Go to the Federal Communications Commission homepage at www.fcc.gov

FCC Form 399: Incentive Auction Relocation Reimbursement Fund System

Approved by OMB 3060-1178
Go to the Federal Communications Commission homepage at www.fcc.gov

(REFERENCE COPY - Not for submission)FCC Form 399: Incentive Auction Relocation Reimbursement Fund System

File Number:
0000028496
FRN:
0010900827
Facility ID:
83180
Repack Channel:
25 (UHF)
Entity:
Broadcaster
Filing Status:
Submitted
Date Submitted:
12/18/2017

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

KAILUA TELEVISION, LLC

Doing Business As: KAILUA TELEVISION, LLC

CHRISTOPHER RACINE

PO Box 8969

HONOLULU, HI 96810

United States

+1 (808) 593-5524 MANAGER@KKAI.TV Limited Liability Company

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant Address Phone Email

[Confidential]

 

 

 


Preparer Contact Information

Back to Top

Preparer Contact Name and Information

Applicant Address Phone Email

Harry Cole

Communications Counsel

Fletcher, Heald & Hildreth, LLC

Harry Cole

Fletcher, Heald & Hildreth, LLC

1300 N. 17th Street - 11th Floor

Arlington, VA 22209

United States

+1 (703) 812-0483 cole@fhhlaw.com

Broadcaster Information and Transition Plan

Back to Top
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 KKAI installing new tower, transmitter, antenna, combiner at one DTS site, new transmitter, antenna, combiner at second DTS site. One site to be shared with at least one other station; second site to be shared with five-plus stations. See attached.

Transmitters

Back to Top
Section Question Response
Transmitter Related Expenses Do you have transmitter related expenses? Yes

Auxiliary Transmitter

Back to Top

Add Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Auxiliary (Backup)
Description of Use Backup transmitter for DTS transmitter
Ownership Owned
Owner  
Site  
Is this transmitter currently shared with another station? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer
Model TXUP 2500 LD
Year 2003
Type Solid state
IOT Power Type  
Description  
Power capacity  
Solid State Cooling Air
Solid State Power Capacity 1.2 kw
Other Transmitter Type  

Auxiliary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Auxiliary (Backup)
Description of Use Backup transmitter for DTS transmitter
Change Type Purchase New
Is this a request for upgraded equipment? No
Manufacturer
Model SFT 102 U/XE
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Air
Solid State Power Capacity 1.2 kw
Other Transmitter Type  
Justification for New Transmitter Existing auxiliary transmitter is 14 years old and cannot be retuned to comply with current standards.

Auxiliary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) No
Power
Rigid Conduit and Wiring No
Size
Length
Other Electrical Service No
Description  
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Cooling Only
Size 5 tons
Other Size  
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size
Channel 14 Costs Is an RF Consulting Engineer needed?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  

Auxiliary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Information not provided.

Auxiliary Transmitter

Back to Top

Add Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Auxiliary (Backup)
Description of Use Backup transmitter for main transmitter
Ownership Owned
Owner  
Site  
Is this transmitter currently shared with another station? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer
Model TXUP 2500 LD
Year 2003
Type Solid state
IOT Power Type  
Description  
Power capacity  
Solid State Cooling Air
Solid State Power Capacity 1.2 kw
Other Transmitter Type  

Auxiliary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Auxiliary (Backup)
Description of Use Backup transmitter for main transmitter
Change Type Purchase New
Is this a request for upgraded equipment? No
Manufacturer
Model SFT 102 U/XE
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Air
Solid State Power Capacity 1.2 kw
Other Transmitter Type  
Justification for New Transmitter Existing auxiliary transmitter is 14 years old and cannot be retuned to comply with current standards.

Auxiliary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) No
Power
Rigid Conduit and Wiring No
Size
Length
Other Electrical Service No
Description  
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Cooling Only
Size 5 tons
Other Size  
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size
Channel 14 Costs Is an RF Consulting Engineer needed?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  

Auxiliary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Information not provided.

