Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
KALO TV, INC. |
Malala Pou P.O. BOX 1256 HONOLULU, HI 96807 United States |
+1 (808) 596-4417 | Malala@KALOTV.COM | Not-for-Profit |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Anne Goodwin Crump FCC Attorney Fletcher, Heald & Hildreth, P.L.C. |
Anne Goodwin Crump 1300 N 17th St. 11th Floor Arlington, VA 22209 United States |
+1 (703) 812-0426 | crump@fhhlaw.com |
Question | Response |
---|---|
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. | Yes |
Briefly describe transition plan | Modified plan. KALO will move to nearby site. Will require new electrical and HVAC system, transmitter, and transmission system in existing building. Will share with KKAI the combiner, external transmission line, antenna, and new wooden support pole. |
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 | DXD-10U | |
Year | 2009 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 2.0 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | TMU-9 | |
Transmitter Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power capacity | 1.2 kW | |
Justification for New Transmitter | Existing Pineapple Technology Transmitter unsupported (company out-of-business) and cannot be retuned. |
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 | 1.5 inches | |
Length | 60.0 feet | |
Other Electrical Service | Yes | |
Description | New service panel, small conduit, and electrical outlets. | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Cooling Only | |
Size | 5 tons | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | Yes |
Size | 150.0 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 |
---|---|
Security and Fencing for Main Transmitter |
A 50ft fence is for protection and security for access to the KALO room and associated equipment and is required by the site manager. |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase | |
Manufacturer | ||
Model | ACT-TRN-5X-U-28-C | |
Transmitter Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power capacity | 2.2 kW | |
Justification for New Transmitter | Existing Pineapple Transmitter is no longer supported - company is out of business and there are no engineers to retune. This Interim transmitter is required to accommodate channel repack while permanent location undergoes construction and preparation. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | No | |
Size | N/A | |
Length | N/A | |
Other Electrical Service | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | No |
Type | N/A | |
Size | N/A | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A | |
Inside RF System | Is an additional interior RF system required to support this interim transmitter? | No |
Name | Description |
---|---|
Interim Transmitter Installation |
Includes installation of interim transmitter and removal of existing transmitter |
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? | Yes | |
Is the existing antenna directional? | Yes | |
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 | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Broadband Panel | |
Number of Stations Supported | 2 | |
Number of Panels | 8 | |
Design power capacity in use | 67.0 % | |
Lower Limit | 470.00 MHz | |
Upper Limit | 800.00 MHz | |
Other Antenna Type | N/A | |
ERP: | 5.0 kW | |
Manufacturer | ||
Model | 955518 | |
Year | 2009 |
Facility ID | Call Sign |
---|---|
3246 | KAAH-TV |
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? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | No | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Top | |
Polarization | Horizontal | |
Type | Broadband Panel | |
Number of Stations Supported | 2 | |
Number of Panels/Bays | 12 | |
Lower Limit | 470.00 MHz | |
Upper Limit | 620.00 MHz | |
Design power capacity in use | 4.0 % | |
Other Antenna Type | N/A | |
ERP: | 50.0 kW | |
Manufacturer | ||
Model | JUHD 10/2 (20 panel) Narrow Cardioid | |
Year | 2018 | |
Justification for New Antenna | Current antenna is 18 years old, cannot accommodate new channel, and is not retunable. New antenna to be shared by two or more stations. |
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 | RF channel | |
Frequency | N/A | |
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 |
RF Channel Number |
---|
29 |
18 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | No | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | No | |
New Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Middle | |
