Estimate — Mission City Church — Full AVL Package
Mission City Church
(Audio, Video & Lighting)
Prepared for Mission City Church — Pastor Chad Overton
Elevating Your Audio, Video & Lighting Experience
Estimates Included: MC-AudioControl | MC-VideoBest | MC-Lights | MC-House Lighting | MC-AcstTreatm | MC-DistrAudio
Estimate Date: 06/18/2026
Prepared for: Pastor Chad Overton — Fort Worth, TX
AVL Summary
Project Overview
This estimate covers a complete Audio, Video & Lighting infrastructure upgrade for Mission City Church in Fort Worth, TX — prepared for Pastor Chad Overton.
The scope includes a full stage lighting and house lighting packages Featuring Chauvet Pro, and HOG 5 lighting control, a broadcast video system featuring the latest Blackmagic Design Broadcast Quality Cameras and Video Processing, and common area distributed video.
Additionally, a redesign of audio control systems featuring Allen & Heath, Shure ULXD and RF Venue for excellent RF and audio control while still providing access to 3rd party house mixing infrastructure. Additional allowance for EAW PA expansion including fills and delays as determined by final architectural plans.
The combined total across all six estimates is $378,414.00.
6 Estimates
Audio, Video, Stage Lighting, House Lighting, Acoustic Treatment & Distributed Audio
Full AVL Scope
$378,414.00
Across all six project estimates
Combined Estimate Total
Equipment Specifications
Mission City Church — AVL Equipment Overview
The following six estimates cover the complete Audio, Video & Lighting scope for Mission City Church in Fort Worth, TX. Each estimate represents a distinct system category, all prepared by 360 AVL Design on 06/18/2026.
$63,859.00
Audio Control System — MC-AudioControl
Qty: Multiple items
- Allen & Heath SQ7 PLUS — 48-Channel Digital Mixer ($6,895.00)
- Allen & Heath AH-GX-4816 Digital Snake ($3,899.00)
- Allen & Heath ME-U Personal Monitor Mixer Hub ($2,125.00)
- Shure ULXD4Q Quad Receiver + 4x Handheld Transmitters ($7,904.00)
- RF Venue D-ARCB Antenna + DISTRO5HDR + Combine 8 ($3,520.00)
- Audio Cabling, Connectors, Plates & Floor Pockets ($4,998.00)
- LynTec Power Sequencer + Rack, Cat6, Misc ($4,485.00)
- Audio Expansion & Commissioning + Upgrade Package ($20,300.00)
- Labor & Installation ($6,495.00)
360 AVL Design Price: $63,859.00
$56,183.00
Video System — MC-VideoBest
Qty: Multiple items
- Blackmagic ATEM 2 M/E Constellation UHD 4K Switcher ($3,899.00)
- Blackmagic ATEM 1 M/E Advanced Panel ($3,795.00)
- Blackmagic Videohub 20x20 12G Video Router ($2,650.00)
- 1x Blackmagic URSA Broadcast G2 w/ Fujinon Lens ($13,800.00)
- 2x Blackmagic Pocket Cinema 6K G2 ($8,100.00)
- Hollyland HL-Cosmo C2 Wireless Video System ($1,225.00)
- Broadcast Room Multi-View TVs + Desk ($2,900.00)
- 12G SDI Bulk Cable, Atlas 14RU Rack, Accessories ($4,299.00)
- Camera Installation & Programming ($12,150.00)
- Distributed Video TVs, Studio Monitors, Misc ($1,565.00)
360 AVL Design Price: $56,183.00
$135,417.00
Stage Lighting — MC-Lights
Qty: Multiple items
- 8x CHAUVET Rogue Outcast 3 Spot-2 LED Moving Head ($29,200.00)
- 12x Chauvet Pro Rogue R2X Wash RGBW Moving Head ($23,988.00)
- 16x Chauvet Pro Ovation E-910FC ($26,000.00)
- 4x CHAUVET Ovation F-915FC Fresnel Key Lights ($6,396.00)
- 2x CHAUVET AMHAZE ECO Hazer ($1,700.00)
- GIG Hog Programming Wing with All in One Touchscreen PC ($6,500.00)
- Lighting Grid Materials & Hardware ($6,495.00)
- 7x Lighting Truss — Key Lights ($6,265.00)
- DMX Cabling Bulk, Truss Rigging Hardware, Clamps ($7,183.00)
- Lighting Installation ($21,690.00)
