TV Broadcaster Relocation Fund Reimbursement Application

Applicant Information

Applicant Name, Type, and Contact Information

Applicant	Address	Phone	Email	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

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

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant	Address	Phone	Email
[Confidential]

Preparer Contact Information

Preparer Contact Name and Information

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

Broadcaster Information and Transition Plan

Question	Response
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information.	Yes
Briefly describe transition plan	Purchase of the transmitter, antenna system and transmission line. Current transmitter manufacturer does not support the retune to the new channel. Installation of interim antenna and transmission line, while main antenna is underway.

Transmitters

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

Primary Transmitter

Existing Transmitter Information

Section	Question	Response
Existing Transmitter Description	Type of change	Purchase New
	Use	Primary (Main)
	Description of Use	N/A
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is this transmitter currently shared with another station?	No
	Is this transmitter currently in operating condition?	Yes
Existing Transmitter Manufacturer and Type	Manufacturer
	Model	QXD2-DTV
	Year	2002
	Type	Inductive Output Tube
	IOT Power Type	Two
	Power Capacity	55 kW

Primary Transmitter

New Transmitter Costs

Section	Question	Response
New Transmitter	Use	Primary (Main)
	Change Type	Purchase New
	Is this a request for upgraded equipment?	Yes
	Manufacturer
	Model	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"

Primary Transmitter

Other Transmitter Costs

Section	Question	Response
Electrical Service	Service Entrance (3 phases 800A 208V)	No
	Switchgear (industrial 800 amp)	No
	Transformer (480V)	Yes
	Power	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

Primary Transmitter

Other Transmitter Cost Not Listed

Name	Description
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.
WSYT CH14 Temp Filter	Temporary Mask Filter. See the attached cover letter :"Syracuse Repack WSYT-CH14_loaner Filter-Primary_TX-NOV22-2019-Cover_Letter"

Interim Transmitter

New Transmitter Costs

Section	Question	Response
New Transmitter	Use	Interim
	Description of Use	N/A
	Change Type	Purchase
	Manufacturer
	Model	THU9-EVO
	Transmitter Type	Solid State
	Solid State Cooling	Liquid Cooled
	Solid State Power capacity	31 kW
	Justification for New Transmitter	The Interim TX will allow the station operation during the TX replacement period to meet the new channel assignment. See the attached sketch of the WSYT transition plan from CH19 to CH14 : Syracuse Repack WSYT-TransitionPlan-sketch-SEPT2017-rev01

Interim Transmitter

Other Transmitter Costs

Section	Question	Response
Electrical Service	Service Entrance (3 phases 800A 208V)	No
	Switchgear (industrial 800 amp)	No
	Transformer (480V)	Yes
	Power	150 kVA
	Rigid Conduit and Wiring	Yes
	Size	2 inches
	Length	150.0 feet
	Other Electrical Service	No
	Description	N/A
HVAC Service	Does the replacement transmitter require HVAC Service?	No
	Type	N/A
	Size	N/A
	Other Size	N/A
Transmitter Building Addition/Modification or Leasehold Improvement	Does the Transmitter Building require an addition, modification, other leashold improvement?	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

Interim Transmitter

Other Transmitter Cost Not Listed

Information not provided.

Antennas

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

Primary Antenna

Existing Antenna Information

Section	Question	Response
Existing Antenna Description	Type of change	Purchase New
	Antenna Use	Primary (Main)
	Description of Use	N/A
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is the existing antenna shared with another station or stations?	No
	Is the existing antenna directional?	Yes
	Is antenna in operating condition?	Yes
	Is antenna located on or in close proximity to an antenna farm?	No
Existing Antenna Manufacturer and Type	Class	Full Power
	Mounting	Side Mount
	Antenna position in stack	Not in Stack
	Polarization	Horizontal
	Type	Slotted Coaxial
	Number of Stations Supported	N/A
	Number of Panels	N/A
	Design power capacity in use	N/A
	Lower Limit	N/A
	Upper Limit	N/A
	Other Antenna Type	N/A
	ERP:	621.0 kW
	Manufacturer
	Model	TFU-16DSB-R S180SP
	Year	2005

Primary Antenna

New Antenna Costs

Section	Question	Response
New Antenna Description	Use	Primary (Main)
	Description of Use	N/A
	Change Type	Purchase New
	Is this a request for upgraded equipment?	Yes
	Ownership	Owned
	Owner	N/A
	Is antenna shared?	Yes
	Is antenna directional?	Yes
	Will antenna be located on or in close proximity to an antenna farm?	No
New Antenna Manufacturer and Types	Class	Full Power
	Mounting	Top Mount
	Antenna position in stack	Not in Stack
	Polarization	Elliptical
	Type	Slotted Coaxial
	Number of Stations Supported	N/A
	Number of Panels/Bays	N/A
	Lower Limit	N/A
	Upper Limit	N/A
	Design power capacity in use	N/A
	Other Antenna Type	N/A
	ERP:	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.

Primary Antenna

Other Antenna Costs

Section	Question	Response
Combiner for Shared Antenna	Do you need a Combiner for a Shared Antenna?	Yes
	Type	New
	Number of channels supported	2
	Frequencies of channels supported	RF channel
	Frequency	N/A
	Do you need a combiner output splitter/switcher for dual feed lines?	No
Elbow Complex	Do you require the separate purchase of the Elbow Complex?	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

Enter a list of RF channel numbers.

