BCT Entertainment Confidential Proposal
SIGNAL DISTRO AND SWITCHING
SYSTEM A
QTY DESCRIPTION PRICE PRICE EXT LABOR LABOR EXT TOTAL
1 QSC SLQUD-8N-P Q-SYS Core 8 Flex, Core Nano, NV-32-H (Core C... $127.70 $127.70 $0.00 $0.00 $127.70 1 OSC CORE 110f-v2 Unified Core with 24 local audio 1/0 channels. $3,289.76 $3,289.76 50.00 $0.00 $33,289.76 OSC SLMST-110-P Q-SYS Core 110 license for Microsoft Teams R... $546.90 $546.90 $0.00 $0.00 $546.90 1 SC QIO-RMK Rack mount tray and blanking panels to mount u... $144.36 $144.36 $0.00 $0.00 $144.36 1 OSC Q10-LVR4 Q-SYS peripheral providing 4 low-voltage relay p... $392.13 $392.13 $0.00 $0.00 $392.13 SC QIO-GP8x8 Q-SYS peripheral providing control expansion w... $355.35 $355.35 $0.00 $0.00 $355.35 1 IPORT 72350 CONNECT PRO WallStation Black $202.43 $202.43 $0.00 $0.00 $202.43 Apple MV273LL/A iPAD Air 13in $924.23 $924.23 $0.00 $0.00 $924.23 1 IPORT 72326 CONNECT PRO CASE BLACK works with iPad Pro 12.. $202.43 $202.43 $0.00 $0.00 $202.43 1 QSC Programming $8,360.00 $8,360.00 $8,360.00
MSI CUBINUC1M010 Cubi NUC 1MG Mini PC $635.00 $635.00 $0.00 $0.00 $635.00 1 BCT Entertainment Materials Equipment Rack Hardware $80.00 $30.00 $0.00 $0.00 $80.00 1 Platinum Tools 661-24C6 Patch Panel 24 Port Cat6 NS 110 Box $73.04 $73.04 $0.00 $0.00 $73.04 1 Netgear NET-GSM4248PX-100NAS AV Line M4250-40G8XF-PoE+ 4.. $2,569.77 $2,569.77 $0.00 $0.00 $2,569.77 Middle Atlantic WR-44-32 44SP/32D ROLLOUT ROT RACK $2,339.66 $2,339.66 $0.00 $0.00 $2,339.66 1 Middle Atlantic UPX-RLNK-1500R-2 1500VA 120V UPS RLNK BANK.. $2,827.42 $2,827.42 $0.00 $0.00 $2,827.42 1 Middle Atlantic RLNK-1615V 15A,16 OUT,IP CTRL VPS $397.67 $397.67 $0.00 $0.00 $397.67 2 Middle Atlantic UD1 1SP UTIL.DRAWER,BLACK $141.37 $282.74 $0.00 $0.00 $282.74 1 Middle Atlantic MW-4QFT-FC 4.5"(4)FAN/TOP W/FC M/W $793.76 $793.76 $0.00 $0.00 $793.76 Middle Atlantic RLNK-915R 15A,9 OUT, IP CTRL POWER $656.67 $656.67 $0.00 $0.00 $656.67 1 Middle Atlantic EB4 4SP FLANGED ECONO BLANK $25.09 $25.09 $0.00 $0.00 $25.09 BCT Entertainment Materials Equipment Rack Hardware $584.80 $584.80 $0.00 $0.00 $584.80 SYSTEM A TOTAL $25,810.91
SIGNAL DISTRO AND SWITCHING TOTAL $25,810.91
Equipment prices include any required accessories. Labor 3 of 13 Version 1.0 June 4, 2025 prices include design, engineering, installation and
programming.