Polarization | Horizontal | |
Type | Broadband Panel | |
Number of Stations Supported | 1 | |
Number of Panels/Bays | 4 | |
Lower Limit | 494.00 MHz | |
Upper Limit | 500.00 MHz | |
Design power capacity in use | 60.0 % | |
Other Antenna Type | N/A | |
ERP: | 74.0 kW | |
Manufacturer | ||
Model | K723147 | |
Year | 2018 | |
Justification for New Antenna | Interim antenna required while permanent location undergoes construction and preparation for transition. |
Section | Question | Response |
---|---|---|
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | No |
Broadband or Single Channel? | N/A | |
Feed Line Size | N/A | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | No |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | No |
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? | Yes | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Flexible Foam | |
Diameter | 1 5/8 inches | |
Other Diameter | N/A | |
Segment Length | N/A | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 105 feet per run |
Facility ID | Call Sign |
---|---|
3246 | KAAH-TV |
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 | |
Other Diameter | N/A | |
Segment Length | N/A | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 128 feet per run | |
Justification for New Transmission Line | Moving to site shared with KKAI. Costs lower than existing site. Old transmission line is 12 - 14 years old, deteriorated from exposure to weather, can't be bent again, and is too short to reuse. |
Name | Description |
---|---|
Interior Transmission Line |
Line from KALO-TV transmitter room to KKAI-TV transmitter room combiner. Approximately 60' 1-5/8" hard line. |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Flexible Air | |
Diameter | 7/8 inches | |
Segment Length | N/A | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 200 feet per run | |
Justification for New Transmission Line | Interim transmission line required while permanent location undergoes construction and preparation. |
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 | 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? | Unknown | |
Is tower compliant with Rev G? | Unknown | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1218023 | |
Coordinates (NAD83) | Latitude (NAD83) | 21° 23' 33.6" N- |
Longitude (NAD83) | 158° 05' 48.1" W- | |
Overall Structure Height | 198.82 feet | |
Support Structure Height | 198.82 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 2280.48 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | Salem Media of Hawaii | |
Date Constructed | 10/03/2000 |
Facility ID | Call Sign | Service |
---|---|---|
51241 | KALO | DTV |
81538 | KLHT-FM | FM |
38244 | KDDB | FM |
10950 | KAIM-FM | FM |
16745 | KQMQ-FM | FM |
3246 | KAAH-TV | DTV |
36242 | KORL-FM | FM |
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. |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | Yes |
Name | Description |
---|---|
Pole Installation Expenses |
Site preparation (clearing, hole drilling, concrete), rigging, shipping |
Section | Question | Response |
---|---|---|
Construct New Tower | Use | Interim |
Description of Use | N/A | |
Height | 198.82 feet | |
Justification for New Tower | KALO-TV will renew lease with Salem Media on their existing tower for the duration of their interim period. The primary transmission location will not be completed in time for the Phase 2 cut over date . KALO-TV IS NOT CONSTRUCTING A NEW INTERIM TOWER. |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Interim Tower Rigging |
Cost to install and remove interim equipment. Please see attached OPM Services LLC Quote rev 5 and cover letter for KALO interim site |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 950 | |
Explanation | KALO does not have its own engineering staff. Consultants will provide filing, technical installation, and communication with MVPDs for permanent and interim sites. Involves travel from California. Involves new station owner and new shared use agreement. | |
Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
Prepare engineering section of Form FCC Construction Permit Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare engineering section of Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 1 | |
Do you have Distributed Transmission System engineering services? | N/A | |
Critical Facility | N/A | |
Terrain-Shielded Facility | N/A | |
Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare and file Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 1 | |
NEPA Section 106 environmental review | No | |
Environmental Assessment | No | |
ASR Modification | No | |
FAA Consultation (including preparation of FAA Form 7460) | No | |
Negotiation of Lease and other Matter for Shared Locations | Yes | |
Prepare or Review FCC Form 399 for Reimbursement | Yes | |
Address transition timing and coordination issues w/ other stations and wireless providers | Yes | |
RF Field Engineering Services | Comprehensive coverage verification via field study | Yes |
RF exposure measurements | Yes | |
Additional Field Engineering Service | Yes | |
Number of Days | 36 | |
Justification | Installation of the transmitter and supporting systems. 2 persons, one local, one traveling. Estimated 8 days for interim site alone. |
Name | Description |
---|---|
File for STL PCN and STL FCC License |
Required for interim transmission site to function legally and without loss of market. |
RF Upgrade Engineering and FCC Filing |
Required for interim transmission site to function legally and without loss of market. |
PJ Video Engineering Consulting |
Engineering Consulting |
Section | Question | Response |
---|---|---|
AM Pattern Disturbance | Is an Impact Study needed? | No |
Is Remediation needed? | No | |
Facility Expenses | Name | N/A |
Other Distributed Transmission System Expenses Not listed | N/A | |
Name | N/A | |
Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
Permit and Filing Costs | Local Zoning | No |
Non-zoning permits | No | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | Yes | |
FCC License to Cover Application | Yes | |
FCC Special Temporary Authority Application | Yes | |
Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
Does this relocation require Equipment Storage? | 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 |
---|---|
ASI-to-IP converter, Dektec DTE-3120 |
Required to maintain interim transmission site without loss of market |
Legal Work |
Required to create Shared Use Agreement, assist with leases, utility agreements. New station ownership. |
STL transmitter and receiver, SAF or equiv. 7 GHz |
Required to maintain interim transmission site without loss of market |
TRAVEL - GSA - Per Person Per Trip |
Required to bring appropriately trained staff and support to interim transmission site in a timely manner - estimated at $4,750 per person per trip. |
Accounting |
Additional Accounting Services required as part of repack |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $443,389.02 | $479,314.54 | N/A | $445,044.53 | N/A |
Total for all systems | $1,774,181.71 | $2,195,019.69 | N/A | $1,194,071.81 | N/A |
Interim Transmitter ACT-TRN-5X-U-28-C | $138,000.00 | $67,802.80 | $55,802.80 | ||
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW | $126,000.00 | $55,802.80 | Please see attached OPM Services LLC Quote rev 3 and cover letter for KALO interim site; Justifying Quote 399-#TX-Freight-Quote (shipping) | $55,802.80 | N/A |
Interim Transmitter Installation | $12,000.00 | $12,000.00 | Please see attached OPM Services LLC Quote rev 3 and cover letter for KALO interim site | $0.00 | N/A |
Primary Transmitter TMU-9 | $305,389.02 | $411,511.74 | $389,241.73 | ||
Security and Fencing for Main Transmitter | $10,181.70 | $10,181.70 | Justification Letter - OPM Invoice for Primary Transmitter Site Security and Site Fencing | $10,181.70 | N/A |
Other -- Building Addition Size: 150.0 | $71,126.54 | $71,126.54 | Modifying Pre-WWII building to construct transmitter room for KALO at shared primary transmission site. OPM to provide Quote; Justifying Quote - 399-RoomBuild-Quote | $71,126.54 | invoices |
Other Electrical Service: New service panel, small conduit, and electrical outlets. | $73,280.78 | $73,280.78 | Reusing room that had been stripped of the electrical system. New 240 VAC single-phase system, breaker panel, conduit, six outlets. Justifying Quote - KALO 399-RoomElectrical-Quote and Quote Kalo Permanent Site TX-Electrical. | $73,280.78 | N/A |
1.5" Rigid Conduit and Wiring | $4,550.00 | $4,550.00 | Electrical meter and service from main. | $0.00 | N/A |
5 Ton system | $20,250.00 | $33,614.91 | Redundant split-system, 5 ton. OPM to provide quote; Justifying Quote - KALO 399-HVAC-Quote | $33,614.91 | N/A |
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW | $126,000.00 | $218,757.81 | Per Estimated Cost Justification KALO-110-Primary Transmitter v0 | $201,037.80 | N/A |
