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 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 | Retune Existing |
Use | Primary (Main) | |
Ownership | Owned | |
Owner | 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 | Axcera |
Model | LU2000ATD | |
Year | 2008 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power capacity | 2 kW |
Section | Question | Response |
---|---|---|
New IOT Tubes | Number of Tubes (including accessories) needed | N/A |
New Mask Filter | ||
Power | 3 kW | |
Other Power | N/A | |
New Exciter | Is a new exciter needed? | No |
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 | No | |
Size | N/A | |
Length | N/A | |
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 | TMU9-3 | |
Transmitter Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power capacity | 3 kW | |
Justification for New Transmitter | Interim transmitter to feed the interim antenna located lower on the tower for the pre-auction channel to avoid prolonged off-air period during the transition in order to meet the construction deadline. |
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 | No | |
Size | N/A | |
Length | N/A | |
Other Electrical Service | Yes | |
Description | Electrical installation for interim transmitter. | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Cooling Only | |
Size | 5 tons | |
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 |
Name | Description |
---|---|
Remote Monitoring and Control |
See included narrative. Our existing interim transmitter cannot integrate into our existing monitoring and control system. We must be able to monitor and power down our interim transmitter remotely. (Lines 1 thru 5 apply to this component.) |
Transport Stream Processing and Evaluation |
Harmonic Multiplexer for KVTH-DT to facilitate transitioning between existing, interim, and re-channeled primary transmitters (see narrative.) |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Purchase New |
Antenna Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing antenna shared with another station or stations? | No | |
Is the existing antenna directional? | Yes | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | No | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | 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: | 66.4 kW | |
Manufacturer | ||
Model | TWSC-30C | |
Year | 1994 |
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? | 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: | 52.6 kW | |
Manufacturer | ||
Model | TFU-24ETT-RS200 | |
Year | 2018 | |
Justification for New Antenna | Antenna is slotted coaxial and cut to a single channel. As such, it is not retunable. See narrative. |
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? | No |
Broadband or Single Channel? | N/A | |
Feed Line Size | N/A | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | No |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | 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: | 55.0 kW | |
Manufacturer | ||
Model | TFU-16WB-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-air 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? | Yes |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | Yes |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Section | Question | Response |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Utilize Existing |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing transmission line shared with another station or stations? | No | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | Dielectric |
Type | Rigid | |
Diameter | 4 1/16 inches | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 450 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 | 3 inches | |
Segment Length | N/A | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 400 feet per run | |
Justification for New Transmission Line | Transmission line to connect the interim transmitter to the interim antenna to operate lower on the tower for the pre-auction channel to avoid prolonged off-air period during the transition in order to meet the construction deadline. |
Name | Description |
---|---|
VSWR Monitor |
Device to monitor VSWR levels on our interim line to prevent line burnout. |
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? | No | |
Is tower compliant with Rev G? | No | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1049466 | |
Coordinates (NAD83) | Latitude (NAD83) | 34° 22' 20.0" N- |
Longitude (NAD83) | 093° 02' 49.0" W- | |
Overall Structure Height | 460.95 feet | |
Support Structure Height | 400.91 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 950.12 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | Victory Television Network, Inc. | |
Date Constructed | 01/01/1996 |
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 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 | 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 | 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 |
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 to prevent the need for on-site security, paid personnel to oversee the tower crew, and additional storage costs. |
