| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
NEW JERSEY PUBLIC BROADCASTING AUTHORITY Doing Business As: NEW JERSEY PUBLIC BROADCASTING AUTHORITY |
Richard Williams 25 S.Stockton St TRENTON, NJ 08625 United States |
+1 (609) 777-5257 | Rick.Williams@treas.nj.gov | Government Entity |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
Richard Williams Director of Engineering New Jersey Public Broadcasting Authority |
Richard Williams 25 South Stockton St. Trenton, NJ 08625 United States |
+1 (609) 777-5257 | rick.williams@treas.nj.gov |
| 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. | No |
| Briefly describe transition plan | The Licensee will utilize portions of the existing facility during the transition to the repacked channel. Please note that due to procurement delays, the NJPBA has revised our transition plan to include an interim facility. Details attached. |
| Section | Question | Response |
|---|---|---|
| Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Transmitter Description | Type of change | Purchase New |
| Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is this transmitter currently shared with another station? | No | |
| Is this transmitter currently in operating condition? | Yes | |
| Existing Transmitter Manufacturer and Type | Manufacturer | |
| Model | ULTIMATE | |
| Year | 2006 | |
| Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power Capacity | 10 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Manufacturer | ||
| Model | Parallax | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 10.5 kW | |
| Justification for New Transmitter | The current transmitter will not be able to meet new ERP and has reached its service life. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | Yes |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | No | |
| Power | N/A | |
| Rigid Conduit and Wiring | Yes | |
| Size | 2 inches | |
| Length | 300.0 feet | |
| Other Electrical Service | No | |
| Description | N/A | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | No |
| Type | N/A | |
| Size | N/A | |
| Other Size | N/A | |
| Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
| Size | N/A | |
| Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
| Is a channel 14 Mask Filer needed? | N/A | |
| Is additional field engineering time needed? | N/A | |
| Number of Days | N/A |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase | |
| Manufacturer | ||
| Model | EC704HP-BB | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power capacity | 3.4 kW | |
| Justification for New Transmitter | Due to procurement delays in obtaining a full-power transmitter, the licensee has developed an alternative transition plan to construct an interim facility. Please see the attached (revised) transition plan. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | No | |
| Power | N/A | |
| Rigid Conduit and Wiring | Yes | |
| Size | 1.25 inches | |
| Length | 60.0 feet | |
| Other Electrical Service | No | |
| Description | N/A | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | No |
| Type | N/A | |
| Size | N/A | |
| Other Size | N/A | |
| Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
| Size | N/A | |
| Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
| Is a channel 14 Mask Filer needed? | N/A | |
| Is additional field engineering time needed? | N/A | |
| Number of Days | N/A | |
| Inside RF System | Is an additional interior RF system required to support this interim transmitter? | No |
| Section | Question | Response |
|---|---|---|
| Antenna Related Expenses | Do you have antenna related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Antenna Description | Type of change | Purchase New |
| Antenna Use | Auxiliary (Backup) | |
| Description of Use | Used during tower maintenance and emergency broadcasting. | |
| 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: | 176.4 kW | |
| Manufacturer | ||
| Model | TFU-16DSB-B CH22 | |
| Year | 2006 |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Auxiliary (Backup) |
| Description of Use | Used during tower maintenance and emergency operations | |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| 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 | Side Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Horizontal | |
| 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: | 176.4 kW | |
| Manufacturer | ||
| Model | TFU-16DSB-B CH23 | |
| Year | 2017 | |
| Justification for New Antenna | Licensee required to change channel. Current auxiliary antenna can not be tuned to repacked channel. |
| 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? | Single Channel | |
| Feed Line Size | 4 1/16 inches inches | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | Yes |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | Yes |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| Section | Question | Response |
|---|---|---|
| Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Transmission Line Description | Type of change | Utilize Existing |
| Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is 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 | 887 feet per run |
| Name | Description |
|---|---|
Main internal |
Internal RF switching and rigid lines between new transmitter and load to main antenna. |
| Section | Question | Response |
|---|---|---|
| Existing Transmission Line Description | Type of change | Utilize Existing |
| Use | Auxiliary (Backup) | |
| Description of Use | Backup | |
| 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 | 3 1/8 inches | |
| Other Diameter | N/A | |
| Segment Length | 20 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 850 feet per run |
| Name | Description |
|---|---|
Aux internal |
Internal RF switching and rigid lines between new transmitter and load to auxiliary antenna. |
| Section | Question | Response |
|---|---|---|
| Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Tower Description | Type of change | Modify Existing |
| Tower Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| 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? | Yes | |
