|                  Cost Breakdown
Name/Model:         Spirit Walker PRIME
Technology:         Clan
Tonnage:            75
Configuration:      Biped OmniMech
===================================================================================================================
Structural Cost
-------------------------------------------------------------------------------------------------------------------
  Armor (Standard):              (176 pts) 11.0 x 10,000                             110,000.00                    
  Internal Structure (Standard): 75 x 400 x 1                             (+)         30,000.00  =       140,000.00
  Myomer (Standard):             75 x 2,000                               (+)        150,000.00  =       290,000.00
  Engine (Fusion):               (5,000 x 300 x 75) / 75                  (+)      1,500,000.00  =     1,790,000.00
  Gyro (Standard):               3.0 x 300,000                            (+)        900,000.00  =     2,690,000.00
  Cockpit (Standard):            200,000                                  (+)        200,000.00  =     2,890,000.00
  Life Support:                  50,000                                   (+)         50,000.00  =     2,940,000.00
  Sensors:                       75 x 2,000                               (+)        150,000.00  =     3,090,000.00
  Heat Sinks (Double):           16 x 6,000                               (+)         96,000.00  =     3,186,000.00
  Arm Actuators:                 75 x ((100 x 2) + (50 x 2) + (80 x 2))   (+)         34,500.00  =     3,220,500.00
  Leg Actuators:                 75 x ((150 x 2) + (80 x 2) + (120 x 2))  (+)         52,500.00  =     3,273,000.00
-------------------------------------------------------------------------------------------------------------------
Total Structural Cost:                                                                                 3,273,000.00
===================================================================================================================
Weapons and Equipment Cost
-------------------------------------------------------------------------------------------------------------------
  Active Probe                   200,000                                             200,000.00                    
  ER Large Laser                 200,000                                  (+)        200,000.00  =       400,000.00
  ER Large Laser                 200,000                                  (+)        200,000.00  =       600,000.00
  ER Large Laser                 200,000                                  (+)        200,000.00  =       800,000.00
  ER Large Laser                 200,000                                  (+)        200,000.00  =     1,000,000.00
  ER Small Laser                 11,250                                   (+)         11,250.00  =     1,011,250.00
  Medium Pulse Laser             60,000                                   (+)         60,000.00  =     1,071,250.00
  Medium Pulse Laser             60,000                                   (+)         60,000.00  =     1,131,250.00
  Medium Pulse Laser             60,000                                   (+)         60,000.00  =     1,191,250.00
  Medium Pulse Laser             60,000                                   (+)         60,000.00  =     1,251,250.00
-------------------------------------------------------------------------------------------------------------------
Total Weapons and Equipment Cost                                                                       1,251,250.00
===================================================================================================================
BattleMech Cost
-------------------------------------------------------------------------------------------------------------------
  Structural Cost:                                                                 3,273,000.00                    
  Weapons and Equipment Cost:                                             (+)      1,251,250.00  =     4,524,250.00
  OmniMech Conversion Cost:      (3,273,000.00 + 1,251,250.00) x 0.25     (+)      1,131,062.50  =     5,655,312.50
  BattleMech Cost Multiplier:    1 + (75 / 100)                           (*)              1.75  =     9,896,796.88
-------------------------------------------------------------------------------------------------------------------
Final BattleMech Cost                                                                                  9,896,797.00
 |