TV Broadcaster Relocation Fund Reimbursement Application

Applicant Information

Applicant Name, Type, and Contact Information

Applicant	Address	Phone	Email	Applicant Type
Estrella Television License of Houston LLC Doing Business As: KRCA LICENSE LLC	1845 Empire Avenue Burbank, CA 91504 United States	+1 (818) 729-5300	bkei@EstrellaMedia.com	Limited Liability Company

Applicant

Address

Phone

Applicant Type

Estrella Television License of Houston LLC

Doing Business As: KRCA LICENSE LLC

1845 Empire Avenue

Burbank, CA 91504

United States

+1 (818) 729-5300

bkei@EstrellaMedia.com

Limited Liability Company

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant	Address	Phone	Email
[Confidential]

Preparer Contact Information

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

Applicant

Address

Phone

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

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

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

Auxiliary Transmitter

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

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

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

Other Transmitter Cost Not Listed

Information not provided.

Primary Transmitter

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

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

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

Other Transmitter Cost Not Listed

Name	Description
Ice Shield for HVAC Equipment	Ice shield necessary for HVAC Equipment per tower owner.

Antennas

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

Primary Antenna

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

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

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?
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

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

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

Primary Transmission Line

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

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

Other Transmission Line Expenses Not Listed

Name	Description
Nitrogen Generator	For transmission line protection and dehydration

Tower Equipment And Rigging Costs

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

Auxiliary Tower

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

Other Types of Users

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

Auxiliary Tower

Tower Rigging Costs

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

Auxiliary Tower

Other Tower Expenses Not Listed

Information not provided.

Primary Tower

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

Other Types of Users

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

Primary Tower

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

Tower Rigging Costs

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

Primary Tower

Other Tower Expenses Not Listed

Name	Description
Construction Management	Construction project management - Tower Modification reinforcements and facilities
Structural Analysis	After the tower mapping is complete, a structural analysis will be necessary.
Ground Permit Drawings	Ground & Building A and E Permit Drawing Package
Tower Permit Drawings	Tower Permit Drawing Package

Outside Professional Services Costs

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

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

Section	Question	Response
AM Pattern Disturbance	Is an Impact Study needed?	No
AM Pattern Disturbance	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

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

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	$1,850,020.57	$1,613,235.31	N/A	$1,438,395.43	N/A
Total for all systems	$5,136,123.57	$2,766,490.30	N/A	$2,089,613.98	N/A
Primary Transmitter ULXTE-72	$1,670,720.57	$1,442,185.31		$1,350,245.14
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.	$1,247,892.25	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	$44,849.86	$44,849.86	Per ATC Quote ($33,333.33) and Wilson Fire Proposal dated 12/7/18 ($11,516.53)	$36,073.86	N/A
Other -- HVAC Service Type: C Size:20 (Other)	$42,204.04	$42,204.04	Per Mercury Control proposal 1034 dated 9/28/18	$42,204.03	N/A
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
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	$7,749.99	N/A
Transformer 3 phase/480v - 300 KVA	$36,800.00	$35,000.00	N/A	N/A	N/A
Switchgear - industrial 800 amp	$38,200.00	$12,100.00	Per ATC Invoice 460208944	$9,075.00	N/A
Auxiliary Transmitter UAXTE-2R37	$179,300.00	$171,050.00		$88,150.29
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
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW	$126,000.00	$120,000.00	N/A	$88,150.29	N/A

Components

Actual Information Description	File Name
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW	Component Description: 1st Primary Transmitter - UHF Liquid Cooled Solid State Amount: $442,479.93 Component Description: "Transmitter Mask Filter System RF Accessories" Amount: $217,173.92 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: New Primary Transmitter ULXTE-72 Transmitter Amount: $495,924.05
Ice Shield for HVAC Equipment	Component Description: KZJL 1st Primary Transmitter- Ice Shield for HVAC Equipment Amount: $4,000.00 Component Description: Ice Shield for HVAC Equipment Amount: $2,000.00
Other -- Building Addition Size: 1500.0	Component Description: KZJL 1st Primary Transmitter- Building Addition 1500 SF Amount: $16,666.67 Component Description: Building Addition 1500 SF Amount: $8,333.33 Component Description: Material, labor, engineering Amount: $11,073.86
Other -- HVAC Service Type: C Size:20 (Other)	Component Description: Install new 20T condenser 460-480v 3 Phase and AHU Amount: $42,204.03
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: KZJL 1st Primary Transmitter- Other Electrical Service Amount: $833.34 Component Description: New Electrical Sub Panels Amount: $416.67
2" Rigid Conduit and Wiring (Cost per foot)	Component Description: Capital contribution - Missouri City Amount: $4,166.66 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: Relocate conduits on office wall Amount: $1,500.00
Transformer 3 phase/480v - 300 KVA	Information not provided.
Switchgear - industrial 800 amp	Component Description: KZJL 1st Primary Transmitter- 800 Amp Switchgear Amount: $6,050.00 Component Description: Reference KZJL-110-1st Primary Transmitter - 25 Ton HVAC System American Tower LLC 460200428 Amount: $3,025.00
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.
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW	Component Description: lst Auxiliary Transmitter- UHF Air Cooled Solid State Amount: $22,634.03 Component Description: UAXTE-2 Transmitter Amount: $26,172.78 Component Description: New Auxiliary Transmitter Down Payment Amount: $28,332.03 Component Description: Installation Services Amount: $11,011.45