RF Channel Number
15
14

Primary Antenna

Other Antenna Cost Not Listed

Name	Description
Beacon Kit	Beacon Kit for support pole
Antnna Monitoring Kit	RF Scout Assembly for antenna monitoring
Transmission Line 7-75 EIA	T/L 7-75 EIA Length 15'-20' (2pcs) as TBD for connection with existing line

Interim Antenna

New Antenna Costs

Section	Question	Response
New Antenna Description	Use	Interim
	Description of Use	N/A
	Change Type	Purchase New
	Ownership	Owned
	Owner	N/A
	Is antenna shared?	Yes
	Is antenna directional?	Yes
	Will antenna be located on or in close proximity to an antenna farm?	No
New Antenna Manufacturer and Type	Class	Full Power
	Mounting	Side Mount
	Antenna position in stack	Not in Stack
	Polarization	Elliptical
	Type	Slotted Coaxial
	Number of Stations Supported	N/A
	Number of Panels/Bays	N/A
	Lower Limit	N/A
	Upper Limit	N/A
	Design power capacity in use	N/A
	Other Antenna Type	N/A
	ERP:	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

Interim Antenna

Other Antenna Costs

Section	Question	Response
Combiner for Shared Antenna	Do you need a Combiner for a Shared Antenna?	No
	Type
	Number of channels supported	N/A
	Frequencies of channels supported	N/A
	Frequency	N/A
	Do you need a combiner output splitter/switcher for dual feed lines?	N/A
Elbow Complex	Do you require the separate purchase of the Elbow Complex?	Yes
	Broadband or Single Channel?	S
	Feed Line Size	6 1/8 inches
Side Mount Brackets	Do you require the separate purchase of side mount brackets for an antenna?	Yes
Pattern Scatter Analysis	Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna?	Yes
Sweep Test	Do you require the sweep testing of transmission line and antenna?	Yes

Interim Antenna

Other Antenna Cost Not Listed

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 -

Transmission Line

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

Primary Transmission Line

Add Transmission Line

Section	Question	Response
Existing Transmission Line Description	Type of change	Utilize Existing
	Use	Primary (Main)
	Description of Use	N/A
	Ownership	Owned
	Owner	N/A
	Site	N/A
	Is 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

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Name	Description
Dehydrator	Pressurization EQ.
Monitoring System for TL	Continuous monitor real-time, time-domain system measurement at full power

Interim Transmission Line

New Transmission Line

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

Interim Transmission Line

Other Transmission Line Expenses Not Listed

Name	Description
Dehydrator	Pressurization Equipment

Tower Equipment And Rigging Costs

Section	Question	Response
Tower Equipment or Rigging Costs Changes	Do you have tower equipment or rigging costs changes?	Yes

Primary Tower

Existing Tower

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
Existing Tower Structure Registration	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

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

Facility ID	Call Sign	Service
58725	WNYS-TV	DTV

Primary Tower

Tower Modification Costs

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

Primary Tower

Tower Rigging Costs

Section	Question	Response
Tower Rigging Costs	Complex Tower	N/A
Helicopter Services Required	Are helicopter services required?	Yes

Primary Tower

Other Tower Expenses Not Listed

Information not provided.

Outside Professional Services Costs

Section	Question	Response
Outside Project Management Services	Do you require outside project management services?	No
	Number of Hours	N/A
	Explanation	N/A
Outside RF consulting Engineering Services	Perform engineering study for new channel assignment and antenna development	Yes
	Prepare engineering section of Form FCC Construction Permit Application	Yes
	For Auxiliary Facility	Yes
	For Main Facility	Yes
	Prepare engineering section of Form FCC License to Cover Application	Yes
	For Auxiliary Facility	Yes
	For Main Facility	Yes
	Prepare request for Special Temporary Authority	Yes
	Quantity	1
	Do you have Distributed Transmission System engineering services?	N/A
	Critical Facility	N/A
	Terrain-Shielded Facility	N/A
Attorney and Other Outside Consulting Services	Prepare and file Form FCC Construction Permit Application	Yes
	For Auxiliary Facility	Yes
	For Main Facility	Yes
	Prepare and file Form FCC License to Cover Application	Yes
	For Auxiliary Facility	Yes
	For Main Facility	Yes
	Prepare request for Special Temporary Authority	Yes
	Quantity	1
	NEPA Section 106 environmental review	Yes
	Environmental Assessment	No
	ASR Modification	No
	FAA Consultation (including preparation of FAA Form 7460)	No
	Negotiation of Lease and other Matter for Shared Locations	Yes
	Prepare or Review FCC Form 399 for Reimbursement	Yes
	Address transition timing and coordination issues w/ other stations and wireless providers	Yes
RF Field Engineering Services	Comprehensive coverage verification via field study	Yes
	RF exposure measurements	Yes
	Additional Field Engineering Service	No
	Number of Days	N/A
	Justification	N/A

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Information not provided.

Other Expenses

Section	Question	Response
AM Pattern Disturbance	Is an Impact Study needed?	No
AM Pattern Disturbance	Is Remediation needed?	No
Facility Expenses	Name	N/A
	Other Distributed Transmission System Expenses Not listed	N/A
	Name	N/A
	Is Notification of a Medical Facility required as a result of DTV broadcasting?	Yes
Permit and Filing Costs	Local Zoning	No
	Non-zoning permits	No
	BLM or NFS Coordination	No
	FCC Construction Permit Minor Change	Yes
	FCC License to Cover Application	Yes
	FCC Special Temporary Authority Application	Yes
Other Miscellaneous Expenses	Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)?	Yes
	Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs?	Yes
	Does this relocation require Equipment Storage?	Yes
	Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change?	Yes
	Does this relocation require MVPD Notification of a Channel Change?	Yes

