| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
WORD OF GOD FELLOWSHIP, INC. Applicant Doing Business As: WORD OF GOD FELLOWSHIP, INC. |
Arnold Torres 3901 HIGHWAY 121 SOUTH BEDFORD, TX 76021 United States |
+1 (817) 571-1229 | arnold.tores@daystar.com | Other |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
Samuel Hariton Widelity, Inc. |
Samuel Hariton 4031 University Drive Ste 100 Fairfax, VA 22030 United States |
+1 (339) 222-8107 | sam.hariton@widelity.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. | No |
| Briefly describe transition plan | KRJR will transition from channel 24 to channel 12 by changing its antenna and transmitter. KRJR will also change tower sites. |
| 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) | |
| Ownership | Owned | |
| Is this transmitter currently shared with another station? | No | |
| Is this transmitter currently in operating condition? | Yes | |
| Existing Transmitter Manufacturer and Type | Manufacturer | |
| Model | SS AC Ultra UTX-2.5 | |
| Year | 2012 | |
| Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power Capacity | 2.5 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Manufacturer | ||
| Model | TRN-VIII-3000-34-FA | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power capacity | 3.0 kW | |
| Justification for New Transmitter | Moving from channel 24 to channel 12 requires the purchase of a new transmitter because the current transmitter cannot be re-channeled to meet the new channel assignment. |
| Section | Question | Response |
|---|---|---|
| Other Transmitter Costs | ||
| Does the transmitter installation require a Transmitter Building Site Survey/Installation? | Yes | |
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | No | |
| Rigid Conduit and Wiring | No | |
| Other Electrical Service | Yes | |
| Description | Modification of electrical services and other expenses as required for the repack. | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | No |
| Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
| Name | Description |
|---|---|
Primary Transmitter - Demolition |
Primary Transmitter - Demolition |
| 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) | |
| Ownership | Owned | |
| Is the existing antenna shared with another station or stations? | No | |
| Is the existing antenna directional? | No | |
| Is antenna in operating condition? | Yes | |
| Is antenna located on or in close proximity to an antenna farm? | Yes | |
| Existing Antenna Manufacturer and Type | ||
| Mounting | Side Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Circular | |
| Type | Slotted Coaxial | |
| ERP: | 15.0 kW | |
| Manufacturer | ||
| Model | SWLP16MC/24-CP | |
| Year | 2012 |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Primary (Main) |
| Change Type | Purchase New | |
| Ownership | Owned | |
| Is antenna shared? | No | |
| Is antenna directional? | Yes | |
| Will antenna be located on or in close proximity to an antenna farm? | Yes | |
| New Antenna Manufacturer and Types | ||
| Mounting | Side Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Circular | |
| Type | Slotted Coaxial | |
| ERP: | 3.0 kW | |
| Manufacturer | ||
| Model | SWCVL4EC | |
| Year | 2019 | |
| Justification for New Antenna | Existing antenna cannot accommodate channel 12 operations. |
| Section | Question | Response |
|---|---|---|
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
| Broadband or Single Channel? | Single Channel | |
| Feed Line Size | 1 5/8 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 |
| Name | Description |
|---|---|
Antenna removal and installation |
Antenna removal and installation |
| 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) | |
| Ownership | Owned | |
| Is the existing transmission line shared with another station or stations? | No | |
| Is Transmission Line in operating condition? | Yes | |
| Existing Transmission Line Manufacturer and Type | Manufacturer | |
| Type | Flexible Air | |
| Diameter | 7/8 inches | |
| Number of parallel runs | 1 | |
| Length | 200 feet per run |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Type | Flexible Foam | |
| Diameter | 1 5/8 inches | |
| Number of parallel runs | 1 | |
| Length | 600 feet per run | |
| Justification for New Transmission Line | KRJR is relocating to another tower site. | |
| Interior RF Systems | Does the Installation of the Transmission Line require an additional or replacement Inside RF system including switching, patch panels, and dehydrators? | No |
| 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 | Modify Existing |
| Tower Use | Primary (Main) | |
| Ownership | Leased | |
| Is this tower consider Complex? | No | |
| Is this tower currently shared with any other stations? | Yes | |
| One or more FM, AM or TV radio broadcaster(s) | Yes | |
| Others Types of Users | No | |
| Is tower documented for structural analysis? | No | |
| Is tower compliant with Rev G? | Unknown | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1038784 | |
| Coordinates (NAD83) | Latitude (NAD83) | 38° 38' 53.0" N- |
| Longitude (NAD83) | 121° 28' 41.4" W- | |
| Overall Structure Height | 541.99 feet | |
| Support Structure Height | 539.36 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 23.95 feet | |
| Structure Type | LTOWER - Lattice Tower | |
| Tower Owner | American Towers LLC | |
