Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
VICTORY TELEVISION NETWORK, INC. |
Jim Grant P.O. BOX 26207 LITTLE ROCK, AR 72221 United States |
+1 (501) 223-2525 | jim.grant@vtntv.com | Corporation |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
The Preparer is same as the reimbursement contact. |
|
|
|
Question | Response |
---|---|
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. | No |
Briefly describe transition plan | Please see attached Transition Plan Narrative. |
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 | CST II | |
Year | 1997 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 60 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | THU9-48Evo | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 37 kW | |
Justification for New Transmitter | Existing transmitter manufacturer, ABS, is no longer in business. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | Yes |
Switchgear (industrial 800 amp) | Yes | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | Yes | |
Size | 4 inches | |
Length | 300.0 feet | |
Other Electrical Service | Yes | |
Description | Electrical installation for transmitter and other items related to overall KVTJ-DT electrical project. | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Heating and Cooling | |
Size | 20 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 | 816.0 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 |
Name | Description |
---|---|
Transport Stream Processing and Evaluation |
KVTJ-DT has always required a transport stream multiplexer & encoder located at the transmit site. We will need another multiplexer & associated equipment to transition between transmitters. |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Purchase New |
Antenna Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing antenna shared with another station or stations? | No | |
Is the existing antenna directional? | No | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | No | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | 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: | 780.0 kW | |
Manufacturer | ||
Model | TFU-31JTH-R 04 | |
Year | 1998 |
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? | No | |
Is antenna directional? | No | |
Will antenna be located on or in close proximity to an antenna farm? | No | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | 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: | 420.0 kW | |
Manufacturer | ||
Model | TFU-22JTH-R-O4 | |
Year | 2018 | |
Justification for New Antenna | Antenna is slotted coaxial and cut to a single channel. As such, it is not retunable. |
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 | 6 1/8 inches inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | No |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
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? | No | |
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 | 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: | 780.0 kW | |
Manufacturer | ||
Model | TFU-24WB-1-R S230 | |
Year | 2018 | |
Justification for New Antenna | Interim antenna to operate lower on the tower for the pre-auction channel to avoid prolonged off-period during the transition in order to meet the construction deadline. |
Section | Question | Response |
---|---|---|
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | No |
Broadband or Single Channel? | N/A | |
Feed Line Size | N/A | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | No |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | Yes |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Section | Question | Response |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Utilize Existing |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing transmission line shared with another station or stations? | No | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | Dielectric |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1090 feet per run |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Flexible Air | |
Diameter | 5 inches | |
Segment Length | N/A | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 950 feet per run | |
Justification for New Transmission Line | Interim transmission line to operate lower on the tower for the pre-auction channel to avoid prolonged off-period during the transition in order to meet the construction deadline. |
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? | No | |
One or more FM, AM or TV radio broadcaster(s) | N/A | |
Others Types of Users | N/A | |
Is tower documented for structural analysis? | Yes | |
Is tower compliant with Rev G? | No | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1048797 | |
Coordinates (NAD83) | Latitude (NAD83) | 35° 36' 16.0" N- |
Longitude (NAD83) | 090° 31' 18.0" W- | |
Overall Structure Height | 999.99 feet | |
Support Structure Height | 999.99 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 215.88 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | Victory Television Network, Inc. | |
Date Constructed | 04/20/1998 |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for undocumented/poorly documented tower |
Tower Reinforcements | Please select whether tower reinforcements are needed: | Serious Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Interim Installation |
Install interim antenna and transmission line. |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 350 | |
Explanation | Please see the attached Transition Plan Narrative. | |
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 | No | |
For Main Facility | Yes | |
Prepare engineering section of Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | No | |
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 | No | |
For Main Facility | Yes | |
Prepare and file Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 1 | |
NEPA Section 106 environmental review | No | |
Environmental Assessment | No | |
ASR Modification | Yes | |
FAA Consultation (including preparation of FAA Form 7460) | Yes | |