Primary Transmitter

Back to Top

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Primary (Main)
Description of Use  
Ownership Owned
Owner  
Site 2
Is this transmitter currently shared with another station? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer
Model DUAL SCREEN SERVICE SCT 242 UB
Year 2001
Type Solid state
IOT Power Type  
Description  
Power capacity  
Solid State Cooling Air
Solid State Power Capacity 2.5 kw
Other Transmitter Type  

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Description of Use  
Change Type Purchase New
Is this a request for upgraded equipment? No
Manufacturer
Model SFT 252 U/XE/A
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Air
Solid State Power Capacity 2.5 kw
Other Transmitter Type  
Justification for New Transmitter Current transmitter is 16 years old, was already converted from analog to digital, and cannot be retuned to new channel, according to manufacturer.

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) No
Power
Rigid Conduit and Wiring Yes
Size 3 inches
Length 120.0 feet
Other Electrical Service Yes
Description World War II-vintage building being repurposed for DTS transmitter building. It will require installation of a new electrical meter and related costs (including running line from the meter to the transmitter building).
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Cooling Only
Size 5 tons
Other Size  
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? Yes
Size 620.0 square feet
Channel 14 Costs Is an RF Consulting Engineer needed?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Logo inserter

To provide station identification

Related electrical work

Electrical work and related materials (cables, outlets, etc.) to bring power to building and transmitters from meter

Transmitter building renovation

A World War II-vintage building will be repurposed for the transmitter building (to include equipment for up to five stations). Work will include repainting, reflooring, lighting, rewiring, refurbishing.

Electrical meter

New site requires new meter from electric company

Proof of performance

DTS transmitter proof of performance

Primary Transmitter

Back to Top

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Primary (Main)
Description of Use  
Ownership Owned
Owner  
Site 1
Is this transmitter currently shared with another station? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer
Model DUAL SCREEN SERVICE SCT 242 UB
Year 2001
Type Solid state
IOT Power Type  
Description  
Power capacity  
Solid State Cooling Air
Solid State Power Capacity 2.5 kw
Other Transmitter Type  

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Description of Use  
Change Type Purchase New
Is this a request for upgraded equipment? No
Manufacturer
Model SFT 252 U/XE/A
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Air
Solid State Power Capacity 5 kw
Other Transmitter Type  
Justification for New Transmitter Current transmitter is 16 years old, was already converted from analog to digital, and cannot be retuned to new channel, according to manufacturer.

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) No
Power
Rigid Conduit and Wiring Yes
Size 3 inches
Length 128.0 feet
Other Electrical Service Yes
Description A new transmitter building is being installed. It will require installation of a new electrical meter and related costs (including running line from the meter to the transmitter building).
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Cooling Only
Size 5 tons
Other Size  
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? Yes
Size 640.0 square feet
Channel 14 Costs Is an RF Consulting Engineer needed?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Building installation

A new building will be obtained and installed, requiring concrete foundation, delivery and installation of building and related work

Logo inserter

To provide station identification

Electrical meter

New site requires new meter from electric company

Proof of performance

Main transmitter proof of performance

Related electrical work

Electrical work and related materials (cables, outlets, etc.) to bring power to building and transmitters from meter

Antennas

Back to Top
Section Question Response
Antenna Related Expenses Do you have antenna related expenses? Yes

Primary Antenna

Back to Top

Existing Antenna Information

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 1
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 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: 15.00 kW
Manufacturer
Model AL-8
Year 1998

Primary Antenna

Back to Top

New Antenna Costs

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? No
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 Type Class Full Power
Mounting Side-mount
Antenna position in stack Top
Polarization Horizontal
Type Broadband Panel
Number of Stations Supported 3
Number of Panels/Bays 6
Lower Limit 460.00 MHz
Upper Limit 620.00 MHz
Design power capacity in use 80.0 %
Other Antenna Type N/A
ERP: 3.00 kW
Manufacturer
Model JUHD 6/1(6) VERY NARROW CARDIOID PATTERN
Year 2017
Justification for New Antenna Current antenna is nearly 20 years old, cannot accommodate new channel, and cannot be retuned. New antenna will be used by two-three Hawaii stations.

