Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
KTV MEDIA, LLC Doing Business As: KTV MEDIA |
Larry Morton PO Box 23808 Little Rock, AR 72221 United States |
+1 (501) 476-1507 | EQUITYLEM@GMAIL.COM | Limited Liability Company |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Lindsey McGough Lori E. Withrow, P.L.L.C |
Lindsey McGough 12410 Cantrell Rd. LIttle Rock, AR 72223 United States |
+1 (501) 227-2000 | lmcgough@allenwithrow.com |
Question | Response |
---|---|
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. | No |
Briefly describe transition plan | We will be replacing the existing antenna and transmitter to move from Channel 44 to Channel 25. See attached KFDF-CD Project Description. We will operate at an interim site for 2 to 3 months while the current tower is strengthened and KFDF is rebuilt. |
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 | UAX | |
Year | 2009 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 2 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | TRN-5X-U-36D-C | |
Transmitter Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power capacity | 1.6 kW | |
Justification for New Transmitter | The old transmitter is difficult to re-tune and modify the filters and the cost would be more than a new transmitter. See attached project description. |
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 | Yes | |
Description | MInor electrical wiring in the transmitter building. | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Cooling Only | |
Size | Other | |
Other Size | 1 tons | |
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 | Lease New | |
Manufacturer | ||
Model | TRN-5X-4D-U-C | |
Transmitter Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power capacity | .5 kW | |
Justification for New Transmitter | To keep station operational during construction. See attached project description. |
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 | |
Inside RF System | Is an additional interior RF system required to support this interim transmitter? | Yes |
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? | Yes | |
Existing Antenna Manufacturer and Type | Class | Class A |
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: | 4.0 kW | |
Manufacturer | ||
Model | SWR-SWLP-08OI | |
Year | 2010 |
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? | Yes | |
New Antenna Manufacturer and Types | Class | Class A |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Broadband Slot | |
Number of Stations Supported | 4 | |
Number of Panels/Bays | 16 | |
Lower Limit | 536.00 MHz | |
Upper Limit | 542.00 MHz | |
Design power capacity in use | 25.0 % | |
Other Antenna Type | N/A | |
ERP: | 4.0 kW | |
Manufacturer | ||
Model | JA/MS-16/20-35 SHO | |
Year | 2017 | |
Justification for New Antenna | Current tower is overloaded and we are planning to put up a broadband antenna and share antenna space with at least one other station. Subject to FCC Channel approval KXUN may share space with us. See attached project description. |
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 | Upper and lower frequency | |
Frequency | 512.0 MHz - 602.0 MHz | |
Do you need a combiner output splitter/switcher for dual feed lines? | No | |
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | No |
Broadband or Single Channel? | N/A | |
Feed Line Size | N/A | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | 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? | Yes | |
New Antenna Manufacturer and Type | Class | Class A |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Broadband Panel | |
Number of Stations Supported | 1 | |
Number of Panels/Bays | 2 | |
Lower Limit | 470.00 MHz | |
Upper Limit | 862.00 MHz | |
Design power capacity in use | 50.0 % | |
Other Antenna Type | N/A | |
ERP: | 1.0 kW | |
Manufacturer | ||
Model | K723147 Array | |
Year | 2017 | |
Justification for New Antenna | Required to continue operations during construction. See attached project description. |
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? | No |
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 | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing transmission line shared with another station or stations? | No | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Flexible Foam | |
Diameter | 1 5/8 inches | |
Other Diameter | N/A | |
Segment Length | N/A | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 250 feet per run |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Type | Flexible Air | |
Diameter | Other | |
Other Diameter | 2 1/4 inches | |
Segment Length | N/A | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 250 feet per run | |
Justification for New Transmission Line | Upgraded line is required to handle the broadband antenna that is being installed. See attached project description. |
Name | Description |
---|---|
Dehydrator and connectors |
Dehydrator to keep moisture out of the line and connectors for the antenna. |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Flexible Foam | |
