Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
KQDS ACQUISITION CORP. Doing Business As: KQDS ACQUISITION CORP. |
Kathy Lau P. O. BOX 9115 FARGO, ND 58106 United States |
+1 (701) 277-1515 | KLAU@KVRR.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 | 1. Design, engineer and plan. 2. Install interim transmitter and antenna. 3. Decommission existing transmitter and associated appurtenances operating on channel 17. 4. Build new transmitter and associated appurtenances operating on channel 18. |
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 | DCX Millennium | |
Year | 2006 | |
Type | Inductive Output Tube | |
IOT Power Type | Three | |
Power Capacity | 76.1 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | HPTV-PARLX-U48 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 76.1 kW | |
Justification for New Transmitter | Comark has sent notification that the DCX series has reached end of life status. See attachment "Comark EOL" for details The cost to purchase a solid state transmitter is lower than the cost to replace with IOT. See attachment "Comark IOT Quote" |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | Yes | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | Yes | |
Size | 4 inches | |
Length | 200.0 feet | |
Other Electrical Service | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | No |
Type | N/A | |
Size | N/A | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A |
Name | Description |
---|---|
Site Visit |
Layout and design of installation includes sweep of old feedline |
State and Local Taxes |
MN State and Local Sales Taxes |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase | |
Manufacturer | ||
Model | HPTV-PRLX-U12 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 25 kW | |
Justification for New Transmitter | This will minimize service interruption and keep us on the air while the main transmitter is built on the new channel. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | Yes | |
Size | 2 inches | |
Length | 50.0 feet | |
Other Electrical Service | Yes | |
Description | Install AC mains feed to the interim transmitter. | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Heating and Cooling | |
Size | 10 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? | Yes |
Name | Description |
---|---|
State and Local Taxes |
MN State and City Sales Taxes |
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 | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Top | |
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-20GTH-R 04 | |
Year | 2006 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | No | |
Is antenna directional? | No | |
Will antenna be located on or in close proximity to an antenna farm? | Yes | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Top | |
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: | 1000.0 kW | |
Manufacturer | ||
Model | TFU-28GTH O4A | |
Year | 2018 | |
Justification for New Antenna | Current antenna is single channel operation on channel 17. We will require an antenna capable of transmitting on channel 18. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | No |
Type | ||
Number of channels supported | N/A | |
Frequencies of channels supported | N/A | |
Frequency | N/A | |
Do you need a combiner output splitter/switcher for dual feed lines? | N/A | |
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | Single Channel | |
Feed Line Size | 7 3/16 inches inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | No |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Name | Description |
---|---|
State and Local Taxes |
State and local sales tax, est. 8.375% |
Support pole |
to maintain current center of radiation |
Top Plate Adapter |
Top Plate Adapter to match tower top and antenna bolt pattern. |
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 | Full Power |
Mounting | Side 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: | 612.3 kW | |
Manufacturer | ||
Model | TFU-22JSC/ VP-R C170 | |
Year | 2017 | |
Justification for New Antenna | This will minimize service interruption and keep us on the air while the main transmitter is built on the new channel. |
Section | Question | Response |
---|---|---|
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | S | |
Feed Line Size | 6 1/8 inches | |
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? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Name | Description |
---|---|
State and Local Taxes |
State sales tax, local sales tax. Estimate 8.375% |
Ice Shield for Interim Antenna |
Protect Interim antenna from falling ice and debris |
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 | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 900 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? | No | |
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 | 40 feet per run | |
Justification for New Transmission Line | Change in line run |
Name | Description |
---|---|
Changes to Transmission line run |
Addition parts for changes to line runs |
State and Local Taxes |
state and local sales taxes |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Segment Length | 19 ½ ' | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 800 feet per run | |
Justification for New Transmission Line | This will minimize service interruption and keep us on the air while the main transmitter is built on the new channel. |
Name | Description |
---|---|
State and Local Taxes |
State and local sales tax, est. 8.375% |
Dehydrator and RF scout |
Keeps line pressure and measures RF levels |
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? | Candelabra | |
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? | Unknown | |
Is tower compliant with Rev G? | Unknown | |