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? Yes
Type New
Number of channels supported 3
Frequencies of channels supported upper and lower frequency
Frequency 460.0 MHz - 620.0 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? Yes
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? Yes
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

Primary Antenna

Back to Top

Existing Antenna Information

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 2
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 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: 15.00 kW
Manufacturer
Model 12-bay slot antenna
Year 1998

Primary Antenna

Back to Top

New Antenna Costs

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? No
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 Type Class Full Power
Mounting Side-mount
Antenna position in stack Top
Polarization Horizontal
Type Broadband Panel
Number of Stations Supported 5
Number of Panels/Bays 12
Lower Limit 460.00 MHz
Upper Limit 620.00 MHz
Design power capacity in use 80.0 %
Other Antenna Type N/A
ERP: 25.00 kW
Manufacturer
Model JUHD 12/2(24) NARROW CARDIOID PATTERN 20 Kw INPUT
Year 2017
Justification for New Antenna Current antenna is nearly 20 years old, cannot accommodate new channel, and cannot be retuned. New antenna will be used by two-three Hawaii stations.

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? Yes
Type New
Number of channels supported 5
Frequencies of channels supported upper and lower frequency
Frequency 460.0 MHz - 620.0 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? 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? No

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

Transmission Line

Back to Top
Section Question Response
Transmission Line Related Expenses Do you have transmission line related expenses? Yes

Primary Transmission Line

Back to Top

Existing Transmission Line

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 1
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 Air
Diameter 1 5/8 inches
Segment Length N/A
Other Segment Length
Number of parallel runs 0
Length 132 feet per run

Primary Transmission Line

Back to Top

New Transmission Line

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 Flexible Air
Diameter 3 inches
Segment Length N/A
Other Segment Length
Number of parallel runs 1
Length 132 feet per run
Justification for New Transmission Line Existing line is 12-14 years old, deteriorated from exposure to harsh weather, and unable to be moved to new pole and re-bent to new positions. New line will be used to accommodate two-three Hawaii "re-pack" stations.

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

Primary Transmission Line

Back to Top

Existing Transmission Line

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 2
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 Air
Diameter 1 5/8 inches
Segment Length N/A
Other Segment Length
Number of parallel runs 0
Length 238 feet per run

Primary Transmission Line

Back to Top

New Transmission Line

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 Flexible Air
Diameter 3 inches
Segment Length N/A
Other Segment Length
Number of parallel runs 1
Length 228 feet per run
Justification for New Transmission Line Existing line is 12-14 years old, deteriorated from exposure to harsh weather, and unable to be moved to new pole and re-bent to new positions. New line will be used to accommodate four-five Hawaii "re-pack" stations.

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

Tower Equipment And Rigging Costs

Back to Top
Section Question Response
Tower Equipment or Rigging Costs Changes Do you have tower equipment or rigging costs changes? Yes

Primary Tower

Back to Top

Existing Tower

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? Unknown
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1246610
Coordinates (NAD83) Latitude (NAD83) 21° 25' 19.6" N-
Longitude (NAD83) 157° 45' 27.1" W-
Overall Structure Height 116.14 feet
Support Structure Height 116.14 feet
Ground Elevation Above Mean Sea Level (AMSL) 464.89 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner General Telcourier, Inc.
Date Constructed 01/01/1990

FM, AM or TV radio broadcasters. Facility ID's, Call Signs and Services of other broadcast stations with whom the tower is shared

Facility ID Call Sign Service
89714 KUPU DTV

Primary Tower

Back to Top

Tower Modification Costs

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: Minor Reinforcements needed

Primary Tower

Back to Top

Tower Rigging Costs

Section Question Response
Tower Rigging Costs Complex Tower N/A
Helicopter Services Required Are helicopter services required? No

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Information not provided.