Other Expenses

Other Expenses Not Listed

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

Cost Information

Transmitters

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$3,142,779.40	$2,556,922.06	N/A	$1,951,612.89	N/A
Total for all systems	$5,554,310.16	$4,691,426.57	N/A	$3,483,490.92	N/A
Interim Transmitter THU9-EVO	$1,133,950.00	$572,508.14		$409,480.25
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	$44,713.75	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
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
2" Rigid Conduit and Wiring (Cost per foot)	$3,900.00	$1,875.00	The Interim TX cost is split with WNYS	N/A	N/A
Primary Transmitter THU9EVO-30	$2,008,829.40	$1,984,413.92		$1,542,132.64
15 Ton system	$88,400.00	$84,000.00	N/A	$47,115.18	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
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
Additional field engineering time, 10-30 days	$63,100.00	$60,000.00	N/A	N/A	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
Other -- Building Addition Size: 800.0	$10,000.00	$10,000.00	Estimate for possible costs of building modifications.	$1,400.00	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 - 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

Components

Actual Information Description	File Name
UHF inside RF system including switching	Component Description: Inv9500099366-APR30-2019, Item#1905. The amount represent 60% down payment for WSYT (50%) split cost with WNYS. Amount: $26,828.25 Component Description: New attachment includes the cover letter requested by the reviewer :"Syracuse Repack WSYT-Inv9500090837-MAR21-2019-Cover_Letter"The amount represent 30% down payment for WSYT (50%) split cost with WNYS Amount: $13,414.13 Component Description: Inv9500099367-APR30-2019, Item#2305. The amount represent 10% down payment for WSYT (50%) split cost with WNYS station. Amount: $4,471.37
Other -- Building Addition Size: 200.0	Component Description: Separation wall of the TR. room. Invoice corrected per reviewer request of MSG2876823 Amount: $2,356.00
Transformer 3 phase/480v - 150 KVA	Component Description: The new attachment includes "Syracuse Repack WSYT-Inv9500099367-JUN10-2019-Cover_Letter" as requested by the reviewer. Inv9500099367-APR30-2019, Item#2405. The amount represent 10% down payment for WSYT (50%) split cost with WNYS station. Amount: $324.94 Component Description: New attachment includes "Syracuse Repack WSYT-Inv9500099366-JUN10-2019-Cover_Letter" as requested by FCC reviewer. Inv9500099366-APR30-2019, Item#2005. The amount represent 60% down payment for WSYT (50%) split cost with WNYS station. Amount: $1,949.62 Component Description: The new attached Cover Letter requested by the reviewer: "Syracuse Repack WSYT-WNYS-HUEN_Electrical_Service-Interim TX-Jun13-2019-Cover_Letter" represents the INTERIM _TX Electrical Service, amount which is split 50%/50% with WNYS station. Amount: $26,383.77 Component Description: New attachment includes the cover letter requested by the reviewer :"Syracuse Repack WSYT-Inv9500090837-MAR21-2019-Cover_Letter". Item 1605 of INV. 9500090837. The amount represent 30% down payment for WSYT (50%) split cost with WNYS Amount: $974.81
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW	Component Description: The attached cover letter is on support of the invoice of the HEX stacking Kit for the Interim TX as of quote#180894 (also attached) Amount: $1,714.50 Component Description: Inv9500099366-APR30-2019, Item#42. The amount represent 60% down payment for WSYT (50%) split cost with WNYS station. Amount: $182,249.63 Component Description: Inv9500099367-APR30-2019, Item#2705. The amount represent tax on portion of Order for WSYT (50%) split cost with WNYS station. Amount: $27,313.46 Component Description: Inv9500099367-APR30-2019, Item#44. The amount represent 10% down payment for WSYT (50%) split cost with WNYS station. Amount: $30,374.95 Component Description: New attachment includes the cover letter requested by the reviewer :"Syracuse Repack WSYT-Inv9500090837-MAR21-2019-Cover_Letter". Item 40 of INV. 9500090837. The amount represent 30% down payment for WSYT (50%) split cost with WNYS Amount: $91,124.82
2" Rigid Conduit and Wiring (Cost per foot)	Information not provided.
15 Ton system	Component Description: Represents the cost for materials and installation of the 2 units of Air Conditioning for the new transmitters split 50% with WNYS station.A cover letter is attached with the invoice as per MSG5375160 Amount: $23,197.00 Component Description: Represents the cost for materials and installation of the 3 units of Hanging Heaters for the new transmitter 50% portion left for WSYT. A cover letter with the invoice is attached and the reconciliation documentation. Amount: $21,333.78 Component Description: Represents the cost for materials and installation of the Thermostats for the new heating system for the new transmitter 50% portion left for WSYT. A cover letter with the invoice is attached and the reconciliation documentation. Amount: $470.40 Component Description: Represents the cost for materials and installation of the 3 units of Hanging Heaters for the new transmitters split 50% with WNYS station. A cover letter with the invoice is attached per MSG5389880 request. Amount: $21,333.78 Component Description: Represents the cost for materials and installation of the Thermostats for the new heating system for the new transmitters split 50% with WNYS station. A cover letter is attached with the invoice as MSG5389909 request. Amount: $470.24 Component Description: Represents the cost for materials and installation of the Propane_Tank used for heating for the new transmitters split 50% with WNYS station. A cover letter is attached with the invoice as per MSG5389894 request. Amount: $2,114.16
WSYT CH14 Temp Filter	Component Description: Represents the WSYT CH14 Temp Filter charges estimated with taxes applied. See the cover letter attached due to MSG5155389 Amount: $22,869.00 Component Description: Represents the WSYT CH14 Temp Filter Installation charges estimated and the taxes applied. See the attached cover letter:"Syracuse Repack WSYT-CH14_Temp Filter-Primary_TX-SEPT15-2020-Cover_Letter_MSG5534006" Amount: $50,222.62
RF Filter and Combiner, Switch and Transmitter Control System	Component Description: Represents the amount invoiced in accordance with Sales Quote 236630, and includes taxes. Includes the cover letter as per MSG5613540 requests. Amount: $40,392.00 Component Description: Represents the amount for the Switching Control System per the quote#236630 Amount: $40,392.00
Additional field engineering time, 10-30 days	Information not provided.
Channel 14 Mask Filter	Component Description: Item#1905 of the invoice #9500097811A, representing 25% down payment (DP). Amount: $54,699.39 Component Description: Item#43,CH14 Mask Filter, of the invoice #9500103882, representing 75% final payment (FP). Attached theQ132215 per MSG4016270. Amount: $106,087.50
RF Consulting Engineer	Component Description: Study of CH14 land mobile protection. Amount: $4,500.00
Other -- Building Addition Size: 800.0	Component Description: Building preparations for Tower crew and Interim Antenna Penetration for WSYT_CH14 Amount: $1,400.00
2" Rigid Conduit and Wiring (Cost per foot)	Information not provided.
Transformer 3 phase/480v - 500 KVA	Component Description: Item#2005,TR 3Phases, of the invoice #9500097811A, representing 25% down payment (DP). Amount: $2,343.75 Component Description: Item#44,TR 3Phases, of the invoice #9500103882, representing 75% final payment (FP). Attached theQ132215 per MSG4016270 Amount: $7,031.25 Component Description: Electrical materials and labor cost for the Primary TX_WSYT_CH14. New revised invoice attached per ref. MSG3906798 Amount: $98,943.67 Component Description: Electrical materials and labor cost for the Primary TX_WSYT_CH14. New revised invoice with the cover letter attached.(MSG51553495) Amount: $98,944.67
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW	Component Description: Represent the additional cost charge with installation of the Combined RF System for CH14/CH15 split 50/50% between WSYT and WNYS stations as explained in the attached cover letter:"Syracuse Repack WSYT-GTIA_INV_AUG11-Cover_Letter-rev00-GTIA-1248" Amount: $36,924.51 Component Description: Represent Eq.rental amount part for installation of the Combined RF System for CH14/CH15 50/50% between WSYT and WNYS stations as explained in attached cover letter:"Syracuse Repack WSYT-GTIA_INV_AUG11-Cover_Letter-rev00-GTIA-1258" Amount: $2,142.93 Component Description: Item#42 of the invoice #9500097811A, representing 25% down payment (DP). Inv.total amount updated per MSG3877065. Amount: $233,205.90 Component Description: Item#42,UHF Liquid Cooled TX-THU9evo-30, of the invoice #9500103882, representing 75% final payment (FP). Attached theQ132215 per MSG4016270 Amount: $757,628.34 Component Description: Inv9500099367-APR30-2019, Item#45. The amount represent tax portion of the Order for WSYT_primary SS_TX_THU9evo-30 (CH14). Attached theQ132215 per MSG4016270 Amount: $92,520.88 Component Description: Represents the stacking HEX-frame per the QT#180892. Amount: $1,714.50 Component Description: The amount represents the additional charge for lifting equipment (install) as stated in the cover letter signed by R&S, on May21st, 2019. Amount: $2,168.10 Component Description: Represents the WSYT CH14 Temp Filter charges estimated with taxes applied. See the cover letter attached:"Syracuse Repack WSYT-CH14_loaner Filter-Primary_TX-NOV22-2019-Cover_Letter" Amount: $22,869.00 Component Description: Represents the WSYT CH14 Temp Filter Installation charges estimated and the taxes applied. See the attached cover letter:"Syracuse Repack WSYT-CH14_loaner Filter-Primary_TX-NOV22-2019-Cover_Letter" Amount: $50,222.62 Component Description: The amount represents the additional charge for labor (install) as stated in the cover letter signed by R&S, on May21st, 2019. Invoice revised per reviewer MSG3848174. Amount: $19,803.16 Component Description: Represent the additional charge amount of test of the Combined RF System for CH14/CH15 split 50/50% between WSYT and WNYS stations as explained in the attached cover letter requested:"Syracuse Repack WSYT-GTIA_INV_AUG11-Cover_Letter-rev00-GTIA-1274" Amount: $10,641.58

