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:
24618
Service:
DTV
Call Sign:
WGNM
Channel:
33 (UHF)
File Number:
0000027788
FRN:
0010360873
Date Submitted:
11/03/2020

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

CHRISTIAN TELEVISION NETWORK, INC.

Doing Business As: CHRISTIAN TELEVISION NETWORK, INC.

P.O. Box 6922

Clearwater, FL 33758

United States

+1 (727) 535-5622 soneal@ctntv.net Not-for-Profit

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

Joseph C. Chautin III

Hardy, Carey, Chautin & Balkin LLP

1080 West Causeway Approach

Mandeville, LA 70471

United States

+1 (985) 629-0777 jchautin@hardycarey.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. No
Briefly describe transition plan WGNM will install temp low power antenna & line. Existing xmtr will feed temp LP antenna thru mask filter. Removal of old antenna & transmission line. Then, installation of new antenna, new transmission line, mask filter and transmitter to begin

Transmitters

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

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 Visionary
Year 2004
Type Inductive Output Tube
IOT Power Type Single
Power Capacity 24 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 HPTV-PRLX-U16
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 27.5 kW
Justification for New Transmitter Manufacturer (Axcera) no longer in business. Existing transmitter not supported. Also, please see attached justification regarding replacement transmitter and TPO.

Primary 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) No
Power N/A
Rigid Conduit and Wiring No
Size N/A
Length N/A
Other Electrical Service Yes
Description additional breakers in panel, EMT or flexible metal conduit, misc wiring
HVAC Service Does the replacement transmitter require HVAC Service? No
Type N/A
Size N/A
Other Size N/A
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size N/A
Channel 14 Costs Is an RF Consulting Engineer needed? N/A
Is a channel 14 Mask Filer needed? N/A
Is additional field engineering time needed? N/A
Number of Days N/A

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Primary Transmitter-Removal and Disposal

Primary Transmitter-Removal and Disposal

Primary Transmitter Installation

Primary Transmitter Installation

transmission line

transmitter building interior transmission line components for transmitter interconnects

anti-freeze

coolant anti-freeze

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 Purchase New
Antenna Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing antenna shared with another station or stations? 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? No
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 PSIUSMD24AC3-45
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 Purchase New
Is this a request for upgraded equipment? No
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? No
New Antenna Manufacturer and Types 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/Bays N/A
Lower Limit N/A
Upper Limit N/A
Design power capacity in use N/A
Other Antenna Type N/A
ERP: 793.0 kW
Manufacturer
Model TFU-24DSC-R C200
Year 2017
Justification for New Antenna Existing antenna cannot be re-channeled.

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna?
Type
Number of channels supported N/A
Frequencies of channels supported N/A
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? N/A
Elbow Complex Do you require the separate purchase of the Elbow Complex? No
Broadband or Single Channel? N/A
Feed Line Size N/A
Side Mount Brackets Do you require the separate purchase of side mount brackets for a high power antenna? 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

Information not provided.

Interim Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Interim
Description of Use N/A
Change Type Purchase New
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? No
New Antenna Manufacturer and Type Class Class A
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Slotted Coaxial
Number of Stations Supported N/A
Number of Panels/Bays N/A
Lower Limit N/A
Upper Limit N/A
Design power capacity in use N/A
Other Antenna Type N/A
ERP: 4.5 kW
Manufacturer
Model 75010402
Year 2019
Justification for New Antenna The interim antenna is required for continuous broadcast while the main antenna is replaced.

