Distribution

Name/Model:         Banzai BNZ-X
Technology:         Inner Sphere (Mixed)
Tonnage:            90
Configuration:      Biped BattleMech

===========================================================================================

Left Arm                     Head                         Right Arm                        
1. Shoulder                  1. Life Support              1. Shoulder                      
2. Upper Arm Actuator        2. Sensors                   2. Upper Arm Actuator            
3. Lower Arm Actuator        3. Cockpit                   3. Lower Arm Actuator            
4. Hand Actuator             4. ER Small Laser (C)        4.Large Pulse Laser (C)         
5.Large Vibroblade          5. Sensors                   5.Large Pulse Laser (C)         
6.Large Vibroblade          6. Life Support              6.Large Pulse Laser (C)         
                                                                                         
1.Large Vibroblade                                       1.Large Pulse Laser (C)         
2.Large Vibroblade                                       2. Endo Steel                    
3. Endo Steel                                             3. Endo Steel                    
4. Endo Steel                                             4. Endo Steel                    
5. Roll Again                                             5. Roll Again                    
6. Roll Again                                             6. Roll Again                    
                                                                                           
Left Torso                   Center Torso                 Right Torso                      
1. XL Engine                 1. XL Engine                 1. XL Engine                     
2. XL Engine                 2. XL Engine                 2. XL Engine                     
3. XL Engine                 3. XL Engine                 3. XL Engine                     
4.MASC                      4. Gyro                      4.Double Heat Sink              
5.MASC                      5. Gyro                      5.Double Heat Sink              
6.MASC                      6. Gyro                      6.Double Heat Sink              
                                                                                          
1.MASC                      1. Gyro                      1. Medium Pulse Laser (C)        
2.MASC                      2. XL Engine                 2. Medium Pulse Laser (C)        
3. Endo Steel                3. XL Engine                 3. Endo Steel                    
4. Endo Steel                4. XL Engine                 4. Endo Steel                    
5. Roll Again                5. Booby Trap                5. Endo Steel                    
6. Roll Again                6. Supercharger              6. Roll Again                    
                                                                                           
Left Leg                                                  Right Leg                        
1. Hip                                                    1. Hip                           
2. Upper Leg Actuator                                     2. Upper Leg Actuator            
3. Lower Leg Actuator                                     3. Lower Leg Actuator            
4. Foot Actuator                                          4. Foot Actuator                 
5. Endo Steel                                             5. Endo Steel                    
6. Endo Steel                                             6. Endo Steel                    

                 Battle Value Breakdown

Name/Model:         Banzai BNZ-X
Technology:         Inner Sphere (Mixed)
Tonnage:            90
Configuration:      Biped BattleMech

================================================================================================
Defensive Battle Rating
------------------------------------------------------------------------------------------------
  Armor (Standard):                             279 x 2.5 x 1               697.500             
  Internal Structure (Endo Steel w/ XL Engine): 138 x 1.5 x 1 x 0.5  (+)    103.500  =   801.000
  Gyro (Standard):                              90 x 0.5             (+)     45.000  =   846.000
  Defensive Movement Factor:                    +4                   (*)       1.40  = 1,184.400
------------------------------------------------------------------------------------------------
Final Defensive Battle Rating:                                                         1,184.400

================================================================================================
Offensive Battle Rating
------------------------------------------------------------------------------------------------
  Heat Efficiency: Unit is inefficient                                                          
        6 (Base) + 30 (Heat Sinks) - 2 (Movement) - 37 (Weapons) = -3                           
  Offensive Equipment:                                                                          
       Large Pulse Laser (C)                                                265.000             
       Large Pulse Laser (C)                                         (+)    265.000  =   530.000
       Medium Pulse Laser (C)                                        (+)    111.000  =   641.000
       Medium Pulse Laser (C)                                        (+)    111.000  =   752.000
       ER Small Laser (C)                                            (+)     31.000  =   783.000
       Large Vibroblade                                              (+)     24.000  =   807.000
  Total 'Mech Tonnage:                                               (+)     90.000  =   897.000
  Speed Factor:                                 10 (Run) + 0 (Jump)  (*)      1.630  = 1,462.110
------------------------------------------------------------------------------------------------
Final Offensive Battle Rating:                                                         1,462.110

================================================================================================
BattleMech Battle Value
------------------------------------------------------------------------------------------------
  Defensive Battle Rating:                                                1,184.400             
  Offensive Battle Rating:                                           (+)  1,462.110  = 2,646.510
------------------------------------------------------------------------------------------------
Final BattleMech Battle Value:                                                             2,647

                 Cost Breakdown

Name/Model:         Banzai BNZ-X
Technology:         Inner Sphere (Mixed)
Tonnage:            90
Configuration:      Biped BattleMech

