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

FCC Form 399: Reimbursement Request

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

(REFERENCE COPY - Not for submission) FCC Form 399: Reimbursement Request

Facility ID:
69531
Service:
DTV
Call Sign:
KZJL
Channel:
21 (UHF)
File Number:
0000028770
FRN:
0028157642
Date Submitted:
07/09/2019

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

KZJL LICENSE LLC, DEBTOR-IN-POSSESSION

Doing Business As: KZJL LICENSE LLC, DEBTOR-IN-POSSESSION

Chris Buchanan

1845 EMPIRE AVENUE

BURBANK, CA 91504

United States

+1 (818) 729-5300 chrisb@libmedia.com 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

Samuel Hariton

Widelity, Inc.

4031 University Drive

Fairfax, VA 22030

United States

+1 (339) 222-8107 sam.hariton@widelity.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 The plan is for KZJL to replace the existing Channel 44 system with a new Channel 21 antenna, new 6-1/8" line and new transmitter. During the transition, KZJL will utilize a shared interim antenna at a new site. See attached narrative statement.

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 Auxiliary
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 Ranger
Year 2001
Type Solid State
Solid State Cooling Air Cooled
Solid State Power Capacity 1 kW

Auxiliary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Auxiliary (Backup)
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Manufacturer
Model UAXTE-2R37
Transmitter Type Solid State
Solid State Cooling Air Cooled
Solid State Power capacity 1 kW
Justification for New Transmitter Existing transmitter cannot be retuned, so a replacement transmitter needs to be purchased.

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) Yes
Power 150 kVA
Rigid Conduit and Wiring No
Size N/A
Length N/A
Other Electrical Service Yes
Description The new auxiliary transmitter will require reconfiguration of the electrical service on site. The electrical work cost has been estimated based on verbal guidance from local electrical contractors.
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? 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

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 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 Sigma CD
Year 2006
Type Inductive Output Tube
IOT Power Type Two
Power Capacity 42 kW

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Manufacturer
Model ULXTE-72
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 47 kW
Justification for New Transmitter The existing transmitter cannot be retuned per letter from the manufacturer. A new replacement transmitter is required.

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) Yes
Transformer (480V) Yes
Power 300 kVA
Rigid Conduit and Wiring Yes
Size 2 inches
Length 1000.0 feet
Other Electrical Service Yes
Description The new main transmitter will require reconfiguration of the electrical service on site. The electrical work cost has been estimated based on verbal guidance from local electrical contractors.
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Cooling Only
Size 20 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 1500.0 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

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Ice Shield for HVAC Equipment

Ice shield necessary for HVAC Equipment per tower owner.

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 Lease New
Antenna Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing antenna shared with another station or stations? No
Is the existing antenna directional? 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 Slotted Coaxial
Number of Stations Supported N/A
Number of Panels N/A
Design power capacity in use N/A
Lower Limit N/A
Upper Limit N/A
Other Antenna Type N/A
ERP: 1000.0 kW
Manufacturer
Model TFU-30DSC-R C170
Year 2004

Primary Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Primary (Main)
Description of Use N/A
Change Type Lease New
Is this a request for upgraded equipment? Yes
Ownership Leased
Owner American Tower Corp.
Is antenna shared? Yes
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? Yes
New Antenna Manufacturer and Types Class Full Power
Mounting Top Mount
Antenna position in stack Not in Stack
Polarization Elliptical
Type Broadband Panel
Number of Stations Supported 3
Number of Panels/Bays 56
Lower Limit 470.00 MHz
Upper Limit 700.00 MHz
Design power capacity in use 60.0 %
Other Antenna Type N/A
ERP: 660.0 kW
Manufacturer
Model PEPL42C
Year 2018
Justification for New Antenna The existing antenna cannot be re-tuned. KJZL decided to join effort through the BBA system in order to reduced cost compared to a like-for-like swap.