Primary Tower

Back to Top

Existing Tower

Section Question Response
Existing Tower Description Type of change Construct New
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? Unknown
Existing Tower Structure Registration Do you have a tower registration number? No
ASR Number
Coordinates (NAD83) Latitude (NAD83) 21° 24' 10.1" N-
Longitude (NAD83) 158° 05' 52.2" W-
Overall Structure Height 100.00 feet
Support Structure Height 100.00 feet
Ground Elevation Above Mean Sea Level (AMSL) 2765.00 feet
Structure Type POLE - Any type of Pole
Tower Owner Palehua Ranch, LLC
Date Constructed 07/09/2017

FM, AM or TV radio broadcasters. Facility ID's, Call Signs and Services of other broadcast stations with whom the tower is shared

Facility ID Call Sign Service
89714 KUPU DTV

Primary Tower

Back to Top

Tower Construction Costs

Section Question Response
Construct New Tower Use Primary (Main)
Description of Use N/A
Is this a request for upgraded equipment? No
Height 100.00 feet
Justification for New Tower Existing pole is termite-ridden and unable to support new mounts and hanging of new transmission line. Other factors support replacement of existing pole with a new pole. See attachment.

Primary Tower

Back to Top

Tower Rigging Costs

Section Question Response
Tower Rigging Costs Complex Tower N/A
Helicopter Services Required Are helicopter services required? Yes

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Tower installation expenses

Site preparation (clearing, concrete, hole drilling), rigging and related items

Outside Professional Services Costs

Back to Top
Section Question Response
Outside Project Management Services Do you require outside project management services? Yes
Number of Hours 280
Explanation Proposal involves construction, remodeling, installation at two sites, requiring management of multiple subcontractors. The work is beyond the scope of licensee's existing personnel.
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 N/A
For Main Facility Yes N/A
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 No
Quantity N/A
Do you have Distributed Transmission System engineering services? No
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 No
Quantity N/A
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 No
RF Field Engineering Services Comprehensive coverage verification via field study Yes
RF exposure measurements Yes
Additional Field Engineering Service No
Number of Days N/A
Justification N/A

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

Other legal work - local

Local counsel to assist with leases, utility companies, cable companies, other stations

Other engineering work - local

Local engineering to assist with design and preparation of two separate sites and installation of equipment at both sites.

Other Expenses

Back to Top
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 No
Name N/A
Is Notification of a Medical Facility required as a result of DTV broadcasting? Yes
Permit and Filing Costs Local Zoning No
Non-zoning permits No
BLM or NFS Coordination No
FCC Construction Permit Minor Change Yes
FCC License to Cover Application Yes
FCC Special Temporary Authority Application No
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