Cost Information

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	$5,136,123.57	$2,766,490.30	N/A	$2,089,613.98	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
Combiner Space	$33,333.00	$33,333.00	N/A	$2,083.33	N/A
Combiner HVAC	$24,667.00	$24,667.00	N/A	$18,500.01	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 output splitting/switching for dual feed lines, if applicable	$126,000.00	$0.00	N/A	N/A	N/A
New combiner, cost per channel (without antenna)	$84,200.00	$44,562.00	N/A	$31,338.11	N/A
Sweep test of existing antenna	$6,730.00	$6,667.00	See attached Cost sheets	$5,000.01	N/A

Components

Actual Information Description	File Name
UHF - High Power Top Mount Three Station broadband panel antenna elliptically or circularly polarized	Component Description: KZJL Primary Antenna- UHF High Power Top Mount Broadband Antenna Amount: $64,000.00 Component Description: UHF High Power Top Mount broadband Amount: $32,000.00
Combiner Space	Component Description: Combiner Installation Amount: $2,083.33
Combiner HVAC	Component Description: KZJL Primary Antenna- Combiner HVAC Amount: $12,333.34 Component Description: Combiner HVAC Amount: $6,166.67
Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed)	Component Description: KZJL Primary Antenna- Elbow Complex 7 3/16in Amount: $4,290.00 Component Description: Elbow Complex 7 3/16" Amount: $2,145.00
Combiner output splitting/switching for dual feed lines, if applicable	Information not provided.
New combiner, cost per channel (without antenna)	Component Description: KZJL Primary Antenna- Combiner Amount: $22,280.96 Component Description: Combiner and Installation Amount: $9,057.15
Sweep test of existing antenna	Component Description: Sweep Test Amount: $1,666.67 Component Description: KZJL Primary Antenna- Sweep Test Amount: $3,333.34

Cost Information

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	$5,136,123.57	$2,766,490.30	N/A	$2,089,613.98	N/A
Primary Transmission Line	$1,403,600.00	$308,030.00		$231,022.50
Nitrogen Generator	$5,000.00	$5,000.00	Per ATC Invoice 460208944	$3,750.00	N/A
Rigid Transmission Line - copper, 7 3/16" broadband	$1,398,600.00	$303,030.00	N/A	$227,272.50	N/A

Components

Actual Information Description	File Name
Nitrogen Generator	Component Description: KZJL Rigid Transmission Line- copper, 7 3/16in Nitrogen Generator Amount: $2,500.00 Component Description: Nitrogen Generator Amount: $1,250.00
Rigid Transmission Line - copper, 7 3/16" broadband	Component Description: KZJL Rigid Transmission Line- copper, 7 3/16in broadband Amount: $151,515.00 Component Description: Rigid Transmission Line - copper, 7 3/16" broadband Amount: $75,757.50

Cost Information

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	$5,136,123.57	$2,766,490.30	N/A	$2,089,613.98	N/A
Primary Tower GTOWER	$892,945.00	$252,572.57		$117,053.18
Construction Management	$10,495.00	$10,495.00	American Tower 460208944	$10,495.00	invoices
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
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
Construction Management	Component Description: KZJL Primary Tower- Construction Management Amount: $5,000.00 Component Description: Construction Management Amount: $5,495.00
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: KZJL Primary Tower- Tower Mapping for an Undocumented/Poorly Documented Tower Amount: $3,100.00 Component Description: Tower Mapping for an Undocumented/Poorly Documented Tower Amount: $1,550.00
Structural Analysis	Component Description: KZJL Primary Tower- Structural Analysis Amount: $2,375.00 Component Description: Structural Analysis Amount: $1,187.50
Ground Permit Drawings	Component Description: Ground Permit Drawings Amount: $1,175.00 Component Description: KZJL Primary Tower- Ground Permit Drawings Amount: $2,350.00
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)	Component Description: KZJL Primary Tower- Complex Tower, Tower Equipment and Rigging Amount: $60,863.79 Component Description: Complex Tower, Tower Equipment and Rigging Costs Amount: $30,431.89
Major tower reinforcement/modifications	Information not provided.
Tall Tower (greater than 500')	Information not provided.