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 470.0 MHz - 698.0 MHz
Do you need a combiner output splitter/switcher for dual feed lines? Yes
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? Broadband
Feed Line Size 7 3/16 inches inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for a high power antenna? No
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? No
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Combiner HVAC

2x10 Ton HVAC needed for the Combiner

Combiner Space

600-1500 sq ft indoor space needed for new Combiner system.

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 Lease New
Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing transmission line shared with another station or stations? No
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer
Type Rigid
Diameter 7 3/16 inches
Other Diameter N/A
Segment Length 20 inches
Other Segment Length N/A
Number of parallel runs 1
Length 1800 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 Lease New
Is this a request for upgraded equipment? Yes
Type Rigid
Diameter 7 3/16 inches
Other Diameter N/A
Segment Length Broadband
Other Segment Length N/A
Number of parallel runs 2
Length 2100 feet per run
Justification for New Transmission Line The existing transmission line is the wrong segment length.

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Nitrogen Generator

For transmission line protection and dehydration

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? Candelabra
Is this tower currently shared with any other stations? Yes
One or more FM, AM or TV radio broadcaster(s) Yes
Others Types of Users Yes
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 1059622
Coordinates (NAD83) Latitude (NAD83) 29° 33' 45.2" N-
Longitude (NAD83) 095° 30' 35.9" W-
Overall Structure Height 1974.06 feet
Support Structure Height 1844.14 feet
Ground Elevation Above Mean Sea Level (AMSL) 74.15 feet
Structure Type GTOWER - Guyed Structure Used for Communication Purposes
Tower Owner American Towers, LLC.
Date Constructed 08/30/2000

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
51569 KTXH DTV
11971 KMJQ FM
9625 KQBT FM
53847 KXLN-DT DTV
11969 KBXX FM
22204 KRIV DTV
13200 KUVM-CD DTV
31870 KYAZ DTV
28324 KTBU DTV

Other Types of Users

Users
Wireless 2
142962 K236AR
57189 KHLM-LD
7079 KCVH
Wireless 1

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: Major Reinforcements needed

Primary Tower

Back to Top

Tower Rigging Costs

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

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Structural Analysis

After the tower mapping is complete, a structural analysis will be necessary.

Construction Management

Construction project management - Tower Modification reinforcements and facilities

Tower Permit Drawings

Tower Permit Drawing Package

Ground Permit Drawings

Ground & Building A and E Permit Drawing Package

Auxiliary Tower

Back to Top

Add Tower

Section Question Response
Existing Tower Description Type of change Move Equipment
Tower Use Auxiliary (Backup)
Description of Use No Longer Needed
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 Yes
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 1059622
Coordinates (NAD83) Latitude (NAD83) 29° 33' 45.2" N-
Longitude (NAD83) 095° 30' 35.9" W-
Overall Structure Height 1974.06 feet
Support Structure Height 1844.14 feet
Ground Elevation Above Mean Sea Level (AMSL) 74.15 feet
Structure Type GTOWER - Guyed Structure Used for Communication Purposes
Tower Owner American Towers LLC
Date Constructed 08/30/2000

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
51569 KTXH DTV
31870 KYAZ DTV
28324 KTBU DTV
13200 KUVM-CD DTV
53847 KXLN-DT DTV
11971 KMJQ FM
11969 KBXX FM
9625 KQBT FM

Other Types of Users

Users
142962 K236AR
57189 KHLM-LD
7079 KCVH
Wireless 2
Wireless 1

Auxiliary 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

Auxiliary Tower

Back to Top

Other Tower Expenses Not Listed

Information not provided.

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 807
Explanation KZJL does not have sufficient resource capacity and expertise in house to handle all of the Project Management related tasks necessary to facilitate on-time completion of the station's build by the Construction Deadline
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 2
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 2
NEPA Section 106 environmental review Yes
Environmental Assessment Yes
ASR Modification Yes
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 No
RF exposure measurements Yes
Additional Field Engineering Service Yes
Number of Days 10
Justification Supervision and inspection of work completed

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

Site Coordination Meeting

Site Coordination Meeting

RF System Test

RF System Test

Migratory Bird Assessment

Migratory Bird Assessment and Permitting (if needed)

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 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 Yes
Non-zoning permits Yes
BLM or NFS Coordination No
FCC Construction Permit Minor Change No
FCC License to Cover Application Yes
FCC Special Temporary Authority Application Yes
Other Miscellaneous Expenses Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? Yes
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? Yes
Does this relocation require Equipment Storage? No
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

Site Security

Site Security necessary during repack activities.