Cost Information

Antennas

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$558,110.50	$378,469.25	N/A	$275,317.89	N/A
Total for all systems	$5,554,310.16	$4,691,426.57	N/A	$3,483,490.92	N/A
Interim Antenna TFU-18DSC-R T140	$112,314.00	$91,092.75		$83,517.98
UHF - High Power, Side Mount, basic slot antenna, 540 kW input, directional,, elliptically or circularly polarized	$60,345.00	$60,345.00	*System Notice: Estimate adjusted and locked because line has been superseded.*The interim Antenna cost is split with WNYS. Dielectric quote attached: WSYT D14 D15 interim_ANT_ Order. See attached transition plan:Syracuse Repack WSYT-TransitionPlan-sketch-SEPT2017-rev02.	$60,345.00	N/A
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.	$7,391.26	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.	$5,945.62	N/A
Sweep test of existing antenna	$6,730.00	$6,400.00	N/A	$5,760.00	N/A
Primary Antenna TFU-20DSC-R T140 DC	$445,796.50	$287,376.50		$191,799.91
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
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".	$8,997.90	N/A
Antnna Monitoring Kit	$6,400.00	$6,400.00	N/A	$5,229.50	N/A
Beacon Kit	$4,500.00	$4,500.00	N/A	$4,500.00	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
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
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
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