| Is tower compliant with Rev G? | Yes | |
| Existing Tower Structure Registration | Do you have a tower registration number? | No |
| ASR Number | ||
| Coordinates (NAD83) | Latitude (NAD83) | 39° 43' 41.0" N- |
| Longitude (NAD83) | 074° 50' 39.0" W- | |
| Overall Structure Height | 937.00 feet | |
| Support Structure Height | 821.80 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 112.00 feet | |
| Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
| Tower Owner | New Jersey Public Broadcasting Authority | |
| Date Constructed | 01/01/1972 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 48486 | WNJS-FM | FM |
| 167543 | WPSJ-CD | DTV |
| Users |
|---|
| RP |
| 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: | Minor Reinforcements needed |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | N/A |
| Helicopter Services Required | Are helicopter services required? | No |
| Name | Description |
|---|---|
Rigging Costs |
Rigging costs associated with the installation of the new auxiliary antenna. |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 353 | |
| Explanation | Due to the licensees limited staff, the NJPBA will utilize a State of NJ contract to manage preconstruction planning and project management. | |
| 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 | No | |
| 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 | No |
| RF exposure measurements | No | |
| Additional Field Engineering Service | Yes | |
| Number of Days | 2 | |
| Justification | Antenna system sweep testing with vector network analyzer. Coordinate transmission line and elbow complex adjustments with tower crew. Prepare hard copy plots of measurements and detailed report. |
| Name | Description |
|---|---|
Additional Attorney Fees |
Additional FCC attorney fees to cover coordinating on state procurement issues, coordinating with other linked or dependent stations and FCC compliance matters relating to repack of WNJS. |
Professional Engineer |
Additional Professional Engineering fees to prepare FCC compliance matters relating to repack of WNJS. |
| Section | Question | Response |
|---|---|---|
| AM Pattern Disturbance | Is an Impact Study needed? | No |
| Is Remediation needed? | No | |
| Facility Expenses | Name | N/A |
| Other Distributed Transmission System Expenses Not listed | N/A | |
| Name | N/A | |
| Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
| Permit and Filing Costs | Local Zoning | No |
| Non-zoning permits | No | |
| BLM or NFS Coordination | No | |
| FCC Construction Permit Minor Change | No | |
| FCC License to Cover Application | No | |
| FCC Special Temporary Authority Application | No | |
| 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? | No | |
| 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 |
|---|---|
Electrical Labor and Materials |
Demolition and removal of retired electrical equipment and installation of new disconnects, panels, breakers associated with new transmitter systems. Price reflects NJ prevailing wage for 216 man-hours. |
FCC Progress Reports |
Required FCC Progress Reports |
Transmitter removal costs |
Building space is required to install new transmitter and filter. Please refer to transition plan narrative for additional explanation. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $775,385.00 | $749,885.00 | N/A | $99,725.00 | N/A |
| Total for all systems | $1,749,663.00 | $1,494,951.00 | N/A | $141,548.22 | N/A |
| Interim Transmitter EC704HP-BB | $258,685.00 | $258,685.00 | $99,725.00 | ||
| UHF - Air Cooled Solid State Transmitter 2.501 - 3.999 kW | $155,600.00 | $155,600.00 | N/A | N/A | N/A |
| 1.25" Rigid Conduit and Wiring | $2,160.00 | $2,160.00 | N/A | N/A | N/A |
| UHF - Air Cooled Solid State Transmitter 3.4 kW | $100,925.00 | $100,925.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $99,725.00 | N/A |
| Primary Transmitter Parallax | $516,700.00 | $491,200.00 | $0.00 | ||
| 2" Rigid Conduit and Wiring (Cost per foot) | $7,800.00 | $7,500.00 | N/A | N/A | N/A |
| Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $13,700.00 | N/A | N/A | N/A |
| UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW | $494,500.00 | $470,000.00 | N/A | $0.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| UHF - Air Cooled Solid State Transmitter 2.501 - 3.999 kW | Information not provided. |
| 1.25" Rigid Conduit and Wiring | Information not provided. |
| UHF - Air Cooled Solid State Transmitter 3.4 kW | |
| 2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
| Service entrance 3 phase/800 amp/208 volt | Information not provided. |
| UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $134,110.00 | $127,500.00 | N/A | $0.00 | N/A |
| Total for all systems | $1,749,663.00 | $1,494,951.00 | N/A | $141,548.22 | N/A |
| Auxiliary Antenna TFU-16DSB-B CH23 | $134,110.00 | $127,500.00 | $0.00 | ||
| 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 | $22,000.00 | N/A | N/A | N/A |
| Elbow complex, single channel, at antenna input, per 4 1/16. feedline (if needed) | $9,570.00 | $9,100.00 | N/A | N/A | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
| UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | $89,400.00 | $85,000.00 | N/A | $0.00 | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $50,000.00 | $50,000.00 | N/A | $0.00 | N/A |
| Total for all systems | $1,749,663.00 | $1,494,951.00 | N/A | $141,548.22 | N/A |
| Primary Transmission Line | $25,000.00 | $25,000.00 | $0.00 | ||
| Main internal | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
| Auxiliary Transmission Line | $25,000.00 | $25,000.00 | $0.00 | ||
| Aux internal | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $581,100.00 | $362,000.00 | N/A | $0.00 | N/A |
| Total for all systems | $1,749,663.00 | $1,494,951.00 | N/A | $141,548.22 | N/A |
| Primary Tower GTOWER | $581,100.00 | $362,000.00 | $0.00 | ||
| Structural engineering tower load study for well documented tower | $12,600.00 | $12,000.00 | N/A | N/A | N/A |
| Minor tower reinforcement/modifications | $158,000.00 | $150,000.00 | N/A | N/A | N/A |
