Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
KALO TV, INC. |
Brent Keane P.O. BOX 1256 HONOLULU, HI 96807 United States |
+1 (808) 596-4417 | Brent@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). |
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 |
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 | 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 |
---|---|
Transmitter Standby Coaxial Switch and Controller |
Includes connectors and Heliax |
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 |
36242 | KORL-FM | FM |
38244 | KDDB | FM |
16745 | KQMQ-FM | FM |
3246 | KAAH-TV | DTV |
10950 | KAIM-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 |
Interim Tower Rigging |
Rigging crew costs to install interim antenna. |
Interim Tower Lease |
KALO will need to renew a 12 month lease with Salem Media of Hawaii to remain on existing tower during an interim period while construction and preparation work is completed for new permanent location. |
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. |
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 |
---|---|
Legal Work |
Required to create Shared Use Agreement, assist with leases, utility agreements. New station ownership. |
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. |
ASI-to-IP converter, Dektec DTE-3120 |
Required to maintain interim transmission site without loss of market |
STL transmitter and receiver, SAF or equiv. 7 GHz |
Required to maintain interim transmission site without loss of market |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $328,300.00 | $268,030.00 | N/A | $19,359.65 | N/A |
Total for all systems | $1,598,282.00 | $1,752,176.00 | N/A | $19,359.65 | N/A |
Interim Transmitter ACT-TRN-5X-U-28-C | $144,500.00 | $72,780.00 | $0.00 | ||
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 | N/A | N/A |
Transmitter Standby Coaxial Switch and Controller | $6,500.00 | $6,500.00 | Please see attached OPM Services LLC Quote rev 3 and cover letter for KALO interim site | N/A | N/A |
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW | $126,000.00 | $54,280.00 | Please see attached OPM Services LLC Quote rev 3 and cover letter for KALO interim site | N/A | N/A |
Primary Transmitter TMU-9 | $183,800.00 | $195,250.00 | $19,359.65 | ||
Other -- Building Addition Size: 150.0 | $25,000.00 | $25,000.00 | Clean-up, drywall, paint. Very remote site in Hawaii. OPM to provide Quote. | $19,359.65 | N/A |
5 Ton system | $20,250.00 | $19,700.00 | Redundant split-system, 5 ton. OPM to provide quote. | N/A | N/A |
Other Electrical Service: New service panel, small conduit, and electrical outlets. | $8,000.00 | $8,000.00 | Reusing room that had been stripped of electrical system. New 240 VAC single-phase system, breaker panel, conduit, six outlets. Very remote Hawaii location. | N/A | N/A |
1.5" Rigid Conduit and Wiring | $4,550.00 | $4,550.00 | Electrical meter and service from main. | N/A | N/A |
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW | $126,000.00 | $138,000.00 | OPM to provide quote. | N/A | N/A |
Actual Information Description | File Name |
---|---|
Interim Transmitter Installation | Information not provided. |
Transmitter Standby Coaxial Switch and Controller | Information not provided. |
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW | Information not provided. |
Other -- Building Addition Size: 150.0 | |
5 Ton system | Information not provided. |
Other Electrical Service: New service panel, small conduit, and electrical outlets. | Information not provided. |
1.5" Rigid Conduit and Wiring | Information not provided. |
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $384,750.00 | $370,000.00 | N/A | $0.00 | N/A |
Total for all systems | $1,598,282.00 | $1,752,176.00 | N/A | $19,359.65 | N/A |
Interim Antenna K723147 | $89,400.00 | $8,500.00 | $0.00 | ||
UHF – Broadband Panel, Side Mount Auxiliary/Interim, 74 horizontally polarized | $0.00 | $0.00 | PHANTOM ANTENNA, PLEASE IGNORE/DELETE | N/A | N/A |
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | $89,400.00 | $8,500.00 | Used Kathrein antenna - Please see attached OPM Services LLC Quote rev 3 and cover letter for KALO interim site | N/A | N/A |
Primary Antenna JUHD 10/2 (20 panel) Narrow Cardioid | $295,350.00 | $361,500.00 | $0.00 | ||
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 | N/A | N/A |
UHF - High Power, Side Mount, broadband panel, 12 bay,, 50 kW input, directional,, horizontally polarized | $188,000.00 | $188,000.00 | KKAI to provide quote. This will be a 50% shared cost plus shipping and install and commissioning. KALO cost will be $94,000.00 plus shipping and install and commissioning | N/A | 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 | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $27,872.00 | $57,720.00 | N/A | $0.00 | N/A |
