Skip to main content Skip to footer and contact information
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:
11117
Service:
DTV
Call Sign:
WHTN
Channel:
16 (UHF)
File Number:
0000027776
FRN:
0005936414
Date Submitted:
11/20/2021

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 WHTN will install temp low power antenna & line. Then, existing xmtr will feed temp LP antenna thru mask filter. Then, new transmitter installation begins. Then, existing xmtr (unsupported) & antenna to be replaced

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 Quantum
Year 2006
Type Inductive Output Tube
IOT Power Type Single
Power Capacity 29 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 no longer in business. Existing transmitter channel change not supported.

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 No
Description N/A
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

Transmitter Installation

Transmitter Installation Costs

Internal Transmission Line

Internal Transmission Line cost

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? No
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 Top 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 ATW27H3H-TC3U-39H
Year 2002

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 Top 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: 900.0 kW
Manufacturer
Model TFU-21ETT-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? Yes
Broadband or Single Channel? Single Channel
Feed Line Size 6 1/8 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

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: 24.0 kW
Manufacturer
Model 75010402
Year 2019
Justification for New Antenna Interim antenna required to keep WHTN on air during repack

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? No

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 Waveguide
Diameter N/A
Other Diameter N/A
Segment Length N/A
Other Segment Length N/A
Number of parallel runs 1
Length 900 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 7 3/16 inches
Other Diameter N/A
Segment Length 19 1/2 inches
Other Segment Length N/A
Number of parallel runs 1
Length 936 feet per run
Justification for New Transmission Line Existing line cannot be utilized on repack channel.

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 Interim transmission line required to keep WHTN on air during repack

Interim 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 1 5/8 inches
Segment Length N/A
Other Segment Length
Number of parallel runs 1
Length 725 feet per run
Justification for New Transmission Line Interim transmission line required to keep WHTN on air during repack

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 Modify Existing
Tower Use Primary (Main)
Description of Use N/A
Ownership Owned
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? Yes
Is tower compliant with Rev G? No
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1043940
Coordinates (NAD83) Latitude (NAD83) 36° 04' 58.0" N-
Longitude (NAD83) 086° 25' 52.0" W-
Overall Structure Height 877.94 feet
Support Structure Height 820.20 feet
Ground Elevation Above Mean Sea Level (AMSL) 570.86 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner CHRISTIAN TELEVISION NETWORK INC
Date Constructed 12/01/1983


Primary Tower

Back to Top ↑

Tower Modification Costs

Section Question Response
Engineering Study Please what type of engineering study is required, if any: Study needed for documented tower
Tower Reinforcements Please select whether tower reinforcements are needed: No reinforcements needed

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? Yes

Primary Tower

Back to Top ↑

Other Tower Expenses Not Listed

Information not provided.

Outside Professional Services Costs

Back to Top ↑
Section Question Response
Outside Project Management Services Do you require outside project management services? Yes
Number of Hours 611
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 Yes
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 $951,290.26 $861,250.26 N/A $714,796.26 N/A
Total for all systems $1,996,629.55 $2,168,227.55 N/A $1,633,555.60 N/A
Primary Transmitter HPTV-PRLX-U16 $951,290.26 $861,250.26 $714,796.26
Internal Transmission Line $1,530.26 $1,530.26 Please see WHTN Primary Transmitter - Internal Transmission Line Revision Justification Cover Letter $1,530.26 N/A
Transmitter Installation $2,760.00 $2,760.00 see Estimated Cost Justification WHTN-110-1st Primary Transmitter - Transmitter Installation v0 $2,490.00 N/A
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW $947,000.00 $856,960.00 WHTN-110-1st Primary Transmitter - UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW Verified Budget Increase Justification v1 $710,776.00 N/A

Components

Actual Information Description File Name
Internal Transmission Line

Component Description:
4-1/16-inch, 50ohm, 90 degree miter elbow, captivated inner conductor
Amount:
$1,530.26
Transmitter Installation

Component Description:
Labor
Amount:
$120.00

Component Description:
Labor
Amount:
$480.00

Component Description:
LABOR 11-4 THROUGH 11-6-2019
Amount:
$360.00

Component Description:
Labor
Amount:
$570.00

Component Description:
Labor - transmitter installation
Amount:
$480.00

Component Description:
Labor
Amount:
$480.00
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW

Component Description:
WHTN, SYSTEM PRLX U16 D16
Amount:
$347,193.00

Component Description:
WHTN, SYSTEM PRLX U16 D16
Amount:
$34,719.30

Component Description:
Labor 10/21 - 10/22
Amount:
$360.00

Component Description:
WHTN, SYSTEM PRLX U16 D16
Amount:
$312,473.70

Component Description:
Labor 1-06-2020
Amount:
$570.00

Component Description:
Labor 12-20-2019
Amount:
$120.00

Component Description:
Invoice moved to correct budget category per NMI message.
Amount:
N/A

Component Description:
Invoice moved to correct budget category per NMI message.
Amount:
N/A

Component Description:
Invoice moved to correct budget category per NMI message.
Amount:
N/A

Component Description:
Labor
Amount:
$480.00

Component Description:
Invoice moved to correct budget category per NMI message.
Amount:
N/A

Component Description:
Invoice moved to correct budget category per NMI message.
Amount:
N/A

Component Description:
"Removal of Transmitters, Beam Power Supplies, Heat Exchangers and any other associated/designated equipment."
Amount:
$16,030.00

Component Description:
Invoice moved to Internal Transmission Line category
Amount:
N/A

Component Description:
Invoice submitted to the wrong station- Resubmitted in correct station.
Amount:
N/A

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 $292,330.00 $219,061.29 N/A $219,061.29 N/A
Total for all systems $1,996,629.55 $2,168,227.55 N/A $1,633,555.60 N/A
Interim Antenna 75010402 $26,300.00 $8,658.50 $8,658.50
UHF - Lower Power Side Mount, Class A One Station antenna -- basic $26,300.00 $8,658.50 Please see attached DTVPros Quote JEHQ1633. Estimated cost includes shipping per DTVPros Invoice 305 $8,658.50 N/A
Primary Antenna TFU-21ETT-R C200 $266,030.00 $210,402.79 $210,402.79
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) $12,300.00 $13,063.10 see Estimated Cost Justification WHTN-210-Primary Antenna - Elbow Complex v0 $13,063.10 N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized $247,000.00 $190,939.69 see Estimated Cost Justification WHTN-210-Primary Antenna - UHF High Power Top Mount, H-POL v0 $190,939.69 N/A
Sweep test of existing antenna $6,730.00 $6,400.00 N/A $6,400.00 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 interim
Amount:
$8,658.50
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)

Component Description:
WHTN-210-Primary Antenna - Elbow Complex
Amount:
$1,571.90

Component Description:
WHTN-210-Primary Antenna - Elbow Complex
Amount:
$5,745.60

Component Description:
WHTN-210-Primary Antenna - Elbow Complex
Amount:
$5,745.60
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized

Component Description:
UHF - HIGH POWER TOP MOUNT (200-1000 KW)
Amount:
$24,150.89

Component Description:
UHF - HIGH POWER TOP MOUNT (200-1000 KW)
Amount:
$83,394.40

Component Description:
UHF - HIGH POWER TOP MOUNT (200-1000 KW)
Amount:
$83,394.40
Sweep test of existing antenna

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

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

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

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 $303,641.29 $283,686.00 N/A $283,686.00 N/A
Total for all systems $1,996,629.55 $2,168,227.55 N/A $1,633,555.60 N/A
Interim Transmission Line $8,276.29 $8,276.29 $8,276.29
Flexible Air Transmission Line - 2 1/4" 1 parallel runs 740 feet $8,276.29 $8,276.29 Please see DTVPros quote JEHQ1701 $8,276.29 N/A
Interim Transmission Line $23,925.00 $17,792.72 $17,792.72
Flexible Air Transmission Line - dielectric, 1 5/8" $23,925.00 $17,792.72 Please see attached DTVPros Quote JEHQ1633. Estimated cost includes shipping per DTVPros Invoice 305 $17,792.72 N/A
Primary Transmission Line $271,440.00 $257,616.99 $257,616.99
Rigid Transmission Line - copper, 7 3/16" $271,440.00 $257,616.99 see Estimated Cost Justification WHTN-310-Primary Transmission Line v0 $257,616.99 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:
$8,276.29
Flexible Air Transmission Line - dielectric, 1 5/8"

Component Description:
WHTN-380-Interim Transmission Line
Amount:
$17,792.72
Rigid Transmission Line - copper, 7 3/16"

