| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
WORD BROADCASTING NETWORK, INC. Doing Business As: WORD BROADCASTING NETWORK, INC. |
3701 FERN VALLEY ROAD LOUISVILLE, KY 40219 United States |
+1 (502) 964-2121 | TOM@WBNA21.COM | Not-for-Profit |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
The Preparer is same as the reimbursement contact. |
|
|
|
| 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 | Licensee is transitioning on 10/11/19 to its new spectrum in accordance with the previously granted construction permit. |
| 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 | UNKNOWN | |
| Year | 1900 | |
| Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power Capacity | 1 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Manufacturer | ||
| Model | TRN-5X-U-18-C | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power capacity | 1.1 kW | |
| Justification for New Transmitter | Existing transmitter not compatible with new spectrum allocation as more power is required to transmit signal |
| Section | Question | Response |
|---|---|---|
| Other Transmitter Costs | ||
| Does the transmitter installation require a Transmitter Building Site Survey/Installation? | No | |
| 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 | No | |
| 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 |
|---|---|
MASK FILTER |
New 10 kW upgraded mask filter, like-for-like mask filter is 3 kW. |
Primary Transmitter - Installation |
Primary Transmitter - Installation |
| 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? | 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 | ||
| Mounting | Side Mount | |
| Antenna position in stack | Middle | |
| Polarization | Horizontal | |
| Type | Slotted Coaxial | |
| ERP: | 15.0 kW | |
| Manufacturer | ||
| Model | ALP32L3-8SW | |
| Year | 2006 |
| 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 | Middle | |
| Polarization | Elliptical | |
| Type | Slotted Coaxial | |
| ERP: | 15.0 kW | |
| Manufacturer | ||
| Model | ATC-BCE316C5-V2-25 | |
| Year | 2019 | |
| Justification for New Antenna | Existing antenna is incompatible with new spectrum allocation. |
| Section | Question | Response |
|---|---|---|
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | No |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | Yes |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| 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 | Rigid | |
| Diameter | 3 1/8 inches | |
| Segment Length | 20 inches | |
| Number of parallel runs | 1 | |
| Length | 400 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 | 400 feet per run | |
| Justification for New Transmission Line | Needed for new antenna, existing is in disrepair. | |
| 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 | Move Equipment |
| 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? | Yes | |
| Is tower compliant with Rev G? | Unknown | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1028414 | |
| Coordinates (NAD83) | Latitude (NAD83) | 38° 21' 55.2" N- |
| Longitude (NAD83) | 085° 50' 24.2" W- | |
| Overall Structure Height | 464.89 feet | |
| Support Structure Height | 459.97 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 962.91 feet | |
| Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
| Tower Owner | SBA GC Towers, LLC | |
| Date Constructed | 01/25/1996 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 91916 | W205BT | FX |
| 38621 | WFPK | FM |
| 38464 | WDYL-LD | LPD |
| 64024 | WKYI | AM |
| 4258 | WFPL | FM |
| 91679 | W270CR | FX |
| 69113 | WUOL-FM | FM |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | N/A |
| Helicopter Services Required | Are helicopter services required? | No |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 194 | |
| Explanation | WBNM-LD requires the aid of outside project management services in order to fulfill the requirements of the repack. WBNM-LD does not have sufficient resource capacity and expertise in-house to handle all the necessary activities. | |
| 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 | No | |
| 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 | No | |
| Negotiation of Lease and other Matter for Shared Locations | Yes | |
| 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 | Yes |
| RF exposure measurements | Yes | |
| Additional Field Engineering Service | Yes | |
| Number of Days | 4 | |
| Justification | Installation of new transmitter and supervision of installation for transmission line and antenna @ $2,000 per day |
| 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 | No | |
| 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 |
|---|---|
IP BASED STL |
Replacement of existing STL system with an IP based transport system to connect studios/programming source with transmitter |
Internal Labor |
Internal Labor |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $94,152.20 | $91,072.20 | N/A | $91,072.20 | N/A |
| Total for all systems | $368,912.27 | $351,168.67 | N/A | $258,724.06 | N/A |
| Primary Transmitter TRN-5X-U-18-C | $94,152.20 | $91,072.20 | $91,072.20 | ||
| MASK FILTER | $3,702.20 | $3,702.20 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $3,702.20 | N/A |
| UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW | $84,000.00 | $80,920.00 | Please see Anywave proposal 7359-01-6-14-2019 | $80,920.00 | N/A |
| Primary Transmitter - Installation | $6,450.00 | $6,450.00 | Please See: WBNM-LD Primary Transmitter Installation Budget Revision Justification Cover Letter.pdf | $6,450.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| MASK FILTER | |
| UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW | |
| Primary Transmitter - Installation |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $37,255.00 | $36,630.00 | N/A | $24,400.00 | N/A |
| Total for all systems | $368,912.27 | $351,168.67 | N/A | $258,724.06 | N/A |