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

Fiber Optic drop

Deliver all repack stations to cable operator (Hawaiian Telcom) by fiber

Cost Information

Back to Top

Transmitters

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $739,177.00 $524,583.00 N/A $270,007.04 N/A
Total for all systems $2,049,435.03 $1,686,447.48 N/A $589,609.63 N/A
Primary Transmitter SFT 252 U/XE/A $187,480.00 $151,329.00 $162,175.67
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW $120,000.00 $102,979.00 N/A $107,831.37 As indicated in the attached explanation, in its initial estimate the licensee inadvertently failed to include the cost of the tax associated with this item,
Proof of performance $2,800.00 $2,800.00 N/A N/A N/A
Electrical meter $4,550.00 $4,550.00 N/A N/A N/A
Transmitter building renovation $16,800.00 $16,800.00 N/A N/A N/A
Related electrical work $9,100.00 $9,100.00 N/A $9,100.00 N/A
Logo inserter $0.00 $0.00 N/A N/A N/A
Other -- Building Addition Size: 620.0 $0.00 $0.00 N/A N/A N/A
5 Ton system $19,250.00 $4,200.00 N/A N/A N/A
Other Electrical Service: World War II-vintage building being repurposed for DTS transmitter building. It will require installation of a new electrical meter and related costs (including running line from the meter to the transmitter building). $9,100.00 $9,100.00 N/A $43,444.30 See attached invoice. Work includes preparation of site for use by four additional broadcasters involved in channel repack.
3" Rigid Conduit and Wiring (Cost per foot) $5,880.00 $1,800.00 N/A $1,800.00 N/A
Primary Transmitter SFT 252 U/XE/A $273,197.00 $133,254.00 $0.00
Related electrical work $0.00 $0.00 N/A N/A N/A
Proof of performance $2,800.00 $2,800.00 N/A N/A N/A
Electrical meter $4,550.00 $4,550.00 N/A N/A N/A
Logo inserter $0.00 $0.00 N/A N/A N/A
Building installation $2,025.00 $2,025.00 N/A N/A N/A
Other -- Building Addition Size: 640.0 $4,200.00 $4,200.00 N/A N/A N/A
Other Electrical Service: A new transmitter building is being installed. It will require installation of a new electrical meter and related costs (including running line from the meter to the transmitter building). $9,100.00 $9,100.00 N/A N/A N/A
UHF - Air Cooled Solid State Transmitter 4 - 6 kW $225,000.00 $102,979.00 N/A N/A N/A
3" Rigid Conduit and Wiring (Cost per foot) $6,272.00 $3,400.00 N/A N/A N/A
5 Ton system $19,250.00 $4,200.00 N/A N/A N/A
Auxiliary Transmitter SFT 102 U/XE $139,250.00 $120,000.00 $107,831.37
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW $120,000.00 $120,000.00 N/A $107,831.37 N/A
5 Ton system $19,250.00 $0.00 N/A N/A N/A
Auxiliary Transmitter SFT 102 U/XE $139,250.00 $120,000.00 $0.00
5 Ton system $19,250.00 $0.00 N/A N/A N/A
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW $120,000.00 $120,000.00 N/A N/A N/A

Components

Actual Information Description File Name
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW

Component Description:
This reflectst the cost of the main transmitter to be installed at KKAI's principal site (Pu'u Papa'a).
Amount:
$107,831.37
Proof of performance Information not provided.
Electrical meter Information not provided.
Transmitter building renovation Information not provided.
Related electrical work

Component Description:
The total invoice covers electrical work under three separate categories, including $9,100 for "related electrical work"
Amount:
$9,100.00
Logo inserter Information not provided.
Other -- Building Addition Size: 620.0 Information not provided.
5 Ton system Information not provided.
Other Electrical Service: World War II-vintage building being repurposed for DTS transmitter building. It will require installation of a new electrical meter and related costs (including running line from the meter to the transmitter building).

Component Description:
The total invoice covers electrical work under three separate categories, including $43,444.30 for "other electrical service" relating to preparation of the Mauna Kapu transmitter site.
Amount:
$43,444.30
3" Rigid Conduit and Wiring (Cost per foot)

Component Description:
The total invoice covers electrical work under three separate categories, including $1,800 for 3" rigid conduit and wiring at the Mauna Kapu transmitter site
Amount:
$1,800.00
Related electrical work Information not provided.
Proof of performance Information not provided.
Electrical meter Information not provided.
Logo inserter Information not provided.
Building installation Information not provided.
Other -- Building Addition Size: 640.0 Information not provided.
Other Electrical Service: A new transmitter building is being installed. It will require installation of a new electrical meter and related costs (including running line from the meter to the transmitter building). Information not provided.
UHF - Air Cooled Solid State Transmitter 4 - 6 kW Information not provided.
3" Rigid Conduit and Wiring (Cost per foot) Information not provided.
5 Ton system Information not provided.
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW

Component Description:
This reflects the cost of the auxiliary transmitter to be used at KKAI's principal site (Pu'u Papa').
Amount:
$107,831.37
5 Ton system Information not provided.
5 Ton system Information not provided.
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW Information not provided.