Existing Tower Structure Registration | Do you have a tower registration number? | No |
ASR Number | ||
Coordinates (NAD83) | Latitude (NAD83) | 46° 47' 37.0" N- |
Longitude (NAD83) | 092° 07' 04.0" W- | |
Overall Structure Height | 789.03 feet | |
Support Structure Height | 693.56 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 1236.86 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | KODS ACQUISITION CORP. | |
Date Constructed | 11/09/1999 |
Facility ID | Call Sign | Service |
---|---|---|
65660 | KQDS-FM | FM |
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 | Candelabra |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
State and Local Taxes |
State and local sales taxes, est. 8.75% |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | No |
Number of Hours | N/A | |
Explanation | N/A | |
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 | Yes | |
RF Field Engineering Services | Comprehensive coverage verification via field study | Yes |
RF exposure measurements | No | |
Additional Field Engineering Service | Yes | |
Number of Days | 2 | |
Justification | Sweep Line and confirm re-usability of any existing components. |
Section | Question | Response |
---|---|---|
AM Pattern Disturbance | Is an Impact Study needed? | No |
Is Remediation needed? | No | |
Facility Expenses | Name | N/A |
Other Distributed Transmission System Expenses Not listed | N/A | |
Name | N/A | |
Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
Permit and Filing Costs | Local Zoning | No |
Non-zoning permits | No | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | No | |
FCC License to Cover Application | 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 |
---|---|
Employee Time |
Recover salary expenses for time spent on repack project. |
Modify Receive Antenna at Translator Site |
To increase signal strength received at the remote headend sites, due to low power/interim operation during the transition. |
State And Local Taxes |
State and local Sales Tax @ 8.375% |
Portable Restrooms |
Meet requirements for construction site restrooms |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $3,372,570.00 | $2,968,220.00 | N/A | $2,576,263.63 | N/A |
Total for all systems | $5,255,217.59 | $4,807,851.54 | N/A | $3,914,750.94 | N/A |
Interim Transmitter HPTV-PRLX-U12 | $1,218,805.00 | $817,355.00 | $705,277.63 | ||
State and Local Taxes | $70,505.00 | $70,505.00 | N/A | $52,385.63 | N/A |
UHF inside RF system including switching | $147,500.00 | $140,000.00 | N/A | $126,000.00 | N/A |
10 Ton system | $38,900.00 | $37,000.00 | N/A | $12,542.00 | N/A |
Other Electrical Service: Install AC mains feed to the interim transmitter. | $13,600.00 | $13,600.00 | See attachment titled "Electrical Quote KQDS-TV Repack". | $13,600.00 | N/A |
2" Rigid Conduit and Wiring (Cost per foot) | $1,300.00 | $1,250.00 | N/A | $1,250.00 | N/A |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $555,000.00 | N/A | $499,500.00 | N/A |
Primary Transmitter HPTV-PARLX-U48 | $2,153,765.00 | $2,150,865.00 | $1,870,986.00 | ||
UHF - Liquid Cooled Solid State Transmitter 76.1 kW | $1,900,000.00 | $1,900,000.00 | N/A | $1,710,000.00 | 30% Down |
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | N/A | N/A |
4" Rigid Conduit and Wiring (Cost per foot) | $20,200.00 | $19,200.00 | N/A | N/A | N/A |
Site Visit | $16,400.00 | $16,400.00 | Determine placement, design and installation plan Sweep existing line | $16,400.00 | N/A |
State and Local Taxes | $178,965.00 | $178,965.00 | N/A | $144,586.00 | N/A |
Actual Information Description | File Name |
---|---|
State and Local Taxes | |
UHF inside RF system including switching | |
10 Ton system | |
Other Electrical Service: Install AC mains feed to the interim transmitter. | |
2" Rigid Conduit and Wiring (Cost per foot) | |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | |
UHF - Liquid Cooled Solid State Transmitter 76.1 kW | |
Switchgear - industrial 800 amp | Information not provided. |
4" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Site Visit | |
State and Local Taxes |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $687,665.99 | $624,065.99 | N/A | $549,849.01 | N/A |
Total for all systems | $5,255,217.59 | $4,807,851.54 | N/A | $3,914,750.94 | N/A |
Interim Antenna TFU-22JSC/ VP-R C170 | $243,324.00 | $239,725.00 | $203,942.13 | ||
State and Local Taxes | $22,634.00 | $22,634.00 | 8.375% of estimated costs | $15,760.23 | N/A |
Ice Shield for Interim Antenna | $8,000.00 | $8,000.00 | N/A | N/A | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $18,615.00 | N/A | $16,753.50 | N/A |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $13,566.00 | Per quote | $12,209.40 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $5,760.00 | N/A |
UHF - High Power, Side Mount, basic slot antenna, 612 kW input, directional,, elliptically or circularly polarized | $170,510.00 | $170,510.00 | N/A | $153,459.00 | N/A |
Primary Antenna TFU-28GTH O4A | $444,341.99 | $384,340.99 | $345,906.88 | ||
Top Plate Adapter | $20,740.00 | $20,740.00 | Unable to re-use the existing antenna adapter plate to mount the new antenna. | $18,666.00 | N/A |
Support pole | $83,770.90 | $83,770.90 | N/A | $75,393.80 | N/A |
State and Local Taxes | $29,701.09 | $29,701.09 | 8.375% of estimated costs | $26,730.98 | N/A |
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) | $13,900.00 | $15,878.00 | Per Quote | $14,290.20 | N/A |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $227,851.00 | Horizontal component only, V pol invoiced directly to KQDS | $205,065.90 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $5,760.00 | N/A |
Actual Information Description | File Name |
---|---|
State and Local Taxes | |
Ice Shield for Interim Antenna | |