360 AVL Design Price: $135,417.00
$74,484.00
House Lighting — MC-House Lighting
Qty: Multiple items
- 40x Chauvet H-265 FC Pendant — Full Color High Power ($63,200.00)
- RDM Controller — House RDM Controller ($1,099.00)
- DMX Cabling Bulk — 3 lots ($1,860.00)
- Rigging Materials & Hardware ($825.00)
- Labor — Rigging & Low Voltage Wiring ($7,500.00)
360 AVL Design Price: $74,484.00
House Lighting — MC-House Lighting Version 2
Qty: Multiple items
- 40x The Light Source - RGBW R60 Pendant ($55,000)
- DMX Cabling Bulk — 3 lots ($1,860.00)
- Rigging Materials & Hardware ($825.00)
- Labor — Rigging & Low Voltage Wiring ($7,500.00)
360 AVL Design Price: $65,185 (not reflected in current total
$23,755.00
Acoustic Treatment — MC-AcstTreatm
Qty: Multiple items
- 2" Acoustic Panel 120"x48" — Standard Fabric (36 panels: 24 First Floor, 8 Balcony, 4 Broadcast Studio) ($15,840.00)
- 2" Acoustic Panel 36"x72" — Standard Fabric (8 Face of Balcony Panels) ($2,200.00)
- Labor & Installation — ($3,960.00)
- Freight — Oversize skid, Truck Delivery ($1,755.00)
360 AVL Design Price: $23,755.00
$24,716.00
Distributed Audio System — MC-DistrAudio
Qty: Multiple items
- AtlasIED Atmosphere 8-Zone AZMP8 — 8 Zone Signal Processor, 1200W Amplifier ($4,600.00)
- AtlasIED C-T4 Wall Controller x1 — Coffee Shop Control ($820.00)
- AtlasIED AT-B-B Bluetooth x1 — Coffee Shop Input ($315.00)
- AtlasIED AS-10ST 10" Outdoor Speaker x4 — Main Entrance, IP Rated ($3,360.00)
- AtlasIED FAP82T 8" Ceiling Speakers x10 — Lobby Ceiling, 60W Coaxial (Pair) ($5,090.00)
- AtlasIED FAP42TC 4" Ceiling Speakers x4 — Bathroom Coverage, Coaxial (Pair) ($1,036.00)
- AtlasIED AS-8T Outdoor Speaker x3 — Kids Outdoor Play ($1,980.00)
- Speaker & Cat6 Cable Bulk — Control Cable + Speaker Cabling ($1,365.00)
- Labor — Installation, Programming, Cabling & Cable Management ($6,150.00)
360 AVL Design Price: $24,716.00
Installation Scope
Installation Process & Scope of Work
The Mission City Church full AVL installation is a multi-phase project covering audio, video, and lighting systems across the sanctuary, broadcast room, lobby, and stage areas in Fort Worth, TX.
Site Assessment & Planning
Coordinate with the church, architect, and project managers to confirm routing, rigging, electrical, and finalize product selections.
Mechanical & Pre Wire
Install the key lighting truss and pipe grid, as well as all overhead rigging involving lift work and aerial access.
Complete the lighting, audio, and video infrastructure, pulling all cable and landing racks.
Lighting Installation
Install low-voltage cabling for the House Pendant fixtures, RDM controller, as well as all stage lighting.
Audio System Installation
Install all audio control systems, RF devices, and additional PA. Add new audio cabling, floor pockets, patch plates, and complete installation of acoustic panels.
Video System Installation
Install the Blackmagic video control devices and all cameras. Build out the broadcast suite with the video rack and studio desk.
Implement all distributed video screens.
Programming, Commissioning & Training
Program all consoles and equipment, optimize audio tuning and frequency coordination, and provide a final walkthrough and training for the Mission City Church team.
Estimate Summary
Estimate Summary — Mission City Church
The following is the complete combined estimate for Mission City Church in Fort Worth, TX — prepared for Pastor Chad Overton. Estimates MC-AudioControl, MC-VideoBest, MC-Lights, MC-House Lighting, MC-AcstTreatm, and MC-DistrAudio. All pricing reflects 360 AVL Design rates. Combined total: $378,414.00.