Cost Information

Back to Top

Antennas

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $311,800.00 $292,356.45 N/A $136,112.95 N/A
Total for all systems $2,049,435.03 $1,686,447.48 N/A $589,609.63 N/A
Primary Antenna JUHD 6/1(6) VERY NARROW CARDIOID PATTERN $161,600.00 $131,781.45 $136,112.95
New combiner, cost per channel (without antenna) $80,000.00 $54,400.00 N/A $64,549.41 The difference between the actual cost and the estimated cost is attributable to the licensee's inadvertent failure to include in its original estimate the costs of: (a) mounting hardware for the combiner and (b) taxes.
Side mount brackets for high power antennas (if not included in antenna base cost) $22,000.00 $17,781.45 N/A $17,781.45 N/A
UHF - High Power, Side Mount, broadband panel, 6 bay,, 3 kW input, horizontally polarized $48,200.00 $48,200.00 See attachment. $53,782.09 This cost exceeds the original estimated cost because the antenna selected costs $3,158 more than originally anticipated, and additionally the licensee inadvertently failed to include the tax in its cost estimate.
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) $5,000.00 $5,000.00 N/A N/A N/A
Sweep test of existing antenna $6,400.00 $6,400.00 N/A N/A N/A
Primary Antenna JUHD 12/2(24) NARROW CARDIOID PATTERN 20 Kw INPUT $150,200.00 $160,575.00 $0.00
Side mount brackets for high power antennas (if not included in antenna base cost) $22,000.00 $0.00 N/A N/A N/A
New combiner, cost per channel (without antenna) $80,000.00 $112,375.00 Combiner is designed for use by up to five stations in the Hawaii repack. KKAI licensee is acquiring the combiner itself for joint use by participating stations. N/A N/A
UHF - High Power, Side Mount, broadband panel, 12 bay,, 25 kW input, horizontally polarized $48,200.00 $48,200.00 N/A N/A N/A

Components

Actual Information Description File Name
New combiner, cost per channel (without antenna)

Component Description:
This reflects the cost of the combiner (including mounting brackets) to be installed at KKAI's principal site (Pu'u Papa'a).
Amount:
$64,549.41
Side mount brackets for high power antennas (if not included in antenna base cost)

Component Description:
This is the cost of the mounting brackets for the antenna to be installed at KKAI's principal site (Pu'u Papa'a).
Amount:
$17,781.45
UHF - High Power, Side Mount, broadband panel, 6 bay,, 3 kW input, horizontally polarized

Component Description:
This reflects the cost of the antenna to be installed at KKAI's principal site (Pu'u Papa'a).
Amount:
$53,782.09
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) Information not provided.
Sweep test of existing antenna Information not provided.
Side mount brackets for high power antennas (if not included in antenna base cost) Information not provided.
New combiner, cost per channel (without antenna) Information not provided.
UHF - High Power, Side Mount, broadband panel, 12 bay,, 25 kW input, horizontally polarized Information not provided.

Cost Information

Back to Top

Transmission Line

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $20,160.00 $37,360.00 N/A $0.00 N/A
Total for all systems $2,049,435.03 $1,686,447.48 N/A $589,609.63 N/A
Primary Transmission Line $7,392.00 $12,280.00 $0.00
Flexible Air Transmission Line - dielectric, 3" $7,392.00 $12,280.00 Two separate lengths of transmission line is required: a length of 3" line from the transmitter to the combiner, and another length of 4" line from the combiner to the antenna. N/A N/A
Primary Transmission Line $12,768.00 $25,080.00 $0.00
Flexible Air Transmission Line - dielectric, 3" $12,768.00 $25,080.00 Two separate lengths of transmission line is required: a length of 3" line from the transmitter to the combiner, and another length of 4" line from the combiner to the antenna. N/A N/A

Components

Information not provided.