Project-related Insurance |
Insurance costs directly related to the KVTH-DT repack project. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $347,517.73 | $354,914.03 | N/A | $245,638.40 | N/A |
Total for all systems | $2,388,207.67 | $2,258,860.81 | N/A | $1,607,715.31 | N/A |
Interim Transmitter TMU9-3 | $238,162.73 | $250,656.91 | $190,292.91 | ||
Remote Monitoring and Control | $9,065.00 | $9,065.00 | See included narrative. Our existing interim transmitter cannot integrate into our existing monitoring and control system. We must be able to monitor and power down our interim transmitter remotely. (Lines 1 thru 5 apply to this component.) | $0.00 | N/A |
Other Electrical Service: Electrical installation for interim transmitter. | $2,859.53 | $2,859.53 | Electrical installation for interim transmitter. | $2,859.53 | N/A |
UHF - Air Cooled Solid State Transmitter 3 kW | $129,139.20 | $129,139.20 | No 3kw transmitter cost is given in the catalog of estimated expenses. Our 3kw transmitter costs $129,139.20. The minimum cost in the catalog for a 4kw is $157,000. While there is no catalog price range for the needed 3KW, this cost is in line. | $129,139.20 | The actual cost matches exactly to the estimated cost, but the reimbursement system has flagged this field as required. |
Transformer 3 phase/480v - 150 KVA | $25,550.00 | $39,259.18 | Our transformer is part of our UPS. The UPS and transformer are rated for 30kw. Our calculations indicate adding the interim transmitter to this system will overload it. A 40kw version of the same model be adequate to get us through the repack. | $39,259.18 | N/A |
5 Ton system | $20,250.00 | $19,035.00 | Cooling capacity at the building is marginal. The interim transmitter (air cooled) and the primary transmitter will both be online for testing during the hottest months of the year. Our calculations (see narrative) indicate we need additional cooling. | $19,035.00 | N/A |
Transport Stream Processing and Evaluation | $51,299.00 | $51,299.00 | see attached narrative | $0.00 | N/A |
Primary Transmitter LU2000ATD | $109,355.00 | $104,257.12 | $55,345.49 | ||
3 kW mask filter | $4,155.00 | $4,257.12 | Axcera, our primary transmitter manufacturer, appears to be incapable of rechanneling services. They don't respond to calls or e-mails, necessitating 3rd party rechanneling, which costs slightly more. | $4,257.12 | N/A |
UHF and VHF - minor banding issues | $105,200.00 | $100,000.00 | N/A | $51,088.37 | N/A |
Actual Information Description | File Name |
---|---|
Remote Monitoring and Control | |
Other Electrical Service: Electrical installation for interim transmitter. | |
UHF - Air Cooled Solid State Transmitter 3 kW | |
Transformer 3 phase/480v - 150 KVA | |
5 Ton system | |
Transport Stream Processing and Evaluation | |
3 kW mask filter | |
UHF and VHF - minor banding issues |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $510,170.00 | $424,291.12 | N/A | $337,611.20 | N/A |
Total for all systems | $2,388,207.67 | $2,258,860.81 | N/A | $1,607,715.31 | N/A |
Interim Antenna TFU-16WB-1-R S230 | $213,940.00 | $182,891.12 | $123,153.28 | ||
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $22,000.00 | Cost of an interim scatter study included with this cost component. | $10,207.68 | N/A |
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | $89,400.00 | $106,545.60 | This increase reflects the actual cost for the interim antenna. This cost is still within the range of estimated costs given by the FCC Catalog of Potential Expenses. See quote. | $58,600.08 | N/A |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $0.00 | The cost for a scatter study has been included with the interim antenna bracket cost component. | N/A | N/A |
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | $89,400.00 | $47,945.52 | ***System Notice: Estimate adjusted and locked because line has been superseded.***This increase reflects the actual cost for the interim antenna. This cost is still within the range of estimated costs given by the FCC Catalog of Potential Expenses. See quote. | $47,945.52 | This increase reflects the actual cost for the interim antenna. This cost is still within the range of estimated costs given by the FCC Catalog of Potential Expenses. See quote. |
Primary Antenna TFU-24ETT-RS200 | $296,230.00 | $241,400.00 | $214,457.92 | ||
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 | $235,000.00 | N/A | $208,057.92 | N/A |
Actual Information Description | File Name |
---|---|
Sweep test of existing antenna | |
Side mount brackets for high power antennas (if not included in antenna base cost) | |
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | |
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 | $28,975.00 | $27,775.00 | N/A | $26,430.78 | N/A |
Total for all systems | $2,388,207.67 | $2,258,860.81 | N/A | $1,607,715.31 | N/A |
Interim Transmission Line | $28,975.00 | $27,775.00 | $26,430.78 | ||
Flexible Air Transmission Line - dielectric, 3" | $23,600.00 | $22,400.00 | N/A | $21,055.78 | N/A |
