Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
Mission Broadcasting, Inc. |
30400 DETROIT ROAD SUITE 304 WESTLAKE, OH 44145 United States |
+1 (440) 526-2227 | missionbroadcasting@gmail.com | Corporation |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Henry Gola Wiley Rein LLP |
1776 K Street, N.W. Washington, DC 20006 United States |
+1 (202) 719-7561 | hgola@wiley.law |
Question | Response |
---|---|
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. | Yes |
Briefly describe transition plan | KODE is moving 1.5 km from its licensed site to collocate with KSNF so that both stations can share antennas & transmission line. Since KODE can operate at its existing site during the buildout, it will not need a new interim antenna or new interim line. |
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 | Quantum QXD-2 | |
Year | 2008 | |
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? | No | |
Manufacturer | ||
Model | PRLX U24 D23 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 40 kW | |
Justification for New Transmitter | Baseline ERP is 720 kW. Based on an RMS gain of 28.7, a line loss of 0.797, a filter loss of 0.931 and a combiner loss of 0.933, the H-pol only TPO required is 36.2 kW. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | Yes |
Switchgear (industrial 800 amp) | Yes | |
Transformer (480V) | Yes | |
Power | 300 kVA | |
Rigid Conduit and Wiring | Yes | |
Size | 3 inches | |
Length | 500.0 feet | |
Other Electrical Service | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Heating and Cooling | |
Size | 15 tons | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | Yes |
Size | 720.0 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 |
---|---|
Transmitter Installation |
Transmitter Installation |
Remove Interim Transmitter |
Remove existing transmitter from transmitter building when no longer in use as an interim transmitter |
Additional Interior RF System |
Interior RF System for combining with KSNF |
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 | 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: | 1000.0 kW | |
Manufacturer | ||
Model | TFU-34JSC-R 03 | |
Year | 2008 |
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? | 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 | Broadband Panel | |
Number of Stations Supported | 2 | |
Number of Panels/Bays | 16 | |
Lower Limit | 491.00 MHz | |
Upper Limit | 527.00 MHz | |
Design power capacity in use | 66.0 % | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | ||
Model | TUM25-04-16/64H-R-1-T | |
Year | 2018 | |
Justification for New Antenna | The existing primary antenna is a single channel slotted coaxial which cannot accommodate the assigned channel. It is considered an upgrade but should be fully reimbursable since it will be a shared antenna with KSNF. |
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 | 491.0 MHz - 527.0 MHz | |
Do you need a combiner output splitter/switcher for dual feed lines? | Yes | |
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | Broadband | |
Feed Line Size | 8 3/16 inches inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Name | Description |
---|---|
Primary Antenna - Combiner Installation |
Primary Antenna - Combiner Installation |
Antenna Removal |
Remove existing antenna from current tower once it is no longer needed for interim operation |
Top Plate Mods |
The existing top plate will need to be studied and possibly modified to support and interface with the new top-mount antenna |
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 | 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 | 930 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 | Rigid | |
Diameter | 8 3/16 inches | |
Other Diameter | N/A | |
Segment Length | Broadband | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1090 feet per run | |
Justification for New Transmission Line | Transmission line will be shared with the KSNF post-auction facility which will result in an overall system savings for the FCC since the stations will collocate instead of build-out independently at separate sites. |
Name | Description |
---|---|
TX Line Removal |
Remove existing transmission line from current tower once it is no longer needed for interim operation. |
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) | Yes | |
Others Types of Users | No | |
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 | 1012933 | |
Coordinates (NAD83) | Latitude (NAD83) | 37° 04' 34.9" N- |