Cost Information

Back to Top

Tower Equipment and Rigging Costs

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $508,250.00 $229,050.00 N/A $64,795.58 N/A
Total for all systems $2,049,435.03 $1,686,447.48 N/A $589,609.63 N/A
Primary Tower $253,250.00 $173,250.00 $29,539.50
Tower Helicopter Lift $21,000.00 $21,000.00 Helicopter necessary to deliver new pole to site. Estimated three-hour project at $7,000/hour. N/A N/A
Short Tower (less than 500') $80,000.00 $0.00 N/A N/A N/A
New tower $93,500.00 $93,500.00 See attachment N/A N/A
Tower installation expenses $58,750.00 $58,750.00 See attachment. $29,539.50 N/A
Primary Tower POLE $0.00 $0.00 $0.00
Primary Tower TOWER $255,000.00 $55,800.00 $35,256.08
Short Tower (less than 500') $80,000.00 $0.00 N/A N/A N/A
Minor tower reinforcement/modifications $150,000.00 $30,800.00 See attachment $32,659.02 The actual cost of this work came in slightly higher than the original estimate. However, the related site mapping cost was considerably lower than the estimate, resulting in actual costs for the two line items well below the estimate.
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study $25,000.00 $25,000.00 N/A $2,597.06 N/A

Components

Actual Information Description File Name
Tower Helicopter Lift Information not provided.
Short Tower (less than 500') Information not provided.
New tower Information not provided.
Tower installation expenses

Component Description:
Preparatory work re tower installation at Mauna Kapu site
Amount:
$29,539.50
Short Tower (less than 500') Information not provided.
Minor tower reinforcement/modifications

Component Description:
This reflects the cost of repairs and restructuring of the tower at KKAI's principal site (Pu'u Papa'a).
Amount:
$32,659.02
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study

Component Description:
This reflects the cost of site mapping, analysis and assessment of the existing tower and equipment at KKAI's principal site (Pu'u Papa'a).
Amount:
$2,597.06

Cost Information

Back to Top

Outside Professional Services

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $261,150.00 $403,000.00 N/A $113,909.06 N/A
Total for all systems $2,049,435.03 $1,686,447.48 N/A $589,609.63 N/A
Outside Professional Services $261,150.00 $403,000.00 $113,909.06
Project management of the transition $42,000.00 $122,100.00 Project includes two separate transmitter sites (main and DTS), with installation of new tower/pole at one site, new building at the other, and substantial refurbishment of existing building for transmitter housing. See attachment. $48,537.72 See attached exhibit, which includes a revised and updated invoice reflecing work not previously identified and providing further detail concerning the nature of the work involved.
Other engineering work - local $68,900.00 $68,900.00 N/A $54,971.34 N/A
Other legal work - local $25,000.00 $25,000.00 N/A N/A N/A
RF Exposure Measurements $20,000.00 $20,000.00 Station is a DTS facility, which entails two separate transmission systems. N/A N/A
Comprehensive coverage verification via field study, if needed $80,000.00 $80,000.00 N/A N/A N/A
Attorney Fees - Negotiation of lease and other matters for shared locations $4,000.00 $42,000.00 Two separate transmission systems are planned to be shared at two different sites with five other repack stations, entailing negotiations/drafting with five other parties. Also, major channel change proposal will be submitted for KKAI. See attachment. N/A N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,250.00 $4,500.00 Station is a DTS facility, which entails two separate transmission systems. N/A N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,000.00 $10,000.00 Station is a DTS facility, which entails two separate transmission systems. N/A N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,500.00 $3,000.00 Station is a DTS facility, which entails two separate transmission systems. N/A N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,000.00 $6,000.00 Station is a DTS facility, which entails two separate transmission systems. N/A N/A
Perform engineering study for new channel assignment and antenna development $7,000.00 $14,000.00 Station is a DTS facility, which entails two separate transmission systems. $10,400.00 N/A
Prepare and or review reimbursement form $2,500.00 $7,500.00 Station is a DTS facility, which entails two separate transmission systems. N/A N/A