Total for all systems | $1,598,282.00 | $1,752,176.00 | N/A | $19,359.65 | N/A |
Interim Transmission Line | $3,600.00 | $5,000.00 | $0.00 | ||
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 | N/A | N/A |
Primary Transmission Line | $24,272.00 | $52,720.00 | $0.00 | ||
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. | N/A | N/A |
Interior Transmission Line | $16,720.00 | $16,720.00 | Please see attached OPM Quote KALO09211A - 60 feet 1-5/8" EIA line between transmitter and combiner, includes connectors and support. | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $355,200.00 | $352,900.00 | N/A | $0.00 | N/A |
Total for all systems | $1,598,282.00 | $1,752,176.00 | N/A | $19,359.65 | N/A |
Primary Tower | $355,200.00 | $352,900.00 | $0.00 | ||
Interim Tower Lease | $15,000.00 | $15,000.00 | Please see attached OPM Services LLC Quote rev 3 and cover letter for KALO interim site | N/A | N/A |
Interim Tower Rigging | $16,000.00 | $16,000.00 | Please see attached OPM Services LLC Quote rev 3 and cover letter for KALO interim site | N/A | 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. | N/A | 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. | N/A | 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. | N/A | N/A |
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. | N/A | N/A |
Primary Tower TOWER | $0.00 | $0.00 | $0.00 |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $363,320.00 | $573,435.00 | N/A | $0.00 | N/A |
Total for all systems | $1,598,282.00 | $1,752,176.00 | N/A | $19,359.65 | N/A |
Outside Professional Services | $363,320.00 | $573,435.00 | $0.00 | ||
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. | N/A | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $6,750.00 | 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. | N/A | N/A |
File for STL PCN and STL FCC License | $7,800.00 | $7,800.00 | May be required for interim site. Please see attached OPM Services LLC Quote rev 3 and cover letter for KALO interim site | N/A | 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. | N/A | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,200.00 | N/A | N/A | 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. | N/A | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,300.00 | N/A | N/A | N/A |
Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $4,000.00 | N/A | N/A | N/A |
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. | N/A | 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. | N/A | 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 | N/A | 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. | 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 |
Prepare request for Special Temporary Authorization | $2,050.00 | $1,500.00 | N/A | N/A | N/A |
Project management of the transition | $150,100.00 | $405,925.00 | Please see Widelity quote and OPM quotes, including increase due to addition of interim site. Substantial costs due to transition of ownership, transition to shared site, travel to and from San Diego. Coordination with other parties at the site. | N/A | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,560.00 | OPM to provide quote. | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $138,840.00 | $130,091.00 | N/A | $0.00 | N/A |
Total for all systems | $1,598,282.00 | $1,752,176.00 | N/A | $19,359.65 | N/A |
Other Expenses | $138,840.00 | $130,091.00 | $0.00 | ||
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 | N/A | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $335.00 | FCC Filing Fee as of September 2018 | N/A | 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. | N/A | N/A |
Equipment Delivery and Handling Charges | $4,800.00 | $4,800.00 | Delivery to storage and to very remote Hawaiian location. | N/A | N/A |
TRAVEL - GSA - Per Person Per Trip | $42,750.00 | $42,750.00 | 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 | N/A | N/A |
Legal Work | $27,000.00 | $27,000.00 | Generation of Shared Use Agreement, lease documents, review of revised Form 399. | N/A | N/A |
MVPD Notification of Channel Change | $300.00 | $300.00 | 2 hours labor. | N/A | 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. | N/A | 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 | N/A | N/A |
Equipment Storage | $1,800.00 | $1,800.00 | N/A | N/A | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $200.00 | FCC filing fee effective September 2018 | N/A | N/A |
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | N/A | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $2,836.00 | N/A | N/A | N/A |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $1,598,282.00 | $1,752,176.00 | $19,359.65 |
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 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. | Tom Jordan Secretary/Treasurer/Chief Financial Officer 01/14/2019 |