Interim Antenna

Back to Top

Other Antenna Costs

Section Question Response
Elbow Complex Do you require the separate purchase of the Elbow Complex? No
Broadband or Single Channel? N/A
Feed Line Size N/A
Side Mount Brackets Do you require the separate purchase of side mount brackets for an antenna? No
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? No
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Interim Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

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 Purchase New
Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing transmission line shared with another station or stations? No
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer
Type Rigid
Diameter 6 1/8 inches
Other Diameter N/A
Segment Length 19 3/4 inches
Other Segment Length N/A
Number of parallel runs 1
Length 720 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 Purchase New
Is this a request for upgraded equipment? No
Type Rigid
Diameter 6 1/8 inches
Other Diameter N/A
Segment Length 19 1/2 inches
Other Segment Length N/A
Number of parallel runs 1
Length 720 feet per run
Justification for New Transmission Line The rigid transmission line section size recommended by Dielectric is 19.5' for channel 33. WGNM's existing transmission line is Myat line and Myat also recommends 19.5' sections (see DIE and Myat quotes). Applicant requests manufacturer recommended sizes

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

Interim Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Interim
Description of Use N/A
Change Type Purchase New
Type Flexible Air
Diameter Other inches 2 1/4 inches
Segment Length N/A
Other Segment Length
Number of parallel runs 1
Length 740 feet per run
Justification for New Transmission Line Per FCC guidance this interim line is documented as a 2.25 inch. The 2.25 inch line was moved to WHTN. WGNM installed a 1 and five eighths inch line. Per guidance, WGNM will seek reimbursement up to the amount of WGNMs 1 and five eighths inch line.

Interim Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

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 Move Equipment
Tower Use Primary (Main)
Description of Use N/A
Ownership Leased
Is this tower consider Complex? No
Is this tower currently shared with any other stations? No
One or more FM, AM or TV radio broadcaster(s) N/A
Others Types of Users N/A
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 1045776
Coordinates (NAD83) Latitude (NAD83) 32° 45' 52.0" N-
Longitude (NAD83) 083° 33' 32.0" W-
Overall Structure Height 636.48 feet
Support Structure Height 629.91 feet
Ground Elevation Above Mean Sea Level (AMSL) 495.07 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner T-Mobile South LLC
Date Constructed 06/02/1999


Primary 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

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Existing Primary Tower - Other Costs

Other tower labor required for repack

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 595
Explanation Project management (Invoice processing, progress reporting, daisy chain monitoring and analysis, program management, and site visits as required)
Outside RF consulting Engineering Services Perform engineering study for new channel assignment and antenna development Yes
Prepare engineering section of Form FCC Construction Permit Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare engineering section of Form FCC License to Cover Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare request for Special Temporary Authority Yes
Quantity 1
Do you have Distributed Transmission System engineering services? N/A
Critical Facility N/A
Terrain-Shielded Facility N/A
Attorney and Other Outside Consulting Services Prepare and file Form FCC Construction Permit Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare and file Form FCC License to Cover Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare request for Special Temporary Authority Yes
Quantity 1
NEPA Section 106 environmental review No
Environmental Assessment No
ASR Modification No
FAA Consultation (including preparation of FAA Form 7460) No
Negotiation of Lease and other Matter for Shared Locations No
Prepare or Review FCC Form 399 for Reimbursement Yes
Address transition timing and coordination issues w/ other stations and wireless providers No
RF Field Engineering Services Comprehensive coverage verification via field study No
RF exposure measurements No
Additional Field Engineering Service Yes
Number of Days 2
Justification optimization of new transmission line to operated on new channel

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

Attorney - Other Matters

Legal Services

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 No
Non-zoning permits No
BLM or NFS Coordination No
FCC Construction Permit Minor Change No
FCC License to Cover Application No
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

Information not provided.

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 $982,033.74 $952,617.48 N/A $944,219.81 N/A
Total for all systems $1,773,507.71 $1,741,207.17 N/A $1,540,751.83 N/A
Primary Transmitter HPTV-PRLX-U16 $982,033.74 $952,617.48 $944,219.81
Primary Transmitter-Removal and Disposal $18,700.00 $18,700.00 Please see RF Digital Services, Inc. quote dated 5-7-20 $18,700.00 N/A
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW $947,000.00 $917,583.74 see Estimated Cost Justification WGNM-110-1st Primary Transmitter - UHF Liquid Cooled Solid State, 21-31 kW v0 and Hitachi Comark Proposal P#3220PRLXU16-072417 $917,583.72 N/A
Other Electrical Service: additional breakers in panel, EMT or flexible metal conduit, misc wiring $7,000.00 $7,000.00 interconnect needed from existing electrical service to new transmitter components $3,802.35 N/A
Primary Transmitter Installation $4,133.74 $4,133.74 Please see WGNM Primary Transmitter Installation Budget Justification Cover Letter $4,133.74 N/A
transmission line $5,000.00 $5,000.00 interconnect transmission line components within transmitter building N/A N/A
anti-freeze $200.00 $200.00 needed coolant for heat exchanger N/A N/A