Main Site Upgrades

Upgrades necessary at the Main tower site due to Repack Activities.

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 $1,851,181.57 $1,614,396.31 N/A $1,197,087.48 N/A
Total for all systems $5,129,165.57 $2,758,972.20 N/A $1,781,693.33 N/A
Primary Transmitter ULXTE-72 $1,671,881.57 $1,443,346.31 $1,131,571.22
Other Electrical Service: The new main transmitter will require reconfiguration of the electrical service on site. The electrical work cost has been estimated based on verbal guidance from local electrical contractors. $1,666.67 $1,666.67 ATC Invoice 460208944 $1,250.01 N/A
Ice Shield for HVAC Equipment $8,000.00 $8,000.00 See attached KZJL Main Transmitter Cost Estimate. $6,000.00 N/A
Other -- Building Addition Size: 1500.0 $44,407.19 $44,407.19 Per ATC Invoice 460208944 $36,073.86 N/A
Switchgear - industrial 800 amp $38,200.00 $12,100.00 Per ATC Invoice 460208944 $9,075.00 N/A
2" Rigid Conduit and Wiring (Cost per foot) $26,000.00 $8,333.33 See attached KZJL Main Transmitter Cost Estimate and ATC Invoice 460208944 $6,249.99 N/A
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW $1,473,000.00 $1,290,031.41 See attached GatesAir quote GA-00021324 for upgrade solid state transmitter. $1,030,718.33 N/A
Other -- HVAC Service Type: C Size:20 (Other) $43,807.71 $43,807.71 Per ATC Invoice 460208944 $42,204.03 N/A
Transformer 3 phase/480v - 300 KVA $36,800.00 $35,000.00 N/A N/A N/A
Auxiliary Transmitter UAXTE-2R37 $179,300.00 $171,050.00 $65,516.26
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW $126,000.00 $120,000.00 N/A $65,516.26 N/A
5 Ton system $20,250.00 $19,250.00 N/A N/A N/A
Other Electrical Service: The new auxiliary transmitter will require reconfiguration of the electrical service on site. The electrical work cost has been estimated based on verbal guidance from local electrical contractors. $7,500.00 $7,500.00 N/A N/A N/A
Transformer 3 phase/480v - 150 KVA $25,550.00 $24,300.00 N/A N/A N/A

Components

Actual Information Description File Name
Other Electrical Service: The new main transmitter will require reconfiguration of the electrical service on site. The electrical work cost has been estimated based on verbal guidance from local electrical contractors.

Component Description:
New Electrical Sub Panels
Amount:
$416.67

Component Description:
KZJL 1st Primary Transmitter- Other Electrical Service
Amount:
$833.34
Ice Shield for HVAC Equipment

Component Description:
Ice Shield for HVAC Equipment
Amount:
$2,000.00

Component Description:
KZJL 1st Primary Transmitter- Ice Shield for HVAC Equipment
Amount:
$4,000.00
Other -- Building Addition Size: 1500.0

Component Description:
Building Addition 1500 SF
Amount:
$8,333.33

Component Description:
KZJL 1st Primary Transmitter- Building Addition 1500 SF
Amount:
$16,666.67

Component Description:
Material, labor, engineering
Amount:
$11,073.86
Switchgear - industrial 800 amp

Component Description:
Reference KZJL-110-1st Primary Transmitter - 25 Ton HVAC System American Tower LLC 460200428
Amount:
$3,025.00

Component Description:
KZJL 1st Primary Transmitter- 800 Amp Switchgear
Amount:
$6,050.00
2" Rigid Conduit and Wiring (Cost per foot)