Components

Actual Information Description	File Name
UHF - High Power, Side Mount, basic slot antenna, 540 kW input, directional,, elliptically or circularly polarized	Component Description: New attachment includes the cover letter requested by the reviewer :"Syracuse Repack WSYT-WNYS-InvMAN01043-MAR21-2019-Cover_Letter". Item#1, represent 45% down payment of invoice MAN01043,and is split equally with WNYS Amount: $30,172.50 Component Description: Attachment includes the cover letter :"Syracuse Repack WSYT-WNYS-InvMAN01118-APR23-2019-Cover_Letter". Item#31, represent prior to shipment, down payment of invoice MAN01118,and is split equally with WNYS station. Amount: $30,172.50
Transmission Line 6-50	Component Description: Attachment includes the cover letter :"Syracuse Repack WSYT-WNYS-InvMAN01118-APR23-2019-Cover_Letter". Item#9, prior to shipment, down payment of Invoice MAN01118. Amount: $2,038.05 Component Description: New attachment includes the cover letter requested by the reviewer :"Syracuse Repack WSYT-WNYS-InvMAN01043-MAR21-2019-Cover_Letter". Item#9, 45% down payment of Invoice MAN01043 Amount: $2,038.05
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost)	Component Description: The cost for the scatter study is included in Item#3 of Invoice MAN01043 Amount: N/A
Side mount brackets for high power antennas (if not included in antenna base cost)	Component Description: Attachment includes the cover letter :"Syracuse Repack WSYT-WNYS-InvMAN01118-APR23-2019-Cover_Letter". Item#3, includes the scatter study too, and the amount is split equally with WNYS Amount: $3,695.63 Component Description: New attachment includes the cover letter requested by the reviewer :"Syracuse Repack WSYT-WNYS-InvMAN01043-MAR21-2019-Cover_Letter". Item#3, includes the scatter study too, and the amount is split equally with WNYS Amount: $3,695.63
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)	Component Description: New attachment includes the cover letter requested by the reviewer :"Syracuse Repack WSYT-WNYS-InvMAN01043-MAR21-2019-Cover_Letter". Item#4 of Inv. MAN01043. The 45% down payment is split equally with WNYS. Amount: $2,972.81 Component Description: Attachment includes the cover letter:"Syracuse Repack WSYT-WNYS-InvMAN01118-APR23-2019-Cover_Letter". Item#4 of Inv. MAN01118. The prior to shipment, down payment, is split equally with WNYS station. Amount: $2,972.81
Sweep test of existing antenna	Component Description: New attachment includes the cover letter requested by the reviewer :"Syracuse Repack WSYT-WNYS-InvMAN01043-MAR21-2019-Cover_Letter". Item#24, of invoice MAN01043, that represent 45% down payment Amount: $2,880.00 Component Description: Attachment includes the cover letter:"Syracuse Repack WSYT-WNYS-InvMAN01118-APR23-2019-Cover_Letter". Item#24, of invoice MAN01118, that represent prior to shipment, down payment. Amount: $2,880.00
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized	Component Description: Attachment includes a cover letter :"Syracuse Repack WSYT-WNYS-Inv549006-FEB8-2021-Cover_Letter" with reconciliation documentation attached. The V-pol (of CLE217-REV-C) was part of OC1697736 not submitted for reimbursement. Amount: $7,001.25 Component Description: Attachment includes a cover letter :"Syracuse Repack WSYT-WNYS-InvMAN01147-APR18-2019-Cover_Letter" The amount represents sum of Item#1, Item#4 and Item#6 of MAN01147, prior to shipment, down payment as components of the Antenna System. Amount: $65,289.38 Component Description: New attachment includes the cover letter requested by the reviewer :"Syracuse Repack WSYT-WNYS-InvMAN01041-APR16-2019-Cover_Letter" The amount represents sum of Item#1, Item#4 and Item#6 of MAN01041 down payment as components of the Antenna System. Amount: $65,289.38
Transmission Line 7-75 EIA	Component Description: Represents the amount of the additional 7"-75Ohms gas Stop barrier flange as described in the cover letter attached:"Syracuse Repack WSYT-WNYS-Additional TL components-FEB11-2021-Cover_Letter". Amount: $3,130.50 Component Description: Represents the balance net30 payment for item#8 and item#15 of "1696895-Order-Confirmation-WSYT-WNYS-Primary-ANT-Complete" with the reconciliation of the two previous invoices that account for 45/45%. Amount: $208.60 Component Description: Represents the amount for item#2 of invoice #614022, as described in the cover letter:"Syracuse Repack WSYT-WNYS-Additional TL components-FEB11-2021-Cover_Letter" and additional documentation attached. Amount: $1,904.00 Component Description: Represents the balance net30 payment for item#11 and item#12 from "1696895-Order-Confirmation-WSYT-WNYS-Primary-ANT-Complete", as 1pcs T/L (item#6) per Quote CLE217. Amount: $208.60 Component Description: New attachment includes the cover letter requested by the reviewer :"Syracuse Repack WSYT-WNYS-InvMAN01041-APR16-2019-Cover_Letter".T/L different lengths used to connect the existing T/L on the tower with the inside RF System. Amount: $1,877.40 Component Description: Attachment includes the cover letter:"Syracuse Repack WSYT-WNYS-InvMAN01147-APR18-2019-Cover_Letter".T/L different lengths used to connect the existing T/L on the tower with the inside RF System, item#8. Amount: $1,877.40
Antnna Monitoring Kit	Component Description: Represents balance net30 payment for item #3, INV530001. Amount: $466.20 Component Description: Represents amount for Item#20-2 of "1696895-Order-Confirmation-WSYT-WNYS-Primary-ANT-Complete", as part of Monitoring Kit sensors. Amount: $165.90 Component Description: Represents amount for Item#19 and Item#20-1 of "1696895-Order-Confirmation-WSYT-WNYS-Primary-ANT-Complete", along with Change-Order (9-26-19) as part of Monitoring Kit sensors. Amount: $401.60 Component Description: New attachment includes the cover letter requested by the reviewer :"Syracuse Repack WSYT-WNYS-InvMAN01041-APR16-2019-Cover_Letter" Monitor and protection unit for Main Master Antenna System, Item#9, 45% down payment, invoice MAN01041 Amount: $2,097.90 Component Description: Attachment includes the cover letter:"Syracuse Repack WSYT-WNYS-InvMAN01147-APR18-2019-Cover_Letter" Monitor and protection unit for Main Master Antenna System, Item#9, prior to shipment, down payment, invoice MAN01147. Amount: $2,097.90
Beacon Kit	Component Description: Represents the balance net30 for item #1, INV#530001 Amount: $450.00 Component Description: Attachment includes the cover letter :"Syracuse Repack WSYT-WNYS-InvMAN01147-APR18-2019-Cover_Letter" Represents prior to shipment down payment, invoice MAN01147, Item#5 Amount: $2,025.00 Component Description: New attachment includes the cover letter requested by the reviewer :"Syracuse Repack WSYT-WNYS-InvMAN01041-APR16-2019-Cover_Letter" Represents a down payment of 45%, invoice MAN01041, Item#5 Amount: $2,025.00
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost)	Component Description: The cost for the scatter study is included with Item#3 of the invoice MAN01041 Amount: N/A
New combiner, cost per channel (without antenna)	Information not provided.
Sweep test of existing antenna	Component Description: Represents balance net 30 payment for the item#10, of "1696895-Order-Confirmation-WSYT-WNYS-Primary-ANT-Complete", including the reconciliation for the previous payments and invoices. Amount: $640.00 Component Description: New attachment includes the cover letter requested by the reviewer :"Syracuse Repack WSYT-WNYS-InvMAN01041-APR16-2019-Cover_Letter" Represents 45% down payment of MAN01041, Item#10 Amount: $2,880.00 Component Description: Attachment includes the cover letter:"Syracuse Repack WSYT-WNYS-InvMAN01147-APR18-2019-Cover_Letter" Represents prior to shipment, down payment of MAN01147, Item#10 Amount: $2,880.00
Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed)	Component Description: Represents the balance net 30, for item#2, INV#530001. Amount: $1,431.00 Component Description: Attachment includes the cover letter :"Syracuse Repack WSYT-WNYS-InvMAN01147-APR18-2019-Cover_Letter" Item#7, prior to shipment, down payment, invoice MAN01147 Amount: $6,439.50 Component Description: New attachment includes the cover letter requested by the reviewer :"Syracuse Repack WSYT-WNYS-InvMAN01041-APR16-2019-Cover_Letter" Item#7, 45% down payment, invoice MAN01041 Amount: $6,439.50
Side mount brackets for high power antennas (if not included in antenna base cost)	Component Description: New attachment includes the cover letter requested by the reviewer :"Syracuse Repack WSYT-WNYS-InvMAN01041-APR16-2019-Cover_Letter" Item#3-Price for mounts includes a scatter study,too. Amount: $7,391.25 Component Description: Attachment includes the cover letter:"Syracuse Repack WSYT-WNYS-InvMAN01147-APR18-2019-Cover_Letter" Item#3-Price for mounts includes a scatter study,too. Amount: $7,391.25

