |
Remote Control Wiring | Information not provided. |
3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Removal of Existing Equipment | Information not provided. |
Other Electrical Service: New transmitter electrical installation - OWT Local 3 | Information not provided. |
Transformer 3 phase/480v - 300 KVA | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | |
Transmitter Demo and Install | |
Remote Control Wiring | Information not provided. |
Other Electrical Service: New Aux Transmitter Electrical Installation at West Orange NJ Site | Information not provided. |
2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Transformer 3 phase/480v - 150 KVA | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $2,464,380.00 | $1,281,988.00 | N/A | $1,019,754.26 | N/A |
Total for all systems | $7,478,707.00 | $4,790,187.33 | N/A | $2,656,820.07 | N/A |
Primary Antenna PEP40 | $2,232,450.00 | $1,057,920.00 | $958,087.26 | ||
CH 44 Combiner testing, commissioning | $36,960.00 | $36,960.00 | Channel 44 Combiner tune, test, commissioning | $36,960.00 | N/A |
CH 44 RFS Combiner System | $576,791.00 | $576,791.00 | CH44 Interim Facility Combiner System per RFS Quote | $483,358.26 | N/A |
CH 27 RFS Combiner System | $437,769.00 | $437,769.00 | CH 27 Post-Repack Combiner System See attached RFS Quote | $437,769.00 | N/A |
Adding a module to existing combiner (without antenna) | $84,200.00 | $0.00 | N/A | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | Catalog | N/A | N/A |
UHF - High Power Top Mount (200-1000 kW), Four Station broadband panel antenna, elliptically or circularly polarized | $1,090,000.00 | $0.00 | N/A | N/A | N/A |
Auxiliary Antenna TUD-C5SP-10/34U-2-B | $231,930.00 | $224,068.00 | $61,667.00 | ||
Sweep test of existing antenna | $6,730.00 | $6,400.00 | RF Sweep and Optimization. Local 3 labor. | $5,000.00 | N/A |
Combiner output splitting/switching for dual feed lines, if applicable | $126,000.00 | $120,000.00 | Catalog | N/A | N/A |
New combiner, cost per channel (without antenna) | $84,200.00 | $82,668.00 | See attached ATC Spreadsheet for changes to Channel Combiner at West Orange NJ Aux Site | $51,667.00 | N/A |
American Tower Fees | $15,000.00 | $15,000.00 | American Tower Fees for Modification of Aux Site at West Orange NJ. | $5,000.00 | N/A |
Actual Information Description | File Name |
---|---|
CH 44 Combiner testing, commissioning | |
CH 44 RFS Combiner System | |
CH 27 RFS Combiner System | |
Adding a module to existing combiner (without antenna) | Information not provided. |
Sweep test of existing antenna | Information not provided. |
UHF - High Power Top Mount (200-1000 kW), Four Station broadband panel antenna, elliptically or circularly polarized | Information not provided. |
Sweep test of existing antenna | |
Combiner output splitting/switching for dual feed lines, if applicable | Information not provided. |
New combiner, cost per channel (without antenna) | |
American Tower Fees |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $199,910.00 | $191,510.00 | N/A | $124,303.54 | N/A |
Total for all systems | $7,478,707.00 | $4,790,187.33 | N/A | $2,656,820.07 | N/A |
Primary Transmission Line | $199,910.00 | $191,510.00 | $124,303.54 | ||
Transmission line assembly, elbows | $25,910.00 | $25,910.00 | See Myat quote # 90004732 attached to invoices | $8,340.68 | N/A |
Rigid Transmission Line - copper, 7 3/16" | $174,000.00 | $165,600.00 | Catalog Cost. Two runs of Coax to interconnect WNYW transmitter to combiner modules. | $115,962.86 | N/A |
Auxiliary Transmission Line | $0.00 | $0.00 | $0.00 | ||
American Tower Fees | $0.00 | $0.00 | N/A | N/A | N/A |
Optimize for New Channels | $0.00 | $0.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Transmission line assembly, elbows | |
Rigid Transmission Line - copper, 7 3/16" | |
American Tower Fees | Information not provided. |
Optimize for New Channels | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $505,200.00 | $0.00 | N/A | $0.00 | N/A |
Total for all systems | $7,478,707.00 | $4,790,187.33 | N/A | $2,656,820.07 | N/A |
Primary Tower B | $421,000.00 | $0.00 | $0.00 | ||
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $0.00 | No rigging planned. | N/A | N/A |
Auxiliary Tower LTOWER | $84,200.00 | $0.00 | $0.00 | ||
Short Tower (less than 500') | $84,200.00 | $0.00 | No rigging / tower work planned at this time. | N/A | N/A |
American Tower Fees Aux | $0.00 | $0.00 | No rigging/antenna work planned at this time. | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $640,245.00 | $651,650.00 | N/A | $65,181.11 | N/A |
Total for all systems | $7,478,707.00 | $4,790,187.33 | N/A | $2,656,820.07 | N/A |
Outside Professional Services | $640,245.00 | $651,650.00 | $65,181.11 | ||
Prepare and File FCC Progress Reports | $19,950.00 | $19,950.00 | Prepare and file FCC Progress reports - New York Issues | N/A | N/A |
Reimbursement Reviews with FCC Contractor | $17,500.00 | $17,500.00 | Reimbursement Reviews w/ E&Y and Cavell. | N/A | N/A |
Additional Field Engineering Service, 30 Days | $54,000.00 | $54,000.00 | On Site Supervision of installation work by local 3 labor at OWT. On Site RF Engineering services. | N/A | N/A |