Components

Actual Information Description File Name
Primary Transmitter-Removal and Disposal

Component Description:
Decommission a Single Cabinet tube amplifier
Amount:
$18,700.00
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW

Component Description:
SYSTEM, PRLX U16
Amount:
$321,154.30

Component Description:
SYSTEM, PRLX U16
Amount:
$45,879.18

Component Description:
SYSTEM, PRLX U16
Amount:
$550,550.24
Other Electrical Service: additional breakers in panel, EMT or flexible metal conduit, misc wiring

Component Description:
Install conduit and electrical wiring for the installation of new
Amount:
$3,802.35
Primary Transmitter Installation

Component Description:
R0018595501 4-50 TO 3-50 SINGLE CHANNEL
Amount:
$1,749.18

Component Description:
7/8" CELLFLEX Low-loss foam dielectric coaxial cable
Amount:
$2,384.56
transmission line Information not provided.
anti-freeze 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 $242,804.25 $218,917.21 N/A $218,917.21 N/A
Total for all systems $1,773,507.71 $1,741,207.17 N/A $1,540,751.83 N/A
Interim Antenna 75010402 $33,030.00 $9,472.96 $9,472.96
UHF - Lower Power Side Mount, Class A One Station antenna -- basic $26,300.00 $9,472.96 Please see DTVPros quote JEHQ1743 plus shipping costs on DTVPros invoice 405 $9,472.96 N/A
Sweep test of existing antenna $6,730.00 $0.00 Will be increased to correct budget when documentation is available N/A N/A
Primary Antenna TFU-24DSC-R C200 $209,774.25 $209,444.25 $209,444.25
Sweep test of existing antenna $6,730.00 $6,400.00 Please note that the sweep test is not for the existing antenna, but instead for the new antenna (see line 24 of the attached antenna quote). The Form 399 question only asks whether a sweep test is needed; the description then adds "existing antenna" $6,400.00 N/A
UHF - High Power, Side Mount, basic slot antenna, 793 kW input, directional,, horizontally polarized $203,044.25 $203,044.25 Please see Estimated Cost Justification WGNM-210-Primary Antenna - UHF High Power Side Mount, Directional, H-POL v0 $203,044.25 N/A

Components

Actual Information Description File Name
UHF - Lower Power Side Mount, Class A One Station antenna -- basic

Component Description:
UHF - LOW POWER SIDE MOUNT
Amount:
$9,472.96
Sweep test of existing antenna Information not provided.
Sweep test of existing antenna

Component Description:
WGNM-210-Primary Antenna - Sweep Test
Amount:
$640.00

Component Description:
WGNM-210-Primary Antenna - Sweep Test
Amount:
$2,880.00

Component Description:
WGNM-210-Primary Antenna - Sweep Test
Amount:
$2,880.00
UHF - High Power, Side Mount, basic slot antenna, 793 kW input, directional,, horizontally polarized

Component Description:
UHF - HIGH POWER SIDE MOUNT
Amount:
$28,041.05

Component Description:
UHF - HIGH POWER SIDE MOUNT
Amount:
$87,501.60

Component Description:
UHF - HIGH POWER MOUNT
Amount:
$87,501.60

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 $163,232.72 $171,879.98 N/A $153,341.25 N/A
Total for all systems $1,773,507.71 $1,741,207.17 N/A $1,540,751.83 N/A
Interim Transmission Line $17,792.72 $17,792.72 $17,792.72
Flexible Air Transmission Line - 2 1/4" 1 parallel runs 740 feet $17,792.72 $17,792.72 Please see WGNM and WHTN interim transmission lines Explanation and DTVPros Quote JEHQ1701 $17,792.72 N/A
Primary Transmission Line $145,440.00 $154,087.26 $135,548.53
Rigid Transmission Line - copper, 6 1/8" $145,440.00 $154,087.26 Please see Estimated Cost Justification WGNM-310-Primary Transmission Line - Rigid Copper, 6 1-8" v1 $135,548.53 N/A