Component Description:
RIGID TRANSMISSION LINE - COPPER
Amount:
$90,530.01

Component Description:
Rigid Transmission Line -Copper
Amount:
$83,543.49

Component Description:
RIGID TRANSMISSION LINE - COPPER
Amount:
$83,543.49

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 $262,030.00 $613,860.00 N/A $307,295.00 N/A
Total for all systems $1,996,629.55 $2,168,227.55 N/A $1,633,555.60 N/A
Primary Tower TOWER $262,030.00 $613,860.00 $307,295.00
Tower Helicopter Lift $38,930.00 $38,930.00 Please see WHTN Helicopter Lift Category Revision Justification Cover Letter $38,930.00 N/A
Structural engineering tower load study for well documented tower $12,600.00 $16,680.00 see Estimated Cost Justification WHTN-410-Existing Primary Tower - Structural Analysis v0 $11,840.00 N/A
Tall Tower (greater than 500') $210,500.00 $558,250.00 per Estimated Cost Justification WHTN-410-Existing Primary Tower - Tower Rigging, Tall Tower (_ 500') v1 $256,525.00 N/A

Components

Actual Information Description File Name
Tower Helicopter Lift

Component Description:
Change Order #2
Amount:
$38,930.00
Structural engineering tower load study for well documented tower

Component Description:
Rigorous Structural Tower Evaluation
Amount:
$3,500.00

Component Description:
STNLCN STNL Construction Srvcs
Amount:
$4,840.00

Component Description:
STNLSA STNL Structural Analysis
Amount:
$3,500.00
Tall Tower (greater than 500')

Component Description:
Vendor Credit
Amount:
($123,503.00)

Component Description:
Weather days
Amount:
$16,000.00

Component Description:
Tower Serivce - TN
Amount:
$56,030.00

Component Description:
Weather Days
Amount:
$48,000.00

Component Description:
Remove Interim Antenna and Line
Amount:
$7,920.00

Component Description:
Weather Days
Amount:
$28,000.00

Component Description:
25% Deposit due upon signed contract
Amount:
$100,575.00

Component Description:
Customer Deposit for WHTN TV Repack Interim System installation and removal, and Top Mount Antenna Replacement Services
Amount:
$123,503.00

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 $131,693.00 $135,270.00 N/A $104,217.05 N/A
Total for all systems $1,996,629.55 $2,168,227.55 N/A $1,633,555.60 N/A
Outside Professional Services $131,693.00 $135,270.00 $104,217.05
Attorney - Other Matters $445.00 $445.00 see Estimated Cost Justification WHTN-550-Attorney - Other Matters v1 $445.00 N/A
Additional Field Engineering Service, 2 Days $4,000.00 $4,000.00 N/A $3,215.50 N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $3,680.00 $3,500.00 N/A $837.00 N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $2,250.00 N/A N/A N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $5,000.00 N/A $390.00 N/A
Prepare request for Special Temporary Authorization $2,050.00 $1,500.00 N/A $1,000.00 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 $2,000.00 N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $7,000.00 N/A $1,187.50 N/A
Address transition timing and coordination issues w/ other stations and wireless $2,630.00 $2,500.00 N/A N/A N/A
Prepare and or review reimbursement form $2,630.00 $2,500.00 N/A $468.00 N/A
Project management of the transition $96,538.00 $102,075.00 Please see the attached Widelity quote and the DTVPros Quote JEHQ1293-02 $94,674.05 N/A

Components

Actual Information Description File Name
Attorney - Other Matters

Component Description:
Legal services
Amount:
$78.00

Component Description:
WHTN-550-Attorney - Other Matters
Amount:
$78.00

Component Description:
Check deadline and load/partially complete 10 week transition
Amount:
$81.00

Component Description:
Review memo from C. Mavros
Amount:
$208.00
Additional Field Engineering Service, 2 Days

Component Description:
Repack travel expenses
Amount:
$3,215.50
Attorney Fees - Prepare and File request for Special Temporary Authorization

Component Description:
WHTN-550-Attorney - Special Temporary Authorization
Amount:
$837.00
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:
Legal services
Amount:
$390.00
Prepare request for Special Temporary Authorization

Component Description:
Prepare STA on FCC form 2100
Amount:
$1,000.00
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

Component Description:
WHTN-530-RF Eng - Construction Permit Application (Main)
Amount:
$2,000.00
Perform engineering study for new channel assignment and antenna development

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

Component Description:
1. Engineering study work for new channel assignment and antenna development.
Amount:
$875.00
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Prepare and or review reimbursement form