Actual Information Description | File Name |
---|---|
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW | |
Interim Transmitter Installation | Information not provided. |
Security and Fencing for Main Transmitter | |
Other -- Building Addition Size: 150.0 | |
Other Electrical Service: New service panel, small conduit, and electrical outlets. | |
1.5" Rigid Conduit and Wiring | Information not provided. |
5 Ton system | |
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $290,750.00 | $277,774.00 | N/A | $10,774.00 | N/A |
Total for all systems | $1,774,181.71 | $2,195,019.69 | N/A | $1,194,071.81 | N/A |
Interim Antenna K723147 | $89,400.00 | $10,274.00 | $10,274.00 | ||
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | $89,400.00 | $10,274.00 | Used Kathrein antenna - Please see attached OPM Services LLC Quote rev 3 and cover letter for KALO interim site; Justifying quote - 399-#16-02192019-shipping-quote | $10,274.00 | N/A |
UHF – Broadband Panel, Side Mount Auxiliary/Interim, 74 horizontally polarized | $0.00 | $0.00 | PHANTOM ANTENNA, PLEASE IGNORE/DELETE | $0.00 | N/A |
Primary Antenna JUHD 10/2 (20 panel) Narrow Cardioid | $201,350.00 | $267,500.00 | $500.00 | ||
UHF - High Power, Side Mount, broadband panel, 12 bay,, 50 kW input, directional,, horizontally polarized | $94,000.00 | $94,000.00 | Sharing Cost with KKAI- Estimated cost is 1/2 of the Pre Determined Catalog of Costs for the Antenna. | $500.00 | N/A |
New combiner, cost per channel (without antenna) | $84,200.00 | $144,000.00 | KKAI to provide quote. This will be a 50% shared cost plus shipping and install and commissioning. KALO cost will be $72,000.00 plus shipping and install and commissioning | $0.00 | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $29,500.00 | KKAI to provide quote. This will be a 50% shared cost plus shipping and install and commissioning. KALO cost will be $14,750.00 plus shipping and install and commissioning | $0.00 | N/A |
Actual Information Description | File Name |
---|---|
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | |
UHF – Broadband Panel, Side Mount Auxiliary/Interim, 74 horizontally polarized | Information not provided. |
UHF - High Power, Side Mount, broadband panel, 12 bay,, 50 kW input, directional,, horizontally polarized | |
New combiner, cost per channel (without antenna) | Information not provided. |
Side mount brackets for high power antennas (if not included in antenna base cost) | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $28,620.39 | $58,468.39 | N/A | $22,468.31 | N/A |
Total for all systems | $1,774,181.71 | $2,195,019.69 | N/A | $1,194,071.81 | N/A |
Interim Transmission Line | $3,600.00 | $5,000.00 | $5,000.00 | ||
Flexible Air Transmission Line - dielectric, 7/8" | $3,600.00 | $5,000.00 | Please see attached OPM Services LLC Quote rev 3 and cover letter for KALO interim site | $5,000.00 | N/A |
Primary Transmission Line | $25,020.39 | $53,468.39 | $17,468.31 | ||
Interior Transmission Line | $17,468.39 | $17,468.39 | see Justifying Quote KALO OPM-Services 399-TxLine-PermSite-equip | $17,468.31 | N/A |
Flexible Air Transmission Line - dielectric, 3" | $7,552.00 | $36,000.00 | KKAI to provide quote. This will be a 50% shared cost plus shipping and install. KALO cost will be $18,000.00 plus shipping and install. | $0.00 | N/A |
Actual Information Description | File Name |
---|---|
Flexible Air Transmission Line - dielectric, 7/8" | |
Interior Transmission Line | |
Flexible Air Transmission Line - dielectric, 3" | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $424,400.00 | $352,900.00 | N/A | $7,486.70 | N/A |
Total for all systems | $1,774,181.71 | $2,195,019.69 | N/A | $1,194,071.81 | N/A |
Primary Tower TOWER | $0.00 | $0.00 | $0.00 | ||
Interim Tower | $100,200.00 | $31,000.00 | $0.00 | ||
Short Tower (less than 500') | $84,200.00 | $15,000.00 | KALO-TV will extend the lease on their existing tower. They are not constructing a new tower. Please see attached OPM Services LLC Quote rev 5 and cover letter for interim site | $0.00 | N/A |
New tower | $0.00 | $0.00 | KALO-TV will not be constructing a new interim tower. This category is a limitation of LMS. PLEASE IGNORE. | $0.00 | N/A |
Interim Tower Rigging | $16,000.00 | $16,000.00 | Rigging costs for interim equipment on existing tower. Please see attached OPM Services LLC Quote rev 5 and cover letter for interim site | $0.00 | N/A |