Cost Information

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	$242,659.00	$230,579.42	N/A	$115,824.68	N/A
Total for all systems	$5,136,123.57	$2,766,490.30	N/A	$2,089,613.98	N/A
Outside Professional Services	$242,659.00	$230,579.42		$115,824.68
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	$77,825.55	N/A
Migratory Bird Assessment	$438.00	$438.00	N/A	$328.13	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 - Negotiation of lease and other matters for shared locations	$4,210.00	$14,514.75	see Estimated Cost Justification KZJL-550-Attorney - Negotiation of Lease and Other Matters v0	$14,514.75	invoices
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application	$2,365.00	$2,250.00	N/A	$702.00	N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	$5,260.00	$5,000.00	N/A	N/A	N/A
Prepare request for Special Temporary Authorization	$4,100.00	$3,000.00	N/A	$350.00	N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application	$1,580.00	$1,500.00	N/A	N/A	N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	$3,155.00	$3,000.00	N/A	N/A	N/A
Perform engineering study for new channel assignment and antenna development	$7,360.00	$7,000.00	N/A	$3,750.00	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
RF System Test	$12,830.00	$12,830.00	see Estimated Cost Justification KZJL-580-Field Engineering Services - Interim Site RF System Test v0	$11,580.00	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
Prepare and or review reimbursement form	$2,630.00	$2,500.00	N/A	$319.50	N/A

Components

Actual Information Description	File Name
Project management of the transition	Component Description: Project Management Amount: $3,167.75 Component Description: Project Management Amount: $2,615.30 Component Description: Project Management Amount: $206.65 Component Description: Project Management Amount: $3,522.10 Component Description: Project Management Amount: $4,119.85 Component Description: Project Management Amount: $3,137.35 Component Description: Project Management Amount: $4,521.75 Component Description: Project Management Amount: $737.35 Component Description: Project Management Amount: $4,461.00 Component Description: Project Management Amount: $4,306.95 Component Description: Project Management Amount: $2,931.60 Component Description: Project Management Amount: $3,282.10 Component Description: Project Management Amount: $4,272.80 Component Description: Project Management Amount: $659.20 Component Description: Project Management Amount: $6,006.15 Component Description: KZJL Project Management Amount: $4,740.00 Component Description: Project Management Amount: $4,246.75 Component Description: Project Management Amount: $57.00 Component Description: Project Management Amount: $1,955.70 Component Description: Project Management Amount: $262.50 Component Description: Project Management Amount: $2,058.15 Component Description: Project Management Amount: $1,297.05 Component Description: Project Management Amount: $4,251.30 Component Description: Project Management Amount: $1,144.50 Component Description: Project Management Amount: $6,640.55 Component Description: Project Management Amount: $1,197.35 Component Description: Project Management Amount: $2,026.80
Migratory Bird Assessment	Component Description: KZJL Field Engineering Services- Migratory Bird Assessment Amount: $218.75 Component Description: Migratory Bird Assessment Amount: $109.38
Attorney Fees - Prepare and File request for Special Temporary Authorization	Information not provided.
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: Email corr w/ M. Todd and C. Buchanan re: KZJL repack requirements. Amount: $350.10 Component Description: Legal services Amount: $2,316.60
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application	Component Description: KZJL-550-Attorney - Prepare and File License to Cover (Main) Amount: $702.00
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application	Information not provided.
Prepare request for Special Temporary Authorization	Component Description: Consulting Engineer - J. Davis - Hourly (@ $250/hr) Amount: $350.00
Prepare engineering section of FCC Form 2100 (main), License to Cover Application	Information not provided.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application	Information not provided.
Perform engineering study for new channel assignment and antenna development	Component Description: KZJL RF Eng- Engineering Study for New Channel Assignment Amount: $2,500.00 Component Description: Engineering Study for New Channel Assignment Amount: $1,250.00
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
RF System Test	Component Description: KZJL Field Engineering Services- RF System Test Amount: $2,500.00 Component Description: RF System Test Amount: $1,250.00 Component Description: Plus-X VSWR RF Fault Protection Amount: $7,830.00 Component Description: N/A Amount: N/A
Site Coordination Meeting	Component Description: KZJL Site Coordination Meeting Amount: $625.00 Component Description: Site Coordination Meeting Amount: $312.50
Additional Field Engineering Service, 10 Days	Information not provided.
RF Exposure Measurements	Component Description: KZJL Field Engineering Services- RF Exposure Measurements Amount: $1,875.00 Component Description: RF Exposure Measurements Amount: $937.50
ASR modification (prepare FCC Form 854)	Component Description: KZJL Attorney- ASR Modification Amount: $83.33 Component Description: ASR Modification Amount: $41.67
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: KZJL Attorney- NEPA Section 106 Environmental Review Amount: $675.00 Component Description: NEPA Section 106 environmental review Amount: $337.50
Prepare and or review reimbursement form	Component Description: Legal services Amount: $319.50