Component Description:
Legal services
Amount:
$260.00

Component Description:
WHTN-590-Prepare and/or Review Reimbursement Form
Amount:
$208.00
Project management of the transition

Component Description:
Project management
Amount:
$2,348.80

Component Description:
Project Management
Amount:
$1,871.90

Component Description:
Project Management
Amount:
$77.50

Component Description:
Project Management
Amount:
$4,477.20

Component Description:
Project Management
Amount:
$393.00

Component Description:
Project Management
Amount:
$3,035.40

Component Description:
Project Management
Amount:
$164.00

Component Description:
Project Management
Amount:
$3,518.60

Component Description:
Project Management
Amount:
$8,786.25

Component Description:
Project Management
Amount:
$3,338.90

Component Description:
Project Management
Amount:
$3,384.65

Component Description:
Project Management
Amount:
$573.25

Component Description:
Project Management
Amount:
$2,499.15

Component Description:
Project Management
Amount:
$116.25

Component Description:
Project Management
Amount:
$1,008.40

Component Description:
Project Management
Amount:
$1,512.10

Component Description:
Project Management
Amount:
$3,873.00

Component Description:
Project Management
Amount:
$1,508.10

Component Description:
Project Management
Amount:
$1,575.90

Component Description:
Project Management
Amount:
$151.70

Component Description:
Project Management
Amount:
$702.15

Component Description:
Project Management
Amount:
$1,505.60

Component Description:
Project Management
Amount:
$4,955.50

Component Description:
Project Management
Amount:
$2,151.95

Component Description:
Project Management
Amount:
$3,502.85

Component Description:
Project Management
Amount:
$1,682.70

Component Description:
Project Management
Amount:
$6,052.70

Component Description:
Project management
Amount:
$77.50

Component Description:
Project Management
Amount:
$2,701.40

Component Description:
Project Management
Amount:
$1,607.40

Component Description:
Project management
Amount:
$2,384.60

Component Description:
Project Management
Amount:
$3,187.80

Component Description:
Project Management
Amount:
$4,248.30

Component Description:
Project Management
Amount:
$3,909.25

Component Description:
Project Management
Amount:
$116.25

Component Description:
Project Management
Amount:
$1,023.10

Component Description:
Project Management
Amount:
$1,594.55

Component Description:
Project Management
Amount:
$2,692.55

Component Description:
Project management
Amount:
$3,496.95

Component Description:
Project Management
Amount:
$1,120.70

Component Description:
Project Management
Amount:
$1,231.60

Component Description:
Project Management
Amount:
$514.60

Cost Information

Back to Top ↑

Other Expenses

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate 		Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $55,645.00 $55,100.00 N/A $4,500.00 N/A
Total for all systems $1,996,629.55 $2,168,227.55 N/A $1,633,555.60 N/A
Other Expenses $55,645.00 $55,100.00 $4,500.00
MVPD Notification of Channel Change $1,500.00 $1,500.00 N/A $1,500.00 N/A
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
FCC Filing Fees - Special Temporary Authorization request $195.00 $200.00 Per Estimated Cost Justification WHTN-610-FCC Filing Fee - Special Temporary Authorization v0 $200.00 N/A
DTV Medical Facility Notification $11,550.00 $11,000.00 N/A $2,800.00 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $17,000.00 $17,000.00 see Justifying Quote WHTN Chivers Transmitter Removal and Installation LLC Quote 2019- 013 Amended N/A N/A

Components

Actual Information Description File Name
MVPD Notification of Channel Change

Component Description:
"Prepare letters to MVPDs. Research and contact all relevant MVPD entities impacted by station move"
Amount:
$1,500.00
Develop and air announcement of upcoming channel change Information not provided.
Equipment Delivery and Handling Charges Information not provided.
FCC Filing Fees - Special Temporary Authorization request

Component Description:
WHTN-610-FCC Filing Fee - Special Temporary Authorization
Amount:
$200.00
DTV Medical Facility Notification

Component Description:
"Mailing: Print and mail a two page, black and white generically addressed letter with a specifically addressed"
Amount:
$2,800.00
Disposal Costs (for equipment and other waste, net of any salvage value) Information not provided.

Cost Information

Back to Top ↑

Grand Total

Predetermined
Cost Estimate 		Estimated Cost Actual Cost
Total for all systems $1,996,629.55 $2,168,227.55 $1,633,555.60

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


11/20/2021

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


11/20/2021

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


11/20/2021

Attachments

Back to Top ↑