Primary Tower | $324,200.00 | $321,900.00 | $7,486.70 | ||
Short Tower (less than 500') | $84,200.00 | $81,900.00 | KKAI to provide quote. This will be a 50% shared cost plus shipping and install. KALO cost will be $40,950.00 plus shipping and install. | $7,486.70 | N/A |
New tower | $188,000.00 | $188,000.00 | KKAI to provide quote. This will be a 50% shared cost plus shipping and install. KALO cost will be $94,000.00 plus shipping and install. | $0.00 | N/A |
Tower Helicopter Lift | $23,000.00 | $23,000.00 | KKAI to provide quote. This will be a 50% shared cost. KALO cost will be $11,500.00. | $0.00 | N/A |
Pole Installation Expenses | $29,000.00 | $29,000.00 | KKAI to provide quote. This will be a 50% shared cost plus shipping and install. KALO cost will be $14,500.00 plus shipping and install. | $0.00 | N/A |
Actual Information Description | File Name |
---|---|
Short Tower (less than 500') | Information not provided. |
New tower | Information not provided. |
Interim Tower Rigging | Information not provided. |
Short Tower (less than 500') | |
New tower | Information not provided. |
Tower Helicopter Lift | Information not provided. |
Pole Installation Expenses | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $435,521.30 | $882,785.16 | N/A | $619,758.45 | N/A |
Total for all systems | $1,774,181.71 | $2,195,019.69 | N/A | $1,194,071.81 | N/A |
Outside Professional Services | $435,521.30 | $882,785.16 | $619,758.45 | ||
PJ Video Engineering Consulting | $68,750.00 | $68,750.00 | Per PJ Video Engineering Contract ($2,500 per month for 24 months); See KALO-510-Outside Project Management of the Transition - PJ Video Engineering Consulting Estimated Cost Justification v.0 | $2,500.00 | |
RF Upgrade Engineering and FCC Filing | $4,250.00 | $4,250.00 | Please see attached quote from OPM Services LLC regarding interim transmission site costs. | $0.00 | N/A |
Additional Field Engineering Service, 36 Days | $61,000.00 | $61,000.00 | Please see attached quote from OPM Services LLC regarding interim transmission site costs. KALO anticipates 8 days of work for interim site alone. KALO has no Operations and Engineering staff. All field services will be performed by third party. | $26,850.00 | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $35,000.00 | OPM to provide quote. KALO has no Operations and Engineering staff. All field coverage pre/post signal survey will be performed by third party. | $0.00 | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $1,500.00 | N/A | $0.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $5,750.00 | Required revision due to shared use agreement and new station ownership. Please see attached proposal from Smith & Fisher for additional $750 budget increase from previously approved amount. | $0.00 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $4,050.00 | Estimated Cost Justification KALO-550-Reimbursement form v0 | $4,050.00 | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,200.00 | Required revisions due to new ownership and shared use agreement. | $1,980.00 | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,300.00 | N/A | $0.00 | N/A |
Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $15,840.00 | KALO-550-Attorney Fees Lease and Other Matters Budget Increase Justification Cover Letter V.3 | $15,840.00 | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,200.00 | N/A | $1,305.00 | N/A |
File for STL PCN and STL FCC License | $11,251.30 | $11,251.30 | May be required for interim site. Please see attached OPM Services LLC Quote rev 3 and cover letter for KALO interim site; invoices Starn O'Toole Marcus & Fisher, 53629-FCC Repack | $11,251.30 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $8,400.00 | OPM to provide quote. Please see Smith and Fisher Proposal for Preparation of the Engineering Portion of the FCC Application for Interim Facility for additional 1,750.00 budget increase; Justifying Invoice - KALO OPM 399-#17-04012019 | $8,400.00 | N/A |
Project management of the transition | $150,100.00 | $628,093.86 | see Estimated Cost Justification KALO-510-Outside Project Management of the Transition v1 | $547,582.15 | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $12,000.00 | OPM to provide quote for three trips to the location to coordinate with other stations. KALO has no on-site Operations and Engineering staff. | $0.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $0.00 | N/A |