| Date Constructed | 12/10/1987 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 67970 | KAHC-LD | LPD |
| 6810 | KKDO | FM |
| 11281 | KSEG | FM |
| 182091 | KFMS-LD | LPD |
| Section | Question | Response |
|---|---|---|
| Engineering Study | Please what type of engineering study is required, if any: | Study need for guyed or free-standing tower |
| Tower Reinforcements | Please select whether tower reinforcements are needed: | No reinforcements needed |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | N/A |
| Helicopter Services Required | Are helicopter services required? | No |
| Name | Description |
|---|---|
Tower Rigging - Old Tower |
Tower Rigging - Old Tower |
Primary Tower - Tower Construction Drawings |
Primary Tower - Tower Construction Drawings |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 254 | |
| Explanation | KRJR-LD does not have sufficient resource capacity and expertise in house to handle all activities necessary for completion of the station's build by the construction deadline. KRJR-LD will hire an outside firm to facilitate a timely transition. | |
| Outside RF consulting Engineering Services | Perform engineering study for displacement application | 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 | |
| Prepare Form 601 | No | |
| 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 | |
| Negotiation of Lease and other Matter for Shared Locations | No | |
| Prepare or Review FCC Form 399 for Reimbursement | Yes | |
| Form 399 assistance or other program management costs | Yes | |
| RF Field Engineering Services | Comprehensive coverage verification via field study | No |
| RF exposure measurements | Yes | |
| Additional Field Engineering Service | No |
| Section | Question | Response |
|---|---|---|
| AM Pattern Disturbance | Is an Impact Study needed? | No |
| Is Remediation needed? | No | |
| Permit and Filing Costs | FCC Construction Permit Major Change | 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 | |
| Point to Point Microwave (STL/ICR) | Frequency Coordination for Unidirection System | No |
| Frequency Coordination for Bi-Direction System | No | |
| New Point to Point Microwave System | No |
| Name | Description |
|---|---|
Equipment Rental |
Equipment Rental |
Zoning and Permitting |
Zoning and Permitting |
Internal Labor |
Internal Labor |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $113,611.97 | $74,737.97 | N/A | $68,737.97 | N/A |
| Total for all systems | $470,826.80 | $283,337.95 | N/A | $171,749.67 | N/A |
| Primary Transmitter TRN-VIII-3000-34-FA | $113,611.97 | $74,737.97 | $68,737.97 | ||
| Transmitter Building Site Survey/Installation | $10,000.00 | $6,000.00 | N/A | N/A | N/A |
| High VHF - Air Cooled Solid State Transmitter 1.1 - 4.4 kW | $101,000.00 | $66,126.00 | Cost justification: Please see Anywave Order Acknowledgement Ref. CO2206-1331 Rev. | $66,126.00 | N/A |
| Other Electrical Service: Modification of electrical services and other expenses as required for the repack. | $1,915.20 | $1,915.20 | Please see KRJR-LP Primary Transmitter - Other Electrical Service Budget Revision Justification Letter | $1,915.20 | N/A |
| Primary Transmitter - Demolition | $696.77 | $696.77 | Please see KRJR-LP Primary Transmitter - Demolition Budget Revision Justification Letter | $696.77 | N/A |
| Actual Information Description | File Name |
|---|---|
| Transmitter Building Site Survey/Installation | Information not provided. |
| High VHF - Air Cooled Solid State Transmitter 1.1 - 4.4 kW | |
| Other Electrical Service: Modification of electrical services and other expenses as required for the repack. | |
| Primary Transmitter - Demolition |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $89,627.23 | $86,997.23 | N/A | $26,997.23 | N/A |
| Total for all systems | $470,826.80 | $283,337.95 | N/A | $171,749.67 | N/A |
| Primary Antenna SWCVL4EC | $89,627.23 | $86,997.23 | $26,997.23 | ||
| Elbow complex, single channel, 1 5/8” input (if needed) | $6,900.00 | $5,000.00 | N/A | N/A | N/A |
| Antenna removal and installation | $50,000.00 | $50,000.00 | N/A | N/A | N/A |
| High VHF-Low Power, Side Mount, Slotted Coaxial, 3.0kW input, Circular | $26,997.23 | $26,997.23 | Please see KRJR-N12 ATC 273582 SWR Quote SWDDP 2-0-012 H-Pol 24461-01 | $26,997.23 | N/A |
| Sweep test of transmission line and antenna | $5,730.00 | $5,000.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Elbow complex, single channel, 1 5/8” input (if needed) | Information not provided. |
| Antenna removal and installation | Information not provided. |
| High VHF-Low Power, Side Mount, Slotted Coaxial, 3.0kW input, Circular | |
| Sweep test of transmission line and antenna | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $14,400.00 | $13,029.77 | N/A | $13,029.77 | N/A |
| Total for all systems | $470,826.80 | $283,337.95 | N/A | $171,749.67 | N/A |
| Primary Transmission Line | $14,400.00 | $13,029.77 | $13,029.77 | ||
| Flexible Foam Transmission Line - dielectric, 1 5/8" | $14,400.00 | $13,029.77 | Please see KRJR-N12 ATC 273582 SWR Quote SWDDP 2-0-012 H-Pol 24461-01.pdf | $13,029.77 | N/A |
| Actual Information Description | File Name |
|---|---|
| Flexible Foam Transmission Line - dielectric, 1 5/8" |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $176,680.00 | $34,550.00 | N/A | $20,858.00 | N/A |