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 | No | |
RF Field Engineering Services | Comprehensive coverage verification via field study | No |
RF exposure measurements | No | |
Additional Field Engineering Service | No | |
Number of Days | N/A | |
Justification | N/A |
Name | Description |
---|---|
Outside Engineering Consultant |
KVTJ-DT's transition complexity requires a local, outside engineer with subject-matter experience for occasional consulting. |
Section | Question | Response |
---|---|---|
AM Pattern Disturbance | Is an Impact Study needed? | No |
Is Remediation needed? | No | |
Facility Expenses | Name | N/A |
Other Distributed Transmission System Expenses Not listed | N/A | |
Name | N/A | |
Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
Permit and Filing Costs | Local Zoning | No |
Non-zoning permits | No | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | Yes | |
FCC License to Cover Application | Yes | |
FCC Special Temporary Authority Application | Yes | |
Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
Does this relocation require Equipment Storage? | No | |
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 |
---|---|
Arkansas Use Tax |
We must pay Arkansas use tax on taxable purchases. Our out-of-state vendors are not required to collect or remit the taxes on our behalf. We must calculate and pay use tax ourselves. We have estimated our tax obligation based on our repack budget. |
Security Cameras |
A set of security cameras in lieu of on-site security, paid personnel to oversee the tower crew, and/or additional storage costs. |
Project-related Insurance |
Insurance costs directly related to the KVTJ-DT repack project. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,812,679.00 | $1,712,513.00 | N/A | $1,160,758.07 | N/A |
Total for all systems | $4,315,914.65 | $4,119,048.85 | N/A | $3,082,089.73 | N/A |
Primary Transmitter THU9-48Evo | $1,812,679.00 | $1,712,513.00 | $1,160,758.07 | ||
Transport Stream Processing and Evaluation | $48,299.00 | $48,299.00 | KVTJ-DT has always required a transport stream multiplexer & encoder located at the transmit site. We will need a new multiplexer & associated equipment to transition between transmitters (see attached narrative.) | $0.00 | N/A |
Other -- Building Addition Size: 816.0 | $67,980.00 | $67,980.00 | Addition of the new HVAC on west side of the KVTJ-DT building requires an extension of the building's ice shield and fence line to account for this new equipment. A 1,000 ft tower produces large ice spears that would destroy the HVAC units. See narrative. | $67,980.00 | N/A |
20 Ton system | $115,500.00 | $100,040.00 | Original HVAC system estimate has been revised lower based on the vendor quote received. Cost remains below Widelity Catalog cost range, June 2018 revision. | $100,040.00 | N/A |
Other Electrical Service: Electrical installation for transmitter and other items related to overall KVTJ-DT electrical project. | $25,000.00 | $25,000.00 | hourly labor costs associated with all aspect of KVTJ-DT transmitter electrical installation including capacity expansion project. | N/A | N/A |
4" Rigid Conduit and Wiring (Cost per foot) | $30,300.00 | $28,880.00 | 4" rigid conduit and wiring to support the increase in electrical capacity required to complete the transmitter transition. 300ft needed. see narrative. | $28,800.00 | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $28,846.00 | Switchgear for KVTJ-DT electrical capacity expansion project. see narrative. | $28,846.00 | N/A |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $1,400,000.00 | N/A | $921,624.07 | N/A |
Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $13,468.00 | Service entrance disconnect upgrade and related labor necessary to integrate KVTJ-DT's service entrance equipment to support the increased electrical capacity needed to complete the repack transition. see narrative. | $13,468.00 | N/A |
Actual Information Description | File Name |
---|---|
Transport Stream Processing and Evaluation | |
Other -- Building Addition Size: 816.0 | |
20 Ton system | |
Other Electrical Service: Electrical installation for transmitter and other items related to overall KVTJ-DT electrical project. | Information not provided. |
4" Rigid Conduit and Wiring (Cost per foot) | |
Switchgear - industrial 800 amp | |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | |
Service entrance 3 phase/800 amp/208 volt |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $500,520.00 | $485,675.20 | N/A | $376,286.70 | N/A |
Total for all systems | $4,315,914.65 | $4,119,048.85 | N/A | $3,082,089.73 | N/A |
Interim Antenna TFU-24WB-1-R S230 | $191,990.00 | $186,400.00 | $177,923.52 | ||
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $0.00 | The interim scatter study cost will now be bundled into the interim antenna cost component. | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
UHF - High Power, Side Mount, basic slot antenna, 780 kW input, directional,, horizontally polarized | $180,000.00 | $180,000.00 | Catalog estimated cost for UHF-Lower Power Side Mount: One station - 200-500kW, horizontally polarized | $171,523.52 | N/A |
Primary Antenna TFU-22JTH-R-O4 | $308,530.00 | $299,275.20 | $198,363.18 | ||
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $17,875.20 | Elbow complex required to be integrated at KVTJ-DT was more expensive than the FCC cost estimates contemplated. | $17,875.20 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $275,000.00 | N/A | $174,087.98 | N/A |
Actual Information Description | File Name |
---|---|
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
Sweep test of existing antenna | |
UHF - High Power, Side Mount, basic slot antenna, 780 kW input, directional,, horizontally polarized | |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | |
Sweep test of existing antenna | |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $99,750.00 | $95,000.00 | N/A | $71,613.67 | N/A |
Total for all systems | $4,315,914.65 | $4,119,048.85 | N/A | $3,082,089.73 | N/A |