VSWR Monitor | $5,375.00 | $5,375.00 | The addition of an interim line and antenna to KVTH-DT is required as part of our repack transition plan. We require a device to monitor VSWR levels on our interim line to detect and prevent interim line burnout. | $5,375.00 | N/A |
Primary Transmission Line | $0.00 | $0.00 | $0.00 |
Actual Information Description | File Name |
---|---|
Flexible Air Transmission Line - dielectric, 3" | |
VSWR Monitor |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,242,500.00 | $1,205,500.72 | N/A | $864,129.20 | N/A |
Total for all systems | $2,388,207.67 | $2,258,860.81 | N/A | $1,607,715.31 | N/A |
Primary Tower TOWER | $1,242,500.00 | $1,205,500.72 | $864,129.20 | ||
Serious tower reinforcement/modifications | $1,052,000.00 | $1,000,000.00 | Please see attached Transition Plan Narrative and Structural Analysis. | $671,043.20 | N/A |
Interim Installation | $80,000.00 | $80,000.00 | Install interim antenna and transmission line. | $67,585.28 | N/A |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $15,230.00 | During the course of our work our vendor MARSAND determined that more mapping would be necessary to develop a reinforcement proposal for the KVTH tower. | $15,230.00 | N/A |
Short Tower (less than 500') | $84,200.00 | $110,270.72 | Our tower is 460ft which is at the high end of the range for a "short" tower. It is also at the top of a mountain. Our quote for this component is slightly over catalog costs. The tower & site were studied and this is what is required to do the job. | $110,270.72 | Our tower is 460ft which is at the high end of the range for a "short" tower. It is also at the top of a mountain. Our invoice for this component is slightly over catalog costs. The tower & site were carefully studied and this is what is required to do th |
Actual Information Description | File Name |
---|---|
Serious tower reinforcement/modifications | |
Interim Installation | |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | |
Short Tower (less than 500') |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $83,380.00 | $78,750.00 | N/A | $20,412.50 | N/A |
Total for all systems | $2,388,207.67 | $2,258,860.81 | N/A | $1,607,715.31 | N/A |
Outside Professional Services | $83,380.00 | $78,750.00 | $20,412.50 | ||
Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | $662.00 | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | $272.00 | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | $3,028.50 | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $1,500.00 | N/A | $1,200.00 | 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 |
Project management of the transition | $55,300.00 | $52,500.00 | Please see attached Transition Plan Narrative. | $6,000.00 | N/A |
Actual Information Description | File Name |
---|---|
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 | |
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 | |
Project management of the transition |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $175,664.94 | $167,629.94 | N/A | $113,493.23 | N/A |
Total for all systems | $2,388,207.67 | $2,258,860.81 | N/A | $1,607,715.31 | N/A |
Other Expenses | $175,664.94 | $167,629.94 | $113,493.23 | ||
Project-related Insurance | $900.00 | $900.00 | The KVTH-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 | $3,599.90 | $3,599.90 | 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. | $3,599.90 | N/A |
Arkansas Use Tax | $121,311.78 | $121,311.78 | 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. | $79,075.88 | Estimates in this category will rise slightly as we continue to receive invoices and incur repack-related costs. |
Develop and air announcement of upcoming channel change | $463.26 | $463.26 | N/A | $425.00 | N/A |
Equipment Delivery and Handling Charges | $30,000.00 | $30,000.00 | Freight for main and interim antenna and interim transmission line. Offloading equipment rental and labor. This price now reflects known invoiced costs. **REVISED 8/3/2018** | $25,732.45 | N/A |
DTV Medical Facility Notification | $11,550.00 | $3,560.00 | Our quote for this service is significantly under the original estimate so we are revising this cost downward. | $3,560.00 | 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 | $200.00 | Our attorneys paid KVTH-DT's STA filing fee on our behalf. | $200.00 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $5,000.00 | $5,000.00 | Disposal of top mount antenna | N/A | N/A |
MVPD Notification of Channel Change | $1,200.00 | $1,200.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Project-related Insurance | |
Security Cameras | |
Arkansas Use Tax | |
Develop and air announcement of upcoming channel change | |
Equipment Delivery and Handling Charges | |
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 | |
Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
MVPD Notification of Channel Change | Information not provided. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $2,388,207.67 | $2,258,860.81 | $1,607,715.31 |
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 04/19/2019 |
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. | Jim Grant General Manager 04/19/2019 |