$378,414.00
Total Estimated Cost
Combined Estimates — Mission City Church
Mission City Church — AVL System Layout
MC-AudioControl — $63,859.00
Audio Control System — Equipment Overview
Complete audio control infrastructure for Mission City Church in Fort Worth, TX
Estimate No.: MC-AudioControl | Estimate Date: 06/18/2026
Allen & Heath SQ7 PLUS
48-Channel Digital Mixer — $6,895.00
Allen & Heath AH-GX-4816
Digital Snake — $3,899.00
Shure ULXD4Q=-G57
ULXD Quad Receiver — $5,252.00
RF Venue DISTRO5HDR
Antenna Combiner — $620.00
LynTec Power
Power Sequencing — $2,080.00
MC-Lights — $135,417.00
Stage Lighting System — Equipment Overview
Complete stage lighting infrastructure for Mission City Church in Fort Worth, TX — prepared for Pastor Chad Overton by 360 AVL Design. Estimate No.: MC-Lights | Estimate Date: 06/18/2026
CHAUVET Rogue Outcast 3 Spot-2
Moving Head Spot (x8) — $29,200.00
Chauvet Pro Rogue R2X Wash
RGBW Moving Head (x12) — $23,988.00
Chauvet Pro Ovation E-910FC
LED Engine (x16) — $26,000.00
CHAUVET Ovation F-915FC
Fresnel Key Light (x4) — $6,396.00
GIG Hog Programming Wing
All in One Touchscreen PC — $6,500.00
Chauvet AMHAZE ECO Hazer
Hazer (x2) — $1,700.00
MC-House Lighting — $74,484.00
House Lighting System — Equipment Overview
Complete house lighting infrastructure for Mission City Church in Fort Worth, TX — prepared for Pastor Chad Overton by 360 AVL Design. Estimate No.: MC-House Lighting | Estimate Date: 06/18/2026
Mission City Church — House Lighting Layout Plan
MC-VideoBest — $56,183.00
Video System — Equipment Overview
Complete video production infrastructure for Mission City Church in Fort Worth, TX — prepared for Pastor Chad Overton by 360 AVL Design. Estimate No.: MC-VideoBest | Estimate Date: 06/18/2026
MC-AcstTreatm — $23,755.00
Acoustic Treatment — Equipment Overview
Complete acoustic treatment package for Mission City Church in Fort Worth, TX — prepared for Pastor Chad Overton by 360 AVL Design. Estimate No. MC-AcstTreatm, dated 06/18/2026.
$15,840.00
2" Acoustic Panel 120x48"
Standard Fabric — 24 First Floor panels, 8 Balcony Panels, 4 Broadcast Studio
Qty: 36 @ $440.00 each
360 AVL Design Price: $15,840.00
$2,200.00
2" Acoustic Panel 36x72"
Standard Fabric — 8 Face of Balcony Panels
Qty: 8 @ $275.00 each
360 AVL Design Price: $2,200.00
$3,960.00
Labor & Installation
Qty: 44 hours @ $90.00/hr
360 AVL Design Price: $3,960.00
$1,755.00
Freight
Oversize skid — Turck Delivery
Qty: 1 @ $1,755.00
360 AVL Design Price: $1,755.00
Total: $23,755.00
MC-DistrAudio — $24,716.00
Distributed Audio System — Equipment Overview
Complete distributed audio package for Mission City Church in Fort Worth, TX — prepared for Pastor Chad Overton by 360 AVL Design. Estimate No. MC-DistrAudio, dated 06/18/2026.
$5,735.00
Signal Processor & Audio Control
- AtlasIED Atmosphere 8-Zone AZMP8 — 8 Zone Signal Processor, 1200W Amplifier | Qty: 1 @ $4,600.00 = $4,600.00
- AtlasIED C-T4 Wall Controller — Coffee Shop Control | Qty: 1 @ $820.00 = $820.00
- AtlasIED AT-B-B Bluetooth — Coffee Shop Input | Qty: 1 @ $315.00 = $315.00
Subtotal: $5,735.00
$11,466.00
Speakers
- AtlasIED AS-10ST 10" Subwoofer — Main Entrance | Qty: 4 @ $840.00 = $3,360.00
- AtlasIED AS-8T Passive Loudspeaker — Kids Outdoor Play | Qty: 3 @ $660.00 = $1,980.00
- AtlasIED FAP82T 8" Coaxial (Pair) — Lobby Ceiling | Qty: 10 @ $509.00 = $5,090.00
- AtlasIED FAP42TC 4" Coaxial (Pair) — Bathroom Coverage | Qty: 4 @ $259.00 = $1,036.00
Subtotal: $11,466.00
$1,365.00
Speaker & Cat6 Cable — Bulk
Cat6 Control Cable + Speaker Cabling
Qty: 1 @ $1,365.00
$6,150.00
Labor
Installation, Programming, Cabling & Cable Management
Qty: 1 @ $6,150.00
Total: $24,716.00
Prepared By
360 AVL Design
Elevating Your Audio, Video & Lighting Experience
Ready to Proceed?
Questions about this estimate? Contact Jeremy at 360 AVL Design to discuss payment or project details for Mission City Church.
We appreciate the opportunity to provide you this proposal and the chance of standing with you in vision and in ministry!
Estimates MC-AudioControl | MC-VideoBest | MC-Lights | MC-House Lighting | MC-AcstTreatm | MC-DistrAudio — Mission City Church — 06/18/2026
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.