Component Description:
Capital contribution-Missouri City/30285/Asset#30285-BTI/OAA718460/ KZJL Channel 21 Phase 2/ Milestone 1/ Broadcast Repack
Amount:
$2,083.33

Component Description:
Capital contribution - Missouri City
Amount:
$4,166.66
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW

Component Description:
New Primary Transmitter ULXTE-72 Transmitter
Amount:
$495,924.05

Component Description:
Installation and Proof per Quote Q-76297
Amount:
$92,314.35

Component Description:
25% Down payment for 1st Primary Transmitter
Amount:
$22,024.98

Component Description:
1st Primary Transmitter - UHF Liquid Cooled Solid State
Amount:
$442,479.93
Other -- HVAC Service Type: C Size:20 (Other)

Component Description:
Install new 20T condenser 460-480v 3 Phase and AHU
Amount:
$42,204.03
Transformer 3 phase/480v - 300 KVA Information not provided.
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW

Component Description:
Installation Services
Amount:
$11,011.45

Component Description:
UAXTE-2 Transmitter
Amount:
$26,172.78

Component Description:
New Auxiliary Transmitter Down Payment
Amount:
$28,332.03
5 Ton system Information not provided.
Other Electrical Service: The new auxiliary transmitter will require reconfiguration of the electrical service on site. The electrical work cost has been estimated based on verbal guidance from local electrical contractors. Information not provided.
Transformer 3 phase/480v - 150 KVA 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 $419,780.00 $245,809.00 N/A $159,356.46 N/A
Total for all systems $5,129,165.57 $2,758,972.20 N/A $1,781,693.33 N/A
Primary Antenna PEPL42C $419,780.00 $245,809.00 $159,356.46
UHF - High Power Top Mount Three Station broadband panel antenna elliptically or circularly polarized $128,000.00 $128,000.00 N/A $96,000.00 N/A
Sweep test of existing antenna $6,730.00 $6,667.00 See attached Cost sheets $5,000.01 N/A
Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) $16,850.00 $8,580.00 N/A $6,435.00 N/A
Combiner HVAC $24,667.00 $24,667.00 N/A $18,500.01 N/A
New combiner, cost per channel (without antenna) $84,200.00 $44,562.00 N/A $33,421.44 N/A
Combiner Space $33,333.00 $33,333.00 N/A N/A N/A
Combiner output splitting/switching for dual feed lines, if applicable $126,000.00 $0.00 N/A N/A N/A

Components

Actual Information Description File Name
UHF - High Power Top Mount Three Station broadband panel antenna elliptically or circularly polarized

Component Description:
UHF High Power Top Mount broadband
Amount:
$32,000.00

Component Description:
KZJL Primary Antenna- UHF High Power Top Mount Broadband Antenna
Amount:
$64,000.00
Sweep test of existing antenna

Component Description:
KZJL Primary Antenna- Sweep Test
Amount:
$3,333.34

Component Description:
Sweep Test
Amount:
$1,666.67
Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed)

Component Description:
Elbow Complex 7 3/16"
Amount:
$2,145.00

Component Description:
KZJL Primary Antenna- Elbow Complex 7 3/16in
Amount:
$4,290.00
Combiner HVAC

Component Description:
Combiner HVAC
Amount:
$6,166.67

Component Description:
KZJL Primary Antenna- Combiner HVAC
Amount:
$12,333.34
New combiner, cost per channel (without antenna)

Component Description:
Combiner and Installation
Amount:
$11,140.48

Component Description:
KZJL Primary Antenna- Combiner
Amount:
$22,280.96
Combiner Space Information not provided.
Combiner output splitting/switching for dual feed lines, if applicable 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 $1,403,600.00 $308,030.00 N/A $231,022.50 N/A
Total for all systems $5,129,165.57 $2,758,972.20 N/A $1,781,693.33 N/A
Primary Transmission Line $1,403,600.00 $308,030.00 $231,022.50
Rigid Transmission Line - copper, 7 3/16" broadband $1,398,600.00 $303,030.00 N/A $227,272.50 N/A
Nitrogen Generator $5,000.00 $5,000.00 Per ATC Invoice 460208944 $3,750.00 N/A