Longitude (NAD83) | 094° 32' 16.4" W- | |
Overall Structure Height | 981.94 feet | |
Support Structure Height | 980.96 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 1042.97 feet | |
Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
Tower Owner | SpectraSite Communications, LLC. through American Towers, LLC. | |
Date Constructed | 01/01/1965 |
Facility ID | Call Sign | Service |
---|---|---|
51101 | KOZJ | DTV |
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: | Major Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Primary Tower - Structural Analysis |
Primary Tower - Structural Analysis |
Primary Tower - Tower Load Study |
Primary Tower - Tower Load Study |
KSNF Tower |
The modifications noted in the 399 are for the KSNF tower (not existing tower) since KODE will be collocating at that site with KSNF. |
Weather Delays |
Weather delays |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 750 | |
Explanation | Schedule and coordinate multiple vendors, complete progress reports, and update Schedule 399. Station does not have available personnel or personnel trained in project management for such complex projects. Internal accounting and Project management. | |
Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
Prepare engineering section of Form FCC Construction Permit Application | Yes | |
For Auxiliary Facility | 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 | 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 | No |
RF exposure measurements | No | |
Additional Field Engineering Service | Yes | |
Number of Days | 25 | |
Justification | It will be necessary to survey the site, plan the equipment, develop specifications for purchasing, and oversee multiple vendor RF projects. Station does not have available personnel or personnel trained in such services. |
Section | Question | Response |
---|---|---|
AM Pattern Disturbance | Is an Impact Study needed? | Yes |
Is Remediation needed? | Yes | |
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 | Yes | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | No | |
FCC License to Cover Application | No | |
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 |
---|---|
Interim Facility Disposal |
Interim antenna, transmission line, transmitter and associated equipment must be removed from existing site once assigned phase is complete |
Sales Tax |
Sales and use tax on goods and services |
Site Fencing |
Site Fencing |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,962,961.00 | $1,527,370.60 | N/A | $1,324,170.58 | N/A |
Total for all systems | $4,814,178.67 | $3,196,164.20 | N/A | $2,275,979.97 | N/A |
Primary Transmitter PRLX U24 D23 | $1,962,961.00 | $1,527,370.60 | $1,324,170.58 | ||
Additional Interior RF System | $140,000.00 | $140,000.00 | N/A | N/A | N/A |
Remove Interim Transmitter | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
Transmitter Installation | $53,200.00 | $53,200.00 | Please see KODE-TV Land Communications, Inc. estimate 154 | $53,200.00 | N/A |
Other -- Building Addition Size: 720.0 | $67,961.00 | $67,961.00 | Please see Estimated Cost Justification KODE-TV-110-1st Primary Transmitter - Building Addition, 720 sq. ft. v0 | $67,961.00 | N/A |
15 Ton system | $88,400.00 | $19,297.18 | Please see Schnelle Estimate #18-289 Schnelle Invoices #19524 & #19685 & Fagan Electric Invoices #KS032019 #KS101155.pdf | $19,297.16 | N/A |
3" Rigid Conduit and Wiring (Cost per foot) | $26,000.00 | $24,500.00 | N/A | N/A | N/A |
Transformer 3 phase/480v - 300 KVA | $36,800.00 | $45,955.42 | see Estimated Cost Justification KODE-TV-110-1st Primary Transmitter - 300 KVA Transformer v0 | $45,955.42 | N/A |
Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $13,700.00 | N/A | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $1,101,457.00 | Cost reduced from $1,400,000 to $1,101,457; see Hitachi quote P#3811PRLXU24-KODE-080718 | $1,101,457.00 | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | $36,300.00 | N/A |
Actual Information Description | File Name |
---|---|
Additional Interior RF System | Information not provided. |
Remove Interim Transmitter | Information not provided. |
Transmitter Installation | |
Other -- Building Addition Size: 720.0 | |
15 Ton system | |
3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Transformer 3 phase/480v - 300 KVA | |
Service entrance 3 phase/800 amp/208 volt | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | |
Switchgear - industrial 800 amp |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,047,155.17 | $397,617.67 | N/A | $300,117.66 | N/A |
Total for all systems | $4,814,178.67 | $3,196,164.20 | N/A | $2,275,979.97 | N/A |
Primary Antenna TUM25-04-16/64H-R-1-T | $1,047,155.17 | $397,617.67 | $300,117.66 | ||
Top Plate Mods | $12,500.00 | $12,500.00 | Cost will be in excess of $25,000. Shared expense with KSNF; therefore, budgeting for $12,500 for each station. | N/A | N/A |
Primary Antenna - Combiner Installation | $5,775.17 | $5,775.17 | Please see KODE-TV Land Communications, Inc. estimate 154 | $5,775.16 | N/A |
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | $18,950.00 | $8,325.00 | Please see KODE-TV Dielectric Quote DMS117-4; cost to be split 50/50 with KSNF. | $8,325.00 | N/A |
Combiner output splitting/switching for dual feed lines, if applicable | $126,000.00 | $60,000.00 | Shared expense with KSNF; therefore, budgeting for $60,000 for each station. | N/A | N/A |
New combiner, cost per channel (without antenna) | $84,200.00 | $33,742.50 | see Estimated Cost Justification KODE-TV-210-Primary Antenna - New Combiner v0 | $33,742.50 | N/A |
Sweep test of existing antenna | $6,730.00 | $3,200.00 | Shared expense with KSNF; therefore, budgeting for $3,200 for each station. | $3,200.00 | N/A |
Antenna Removal | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
UHF - High Power Top Mount (200-1000 kW), Two Station broadband panel antenna, elliptically or circularly polarized | $768,000.00 | $249,075.00 | Antenna cost is $627,000, less VPOL $128,850 for net cost of $498,150 (see attached Dielectric Quote); however, it is a shared expense with KSNF. Therefore, the cost for KODE is $249,075. | $249,075.00 | N/A |
Actual Information Description | File Name |
---|---|
Top Plate Mods | Information not provided. |
Primary Antenna - Combiner Installation | |
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | |
Combiner output splitting/switching for dual feed lines, if applicable | Information not provided. |
New combiner, cost per channel (without antenna) | |
Sweep test of existing antenna | |
Antenna Removal | Information not provided. |
UHF - High Power Top Mount (200-1000 kW), Two Station broadband panel antenna, elliptically or circularly polarized |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $459,910.00 | $171,748.43 | N/A | $146,748.40 | N/A |
Total for all systems | $4,814,178.67 | $3,196,164.20 | N/A | $2,275,979.97 | N/A |
Primary Transmission Line | $459,910.00 | $171,748.43 | $146,748.40 | ||
TX Line Removal | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
Rigid Transmission Line - copper, 8 3/16" broadband | $434,910.00 | $146,748.43 | see Estimated Cost Justification KODE-TV-310-Primary Transmission Line - Rigid Copper, 8 3_16_ Broadband v1 | $146,748.40 | N/A |
Actual Information Description | File Name |
---|---|
TX Line Removal | Information not provided. |
Rigid Transmission Line - copper, 8 3/16" broadband |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $711,950.00 | $411,521.50 | N/A | $394,021.00 | N/A |
Total for all systems | $4,814,178.67 | $3,196,164.20 | N/A | $2,275,979.97 | N/A |
Primary Tower GTOWER | $711,950.00 | $411,521.50 | $394,021.00 | ||
Primary Tower - Tower Load Study | $3,000.00 | $3,000.00 | Pleases see KODE-TV FDH Infrastructure Services Proposal #P18_3736_003.pdf and note that estimated cost is 50% of proposal amounts as costs are being shared with KSNF-TV | $3,000.00 | N/A |
Primary Tower - Structural Analysis | $3,750.00 | $3,750.00 | Please see KODE-TV FDH Infrastructure Services Proposal #P18_3736_001 & Proposal #P17_3736_003.pdf and note that estimated cost is 50% of proposal amounts as costs are being shared with KSNF-TV | $3,750.00 | N/A |
Weather Delays | $47,400.00 | $47,400.00 | Please see Estimated Cost Justification KODE-TV-410-Existing Primary Tower - Tower Rigging, Weather Delays v0 | $47,400.00 | N/A |
KSNF Tower | $0.00 | $0.00 | This was only added as a note. | N/A | N/A |
Tall Tower (greater than 500') | $210,500.00 | $133,782.50 | please see Estimated Cost Justification KODE-TV-410-Existing Primary Tower - Tower Rigging, Tall Tower v0 | $128,782.00 | N/A |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $12,500.00 | Shared with KSNF | N/A | N/A |
Major tower reinforcement/modifications | $421,000.00 | $211,089.00 | see Estimated Cost Justification KODE-TV-410-Existing Primary Tower - Major Tower Reinforcements_Modifications v0 | $211,089.00 | N/A |