RF Exposure Measurements | $21,050.00 | $13,200.00 | Please see attached proposal from Smith and Fisher - Power Density Survey of Constructed KALO-DT on Channel 18 | $0.00 | N/A |
Actual Information Description | File Name |
---|---|
PJ Video Engineering Consulting | |
RF Upgrade Engineering and FCC Filing | Information not provided. |
Additional Field Engineering Service, 36 Days | |
Comprehensive coverage verification via field study, if needed | Information not provided. |
Prepare request for Special Temporary Authorization | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
Prepare and or review reimbursement form | |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
Attorney Fees - Negotiation of lease and other matters for shared locations | |
Attorney Fees - Prepare and File request for Special Temporary Authorization | |
File for STL PCN and STL FCC License | |
Perform engineering study for new channel assignment and antenna development | |
Project management of the transition | |
Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
RF Exposure Measurements | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $151,501.00 | $143,777.60 | N/A | $88,539.82 | N/A |
Total for all systems | $1,774,181.71 | $2,195,019.69 | N/A | $1,194,071.81 | N/A |
Other Expenses | $151,501.00 | $143,777.60 | $88,539.82 | ||
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $200.00 | FCC filing fee effective September 2018 | $0.00 | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $335.00 | FCC Filing Fee as of September 2018 | $0.00 | N/A |
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | N/A | $0.00 | N/A |
ASI-to-IP converter, Dektec DTE-3120 | $2,500.00 | $2,500.00 | Please see attached OPM Services LLC Quote rev 3 and cover letter for KALO interim site | $0.00 | N/A |
Equipment Delivery and Handling Charges | $4,800.00 | $4,800.00 | Delivery to storage and to very remote Hawaiian location. | $0.00 | N/A |
DTV Medical Facility Notification | $11,550.00 | $3,861.60 | Per Justifying Quote OPM Services 399-DTV Notification | $3,861.60 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $5,500.00 | $5,500.00 | Hauling and disposal of used antennas and feedline. | $375.00 | N/A |
Develop and air announcement of upcoming channel change | $6,000.00 | $6,000.00 | Please see attached quote # 1030 from PJ Video - Independent producer to be used for the announcements. | $540.00 | N/A |
STL transmitter and receiver, SAF or equiv. 7 GHz | $35,000.00 | $35,000.00 | May be Required for interim transmission site. Please see attached OPM Services LLC Quote rev 3 and cover letter for KALO interim site | $25,233.33 | N/A |
MVPD Notification of Channel Change | $300.00 | $300.00 | 2 hours labor. | $0.00 | N/A |
Accounting | $6,706.00 | $6,706.00 | Please see attached justification document for accounting category | $6,706.00 | N/A |
TRAVEL - GSA - Per Person Per Trip | $48,705.00 | $48,705.00 | Required in order to accommodate staff and personnel for proper installation of interim transmission site. Please see attached OPM Services LLC Quote rev 3 and cover letter for KALO interim site; Justifying Invoice - KALO OPM 399-#18-April Travel | $48,705.00 | N/A |
Equipment Storage | $1,800.00 | $1,800.00 | N/A | $0.00 | N/A |
Legal Work | $27,000.00 | $27,000.00 | Generation of Shared Use Agreement, lease documents, review of revised Form 399. | $3,118.89 | N/A |
Actual Information Description | File Name |
---|---|
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
ASI-to-IP converter, Dektec DTE-3120 | Information not provided. |
Equipment Delivery and Handling Charges | Information not provided. |
DTV Medical Facility Notification | |
Disposal Costs (for equipment and other waste, net of any salvage value) | |
Develop and air announcement of upcoming channel change | |
STL transmitter and receiver, SAF or equiv. 7 GHz | |
MVPD Notification of Channel Change | Information not provided. |
Accounting | |
TRAVEL - GSA - Per Person Per Trip | |
Equipment Storage | Information not provided. |
Legal Work |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $1,774,181.71 | $2,195,019.69 | $1,194,071.81 |
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. | Tom Jordan Secretary/Treasurer/Chief Financial Officer 12/30/2019 |
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. | Tom Jordan Secretary/Treasurer/Chief Financial Officer 12/30/2019 |