Components

Actual Information Description File Name
Rigid Transmission Line - copper, 7 3/16" broadband

Component Description:
Rigid Transmission Line - copper, 7 3/16" broadband
Amount:
$75,757.50

Component Description:
KZJL Rigid Transmission Line- copper, 7 3/16in broadband
Amount:
$151,515.00
Nitrogen Generator

Component Description:
Nitrogen Generator
Amount:
$1,250.00

Component Description:
KZJL Rigid Transmission Line- copper, 7 3/16in Nitrogen Generator
Amount:
$2,500.00

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 $1,103,445.00 $252,572.57 N/A $117,053.18 N/A
Total for all systems $5,129,165.57 $2,758,972.20 N/A $1,781,693.33 N/A
Primary Tower GTOWER $892,945.00 $252,572.57 $117,053.18
Tower Permit Drawings $4,700.00 $4,700.00 N/A $3,525.00 N/A
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study $26,300.00 $6,200.00 See attached KZJL Main Transmitter Cost Estimate $4,650.00 N/A
Structural Analysis $4,750.00 $4,750.00 See attached KZJL Main Transmitter Cost Estimate $3,562.50 N/A
Ground Permit Drawings $4,700.00 $4,700.00 N/A $3,525.00 N/A
Construction Management $10,495.00 $10,495.00 American Tower 460208944 $10,495.00 invoices
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $421,000.00 $121,727.57 Per ATC Invoice 460208944 $91,295.68 N/A
Major tower reinforcement/modifications $421,000.00 $100,000.00 See attached KZJL Main Transmitter Cost Estimate N/A N/A
Auxiliary Tower GTOWER $210,500.00 $0.00 $0.00
Tall Tower (greater than 500') $210,500.00 $0.00 N/A N/A N/A

Components

Actual Information Description File Name
Tower Permit Drawings

Component Description:
Tower Permit Drawings
Amount:
$1,175.00

Component Description:
KZJL Primary Tower- Tower Permit Drawings
Amount:
$2,350.00
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study

Component Description:
Tower Mapping for an Undocumented/Poorly Documented Tower
Amount:
$1,550.00

Component Description:
KZJL Primary Tower- Tower Mapping for an Undocumented/Poorly Documented Tower
Amount:
$3,100.00
Structural Analysis

Component Description:
Structural Analysis
Amount:
$1,187.50

Component Description:
KZJL Primary Tower- Structural Analysis
Amount:
$2,375.00
Ground Permit Drawings

Component Description:
Ground Permit Drawings
Amount:
$1,175.00

Component Description:
KZJL Primary Tower- Ground Permit Drawings
Amount:
$2,350.00
Construction Management

Component Description:
Construction Management
Amount:
$5,495.00

Component Description:
KZJL Primary Tower- Construction Management
Amount:
$5,000.00
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)

Component Description:
Complex Tower, Tower Equipment and Rigging Costs
Amount:
$30,431.89

Component Description:
KZJL Primary Tower- Complex Tower, Tower Equipment and Rigging
Amount:
$60,863.79
Major tower reinforcement/modifications Information not provided.
Tall Tower (greater than 500') Information not provided.