BCT Entertainment
Confidential Proposal
DISPLAY SYSTEM
SYSTEM A
QTY DESCRIPTION PRICE PRICE EXT LABOR LABOR EXT TOTAL
4 Samsung BE65C-H 65IN BEC Series Commercial TV Crystal UHD Disp. $876.54 $3,506.16 $0.00 $0.00 $3,506.16 1 Marshall Electronics ML-702-V2 Dual 7" 1920 x 1200 LCD 3RU Rack M.. $927.12 $927.12 $0.00 $0.00 $927.12 1 QSC NV-21-HU 4K60 4:4:4 Network Video Endpoint for Q-SYSEcosy... $1,748.99 $1,748.99 $0.00 $0.00 $1,748.99 SC NV-1-H-WE 4K60 4:4:4 HDMI Encoder for in-wall applications, i... $1,030.65 $1,030.65 $0.00 $0.00 $1,030.65 Kramer Electronics VP-410 Composite Video & Stereo Audio to HDM.. $267.21 $267.21 $0.00 $0.00 $267.21 Epson V11HA96120LA OWNER FURNISHED PowerLite L775U 4KE Pr. $0.00 $0.00 $0.00 $0.00 $0.00 1 Da-Lite 84329L OWNER FURNISHED ADVANTAGE 159D 78X139NPA M. $0.00 $0.00 $0.00 $0.00 50.00 PAG Custom Panel $289.19 $289.19 $0.00 $0.00 $289.19
1 PAG Custom Panel $318.10 $318.10 $0.00 $0.00 $318.10
1 QSC NC-12x80 12x Optical Zoom 80° Horizontal Field of View, PTZ N.. $3,860.06 $3,860.06 $0.00 $0.00 $3,860.06 1 QSC NV-32-H (Core Capable) 4K60 4:4:4 Network Video Endpoint fo... $3,481.12 $3,481.12 $0.00 $0.00 $3,481.12 SYSTEM A TOTAL $15,428.60
DISPLAY SYSTEM TOTAL $15,428.60
Equipment prices include any required accessories. Labor 4 of 13 Version 1.0 June 4, 2025 prices include design, engineering, installation and
programming.
BCT Entertainment
Confidential Proposal
AUDIO SYSTEM
SYSTEM A
QTY DESCRIPTION PRICE PRICE EXT LABOR LABOR EXT TOTAL
Shure ULXD4Q=-G50 Quad Digital Wireless Receiver with intern... $6,163.74 $18,491.22 $0.00 $0.00 $18,491.22 8 Shure ULXD2/SM58=-G50 Handheld Transmitter with SM58® Mi.. $580.90 $4,647.20 $0.00 $0.00 $4,647.20 Shure ULXD1=-G50 Digital Wireless Bodypack Transmitter with... $541.91 $2,167.64 $0.00 $0.00 $2,167.64 Shure UA221 Passive Antenna Splitter/Combiner Kit. Includes . $164.47 $164.47 $0.00 $0.00 $164.47 Shure UA8100 100' UHF Remote Antenna Extension Cable, BNC. $268.06 $536.12 $0.00 $0.00 $536.12 2 Shure UA864US Wall-Mounted Wideband Antenna $452.00 $904.00 $0.00 $0.00 $904.00 2 BL Professional PRX415M 15" two-way stage monitor or front. $635.03 $1,270.06 $0.00 $0.00 $1,270.06 2 JBL Professional COL800-BK 32" Slim Column Speaker, four 5".. $581.40 $1,162.80 $0.00 $0.00 $1,162.80 1 BCT Entertainment Installation Installation of (6) RDL Dual XLR... $0.00 $0.00 50.00 BCT Entertainment Materials Bulk Wire and Cabling $1,680.00 $1,680.00 $0.00 $0.00 $1,680.00 1 BCT Entertainment Installation Installation and Configuration $10,400.00 $10,400.00 $10,400.00 12 Shure SB900B RECHARGEABLE BATTERY $101.79 $1,221.48 $0.00 $0.00 $1,221.48 1 QSC CX-Q 4K4 4-Channel 1000W/CH Q-SYS Network Amplifier, ... $3,112.78 $3,112.78 $0.00 $0.00 $3,112.78 QSC CX-Q 4K8 8-Channel 500W/CH Q-SYS Network Amplifier, L... $4,542.51 $4,542.51 $0.00 $0.00 $4,542.51 1 RF Venue 4ZONE The 4 ZONE antenna combiner takes the comp.. $785.71 $785.71 $0.00 $0.00 $785.71 Shure SBC220 2 Bay Networked Docking Station $343.42 $1,373.68 $0.00 $0.00 $1,373.68 2 Shure SBC220-US 2 Bay Networked Docking Station $418.42 $836.84 $0.00 $0.00 $836.84 4 QSC AD-S6T-WH 6.5" Two-way surface speaker, 70/100V transf... $382.50 $1,530.00 $0.00 $0.00 $1,530.00 QSC unD6IO-BT 4x2 Channel 2 Gang US, Dante/AES67 Wall Plate. $1,227.64 $1,227.64 $0.00 $0.00 $1,227.64 QSC AD-C6T-HC 6.5" Two-way high ceiling, blind mount ceiling... $513.16 $7,184.24 $0.00 $0.00 $7,184.24 QSC AD-S6-WH 6.5" Two-way surface speaker, 1652 (no transfo... $367.10 $1,468.40 $0.00 $0.00 $1,468.40 QSC AD-C6T-ZB-WH 6.5" Two-way ceiling speaker, 70/100V tran.. $276.31 $1,105.24 50.00 $0.00 $1,105.24 2 Shure UA864US Wall-Mounted Wideband Antenna $678.00 $1,356.00 $0.00 $0.00 $1,356.00 SYSTEM A TOTAL $67,168.03
AUDIO SYSTEM TOTAL $67,168.03
Equipment prices include any required accessories. Labor 5 of 13 Version 1.0 June 4, 2025 prices include design, engineering, installation and
programming.