Interim Transmission Line | $99,750.00 | $95,000.00 | $71,613.67 | ||
Flexible Air Transmission Line - dielectric, 5" | $99,750.00 | $95,000.00 | N/A | $71,613.67 | N/A |
Primary Transmission Line | $0.00 | $0.00 | $0.00 |
Actual Information Description | File Name |
---|---|
Flexible Air Transmission Line - dielectric, 5" |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,488,800.00 | $1,425,000.00 | N/A | $1,154,020.25 | N/A |
Total for all systems | $4,315,914.65 | $4,119,048.85 | N/A | $3,082,089.73 | N/A |
Primary Tower TOWER | $1,488,800.00 | $1,425,000.00 | $1,154,020.25 | ||
Serious tower reinforcement/modifications | $1,052,000.00 | $1,000,000.00 | Please see the attached Transition Plan Narrative and Structural Analysis. | $895,508.25 | N/A |
Interim Installation | $200,000.00 | $200,000.00 | N/A | $96,348.00 | N/A |
Tall Tower (greater than 500') | $210,500.00 | $200,000.00 | Main antenna installation. | $154,364.00 | N/A |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $25,000.00 | N/A | $7,800.00 | N/A |
Actual Information Description | File Name |
---|---|
Serious tower reinforcement/modifications | |
Interim Installation | |
Tall Tower (greater than 500') | |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $92,390.00 | $87,550.00 | N/A | $27,038.55 | N/A |
Total for all systems | $4,315,914.65 | $4,119,048.85 | N/A | $3,082,089.73 | N/A |
Outside Professional Services | $92,390.00 | $87,550.00 | $27,038.55 | ||
ASR modification (prepare FCC Form 854) | $2,105.00 | $2,000.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | $392.55 | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | $408.00 | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | $4,988.00 | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $1,500.00 | N/A | $1,200.00 | N/A |
Project management of the transition | $55,300.00 | $52,500.00 | N/A | $6,000.00 | N/A |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | $2,105.00 | $2,000.00 | N/A | N/A | N/A |
Outside Engineering Consultant | $4,800.00 | $4,800.00 | A long-time former employee and current contract engineer for KVTJ-DT we have utilized to aide our repack efforts. Specifically, he has advised and assisted with RF, HVAC, and electrical issues directly related to KVTJ's repack needs. | $4,800.00 | 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 |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $2,250.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $4,500.00 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | $2,500.00 | N/A |
Actual Information Description | File Name |
---|---|
ASR modification (prepare FCC Form 854) | Information not provided. |
Attorney Fees - Prepare and File request for Special Temporary Authorization | |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
Prepare request for Special Temporary Authorization | |
Project management of the transition | |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | Information not provided. |
Outside Engineering Consultant | |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
Perform engineering study for new channel assignment and antenna development | |
Prepare and or review reimbursement form |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $321,775.65 | $313,310.65 | N/A | $292,372.49 | N/A |
Total for all systems | $4,315,914.65 | $4,119,048.85 | N/A | $3,082,089.73 | N/A |
Other Expenses | $321,775.65 | $313,310.65 | $292,372.49 | ||
Project-related Insurance | $900.00 | $900.00 | The KVTJ-DT repack project occasionally has costs related to insurance such as transit insurance for large items (antennas, transmitters) and site-based insurance costs related to the ongoing construction project. | $900.00 | N/A |
Security Cameras | $5,099.90 | $5,099.90 | In lieu of requesting reimbursement for additional security, in-house labor to supervise a tower crew for 2+ months, and/or storage costs; we are requesting four security cameras that we can use to monitor the site in real-time. | $5,099.90 | N/A |
Arkansas Use Tax | $235,887.75 | $235,887.75 | We must pay Arkansas use tax on taxable purchases. Our out-of-state vendors are not required to collect or remit the taxes on our behalf. We must calculate and pay use tax ourselves. We have projected our tax obligation based on our repack budget. | $220,778.74 | N/A |
MVPD Notification of Channel Change | $1,200.00 | $1,200.00 | N/A | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $3,140.00 | Actual cost for this service has come in significantly under our original estimate and we are revising this estimate downward. | $3,140.00 | N/A |
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | N/A | N/A | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | N/A | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
Develop and air announcement of upcoming channel change | $498.00 | $498.00 | N/A | $498.00 | We ultimately needed to mail more letters than we originally estimated. |
Disposal Costs (for equipment and other waste, net of any salvage value) | $25,000.00 | $25,000.00 | Disposal of antenna, transmitter, RF system | $23,105.00 | N/A |
Equipment Delivery and Handling Charges | $40,000.00 | $40,000.00 | Shipping for main and interim antennas and interim transmission line. We now know that actual costs for delivery will be higher than originally estimated. | $38,850.85 | N/A |
Actual Information Description | File Name |
---|---|
Project-related Insurance | |
Security Cameras | |
Arkansas Use Tax | |
MVPD Notification of Channel Change | Information not provided. |
DTV Medical Facility Notification | |
FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
Develop and air announcement of upcoming channel change | |
Disposal Costs (for equipment and other waste, net of any salvage value) | |
Equipment Delivery and Handling Charges |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $4,315,914.65 | $4,119,048.85 | $3,082,089.73 |
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. | Jim Grant General Manager 03/21/2019 |