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 $234,829.00 $222,399.32 N/A $60,949.98 N/A
Total for all systems $5,129,165.57 $2,758,972.20 N/A $1,781,693.33 N/A
Outside Professional Services $234,829.00 $222,399.32 $60,949.98
Migratory Bird Assessment $438.00 $438.00 N/A $328.13 N/A
RF System Test $5,000.00 $5,000.00 N/A $3,750.00 N/A
Site Coordination Meeting $1,250.00 $1,250.00 N/A $937.50 N/A
Additional Field Engineering Service, 10 Days $20,000.00 $20,000.00 N/A N/A N/A
RF Exposure Measurements $21,050.00 $20,000.00 N/A $2,812.50 N/A
ASR modification (prepare FCC Form 854) $2,105.00 $166.67 Tower owner is passing this cost to the station $125.00 N/A
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet $10,520.00 $10,000.00 N/A N/A N/A
NEPA Section 106 environmental review, if needed $6,310.00 $1,350.00 Tower owner is passing this cost to the Station $1,012.50 N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $7,360.00 $7,000.00 N/A $0.00 N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $2,250.00 N/A N/A N/A
Address transition timing and coordination issues w/ other stations and wireless $2,630.00 $2,500.00 N/A $1,567.25 N/A
Prepare and or review reimbursement form $2,630.00 $2,500.00 N/A $319.50 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 engineering section of FCC Form 2100 (main), License to Cover Application $1,580.00 $1,500.00 N/A N/A N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $5,000.00 N/A N/A N/A
Project management of the transition $127,506.00 $116,280.00 $106,800 Overall project Management + $9,480 Additional per Towers owner See attached KZJL Cost Estimate $39,055.90 N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $7,000.00 N/A $3,750.00 N/A
Prepare request for Special Temporary Authorization $4,100.00 $3,000.00 N/A $350.00 N/A
Attorney Fees - Negotiation of lease and other matters for shared locations $4,210.00 $14,164.65 Wiley Rein Invoice #1482470 and #1486721; Justifying Invoice - KZJL Wiley Rein 1494427; Justifying Invoice - KZJL Wiley Rein 1495206 $6,941.70 invoices

Components

Actual Information Description File Name
Migratory Bird Assessment

Component Description:
Migratory Bird Assessment
Amount:
$109.38

Component Description:
KZJL Field Engineering Services- Migratory Bird Assessment
Amount:
$218.75
RF System Test

Component Description:
RF System Test
Amount:
$1,250.00

Component Description:
KZJL Field Engineering Services- RF System Test
Amount:
$2,500.00
Site Coordination Meeting

Component Description:
Site Coordination Meeting
Amount:
$312.50

Component Description:
KZJL Site Coordination Meeting
Amount:
$625.00
Additional Field Engineering Service, 10 Days Information not provided.
RF Exposure Measurements

Component Description:
RF Exposure Measurements
Amount:
$937.50

Component Description:
KZJL Field Engineering Services- RF Exposure Measurements
Amount:
$1,875.00
ASR modification (prepare FCC Form 854)

Component Description:
ASR Modification
Amount:
$41.67

Component Description:
KZJL Attorney- ASR Modification
Amount:
$83.33
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet Information not provided.
NEPA Section 106 environmental review, if needed

Component Description:
NEPA Section 106 environmental review
Amount:
$337.50

Component Description:
KZJL Attorney- NEPA Section 106 Environmental Review
Amount:
$675.00
Attorney Fees - Prepare and File request for Special Temporary Authorization Information not provided.
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application Information not provided.
Address transition timing and coordination issues w/ other stations and wireless

Component Description:
KZJL Transition Timing and Coordination
Amount:
$1,250.00

Component Description:
KZJL, Houston, TX Channel Repack
Amount:
$317.25
Prepare and or review reimbursement form

Component Description:
Legal services
Amount:
$319.50
Prepare engineering section of 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.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application Information not provided.
Project management of the transition

Component Description:
Project Management
Amount:
$4,119.85

Component Description:
KZJL Project Management
Amount:
$4,740.00

Component Description:
Project Management
Amount:
$2,615.30

Component Description:
Project Management
Amount:
$1,297.05

Component Description:
Project Management
Amount:
$2,026.80

Component Description:
Project Management
Amount:
$1,197.35

Component Description:
Project Management
Amount:
$262.50

Component Description:
Project Management
Amount:
$1,955.70

Component Description:
Project Management
Amount:
$3,167.75

Component Description:
Project Management
Amount:
$1,144.50

Component Description:
Project Management
Amount:
$6,640.55

Component Description:
Project Management
Amount:
$3,522.10

Component Description:
Project Management
Amount:
$4,251.30

Component Description:
Project Management
Amount:
$2,058.15

Component Description:
Project Management
Amount:
$57.00
Perform engineering study for new channel assignment and antenna development