BCT Entertainment Confidential Proposal
CONTROL SYSTEM
SYSTEM A
QTY DESCRIPTION PRICE EXT LABOR LABOR EXT TOTAL
QSC TSC-101-G3 Q-SYS 10.1" PoE Touch Screen Controller for In-Wa.. $2,474.26 $2,474.26 $0.00 $0.00 $2,474.26 QSC SLQUD-8N-P Q-SYS Core 8 Flex, Core Nano, NV-32-H (Core Cap... $127.70 $127.70 $0.00 $0.00 $127.70 OSC CORE 110f-v2 Unified Core with 24 local audio I/0 channels, 12.. $3,289.76 $3,289.76 $0.00 $0.00 $3,289.76 QSC SLMST-110-P Q-SYS Core 110 license for Microsoft Teams Roo... $546.90 $0.00 $0.00 $546.90 SYSTEM A TOTAL $6,438.62
CONTROL SYSTEM TOTAL $6,438.62
Equipment prices include any required accessories. Labor 6 of 13 Version 1.0 June 4, 2025 prices include design, engineering, installation and
programming.
BCT Entertainment Confidential Proposal
STAGE LIGHTING
SYSTEM A
QTY DESCRIPTION PRICE PRICE EXT LABOR LABOR EXT TOTAL
20 ETC CSPAR ColorSource PAR, XLR, black $689.30 $13,786.00 $0.00 $0.00 $13,786.00 20 ETC SELRW-7.5 D40/CSPAR Wide Round Diffuser in Frame, black $37.46 $749.20 $0.00 $0.00 $749.20 20 ETC 407CF Media/gel frame, 7.5 in / 190 mm, black $10.59 $211.80 $0.00 $0.00 $211.80 4 ETC CSLINEAR ColorSource Linear 2, XLR, black $1,690.12 $6,760.48 $0.00 $0.00 $6,760.48 ETC CSLWR.5 ColorSource Linear Wide round diffuser 0.5m $44.79 $358.32 $0.00 $0.00 $358.32 ETC CSLDS ColorSource Linear diffusion spacer (connecting 0.5... $13.03 $52.12 $0.00 $0.00 $52.12 5 ETC DPA-A powerCON to Edison, UL 1573, 5’ $61.07 $305.35 $0.00 $0.00 $305.35 LEX Products DMX5PM-3PF 5 Pin DMX Male to 3 Pin Female $33.21 $199.26 $0.00 $0.00 $199.26 15 ADJ AC5PPCON6 - 5Pin DMX & Power Con link cables $46.54 $698.10 $0.00 $0.00 $698.10 1 ETC CS40 ColorSource 40 console $2,260.12 $2,260.12 $0.00 $0.00 $2,260.12 ETC CS40DC Dust cover CS40 and CS40AV console $60.26 $60.26 $0.00 $0.00 $60.26 Elation DMX10-53 DMX10-53; DMX A/B Split 1x10 XLR 5/3P 19 $424.29 $424.29 $0.00 $0.00 $424.29 Doug Fleenor Design 221E-5 Two inputs, one output, isolated, 5... $1,406.91 $1,406.91 $0.00 $0.00 $1,406.91 VerSales Safety Cable Lighting Fixture Safety Cable $5.75 $161.00 $0.00 $0.00 $161.00 VER VCL7009 2" Half Coupler with 1/2" Nut, Silver $36.18 $1,013.04 $0.00 $0.00 $1,013.04 BCT Entertainment Installation Address, Hang and Focus of new... $5,200.00 $5,200.00 $5,200.00 BCT Entertainment Lift Rental 2 weeks with drop off and pick up $0.00 $0.00 $0.00 SYSTEM A TOTAL $33,646.25
STAGE LIGHTING TOTAL $33,646.25
Equipment prices include any required accessories. Labor 7 of 13 Version 1.0 June 4, 2025 prices include design, engineering, installation and
programming.