Components

Actual Information Description File Name
Flexible Air Transmission Line - 2 1/4" 1 parallel runs 740 feet

Component Description:
HCA214-50J - 2-1/4" air-dielectric coaxial cable, per ft.
Amount:
$17,792.72
Rigid Transmission Line - copper, 6 1/8"

Component Description:
WGNM-310-Primary Transmission Line - Rigid Copper, 6 1/8"
Amount:
$32,329.01

Component Description:
WGNM-310-Primary Transmission Line - Rigid Copper, 6 1/8"
Amount:
$51,609.76

Component Description:
WGNM-310-Primary Transmission Line - Rigid Copper, 6 1/8"
Amount:
$51,609.76

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 $214,000.00 $223,075.50 N/A $149,883.66 N/A
Total for all systems $1,773,507.71 $1,741,207.17 N/A $1,540,751.83 N/A
Primary Tower TOWER $214,000.00 $223,075.50 $149,883.66
Tall Tower (greater than 500') $210,500.00 $219,575.50 see Estimated Cost Justification WGNM-410-Existing Primary Tower - Tower Rigging, Tall Tower (_ 500') v0 $146,383.66 N/A
Existing Primary Tower - Other Costs $3,500.00 $3,500.00 Please see WGNM DTVPros change order dated 7-20-20 $3,500.00 N/A

Components

Actual Information Description File Name
Tall Tower (greater than 500')

Component Description:
Removal of Line and Antenna
Amount:
$73,191.83

Component Description:
1/3 Deposit due with signed quoted & PO
Amount:
$73,191.83
Existing Primary Tower - Other Costs

Component Description:
WGNM-410-Existing Primary Tower - Other Costs
Amount:
$3,500.00

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 $126,792.00 $130,627.00 N/A $70,789.90 N/A
Total for all systems $1,773,507.71 $1,741,207.17 N/A $1,540,751.83 N/A
Outside Professional Services $126,792.00 $130,627.00 $70,789.90
Attorney - Other Matters $702.00 $702.00 Please see WGNM Justification Outside Professional Services-Attorney-Other Matters $702.00 N/A
Additional Field Engineering Service, 2 Days $4,000.00 $4,000.00 N/A N/A N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $3,680.00 $3,500.00 N/A N/A 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
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $5,000.00 N/A $550.00 N/A
Prepare request for Special Temporary Authorization $2,050.00 $1,500.00 N/A $0.00 N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $7,000.00 N/A $562.50 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 $2,000.00 N/A
Project management of the transition $94,010.00 $99,675.00 Justifying Quote - WGNM Strategic support quote $66,167.40 N/A
Prepare and or review reimbursement form $2,630.00 $2,500.00 N/A $808.00 N/A

Components

Actual Information Description File Name
Attorney - Other Matters

Component Description:
Attempt to complete WGNM quarterly transition report
Amount:
$78.00

Component Description:
WGNM-550-Attorney - Other Matters
Amount:
$156.00

Component Description:
WGNM-550-Attorney - Other Matters
Amount:
$468.00
Additional Field Engineering Service, 2 Days 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

Component Description:
Load and prepare initial draft Form 2100 for repacked channel construction permit application.
Amount:
$80.00

Component Description:
WGNM-550-Attorney - Construction Permit Application (Main) to process line item 5/15/17
Amount:
$80.00

Component Description:
Review, modify and finalize Form 2100 CP application for WGNM
Amount:
$390.00
Prepare request for Special Temporary Authorization Information not provided.
Perform engineering study for new channel assignment and antenna development

Component Description:
1. Engineering study work for new channel assignment and antenna development.
Amount:
$250.00

Component Description:
Engineering study work for new channel assignment and antenna development.
Amount:
$312.50
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