Diameter | 1 5/8 inches | |
Segment Length | N/A | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 250 feet per run | |
Justification for New Transmission Line | Required to continue operations during construction. See attached project description. |
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 | 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) | No | |
Others Types of Users | Yes | |
Is tower documented for structural analysis? | Unknown | |
Is tower compliant with Rev G? | Unknown | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1236377 | |
Coordinates (NAD83) | Latitude (NAD83) | 35° 26' 51.3" N- |
Longitude (NAD83) | 094° 21' 54.8" W- | |
Overall Structure Height | 312.99 feet | |
Support Structure Height | 310.04 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 810.03 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | InSite Towers Development | |
Date Constructed | 10/31/2003 |
Users |
---|
KXUN-LD |
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 |
---|---|
Tower mapping |
To map the tower per owner's request. |
Rigging to hang antenna and line |
Cost to hang the line and antenna and to dispose of the old antenna. |
Section | Question | Response |
---|---|---|
Construct New Tower | Use | Interim |
Description of Use | N/A | |
Height | 160.00 feet | |
Justification for New Tower | Use an existing tower (ASR-1275837) for an interim site. See attached project description. |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Rigging to hang antenna and line |
Cost to hang the interim antenna and line. |
Tower Mapping |
Tower/Foundation Mapping as required be Insite Towers |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 70 | |
Explanation | We do not have an engineer on staff and must outsource the planning and construction of this rebuild. | |
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 | 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 | No | |
Additional Field Engineering Service | Yes | |
Number of Days | 4 | |
Justification | To fully check out the transmitter and antenna. Two days for interim site and two days for primary site. |
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 | Yes |
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 |
Name | Description |
---|---|
Contingency |
Allowance for missed items and cost changes occurring during the construction period. |
Sales tax |
Arkansas or other state sales taxes that are not included in the purchase price. |
Travel |
Expenses in traveling to the site for supervision and monitoring. |
Construction Financing |
Interest and fees for the construction financing. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $299,818.00 | $92,573.00 | N/A | $91,414.88 | N/A |
Total for all systems | $1,059,247.28 | $528,427.28 | N/A | $377,269.72 | N/A |
Interim Transmitter TRN-5X-4D-U-C | $152,318.00 | $7,903.00 | $7,903.00 | ||
UHF inside RF system including switching | $147,500.00 | $3,085.00 | This item is required to connect to our master control so we can originate programming at the interim site. The cost to connect our interim site to our master control exceeds budget by $85 due to price increases. | $3,085.00 | This item is required to connect to our master control so we can originate programming on the interim site. The cost to connect our interim site to our master control exceeded budget by $85.00 due to price increases ($85.00). |
UHF - Air Cooled Solid State Transmitter .5 kW | $4,818.00 | $4,818.00 | To lease a 500-watt transmitter during the construction period. See attached "KFDF Interim Site Memo" to explain the cost increase from $4,000 to $4,818. | $4,818.00 | Invoice 3847-03 is for the monthly lease payments(Oct, Nov & Dec) of $803 for the additional 3 months. Please delete the three monthly individual installments of $803 for invoice 3847-01 above. |
Primary Transmitter TRN-5X-U-36D-C | $147,500.00 | $84,670.00 | $83,511.88 | ||
Other Electrical Service: MInor electrical wiring in the transmitter building. | $20,000.00 | $20,000.00 | Structural & electrical wiring required for the transmitter to go inside a building (current transmitter is in a separate, free-standing container with its own air-conditioning).Additional costs due to Flooding. See Attached memo - KFDF-Tower Site Costs | $19,029.27 | N/A |
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW | $126,000.00 | $63,170.00 | N/A | $63,170.00 | N/A |
Other -- HVAC Service Type: C Size:1 (Other) | $1,500.00 | $1,500.00 | To upgrade air-conditioning in the transmitter building for the new transmitter. | $1,312.61 | N/A |
Actual Information Description | File Name |
---|---|
UHF inside RF system including switching | |
UHF - Air Cooled Solid State Transmitter .5 kW | |
Other Electrical Service: MInor electrical wiring in the transmitter building. | |
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW | |
Other -- HVAC Service Type: C Size:1 (Other) |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $146,480.00 | $36,000.00 | N/A | $21,280.00 | N/A |