| Tall Tower (greater than 500') | $210,500.00 | $0.00 | N/A | N/A | N/A |
| Rigging Costs | $200,000.00 | $200,000.00 | N/A | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $126,559.00 | $123,057.00 | N/A | $2,923.00 | N/A |
| Total for all systems | $1,749,663.00 | $1,494,951.00 | N/A | $141,548.22 | N/A |
| Outside Professional Services | $126,559.00 | $123,057.00 | $2,923.00 | ||
| Professional Engineer | $7,950.00 | $7,950.00 | Professional Engineering fees to perform the engineering study related to the interim repack facility for WNJS, prepare the exhibits for an STA request, and review of the engineering section of the 399 form. | N/A | N/A |
| Additional Attorney Fees | $7,500.00 | $7,500.00 | Additional FCC attorney fees to cover interim transmitter plans, state procurement issues and delays impacting phase timing and to cover coordination with other linked and dependent repack stations. | N/A | N/A |
| Prepare request for Special Temporary Authorization | $4,100.00 | $3,070.00 | N/A | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,070.00 | N/A | N/A | N/A |
| Additional Field Engineering Service, 2 Days | $11,000.00 | $11,000.00 | N/A | N/A | N/A |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | $7,360.00 | $7,170.00 | N/A | N/A | N/A |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,305.00 | N/A | N/A | N/A |
| Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $4,100.00 | Remaining to request $4,100.00. Request 2 does not request any funds from Line Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application. | $434.50 | N/A |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,120.00 | Remaining to request $5,120.00. Request 2 does not request any funds from Line Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application. | $2,488.50 | N/A |
| Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,560.00 | N/A | N/A | N/A |
| Prepare and or review reimbursement form | $2,630.00 | $2,560.00 | N/A | N/A | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,170.00 | N/A | N/A | N/A |
| Project management of the transition | $55,774.00 | $54,362.00 | 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 | $1,535.00 | N/A | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,535.00 | 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 | $2,050.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Professional Engineer | Information not provided. |
| Additional Attorney Fees | Information not provided. |
| Prepare request for Special Temporary Authorization | Information not provided. |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
| Additional Field Engineering Service, 2 Days | Information not provided. |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
| Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
| Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
| Prepare and or review reimbursement form | Information not provided. |
| Perform engineering study for new channel assignment and antenna development | Information not provided. |
| Project management of the transition | 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. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $82,509.00 | $82,509.00 | N/A | $38,900.22 | N/A |
| Total for all systems | $1,749,663.00 | $1,494,951.00 | N/A | $141,548.22 | N/A |
| Other Expenses | $82,509.00 | $82,509.00 | $38,900.22 | ||
| DTV Medical Facility Notification | $11,550.00 | $11,550.00 | N/A | $7,742.00 | N/A |
| Electrical Labor and Materials | $25,800.00 | $25,800.00 | NJ prevailing wage for 216 hours of labor and material costs associated with the electrical demolition, relocation and installation work related to the installation of new transmitter systems. | N/A | N/A |
| FCC Progress Reports | $5,000.00 | $5,000.00 | Prepare and file quarterly FCC progress reports on Schedule 387. Reports required by FCC. | N/A | N/A |
| Transmitter removal costs | $27,898.00 | $27,898.00 | Labor and materials cost based on New Jersey state contract and the New Jersey prevailing wage act. Further explanation provided in the transition plan narrative. Revised estimate increased $13,188 due to extra labor needed for transmitter removal. | $27,897.22 | N/A |
| Develop and air announcement of upcoming channel change | $4,500.00 | $4,500.00 | N/A | N/A | N/A |
| Equipment Storage | $2,000.00 | $2,000.00 | N/A | N/A | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $2,500.00 | $2,500.00 | N/A | N/A | N/A |
| MVPD Notification of Channel Change | $3,261.00 | $3,261.00 | We are required to provide two medical facility notices. One prior to the commencement of our interim facility and the other prior to the commencement of full-power operations. Please see attached quotes for each notification service. | $3,261.00 | The original quote had an incorrect estimate. The updated quote has been attached. |
| Actual Information Description | File Name |
|---|---|
| DTV Medical Facility Notification | |
| Electrical Labor and Materials | Information not provided. |
| FCC Progress Reports | Information not provided. |
| Transmitter removal costs | |
| Develop and air announcement of upcoming channel change | Information not provided. |
| Equipment Storage | Information not provided. |
| Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
| MVPD Notification of Channel Change |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $1,749,663.00 | $1,494,951.00 | $141,548.22 |
| Question | Response |
|---|---|
| The facility has ceased operating on its pre-auction channel. | No |
| Construction of final facilities or all necessary modifications are complete. | No |
| All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. | No |
| 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. | Dhara Trivedi , Miss . Accountant 02/12/2021 |
| Section | Question | Response |
|---|---|---|
| Submission of Actual Cost Documentation Statements | WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733). |
|
| I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Dhara Trivedi , Miss . Accountant 02/12/2021 |