| Total for all systems | $470,826.80 | $283,337.95 | N/A | $171,749.67 | N/A |
| Primary Tower LTOWER | $176,680.00 | $34,550.00 | $20,858.00 | ||
| Study needed for guyed or free-standing tower | $8,700.00 | $1,500.00 | Please see ATC Tower Services LLC Invoice A262520 | $1,500.00 | N/A |
| Tower Rigging Tall Tower (greater than 500') | $157,750.00 | $22,820.00 | Please see Estimated Cost Justification KRJR-LP-410-Existing Primary Tower - Tower Rigging Tall Tower (greater than 500') v0 | $9,128.00 | N/A |
| Primary Tower - Tower Construction Drawings | $3,500.00 | $3,500.00 | Please see KRJR-LP Tower Construction Drawings Budget Revision Justification Letter | $3,500.00 | N/A |
| Tower Rigging - Old Tower | $6,730.00 | $6,730.00 | per KRJR-LP P&R Tower PROPOSAL 22005B | $6,730.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Study needed for guyed or free-standing tower | |
| Tower Rigging Tall Tower (greater than 500') | |
| Primary Tower - Tower Construction Drawings | |
| Tower Rigging - Old Tower |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $54,679.50 | $52,204.88 | N/A | $29,769.87 | N/A |
| Total for all systems | $470,826.80 | $283,337.95 | N/A | $171,749.67 | N/A |
| Outside Professional Services | $54,679.50 | $52,204.88 | $29,769.87 | ||
| RF Exposure Measurements | $12,100.00 | $7,500.00 | N/A | N/A | N/A |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | $2,235.00 | $2,235.00 | N/A | N/A | N/A |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $1,577.50 | $1,500.00 | N/A | N/A | N/A |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $3,025.00 | $3,000.00 | N/A | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,052.50 | $1,000.00 | N/A | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $2,102.50 | $2,000.00 | N/A | N/A | N/A |
| Prepare request for Special Temporary Authorization | $1,280.00 | $1,200.00 | N/A | N/A | N/A |
| Perform engineering study for displacement application | $1,800.00 | $1,500.00 | N/A | N/A | N/A |
| Form 399 assistance or other Program Management costs | $1,000.00 | $1,000.00 | N/A | N/A | N/A |
| Prepare/ Review 399 reimbursement form | $1,710.00 | $1,500.00 | N/A | N/A | N/A |
| Project management of the transition | $26,797.00 | $29,769.88 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $29,769.87 | N/A |
| Actual Information Description | File Name |
|---|---|
| RF Exposure Measurements | Information not provided. |
| 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. |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | Information not provided. |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
| Prepare request for Special Temporary Authorization | Information not provided. |
| Perform engineering study for displacement application | Information not provided. |
| Form 399 assistance or other Program Management costs | Information not provided. |
| Prepare/ Review 399 reimbursement form | Information not provided. |
| Project management of the transition |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $21,828.10 | $21,818.10 | N/A | $12,356.83 | N/A |
| Total for all systems | $470,826.80 | $283,337.95 | N/A | $171,749.67 | N/A |
| Other Expenses | $21,828.10 | $21,818.10 | $12,356.83 | ||
| Internal Labor | $5,629.58 | $5,629.58 | Please see KRJR-LP Internal Labor Budget Revision Justification Letter | $5,629.24 | N/A |
| Zoning and Permitting | $2,500.00 | $2,500.00 | Please see KRJR-LP Zoning & Permitting Budget Revision Justification Letter | $2,500.00 | N/A |
| Equipment Rental | $590.76 | $590.76 | Please see Estimated Cost Justification KRJR-LP-610-Equipment Rental v0 | $590.76 | N/A |
| Equipment Storage | $1,000.00 | $1,000.00 | N/A | N/A | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $5,000.00 | $5,000.00 | N/A | $696.78 | N/A |
| FCC Filing Fees - Special Temporary Authorization request | $305.00 | $305.00 | N/A | N/A | N/A |
| Equipment Delivery and Handling Charges | $5,357.76 | $5,357.76 | Estimated Cost Justification KRJR-LP-610-Equipment Delivery and Handling v1 | $2,940.05 | N/A |
| FCC Filing Fees - Form 2100 license to cover application | $335.00 | $335.00 | N/A | N/A | N/A |
| FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,100.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Internal Labor | |
| Zoning and Permitting | |
| Equipment Rental | |
| Equipment Storage | Information not provided. |
| Disposal Costs (for equipment and other waste, net of any salvage value) | |
| FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
| Equipment Delivery and Handling Charges | |
| FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
| FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $470,826.80 | $283,337.95 | $171,749.67 |
| Question | Response |
|---|---|
| The facility has ceased operating on its pre-auction channel. | Yes |
| Construction of final facilities or all necessary modifications are complete. | Yes |
| 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. | Yes |
| 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. | Arnold Torres Business Administrator 10/20/2022 |
| Section | Question | Response |
|---|---|---|
| Submission of Final Allocation or Accounting Information 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. | Arnold Torres Business Administrator 10/20/2022 |