Components

Actual Information Description File Name
Project management of the transition

Component Description:
Project management re preparation of Mauna Kapu transmitter site - REVISED
Amount:
$48,537.72
Other engineering work - local

Component Description:
Local engineering work - install diesel generator for transmitter
Amount:
$54,971.34
Other legal work - local Information not provided.
RF Exposure Measurements Information not provided.
Comprehensive coverage verification via field study, if needed 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 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 Information not provided.
Perform engineering study for new channel assignment and antenna development

Component Description:
Consulting engineering services relative to maximization of KKAI facilities
Amount:
$3,500.00

Component Description:
Consulting engineering services concerning preparation of spectrum repack engineering
Amount:
$6,250.00

Component Description:
Consulting services concerning interference analysis
Amount:
$650.00
Prepare and or review reimbursement form Information not provided.

Cost Information

Back to Top

Other Expenses

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $208,898.03 $200,098.03 N/A $4,785.00 N/A
Total for all systems $2,049,435.03 $1,686,447.48 N/A $589,609.63 N/A
Other Expenses $208,898.03 $200,098.03 $4,785.00
Fiber Optic drop $177,603.03 $177,603.03 See attachment. N/A N/A
MVPD Notification of Channel Change $2,000.00 $2,000.00 N/A N/A N/A
Develop and air announcement of upcoming channel change $2,000.00 $2,000.00 Estimated cost of production/broadcast of channel change announcements N/A N/A
Equipment Storage $2,500.00 $2,500.00 N/A N/A N/A
Equipment Delivery and Handling Charges $11,000.00 $11,000.00 Estimated cost of delivery of transmitters, antennas to Hawaii N/A N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $1,400.00 $1,400.00 Old transmitters, antennas cannot be used, must be scrapped. N/A N/A
FCC Filing Fees - Form 2100 license to cover application $325.00 $325.00 N/A N/A N/A
FCC Filing Fees - Form 2100 minor change CP application $1,070.00 $1,070.00 N/A $4,785.00 As explained in the attachment, because of anticipated interference problems, Kailua Television, LLC was required to propose a channel (channel 29) other than the channel (25) initially identified by the FCC for KKAI.
DTV Medical Facility Notification $11,000.00 $2,200.00 N/A N/A N/A

Components

Actual Information Description File Name
Fiber Optic drop 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 Information not provided.
Disposal Costs (for equipment and other waste, net of any salvage value) Information not provided.
FCC Filing Fees - Form 2100 license to cover application Information not provided.
FCC Filing Fees - Form 2100 minor change CP application

Component Description:
Application fee for major change application. See attachment.
Amount:
$4,785.00
DTV Medical Facility Notification Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $2,049,435.03 $1,686,447.48 $589,609.63

Construction Status

Back to Top
Question Response
Is construction complete? No

Certification

Back to Top
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.

  1. The Authorized Person signing below certifies that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.

  2. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.

  3. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.

  4. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD).

  5. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.

  6. The above-named entity certifies that it will maintain and provide to the Commission detailed records, including receipts, of all costs eligible for reimbursement actually incurred.

  7. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.

  8. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.

Christopher Racine

President


12/17/2017

Certification

Back to Top
Section Question Response
Submission of Actual Cost Documentation 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.

  1. The Authorized Person signing below certifies and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity acknowledges that all certifications and attached documentation are considered material.

  2. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.

  3. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD).

  4. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.

  5. The above-named entity certifies that the cost information/documents submitted reflect costs actually incurred.

  6. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.

  7. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.

Christopher Racine

President


12/17/2017

Attachments

Back to Top