Side mount brackets for high power antennas (if not included in antenna base cost) | |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | |
Sweep test of existing antenna | |
UHF - High Power, Side Mount, basic slot antenna, 612 kW input, directional,, elliptically or circularly polarized | |
Top Plate Adapter | |
Support pole | |
State and Local Taxes | |
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) | |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | |
Sweep test of existing antenna |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $218,018.75 | $196,227.70 | N/A | $175,772.54 | N/A |
Total for all systems | $5,255,217.59 | $4,807,851.54 | N/A | $3,914,750.94 | N/A |
Interim Transmission Line | $195,400.35 | $176,784.80 | $159,494.60 | ||
Dehydrator and RF scout | $19,712.35 | $19,712.35 | N/A | $18,483.18 | N/A |
State and Local Taxes | $14,088.00 | $14,088.00 | 8.375% total estimate | $12,325.42 | N/A |
Rigid Transmission Line - copper, 6 1/8" | $161,600.00 | $142,984.45 | per quote | $128,686.00 | N/A |
Primary Transmission Line | $22,618.40 | $19,442.90 | $16,277.94 | ||
State and Local Taxes | $2,754.00 | $2,754.00 | N/A | $1,257.92 | N/A |
Rigid Transmission Line - copper, 6 1/8" | $8,080.00 | $4,904.50 | N/A | $4,414.04 | N/A |
Changes to Transmission line run | $11,784.40 | $11,784.40 | N/A | $10,605.98 | N/A |
Actual Information Description | File Name |
---|---|
Dehydrator and RF scout | |
State and Local Taxes | |
Rigid Transmission Line - copper, 6 1/8" | |
State and Local Taxes | |
Rigid Transmission Line - copper, 6 1/8" | |
Changes to Transmission line run |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $628,315.00 | $677,415.00 | N/A | $484,257.30 | N/A |
Total for all systems | $5,255,217.59 | $4,807,851.54 | N/A | $3,914,750.94 | N/A |
Primary Tower TOWER | $628,315.00 | $677,415.00 | $484,257.30 | ||
Minor tower reinforcement/modifications | $158,000.00 | $150,000.00 | N/A | $43,500.00 | N/A |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $487,200.00 | Tower reinforcement, stacked antenna and Interim side mount plus removal of existing stack, multiple crews and companies will be doing this work, tower had to be reinforced with cross bracing and top guys replaced with bridge strand. | $406,043.00 | N/A |
State and Local Taxes | $36,715.00 | $36,715.00 | 8.375% of quote cost | $31,214.30 | N/A |
Structural engineering tower load study for well documented tower | $12,600.00 | $3,500.00 | N/A | $3,500.00 | N/A |
Actual Information Description | File Name |
---|---|
Minor tower reinforcement/modifications | |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
State and Local Taxes | |
Structural engineering tower load study for well documented tower |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $123,910.00 | $117,750.00 | N/A | $0.00 | N/A |
Total for all systems | $5,255,217.59 | $4,807,851.54 | N/A | $3,914,750.94 | N/A |
Outside Professional Services | $123,910.00 | $117,750.00 | $0.00 | ||
Additional Field Engineering Service, 2 Days | $9,000.00 | $9,000.00 | N/A | N/A | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | N/A | N/A | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | 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 -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 | N/A | 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 | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $224,737.85 | $224,172.85 | N/A | $121,344.46 | N/A |
Total for all systems | $5,255,217.59 | $4,807,851.54 | N/A | $3,914,750.94 | N/A |
Other Expenses | $224,737.85 | $224,172.85 | $121,344.46 | ||
State And Local Taxes | $17,327.00 | $17,327.00 | per current quotes and estimates | $8,341.90 | N/A |
Modify Receive Antenna at Translator Site | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
Employee Time | $19,653.85 | $19,653.85 | N/A | $11,038.10 | N/A |
MVPD Notification of Channel Change | $3,000.00 | $3,000.00 | N/A | N/A | N/A |
Develop and air announcement of upcoming channel change | $44,705.00 | $44,705.00 | See attached advertising schedule titled "KQDS Channel Reassignment Notification". Also, shooting, editing and production of notifications. | $0.00 | N/A |
Equipment Storage | $12,000.00 | $12,000.00 | N/A | $1,874.72 | Security of on site storage during installation of interim antenna at KQDS-TV tower site. |
Disposal Costs (for equipment and other waste, net of any salvage value) | $20,000.00 | $20,000.00 | N/A | $18,000.00 | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | 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 |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | N/A | N/A |
Portable Restrooms | $300.00 | $300.00 | N/A | $85.84 | N/A |
Equipment Delivery and Handling Charges | $90,672.00 | $90,672.00 | Includes both Comark and Dielectric quotes that total this amount. The additional expense is due to Antennas and transmission line being shipped in two different orders. Interim first, then main. | $82,003.90 | N/A |
Actual Information Description | File Name |
---|---|
State And Local Taxes | |
Modify Receive Antenna at Translator Site | Information not provided. |
Employee Time | |
MVPD Notification of Channel Change | Information not provided. |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Storage | |
Disposal Costs (for equipment and other waste, net of any salvage value) | |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
DTV Medical Facility Notification | Information not provided. |
Portable Restrooms | |
Equipment Delivery and Handling Charges |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $5,255,217.59 | $4,807,851.54 | $3,914,750.94 |
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. | Kathy Lau COO 01/14/2019 |
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. | Kathy Lau COO 01/14/2019 |