Total for all systems | $1,059,247.28 | $528,427.28 | N/A | $377,269.72 | N/A |
Interim Antenna K723147 Array | $35,550.00 | $6,000.00 | $4,000.00 | ||
Sweep test of existing antenna | $6,730.00 | $1,000.00 | N/A | $1,000.00 | N/A |
UHF - Lower Power Side Mount, Class A broadband panel (cost per panel) | $2,520.00 | $5,000.00 | Cost for the interim antenna.- a 2 panel array @ $2,400 each and a power divider to connect them. | $3,000.00 | N/A |
UHF – Broadband Panel, Side Mount Auxiliary/Interim, 1 horizontally polarized | $0.00 | $0.00 | N/A | N/A | N/A |
UHF - Lower Power Side Mount, Class A One Station antenna -- basic | $26,300.00 | $0.00 | N/A | N/A | N/A |
Primary Antenna JA/MS-16/20-35 SHO | $110,930.00 | $30,000.00 | $17,280.00 | ||
Sweep test of existing antenna | $6,730.00 | $5,000.00 | N/A | $5,000.00 | N/A |
UHF - Lower Power, Side Mount, Class A, basic slot antenna, 16 bay,, 4 kW input, directional,, horizontally polarized | $20,000.00 | $20,000.00 | Cost exceeds the basic cost for a Class A antenna due to the broadband nature of the antenna, as required by the tower operator. | $12,280.00 | See KFDF-CD Data Request 1-15-18.pdf for detailed explanation of this invoice. |
New combiner, cost per channel (without antenna) | $84,200.00 | $5,000.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Sweep test of existing antenna | |
UHF - Lower Power Side Mount, Class A broadband panel (cost per panel) | |
UHF – Broadband Panel, Side Mount Auxiliary/Interim, 1 horizontally polarized | Information not provided. |
UHF - Lower Power Side Mount, Class A One Station antenna -- basic | Information not provided. |
Sweep test of existing antenna | |
UHF - Lower Power, Side Mount, Class A, basic slot antenna, 16 bay,, 4 kW input, directional,, horizontally polarized | |
New combiner, cost per channel (without antenna) | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $11,000.00 | $9,500.00 | N/A | $5,493.43 | N/A |
Total for all systems | $1,059,247.28 | $528,427.28 | N/A | $377,269.72 | N/A |
Interim Transmission Line | $6,000.00 | $4,500.00 | $3,748.50 | ||
Flexible Foam Transmission Line - dielectric, 1 5/8" | $6,000.00 | $4,500.00 | N/A | $3,748.50 | See KFDF-CD Data Request 1-15-18.pdf for detailed explanation of this invoice. |
Primary Transmission Line | $5,000.00 | $5,000.00 | $1,744.93 | ||
Dehydrator and connectors | $5,000.00 | $5,000.00 | Dehydrator to maintain the line and connectors & hangers for installation. | $1,744.93 | See KFDF-CD Data Request 1-15-18.pdf for detailed explanation of this invoice. |
Flexible Air Transmission Line - 2 1/4" 1 parallel runs 250 feet | $0.00 | $0.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Flexible Foam Transmission Line - dielectric, 1 5/8" | |
Dehydrator and connectors | |
Flexible Air Transmission Line - 2 1/4" 1 parallel runs 250 feet | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $390,900.00 | $256,400.00 | N/A | $192,293.00 | N/A |
Total for all systems | $1,059,247.28 | $528,427.28 | N/A | $377,269.72 | N/A |
Interim Tower | $110,200.00 | $29,000.00 | $18,000.00 | ||
Short Tower (less than 500') | $84,200.00 | $3,000.00 | Cost to lease space on the tower during the construction period. See New Tower memo. See attached "KFDF Interim Site Memo" to explain the cost increase from $1,500 to $3,000. | $3,000.00 | N/A |
Rigging to hang antenna and line | $15,000.00 | $15,000.00 | Cost to hang the antenna and line. | $15,000.00 | N/A |
Tower Mapping | $11,000.00 | $11,000.00 | Cost to map the tower and foundation per Insite Towers. See Project Narrative. | $0.00 | N/A |
New tower | $0.00 | $0.00 | N/A | N/A | N/A |
Primary Tower TOWER | $280,700.00 | $227,400.00 | $174,293.00 | ||
Rigging to hang antenna and line | $25,000.00 | $25,000.00 | Cost to hang antenna and line. | $22,635.00 | See attached file Estimate# 431 - KFDF.pdf which shows the scope and crew hours that were estimated. |
Minor tower reinforcement/modifications | $158,000.00 | $199,000.00 | See - KTV Media Tower Cost Modification Memo | $148,258.00 | N/A |
Structural engineering tower load study for well documented tower | $12,600.00 | $2,500.00 | See - KTV Media Tower Cost Modification Memo (Exhibit 2) for cost estimate. | $2,500.00 | N/A |
Tower mapping | $900.00 | $900.00 | Estimated cost to map the tower as required by owner. | $900.00 | N/A |
Short Tower (less than 500') | $84,200.00 | $0.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Short Tower (less than 500') | |
Rigging to hang antenna and line | |
Tower Mapping | Information not provided. |
New tower | Information not provided. |
Rigging to hang antenna and line | |
Minor tower reinforcement/modifications | |
Structural engineering tower load study for well documented tower | |
Tower mapping | |
Short Tower (less than 500') | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $134,180.00 | $61,750.00 | N/A | $54,250.00 | N/A |
Total for all systems | $1,059,247.28 | $528,427.28 | N/A | $377,269.72 | N/A |
Outside Professional Services | $134,180.00 | $61,750.00 | $54,250.00 | ||