Cost Information

Transmission Line

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$249,832.00	$137,017.00	N/A	$82,775.88	N/A
Total for all systems	$5,554,310.16	$4,691,426.57	N/A	$3,483,490.92	N/A
Interim Transmission Line	$222,180.00	$109,365.00		$78,127.88
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.	$78,127.88	N/A
Primary Transmission Line	$27,652.00	$27,652.00		$4,648.00
Dehydrator	$4,000.00	$4,000.00	See the attached quote for the dehydrator:08302017 Order_Quotation M14026 WSYT. The cost is split with WNYS.	$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".
Monitoring System for TL	$23,652.00	$23,652.00	See the attached quote#1929537: "Q1929537" The estimate includes 8% taxes.	N/A	N/A

Components

Actual Information Description	File Name
Dehydrator	Component Description: The cost is included into Item#27, T/L Rigid 6-50. The amount is equally split with WNYS. Amount: N/A
Rigid Transmission Line - copper, 6 1/8"	Component Description: New attachment includes the cover letter requested by the reviewer :"Syracuse Repack WSYT-WNYS-InvMAN01043-MAR21-2019-Cover_Letter". Item#27, Inv. MAN01043. The 45% down payment amount invoiced is split equally with WNYS. Amount: $39,063.94 Component Description: Attachment includes the cover letter:"Syracuse Repack WSYT-WNYS-InvMAN01118-APR23-2019-Cover_Letter". Item#27, Inv. MAN01118. The prior to shipment, down payment amount, invoiced is split equally with WNYS station. Amount: $39,063.94
Dehydrator	Component Description: Represents the amount of the item# 23 of "1696895-Order-Confirmation-WSYT-WNYS-Primary-ANT-Complete" which is split 50%/50% with WNYS-TV. Amount: $4,648.00
Monitoring System for TL	Information not provided.