Actual Information Description | File Name |
---|---|
Primary Tower - Tower Load Study | |
Primary Tower - Structural Analysis | |
Weather Delays | |
KSNF Tower | Information not provided. |
Tall Tower (greater than 500') | |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | Information not provided. |
Major tower reinforcement/modifications |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $220,130.00 | $222,828.50 | N/A | $89,181.85 | N/A |
Total for all systems | $4,814,178.67 | $3,196,164.20 | N/A | $2,275,979.97 | N/A |
Outside Professional Services | $220,130.00 | $222,828.50 | $89,181.85 | ||
Additional Field Engineering Service, 25 Days | $62,500.00 | $62,500.00 | Flat fee $2,500 per site visit including expenses. | N/A | 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 |
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 | N/A | N/A |
Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $4,000.00 | N/A | N/A | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $1,500.00 | N/A | $75.00 | 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 | $6,125.00 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $6,125.00 | see submitted invoices |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $8,942.50 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $8,942.50 | see submitted invoices |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $6,959.00 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $6,959.00 | see submitted invoices |
Prepare and or review reimbursement form | $2,630.00 | $4,052.00 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $4,052.00 | N/A |
Project management of the transition | $118,500.00 | $112,500.00 | N/A | $63,028.35 | N/A |
Actual Information Description | File Name |
---|---|
Additional Field Engineering Service, 25 Days | Information not provided. |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | Information not provided. |
ASR modification (prepare FCC Form 854) | Information not provided. |
Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
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 | Information not provided. |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | Information not provided. |
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 | |
Address transition timing and coordination issues w/ other stations and wireless | |
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 | $412,072.50 | $465,077.50 | N/A | $21,740.48 | N/A |
Total for all systems | $4,814,178.67 | $3,196,164.20 | N/A | $2,275,979.97 | N/A |
Other Expenses | $412,072.50 | $465,077.50 | $21,740.48 | ||
Site Fencing | $3,487.50 | $3,487.50 | Please see: KODE-TV MW FENCE CO LLC Proposal #2758 & Invoice #1325.pdf and note that estimated cost is 50% of proposal amounts as costs are being shared with KSNF-TV | $3,487.50 | N/A |
Sales Tax | $237,900.00 | $237,900.00 | N/A | $396.09 | N/A |
Interim Facility Disposal | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
MVPD Notification of Channel Change | $3,500.00 | $3,500.00 | N/A | N/A | N/A |
Develop and air announcement of upcoming channel change | $1,500.00 | $1,500.00 | Costs to develop and produce spots and crawls for viewer notification. | N/A | N/A |
Equipment Storage | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
Equipment Delivery and Handling Charges | $25,000.00 | $25,000.00 | N/A | $15,890.49 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
Non-zoning permits | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | $1,966.40 | N/A |
AM Pattern Disturbance -- Remedy | $21,050.00 | $60,000.00 | Three AM stations within 3.28 kM | N/A | N/A |
AM Pattern Disturbance -- Impact study | $7,890.00 | $22,500.00 | Three AM stations within 3.28 kM | N/A | N/A |
Actual Information Description | File Name |
---|---|
Site Fencing | |
Sales Tax | |
Interim Facility Disposal | 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. |
Non-zoning permits | Information not provided. |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
DTV Medical Facility Notification | |
AM Pattern Disturbance -- Remedy | Information not provided. |
AM Pattern Disturbance -- Impact study | Information not provided. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $4,814,178.67 | $3,196,164.20 | $2,275,979.97 |
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. | Dennis P. Thatcher President 07/19/2021 |
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. | Dennis P. Thatcher President 07/19/2021 |