Component Description:
WGNM-530-RF Eng - Construction Permit Application (Main)
Amount:
$2,000.00
Project management of the transition

Component Description:
Project management
Amount:
$3,200.70

Component Description:
Project Management
Amount:
$2,604.25

Component Description:
Project Management
Amount:
$1,660.70

Component Description:
Project Management
Amount:
$2,384.25

Component Description:
Project Management
Amount:
$2,351.60

Component Description:
Project Management
Amount:
$1,231.60

Component Description:
Project Management
Amount:
$1,407.05

Component Description:
Project Management
Amount:
$4,142.70

Component Description:
Project Management
Amount:
$91.50

Component Description:
Project management
Amount:
$3,140.05

Component Description:
Project Management
Amount:
$4,517.50

Component Description:
Project Management
Amount:
$2,220.40

Component Description:
Project management
Amount:
$4,123.35

Component Description:
Project Management
Amount:
$2,696.10

Component Description:
Project Management
Amount:
$1,564.60

Component Description:
Project Management
Amount:
$2,643.80

Component Description:
Project Management
Amount:
$1,120.70

Component Description:
Project Management
Amount:
$1,607.40

Component Description:
Project Management
Amount:
$1,023.10

Component Description:
Project Management
Amount:
$1,682.70

Component Description:
Project Management
Amount:
$1,803.40

Component Description:
Project Management
Amount:
$1,575.90

Component Description:
Project Management
Amount:
$3,061.40

Component Description:
Project Management
Amount:
$2,129.55

Component Description:
Project Management
Amount:
$2,067.20

Component Description:
Project Management
Amount:
$2,226.55

Component Description:
Project Management
Amount:
$2,714.25

Component Description:
Project Management
Amount:
$1,505.60

Component Description:
Project Management
Amount:
$1,508.10

Component Description:
Project Management
Amount:
$2,161.40
Prepare and or review reimbursement form

Component Description:
Draft Form 399 on LMS.
Amount:
$80.00

Component Description:
Review notice of WGNM repack CP grant
Amount:
$260.00

Component Description:
Review FCC request to associate username with WGNM FRN
Amount:
$468.00

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 $44,645.00 $44,090.00 N/A $3,600.00 N/A
Total for all systems $1,773,507.71 $1,741,207.17 N/A $1,540,751.83 N/A
Other Expenses $44,645.00 $44,090.00 $3,600.00
Develop and air announcement of upcoming channel change $400.00 $400.00 N/A N/A N/A
Equipment Delivery and Handling Charges $25,000.00 $25,000.00 N/A N/A N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $6,000.00 $6,000.00 N/A N/A N/A
FCC Filing Fees - Special Temporary Authorization request $195.00 $190.00 N/A N/A N/A
DTV Medical Facility Notification $11,550.00 $11,000.00 N/A $2,400.00 N/A
MVPD Notification of Channel Change $1,500.00 $1,500.00 N/A $1,200.00 N/A

Components

Actual Information Description File Name
Develop and air announcement of upcoming channel change Information not provided.
Equipment Delivery and Handling Charges Information not provided.
Disposal Costs (for equipment and other waste, net of any salvage value) Information not provided.
FCC Filing Fees - Special Temporary Authorization request Information not provided.
DTV Medical Facility Notification

Component Description:
Mailing
Amount:
$2,400.00
MVPD Notification of Channel Change

Component Description:
Prepare letters to MVPDs
Amount:
$1,200.00

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $1,773,507.71 $1,741,207.17 $1,540,751.83

Reimbursement Status

Back to Top
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. 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.

CHRIS L MAVROS

D.E., Christian Television Network


11/03/2020

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.

CHRIS L MAVROS

D.E., Christian Television Network


11/03/2020

Certification

Back to Top
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.

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

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

  3. The above-named entity certifies that all costs identified as "actual costs" herein accurately represent the costs actually paid by the above-named entity, including any discounts, refunds, or rebates.

  4. 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.

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

  6. 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.

CHRIS L MAVROS

D.E., Christian Television Network


11/03/2020

Attachments

Back to Top