Cost Information

Tower Equipment and Rigging Costs

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$1,323,124.00	$1,337,944.00	N/A	$1,136,690.00	N/A
Total for all systems	$5,554,310.16	$4,691,426.57	N/A	$3,483,490.92	N/A
Primary Tower TOWER	$1,323,124.00	$1,337,944.00		$1,136,690.00
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
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.
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.	$0.00	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

Components

Actual Information Description	File Name
Serious tower reinforcement/modifications	Component Description: Represents final payment balance per terms of the signed contract. Amount: $105,874.70 Component Description: Represents 60% per the terms of the contract signed. Amount: $635,248.20 Component Description: Represents 30% per the terms of the contract signed. Amount: $317,624.10
Structural engineering tower load study for well documented tower	Component Description: Represents 50% upon analysis completion, proposal #P18_T0358_001 Amount: $6,376.00 Component Description: Represents 50% upon signed order, proposal #P18_T0358_001 Amount: $6,376.00 Component Description: Feb 2019 proposal for tower's structural analyse Amount: $13,421.00
Tower Helicopter Lift	Component Description: Represents the cost amount to clear the site and create a HeliPad for the Helicopter lift of the Main Antenna System Amount: $3,500.00
Tall Tower (greater than 500')	Component Description: Represents 50% as per the terms of the contract. Amount: $25,885.00 Component Description: Represents the final payment of 50% per the contract terms of agreement. Amount: $25,885.00

Cost Information

Outside Professional Services

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$154,375.00	$155,000.00	N/A	$0.00	N/A
Total for all systems	$5,554,310.16	$4,691,426.57	N/A	$3,483,490.92	N/A
Outside Professional Services	$154,375.00	$155,000.00		$0.00
RF Exposure Measurements	$21,050.00	$20,000.00	N/A	N/A	N/A
Comprehensive coverage verification via field study, if needed	$84,200.00	$80,000.00	N/A	N/A	N/A
NEPA Section 106 environmental review, if needed	$6,310.00	$6,000.00	N/A	N/A	N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization	$3,680.00	$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)	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
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	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
Prepare and or review reimbursement form	$2,630.00	$2,500.00	N/A	N/A	N/A
Address transition timing and coordination issues w/ other stations and wireless	$2,630.00	$2,500.00	N/A	N/A	N/A
Prepare request for Special Temporary Authorization	$2,050.00	$1,500.00	N/A	N/A	N/A

Components

Information not provided.

Cost Information

Other Expenses

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).

Description	Predetermined Cost Estimate	Estimated Cost	Estimated Cost Justification	Actual Cost	Actual Cost Justification
Sub-total	$126,089.26	$126,074.26	N/A	$37,094.26	N/A
Total for all systems	$5,554,310.16	$4,691,426.57	N/A	$3,483,490.92	N/A
Other Expenses	$126,089.26	$126,074.26		$37,094.26
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: 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".	$3,120.00	N/A
Equipment Delivery and Handling Charges	$25,000.00	$25,000.00	See attached FCC Catalog of Potential Expenses and Estimated Costs	$13,805.00	N/A
Disposal Costs (for equipment and other waste, net of any salvage value)	$20,169.26	$20,169.26	New Disposal Cost Estimate is attached :"Syracuse Repack WSYT-Estimate_Disposal Cost-Jun10-2019-Cover_Letter_REV01_Nov1st".	$20,169.26	A cover letter was attached for the cost adjustment for the former CH19-RF System disposal invoice vs initial cost estimate: "Syracuse Repack WSYT-Estimate_Disposal Cost-Jun10-2019-Cover_Letter_REV01_Nov1st".
FCC Filing Fees - Special Temporary Authorization request	$195.00	$190.00	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	N/A	N/A
Internal Project Management of Transition	$18,000.00	$18,000.00	120h @ $150/h estimate.	N/A	N/A
FCC Filing Fees - Form 2100 license to cover application	$335.00	$325.00	N/A	N/A	N/A

Components

Actual Information Description	File Name
MVPD Notification of Channel Change	Information not provided.
Develop and air announcement of upcoming channel change	Information not provided.
Equipment Storage	Component Description: Represents the amount for storage, item#17 of "1696895-Order-Confirmation-WSYT-WNYS-Primary-ANT-Complete" attached, of items#1and item#4 of the same OC#1696895 an a 53feet flatbed. Amount: $3,120.00
Equipment Delivery and Handling Charges	Component Description: Represents the amount for shipping the item#19 and items#20 of the "1696895-Order-Confirmation-WSYT-WNYS-Primary-ANT-Complete" attached with cover letter per MSG6599902 Amount: $135.74 Component Description: Represents the amount for freight and shipping cost for item#23 from "1696895-Order-Confirmation-WSYT-WNYS-Primary-ANT-Complete, as per "Syracuse Repack WSYT-WNYS-Inv646013-MAR23-2021-Cover_Letter"-MSG6572002 Amount: $485.10 Component Description: Represents the amount for freight and shipping of the 7" Gas Stop Barrier per "Syracuse Repack WSYT-WNYS-Inv613036-MAR23-2021-Cover_Letter" -MSG6572002 Amount: $272.65 Component Description: Represents the amount for freight and shipping of the item#11 and item#12 of the "1696895-Order-Confirmation-WSYT-WNYS-Primary-ANT-Complete" attached with cover letter per MSG6571982 Amount: $1,625.27 Component Description: Represents the amount for freight and shipment, item #16 of "1696895-Order-Confirmation-WSYT-WNYS-Primary-ANT-Complete", representing the shipment of item#1 and item#4 on a 53f flatbed. Amount: $2,918.70 Component Description: Represents the amount for freight and shipment , item#21 of "1696895-Order-Confirmation-WSYT-WNYS-Primary-ANT-Complete" attached, of the lines8, 14 and 15. with cover letter attached per MSG 6599999. Amount: $2,986.83 Component Description: Represents the amount for freight and shipment, item#18 of "1696895-Order-Confirmation-WSYT-WNYS-Primary-ANT-Complete" attached of the items# 3, 5, 7 and 9 in a Van delivery. Amount: $1,855.71 Component Description: Unloading and handling of the new WSYT-CH14-Primary TX Amount: $1,800.00 Component Description: Handling the WSYT-CH14, Transformer 3Phases 480V/400V Amount: $150.00 Component Description: Handling and unloading of Interim TX boxes. Invoice reissued per reviewer request of MSG 2876737 Amount: $1,575.00
Disposal Costs (for equipment and other waste, net of any salvage value)	Component Description: Eq Disposal cost for old TX WSYT, CAB#1, CC, ancillary equipment as per the new Disposal Estimate:"Syracuse Repack WSYT-Estimate_Disposal Cost-Jun10-2019-Cover_Letter". Amount: $9,595.00 Component Description: New Cover letter includes the quote and the Invoice which represents the cost for demo and disposal of 1/2 of the old WSYT CH19, IOT TX, CAB#2. Reviewer request of MSG 2954883 Amount: $5,549.00 Component Description: Represents the disposal cost invoiced for the former CH19_RF System Amount: $2,960.00 Component Description: WSYT_WNYS new INTERIM TX Disposal/Mobilization cost for its package as per new "Syracuse Repack WSYT-Estimate_Disposal Cost-Jun10-2019-Cover_Letter". Amount: $2,065.26
FCC Filing Fees - Special Temporary Authorization request	Information not provided.
FCC Filing Fees - Form 2100 minor change CP application	Information not provided.
DTV Medical Facility Notification	Information not provided.
Internal Project Management of Transition	Information not provided.
FCC Filing Fees - Form 2100 license to cover application	Information not provided.

