MC LED + MC Kids Proposal

Kids AVL Proposal
Main AVL Proposal
Estimate — Mission City Church — Full AVL Package
Mission City Church
LED Video Options
Prepared for Mission City Church — Pastor Chad Overton
Prepared by
360 AVL Design
Waxahachie, TX 75165
www.360avl.com
Elevating Your Audio, Video & Lighting Experience
Estimates Included: MC-LEDhive | MC-LEDabsen7x7
Estimate Date: 06/18/2026 
Prepared for: Pastor Chad Overton — Fort Worth, TX
AVL Summary
Project Overview
This summary covers two LED video wall options for Mission City Church. 
The first option, MC-LEDhive, is proposed for new side IMAG screens.
The second is proposed to replace the existing LED wall and relocate existing wall to side IMAG.  The second option, MC-LEDabsen7x7, features a premium Absen NX2.5 large-format 13'×21' LED display taking the new center location.
2 Estimates
LED Video Wall Options for Mission City Church
Full LED Wall Scope
$62,140 – $95,641
Combined LED Wall Estimate Range
Estimated Range
Equipment Specifications
Mission City Church — LED Video Wall Overview
The following two estimates cover LED video wall options for Mission City Church in Fort Worth, TX. Each estimate represents a distinct LED display solution, all prepared by 360 AVL Design on 06/18/2026.
$64,390.00
LED Video Wall — MC-LEDhive (HIVE 2.9mm)
HIVE LED 2.9 Video Wall Package — Wall Mounted Side Screens ($53,225.00)
28x HIVE LED 2.9mm (500×1000mm) Panels ($45,500.00)
Novastar VX2000 Main Screen Processor ($3,875.00)
Spares & Components — Extra Modules & Power Supplies ($3,200.00)
Cables Package — Data and Power Jumpers ($650.00)
Video Cabling - Cat, SDI & Power — Home Runs & Infrastructure ($920.00)
Labor & Installation —  LED Wall Install and Programming ($7,995.00)
360 AVL Design Price: $62,140.00
$95,641.00
LED Video Wall — MC-LEDabsen7x7 (Absen NX2.5)
ABSEN NX2.5 Video Wall Package — 13'×21' ($94,121.00)
49x NX2.5 (960mm×540mm) LED Cabinets ($37,485.00)
49x NX2.5 Modules Channel Package — LED Modules ($59,241.00)
49x NX2.5 Panel Single Mounting Frame ($9,800.00)
Novastar VX2000 — Video Processor for all screens ($3,820.00)
Spares & Components — Modules & Power Supplies ($4,525.00)
Freight — Lead time TBD ($6,500.00)
Absen Required Tech & 360 Labor — Installation, Onsite Tech, Programming ($12,950.00)
SDI / Cat Cabling — SDI to Processor & 9 Cat Runs ($1,520.00)
360 AVL Discount — Product Discount (−$40,200.00)
360 AVL Design Price: $95,641.00
Estimate Summary
Estimate Summary — Mission City Church LED Video Wall
The following are the two LED video wall estimates for Mission City Church in Fort Worth, TX — prepared for Pastor Chad Overton by 360 AVL Design. Estimates MC-LEDhive and MC-LEDabsen7x7, dated 06/18/2026.
$62,140.00
MC-LEDhive — HIVE 2.9mm Side Screens
$95,641.00
MC-LEDabsen7x7 — Absen NX2.5 13'×21'
LED Video Wall — Price Comparison
LED Wall Option Comparison — HIVE vs. Absen NX2.5
Two LED video wall options have been prepared for Mission City Church. The following comparison outlines the key differences in pixel pitch, display size, technology, labor, and total cost.
$62,140
MC-LEDhive — HIVE 2.9mm Side Screens
$95,641
MC-LEDabsen7x7 — Absen NX2.5 13'×21'
The HIVE 2.9mm option (MC-LEDhive) offers a cost-effective side screen solution at $62,140. The Absen NX2.5 (MC-LEDabsen7x7) provides a larger, higher-resolution main display at $95,641 after a $40,200 discount — representing a premium investment in a broadcast-quality LED wall. Both systems use the Novastar VX2000 processor for seamless integration with the existing video infrastructure.