| Primary Antenna ATC-BCE316C5-V2-25 | $37,255.00 | $36,630.00 | $24,400.00 | ||
| Sweep test of transmission line and antenna | $5,730.00 | $5,730.00 | N/A | $1,500.00 | N/A |
| Side Mount antenna brackets | $4,625.00 | $4,000.00 | N/A | $0.00 | N/A |
| UHF-Low Power, Side Mount, Slotted Coaxial, 15.0kW input, Elliptical | $26,900.00 | $26,900.00 | Please see Alive Telecom quote dated 5-9-2019, lines 1 and 1a | $22,900.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Sweep test of transmission line and antenna | |
| Side Mount antenna brackets | Information not provided. |
| UHF-Low Power, Side Mount, Slotted Coaxial, 15.0kW input, Elliptical |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $9,600.00 | $6,244.40 | N/A | $0.00 | N/A |
| Total for all systems | $368,912.27 | $351,168.67 | N/A | $258,724.06 | N/A |
| Primary Transmission Line | $9,600.00 | $6,244.40 | $0.00 | ||
| Flexible Foam Transmission Line - dielectric, 1 5/8" | $9,600.00 | $6,244.40 | N/A | $0.00 | 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 | $56,190.00 | $22,875.00 | N/A | $22,875.00 | N/A |
| Total for all systems | $368,912.27 | $351,168.67 | N/A | $258,724.06 | N/A |
| Primary Tower GTOWER | $56,190.00 | $22,875.00 | $22,875.00 | ||
| Tower Rigging Short Tower (less than 500') | $56,190.00 | $22,875.00 | Please see Tower Maintenance Estimate #1053 | $22,875.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Tower Rigging Short Tower (less than 500') |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $127,697.00 | $150,329.00 | N/A | $80,654.87 | N/A |
| Total for all systems | $368,912.27 | $351,168.67 | N/A | $258,724.06 | N/A |
| Outside Professional Services | $127,697.00 | $150,329.00 | $80,654.87 | ||
| Additional Field Engineering Service, 4 Days | $8,000.00 | $8,000.00 | N/A | $0.00 | N/A |
| Comprehensive coverage verification via field study, if needed | $52,600.00 | $52,600.00 | N/A | $28,000.00 | N/A |
| Attorney Fees - Negotiation of lease and other matters for shared locations | $3,262.50 | $1,292.50 | Please see WBNM-LD Attorney Other Matters Budget Revision Justification Letter. The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $1,292.50 | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $2,102.50 | $2,102.50 | N/A | $740.00 | N/A |
| Perform engineering study for displacement application | $1,800.00 | $2,471.25 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $2,471.25 | N/A |
| Form 399 assistance or other Program Management costs | $20,000.00 | $20,000.00 | 200 man hours @$100 p/h | $0.00 | N/A |
| Prepare/ Review 399 reimbursement form | $1,710.00 | $1,710.00 | N/A | $628.37 | N/A |
| Project management of the transition | $20,467.00 | $44,497.75 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $44,497.75 | N/A |
| RF Exposure Measurements | $12,100.00 | $12,000.00 | N/A | $0.00 | N/A |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $1,577.50 | $1,577.50 | N/A | $220.00 | N/A |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $3,025.00 | $3,025.00 | N/A | $2,805.00 | N/A |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,052.50 | $1,052.50 | N/A | $0.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Additional Field Engineering Service, 4 Days | |
| Comprehensive coverage verification via field study, if needed | |
| Attorney Fees - Negotiation of lease and other matters for shared locations | |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
| Perform engineering study for displacement application | |
| Form 399 assistance or other Program Management costs | |
| Prepare/ Review 399 reimbursement form | |
| Project management of the transition | |
| RF Exposure Measurements | Information not provided. |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $44,018.07 | $44,018.07 | N/A | $39,721.99 | N/A |
| Total for all systems | $368,912.27 | $351,168.67 | N/A | $258,724.06 | N/A |
| Other Expenses | $44,018.07 | $44,018.07 | $39,721.99 | ||
| Internal Labor | $20,165.63 | $20,165.63 | Please see Estimated Cost Justification WBNM-LD-610-Internal Labor v0 | $20,165.63 | N/A |
| IP BASED STL | $14,987.20 | $14,987.20 | Please see Estimated Cost Justification WBNM-LD-610-IP Based STL v0 | $14,387.20 | N/A |
| Equipment Storage | $4,000.00 | $4,000.00 | N/A | $3,975.00 | N/A |
| Equipment Delivery and Handling Charges | $1,420.24 | $1,420.24 | Please see Estimated Cost Justification WBNM-LD-610-Equipment Delivery and Handling v0 | $1,194.16 | N/A |
| FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,110.00 | N/A | $0.00 | N/A |
| FCC Filing Fees - Form 2100 license to cover application | $335.00 | $335.00 | N/A | $0.00 | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $2,000.00 | $2,000.00 | N/A | $0.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Internal Labor | |
| IP BASED STL | |
| Equipment Storage | |
| Equipment Delivery and Handling Charges | |
| FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
| FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
| Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $368,912.27 | $351,168.67 | $258,724.06 |
| Question | Response |
|---|---|
| The facility has ceased operating on its pre-auction channel. | Yes |
| Construction of final facilities or all necessary modifications are complete. | No |
| All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. | No |
| Section | Question | Response |
|---|---|---|
| Submission of Estimated Expenses Statements | WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT. |
|
| I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Tom Fawbush General Manager 07/22/2022 |
| Section | Question | Response |
|---|---|---|
| Submission of Actual Cost Documentation Statements | WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733). |
|
| I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Tom Fawbush GM 07/22/2022 |