Cost Information

Grand Total

	Predetermined Cost Estimate	Estimated Cost	Actual Cost
Total for all systems	$5,554,310.16	$4,691,426.57	$3,483,490.92

Reimbursement Status

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

Certification

Section	Question	Response
Submission of Estimated Expenses Statements	WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT.
The Authorized Person signing below certifies that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity acknowledges that all certifications and attached documentation are considered material representations. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD). The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund. The above-named entity certifies that it will maintain and provide to the Commission detailed records, including receipts, of all costs eligible for reimbursement actually incurred. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.	Catalin O Popescu , PE . Director of Engineering 04/22/2021

Section

Question

Response

Submission of Estimated Expenses Statements

WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT.

The Authorized Person signing below certifies that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.
The above-named entity acknowledges that all certifications and attached documentation are considered material representations.
The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.
The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD).
The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.
The above-named entity certifies that it will maintain and provide to the Commission detailed records, including receipts, of all costs eligible for reimbursement actually incurred.
The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.
The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.

Catalin O Popescu , PE .

Director of Engineering

04/22/2021

Certification

Section	Question	Response
Submission of Actual Cost Documentation Statements	WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733).
The Authorized Person signing below certifies and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity certifies that the statements in this form and attached documentation are true, complete, and correct. The above-named entity acknowledges that all certifications and attached documentation are considered material representations. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (full power and Class A stations) and/or otherwise modify a television station’s facility as a result of the spectrum repack (LPTV/TV Translator stations); or to minimize service disruption resulting from a repacked television station (FM stations); or to continue to carry the signal of a broadcaster that changes channels (MVPD) . The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund. The above-named entity certifies that the cost information/documents submitted reflect costs actually incurred. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a prerequisite for obtaining the payments herein requested.
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.	Catalin O Popescu , PE . Director of Engineering 04/22/2021

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).

The Authorized Person signing below certifies and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.
The above-named entity certifies that the statements in this form and attached documentation are true, complete, and correct.
The above-named entity acknowledges that all certifications and attached documentation are considered material representations.
The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.
The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (full power and Class A stations) and/or otherwise modify a television station’s facility as a result of the spectrum repack (LPTV/TV Translator stations); or to minimize service disruption resulting from a repacked television station (FM stations); or to continue to carry the signal of a broadcaster that changes channels (MVPD) .
The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.
The above-named entity certifies that the cost information/documents submitted reflect costs actually incurred.
The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.
The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a prerequisite for obtaining the payments herein requested.

I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.

Catalin O Popescu , PE .

Director of Engineering

04/22/2021

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

Applicant Information

Applicant Name, Type, and Contact Information

Reimbursement Contact Information

Reimbursement Contact Name and Information

Preparer Contact Information

Preparer Contact Name and Information

Broadcaster Information and Transition Plan

Transmitters

Primary Transmitter

Existing Transmitter Information

Primary Transmitter

New Transmitter Costs

Primary Transmitter

Other Transmitter Costs

Primary Transmitter

Other Transmitter Cost Not Listed

Interim Transmitter

New Transmitter Costs

Interim Transmitter

Other Transmitter Costs

Interim Transmitter

Other Transmitter Cost Not Listed

Antennas

Primary Antenna

Existing Antenna Information

Primary Antenna

New Antenna Costs

Primary Antenna

Other Antenna Costs

Enter a list of RF channel numbers.

Primary Antenna

Other Antenna Cost Not Listed

Interim Antenna

New Antenna Costs

Interim Antenna

Other Antenna Costs

Interim Antenna

Other Antenna Cost Not Listed

Transmission Line

Primary Transmission Line

Add Transmission Line

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Interim Transmission Line

New Transmission Line

Interim Transmission Line

Other Transmission Line Expenses Not Listed

Tower Equipment And Rigging Costs

Primary Tower

Existing Tower

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

Primary Tower

Tower Modification Costs

Primary Tower

Tower Rigging Costs

Primary Tower

Other Tower Expenses Not Listed

Outside Professional Services Costs

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Other Expenses

Other Expenses

Other Expenses Not Listed

Cost Information

Transmitters

Components

Cost Information

Antennas

Components