Estimate — Mission City Church — Full AVL Package
Mission City Church
Kids AVL
Prepared for Mission City Church — Pastor Chad Overton
Prepared by
360 AVL Design
Waxahachie, TX 75165
www.360avl.com
Elevating Your Audio, Video & Lighting Experience
Estimates Included: MC-KidsAVL
Estimate Date: 06/18/2026 
Prepared for: Pastor Chad Overton — Fort Worth, TX
MC-KidsAVL — $83,095.00
Kids Ministry AVL System — MC-KidsAVL
Complete Audio, Video & Lighting Package
This estimate covers a complete, purpose-built AVL system for the Mission City Church Kids Ministry space — designed to deliver an engaging, high-energy worship experience for children. The system integrates a professional audio package with digital mixing and wireless microphones- featuring Allen & Heath, Shure, & JBL SRX.
 Also, a Tier 3 LED video wall with media playback, and a full stage lighting rig with moving heads and wash fixtures — all controlled through intuitive, easy-to-operate interfaces. A $7,000 discount has been applied to the labor, bringing the total from $90,095 to $83,095.
AVL System Layout — Mission City Church Kids Ministry Floor Plan
Audio
Audio System
2x JBL SRX912M — 12" Powered 2-Way Speaker, 90×60° ($3,398.00)
2x 18" Powered Subwoofer ($4,580.00)
Allen & Heath SQ5 — 48-Channel Digital Mixer, 17 Faders, 32×32 USB, Dante ($3,799.00)
Allen & Heath AR2412 — Digital Snake, 24 in + 12 Out ($1,799.00)
Allen & Heath SQ Dante 64 — Network Interface Module ($1,145.00)
Shure SLXD4Q+ Quad Wireless — 2 Handheld + 2 Beltpack w/ Headsets ($4,240.00)
RF Venue DFIN Antenna — Wall Mount for Wireless Mic Systems ($650.00)
Network AV Switch PoE — Netgear AV Switch ($500.00)
Cabling, Plates & Connectors — XLR, Ethernet, SDI, Mic Line, Floor Pockets, Dante ($2,050.00)
Video
Video System
Tier 3 Video Wall — Economy Line LED Panel Package 2m×3.5m (6.5'×11.5') ($21,000.00)
iMac M4 with Decklink Duo 2 & Enclosure — Media & Control Computer, Pro7 Software ($2,675.00)
60" TV — Confidence Monitor, Mount, Convertors & Cable ($675.00)
Video & Data Cabling — Cat 6 + SDI Cabling ($780.00)
Lighting
Lighting System
4x Chauvet Pro Rogue R1X Wash — RGBW LED Moving-Head Wash with Zoom ($5,596.00)
12x ETC ColorSource PAR V Zoom — Full Color PAR with Manual Zoom ($10,440.00)
Lighting Mechanical — Rigging, Pipe, Clamps & Strut (Main + Upstage Bars) ($2,400.00)
Lightkey Interface — Lighting Control Interface for LightKey Software ($320.00)
Estimate No.: MC-KidsAVL | Estimate Date: 06/18/2026

Prepared By
360 AVL Design
Elevating Your Audio, Video & Lighting Experience
www.360avl.com
20+ Years of AVL Experience
Trusted by Churches Nationwide
Ready to Proceed?
Questions about this estimate? Contact Jeremy at 360 AVL Design to discuss payment or project details for Mission City Church.
View and Accept Estimate Here!
Jeremy@360avl.com
+1 (972) 467-7957

We appreciate the opportunity to provide you this proposal and the chance of standing with you in vision and in ministry!

This proposal is presented to Mission City Church as "first look" pricing structure with full customization options available and expected with next steps and future revisions based on collaborative efforts between church staff, architect and GC. 360AVL does not charge for revisions or changes to the AVL Design. Pricing within this estimate is current base upon market pricing as of 6/18/2026, and is subject to change with any manufacturer pricing updates outside of our control.