Component Description:
Engineering Study for New Channel Assignment
Amount:
$1,250.00

Component Description:
KZJL RF Eng- Engineering Study for New Channel Assignment
Amount:
$2,500.00
Prepare request for Special Temporary Authorization

Component Description:
Consulting Engineer - J. Davis - Hourly (@ $250/hr)
Amount:
$350.00
Attorney Fees - Negotiation of lease and other matters for shared locations

Component Description:
Total Professional Services
Amount:
$5,824.35

Component Description:
Total Professional Services
Amount:
$4,625.10

Component Description:
Legal Services
Amount:
$1,398.60

Component Description:
Legal services
Amount:
$2,316.60

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 $116,330.00 $115,765.00 N/A $16,223.73 N/A
Total for all systems $5,129,165.57 $2,758,972.20 N/A $1,781,693.33 N/A
Other Expenses $116,330.00 $115,765.00 $16,223.73
Main Site Upgrades $11,375.00 $11,375.00 See attached KZJL Main Transmitter Cost Estimate. $200.00 N/A
Site Security $7,875.00 $7,875.00 Per ATC Invoice 460208944 $5,906.25 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 $15,000.00 $15,000.00 N/A N/A N/A
Equipment Delivery and Handling Charges $25,000.00 $25,000.00 N/A $5,124.99 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $25,000.00 $25,000.00 Station Estimate $3,430.00 N/A
Non-zoning permits $8,000.00 $8,000.00 N/A $999.99 N/A
Local Zoning $10,000.00 $10,000.00 N/A $562.50 N/A
FCC Filing Fees - Special Temporary Authorization request $195.00 $190.00 N/A N/A N/A
FCC Filing Fees - Form 2100 license to cover application $335.00 $325.00 N/A N/A N/A
DTV Medical Facility Notification $11,550.00 $11,000.00 N/A N/A N/A

Components

Actual Information Description File Name
Main Site Upgrades

Component Description:
Consulting Engineer - J. Davis - Hourly (@ $250/hr)
Amount:
$200.00
Site Security

Component Description:
Site Security
Amount:
$1,968.75

Component Description:
KZJL Site Security
Amount:
$3,937.50
MVPD Notification of Channel Change Information not provided.
Develop and air announcement of upcoming channel change Information not provided.
Equipment Delivery and Handling Charges

Component Description:
Equipment Delivery
Amount:
$1,708.33

Component Description:
KZJL Equipment Delivery
Amount:
$3,416.66
Disposal Costs (for equipment and other waste, net of any salvage value)

Component Description:
Demolition of Electrical Gear
Amount:
$3,430.00
Non-zoning permits

Component Description:
Non-Zoning Permits
Amount:
$333.33

Component Description:
KZJL Non-Zoning Permits
Amount:
$666.66
Local Zoning

Component Description:
Local Zoning
Amount:
$187.50

Component Description:
KZJL Local Zoning
Amount:
$375.00
FCC Filing Fees - Special Temporary Authorization request Information not provided.
FCC Filing Fees - Form 2100 license to cover application Information not provided.
DTV Medical Facility Notification Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $5,129,165.57 $2,758,972.20 $1,781,693.33

Reimbursement Status

Back to Top
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

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.

Michael Everett Todd

Chief Engineer


07/09/2019

Certification

Back to Top
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).

  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.

  2. The above-named entity certifies that the statements in this form and attached documentation are true, complete, and correct.

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

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

  5. 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 (full power and Class A stations) and/or otherwise modify a television station’s facility as a result of the spectrum repack (LPTV/TV Translator stations); or to minimize service disruption resulting from a repacked television station (FM stations); or to continue to carry the signal of a broadcaster that changes channels (MVPD) .

  6. 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.

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

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

  9. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a prerequisite 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.

Michael Everett Todd

Chief Engineer


07/09/2019

Attachments

Back to Top