BCT Entertainment Confidential Proposal
PROJECT SUMMARY
LOCATIONS EQUIPMENT LABOR TOTAL
SIGNAL DISTRO AND SWITCHING $17,450.91 $8,360.00 $25,810.91 DISPLAY SYSTEM $15,428.60 $0.00 $15,428.60
AUDIO SYSTEM $56,768.03 $10,400.00 $67,168.03
CONTROL SYSTEM $6,438.62 $0.00 $6,438.62
STAGE LIGHTING $28,446.25 $5,200.00 $33,646.25
REMOTE SUPPORT TIME BUCKET $1,500.00 $0.00 $1,500.00
SYSTEMS EQUIPMENT LABOR TOTAL
SYSTEM A $126,032.41 $23,960.00 $149,992.41
SHIPPING, TAXES AND OTHER FACTORS MAY NOT BE REPRESENTED HERE AND WILL APPEAR ON THE ACCEPTANCE PAGE This is an equipment sale only. 11 of 13
No engineering or installation is provided.
BCT Entertainment Confidential Proposal
ACCEPTANCE
FINANCIAL
EQUIPMENT TOTAL $126,032.41
PAYMENT SCHEDULE SHIPPING TOTAL $184.08
To be determined
ENGINEERING $0.00
INSTALLATION $15,600.00
MANAGEMENT $0.00
PROGRAMMING $8,360.00
LABOR TOTAL $23,960.00
SUBTOTAL $150,176.49
TOTAL TAX $11,830.58
PROJECT TOTAL $162,007.07
OPTIONS Not included in the project total. Initial to the left to add the option to your project.
SILVER SERVICE PACKAGE (PAID ANNUAL) +$3,200.00
TERMS
laccept this proposal and hereby authorize BCT Entertainment to proceed with the installation of the included systems at the facilities of City of Diamond Bar constructing at 1600 Grand Ave Diamond Bar, CA 91765 as described in the totality of this document. The proposal timeline of the installation is subject to the availability of the equipment, and may change at anytime. I further authorize BCT Entertainment to be granted the facility access that will be required to complete this project in a workmanlike and timely manner and for payment to be made to BCT Entertainment. In keeping with the Terms of Payment listed above: It has been made clear to me that there exist no understandings regarding this project with any relevant party unless and until City of Diamond Bar and BCT Entertainment agree to such additional or alternate understandings in writing. Project cost and pricing are dependent upon a continual flow of work without interruption or delays imposed by City of Diamond Bar or their staff, construction, other building trades or any other party, and additional costs may be incurred by City of Diamond Bar from BCT Entertainment. If such delays result in additional costs that are not covered by the pricing in this proposal: 1 agree that any additions to and/or deletions from the materials and labor to be provided by my acceptance of this proposal and any resulting change(s) in cost of this project shall only be by way of written change order(s) and shall be valid only after being signed by City of Diamond Bar and BCT Entertainment. This proposal is valid only if accepted in writing by City of Diamond Bar and within 180 days of June 4th, 2025.
Il products that are ordered from the manufacturer are subject to a 20% restocking fee upon cancellation or termination of contract. All pricing is valid for alendar days unless noted above. Additionally, proposals are subject to the following payment schedule:Net 30 days upon receipt of equipment, Net :
days for labor upon project completion.
All warranty information is listed above 12 of 13 Version 1.0 June 4, 2025