Cost Information

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	$116,619.00	$116,264.00	N/A	$27,961.73	N/A
Total for all systems	$5,136,123.57	$2,766,490.30	N/A	$2,089,613.98	N/A
Other Expenses	$116,619.00	$116,264.00		$27,961.73
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	$2,289.00	$2,289.00	Please see 12.6.19 ECJ v0	$2,289.00	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
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	$535.00	see Estimated Cost Justification KZJL-610-FCC Filing Fee - License to Cover v0	$535.00	N/A
DTV Medical Facility Notification	$11,550.00	$11,000.00	N/A	$8,914.00	N/A
Non-zoning permits	$8,000.00	$8,000.00	N/A	$999.99	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	Component Description: MVPD Notification Services Amount: $2,289.00
Develop and air announcement of upcoming channel change	Information not provided.
Equipment Delivery and Handling Charges	Component Description: KZJL Equipment Delivery Amount: $3,416.66 Component Description: Equipment Delivery Amount: $1,708.33
Disposal Costs (for equipment and other waste, net of any salvage value)	Component Description: Demolition of Electrical Gear Amount: $3,430.00
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	Component Description: KZJL-610-FCC Filing Fee - License to Cover Amount: $200.00 Component Description: Total Professional Services Amount: $335.00
DTV Medical Facility Notification	Component Description: DTV Notification Service Amount: $8,914.00
Non-zoning permits	Component Description: KZJL Non-Zoning Permits Amount: $666.66 Component Description: Non-Zoning Permits Amount: $333.33

Cost Information

Grand Total

	Predetermined Cost Estimate	Estimated Cost	Actual Cost
Total for all systems	$5,136,123.57	$2,766,490.30	$2,089,613.98

Reimbursement Status

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

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.

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.
The above-named entity acknowledges that all certifications and attached documentation are considered material representations.
The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.
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).
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.
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.
The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.
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

03/27/2020

Certification

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).

The Authorized Person signing below certifies and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.
The above-named entity certifies that the statements in this form and attached documentation are true, complete, and correct.
The above-named entity acknowledges that all certifications and attached documentation are considered material representations.
The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.
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) .
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.
The above-named entity certifies that the cost information/documents submitted reflect costs actually incurred.
The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.
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

03/27/2020

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

Applicant Information

Applicant Name, Type, and Contact Information

Reimbursement Contact Information

Reimbursement Contact Name and Information

Preparer Contact Information

Preparer Contact Name and Information

Broadcaster Information and Transition Plan

Transmitters

Auxiliary Transmitter

Add Transmitter Information

Auxiliary Transmitter

New Transmitter Costs

Auxiliary Transmitter

Other Transmitter Costs

Auxiliary Transmitter

Other Transmitter Cost Not Listed

Primary Transmitter

Existing Transmitter Information

Primary Transmitter

New Transmitter Costs

Primary Transmitter

Other Transmitter Costs

Primary Transmitter

Other Transmitter Cost Not Listed

Antennas

Primary Antenna

Existing Antenna Information

Primary Antenna

New Antenna Costs

Primary Antenna

Other Antenna Costs

Primary Antenna

Other Antenna Cost Not Listed

Transmission Line

Primary Transmission Line

Existing Transmission Line

Primary Transmission Line

New Transmission Line

Primary Transmission Line

Other Transmission Line Expenses Not Listed

Tower Equipment And Rigging Costs

Auxiliary Tower

Add Tower

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

Other Types of Users

Auxiliary Tower

Tower Rigging Costs

Auxiliary Tower

Other Tower Expenses Not Listed

Primary Tower

Existing Tower

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

Other Types of Users

Primary Tower

Tower Modification Costs

Primary Tower

Tower Rigging Costs

Primary Tower

Other Tower Expenses Not Listed

Outside Professional Services Costs

Outside Professional Services Costs

Other Professional Services Expenses Not Listed

Other Expenses

Other Expenses

Other Expenses Not Listed

Cost Information

Transmitters

Components

Cost Information

Antennas

Components

Cost Information

Transmission Line

Components

Cost Information

Tower Equipment and Rigging Costs

Components

Cost Information

Outside Professional Services