RF Exposure Measurements | $21,050.00 | $20,000.00 | Catalog | $5,000.00 | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | Catalog | N/A | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $7,360.00 | $7,000.00 | Catalog | N/A | N/A |
Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $19,950.00 | Negotiate Lease Modifications OWT / ATC | N/A | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | Catalog | N/A | N/A |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | $1,580.00 | $3,000.00 | Two Aux Facilities - Catalog | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | Catalog | N/A | N/A |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | $2,105.00 | $4,000.00 | Two Aux Facilities - Catalog | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | Catalog | N/A | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $19,500.00 | Development of Custom Antenna Patterns for WNYW DA studies related to move to OWT and interference studies to develop CP Mod parameters. | $5,000.00 | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $5,000.00 | New York market Coordination - Phase 4 for testing and transition dates. | N/A | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | Catalog | N/A | N/A |
Project management of the transition | $395,000.00 | $375,000.00 | Outside Project Management of Main/Aux projects at OWT and Aux facility changes at West Orange. | $55,181.11 | N/A |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $8,000.00 | Two Aux Applications - Catalog | N/A | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | Catalog | N/A | N/A |
Prepare request for Special Temporary Authorization | $4,100.00 | $4,500.00 | Catalog | N/A | N/A |
Actual Information Description | File Name |
---|---|
Prepare and File FCC Progress Reports | Information not provided. |
Reimbursement Reviews with FCC Contractor | Information not provided. |
Additional Field Engineering Service, 30 Days | Information not provided. |
RF Exposure Measurements | |
Comprehensive coverage verification via field study, 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. |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
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 | Information not provided. |
Perform engineering study for new channel assignment and antenna development | |
Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
Prepare and or review reimbursement form | Information not provided. |
Project management of the transition | |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | Information not provided. |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Prepare request for Special Temporary Authorization | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $559,190.00 | $558,585.00 | N/A | $8,150.00 | N/A |
Total for all systems | $7,478,707.00 | $4,790,187.33 | N/A | $2,656,820.07 | N/A |
Other Expenses | $559,190.00 | $558,585.00 | $8,150.00 | ||
New York Sales Tax | $355,000.00 | $355,000.00 | NYC Sales Tax 8.875%. Estimate Sales Tax on ~$4M equipment. | N/A | N/A |
Develop and air announcement of upcoming channel change | $1,500.00 | $1,500.00 | N/A | N/A | N/A |
Equipment Storage | $19,000.00 | $19,000.00 | Myat Storage and Equipment staging and storage off site until ready for on site delivery. | N/A | N/A |
Equipment Delivery and Handling Charges | $19,500.00 | $19,500.00 | Staging equipment delivery to OWT Loading Dock. Night / Weekend hours. Teamsters. Myat Inc. | $8,150.00 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $95,000.00 | $95,000.00 | Remove and dispose of transformer oil, glycol, and various transmitter components from ESB Loading Dock. | N/A | N/A |
Non-zoning permits | $45,000.00 | $45,000.00 | City of New York, Building Permits for Mechanical, HVAC, Fire Protection, Electrical and submittals. | N/A | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | Catalog | N/A | N/A |
MVPD Notification of Channel Change | $11,000.00 | $11,000.00 | N/A | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | Catalog | N/A | N/A |
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | Change CP location from ESB to OWT | N/A | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | Catalog | N/A | N/A |
Actual Information Description | File Name |
---|---|
New York Sales Tax | Information not provided. |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Storage | Information not provided. |
Equipment Delivery and Handling Charges | |
Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
Non-zoning permits | Information not provided. |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
MVPD Notification of Channel Change | Information not provided. |
DTV Medical Facility Notification | Information not provided. |
FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $7,478,707.00 | $4,790,187.33 | $2,656,820.07 |
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. | Angelo Servedio SVP Controller 10/02/2020 |
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. | Angelo Servedio SVP Controller 10/02/2020 |