Project management of the transition | $11,060.00 | $7,000.00 | N/A | $7,000.00 | N/A |
Additional Field Engineering Service, 4 Days | $4,000.00 | $4,000.00 | Four days of field work at the two sites to verify completion per the plans (2 people, one day at each site). | $4,000.00 | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $20,000.00 | N/A | $19,000.00 | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,000.00 | N/A | $2,500.00 | 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 | $2,000.00 | N/A | $2,000.00 | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $4,250.00 | N/A | $4,250.00 | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $1,500.00 | N/A | $1,500.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | $1,500.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $3,000.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $7,000.00 | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,000.00 | N/A | N/A | 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 |
---|---|
Project management of the transition | |
Additional Field Engineering Service, 4 Days | |
Comprehensive coverage verification via field study, if needed | |
Attorney Fees - Prepare and File request for Special Temporary Authorization | |
Attorney Fees - Negotiation of lease and other matters for shared locations | Information not provided. |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | |
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 | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
Perform engineering study for new channel assignment and antenna development | |
Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
Prepare and or review reimbursement form |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $76,869.28 | $72,204.28 | N/A | $12,538.41 | N/A |
Total for all systems | $1,059,247.28 | $528,427.28 | N/A | $377,269.72 | N/A |
Other Expenses | $76,869.28 | $72,204.28 | $12,538.41 | ||
Construction Financing | $2,708.33 | $2,708.33 | This is the estimated cost for the interest on the construction loan. See attached Construction Loan Memo. | $0.00 | N/A |
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $0.00 | Not Required. | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $8,000.00 | N/A | $7,533.60 | N/A |
Travel | $3,000.00 | $3,000.00 | Expenses of traveling for the site supervision and monitoring. See attached travel memo. | $1,882.20 | N/A |
Sales tax | $30,109.95 | $30,109.95 | Estimated Arkansas state sales taxes. See attached Sales Tax Memo. | N/A | N/A |
Contingency | $12,861.00 | $12,861.00 | Allowance for unscheduled items and cost changes occurring during the construction period. See attached Contingency Memo. | N/A | N/A |
MVPD Notification of Channel Change | $2,000.00 | $2,000.00 | Cost to notify MVPD providers. | N/A | N/A |
Develop and air announcement of upcoming channel change | $2,000.00 | $2,000.00 | Cost to develop announcement of upcoming channel change. | N/A | N/A |
Equipment Storage | $2,000.00 | $2,000.00 | Cost to hold equipment during construction. | N/A | N/A |
Equipment Delivery and Handling Charges | $5,000.00 | $5,000.00 | Cost to deliver equipment to the site, not included in equipment pricing. | $1,657.61 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $2,000.00 | $2,000.00 | Cost to dispose of unusable equipment and supplies, if required. | N/A | N/A |
Local Zoning | $2,000.00 | $2,000.00 | N/A | $940.00 | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | $190.00 | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $335.00 | This fee was increased by the FCC to $335 after our initial budget was approved. | $335.00 | N/A |
Actual Information Description | File Name |
---|---|
Construction Financing | |
FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
DTV Medical Facility Notification | |
Travel | |
Sales tax | Information not provided. |
Contingency | Information not provided. |
MVPD Notification of Channel Change | Information not provided. |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Storage | Information not provided. |
Equipment Delivery and Handling Charges | |
Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
Local Zoning | |
FCC Filing Fees - Special Temporary Authorization request | |
FCC Filing Fees - Form 2100 license to cover application |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $1,059,247.28 | $528,427.28 | $377,269.72 |
Question | Response |
---|---|
The facility has ceased operating on its pre-auction channel. | Yes |
Construction of final facilities or all necessary modifications are complete. | Yes |
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. | Yes |
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. | LARRY MORTON MANAGER 10/07/2021 |
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. | LARRY MORTON MANAGER 10/07/2021 |
Section | Question | Response |
---|---|---|
Submission of Final Allocation or Accounting Information 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. | LARRY MORTON MANAGER 10/07/2021 |