=====================================================================================================================
Structural Cost
---------------------------------------------------------------------------------------------------------------------
  Armor (Standard):                (279 pts) 17.5 x 10,000                             175,000.00                    
  Internal Structure (Endo Steel): 90 x 1,600 x 1                           (+)        144,000.00  =       319,000.00
  Myomer (MASC):                   (360 x 5 x 1,000) + (90 x 2,000)         (+)      1,980,000.00  =     2,299,000.00
  Engine (XL):                     (20,000 x 360 x 90) / 75                 (+)      8,640,000.00  =    10,939,000.00
  Gyro (Standard):                 4.0 x 300,000                            (+)      1,200,000.00  =    12,139,000.00
  Cockpit (Standard):              200,000                                  (+)        200,000.00  =    12,339,000.00
  Life Support:                    50,000                                   (+)         50,000.00  =    12,389,000.00
  Sensors:                         90 x 2,000                               (+)        180,000.00  =    12,569,000.00
  Heat Sinks (Double):             15 x 6,000                               (+)         90,000.00  =    12,659,000.00
  Arm Actuators:                   90 x ((100 x 2) + (50 x 2) + (80 x 1))   (+)         34,200.00  =    12,693,200.00
  Leg Actuators:                   90 x ((150 x 2) + (80 x 2) + (120 x 2))  (+)         63,000.00  =    12,756,200.00
---------------------------------------------------------------------------------------------------------------------
Total Structural Cost:                                                                                  12,756,200.00

=====================================================================================================================
Weapons and Equipment Cost
---------------------------------------------------------------------------------------------------------------------
  Booby Trap                       100,000                                             100,000.00                    
  ER Small Laser (C)               11,250                                   (+)         11,250.00  =       111,250.00
  Full-Head Ejection System        1,725,000                                (+)      1,725,000.00  =     1,836,250.00
  Large Pulse Laser (C)            175,000                                  (+)        175,000.00  =     2,011,250.00
  Large Pulse Laser (C)            175,000                                  (+)        175,000.00  =     2,186,250.00
  Large Vibroblade                 750,000                                  (+)        750,000.00  =     2,936,250.00
  Medium Pulse Laser (C)           60,000                                   (+)         60,000.00  =     2,996,250.00
  Medium Pulse Laser (C)           60,000                                   (+)         60,000.00  =     3,056,250.00
  Supercharger                     360 x 10,000                             (+)      3,600,000.00  =     6,656,250.00
---------------------------------------------------------------------------------------------------------------------
Total Weapons and Equipment Cost                                                                         6,656,250.00

=====================================================================================================================
BattleMech Cost
---------------------------------------------------------------------------------------------------------------------
  Structural Cost:                                                                  12,756,200.00                    
  Weapons and Equipment Cost:                                               (+)      6,656,250.00  =    19,412,450.00
  BattleMech Cost Multiplier:      1 + (90 / 100)                           (*)              1.90  =    36,883,655.00
---------------------------------------------------------------------------------------------------------------------
Final BattleMech Cost                                                                                   36,883,655.00

                 Alpha Strike Conversion

Name/Model:         Banzai BNZ-X
Technology:         Inner Sphere (Mixed)
Tonnage:            90
Configuration:      Biped BattleMech

=========================================================================================================================
Determine Unit Type
-------------------------------------------------------------------------------------------------------------------------
  Ground Units:                  BattleMech                                                                    =       BM
-------------------------------------------------------------------------------------------------------------------------
Final Unit Type:                                                                                                       BM

=========================================================================================================================
Determine Weight/Size Class
-------------------------------------------------------------------------------------------------------------------------
  Tonnage:                       90 (greater than or equal to 80 and less than or equal to 100)                =        4
-------------------------------------------------------------------------------------------------------------------------
Final Weight/Size Class:                                                                                                4

=========================================================================================================================
Convert Movement and Movement Modes
-------------------------------------------------------------------------------------------------------------------------
  Ground Movement:               4 (Walk)                                                                      =       8"
     Equipped with MASC and a Supercharger                                                       (*)      1.5  =      12"
     Ground Target Movement Modifier at 12" is 2                                                                         
-------------------------------------------------------------------------------------------------------------------------
Final Movement and Movement Modes:                                                                                    12"

=========================================================================================================================
Determine Short Range Damage Value
-------------------------------------------------------------------------------------------------------------------------
  Heat Efficiency:               Unit is efficient                                                                       
     30 (Heat Sinks)                                                                                           =       30
     2 (Movement) + 30 (Weapons) - 4 (Base)                                                      (-)       28  =        2
                                                                                                                         
  Offensive Equipment:                                                                                         =    0.000
     ER Small Laser (C)                                                                          (+)    0.500  =    0.500
     Medium Pulse Laser (C)                                                                      (+)    0.770  =    1.270
     Medium Pulse Laser (C)                                                                      (+)    0.770  =    2.040
     Large Pulse Laser (C)                                                                       (+)    1.100  =    3.140
     Large Pulse Laser (C)                                                                       (+)    1.100  =    4.240
                                                                                                                         
  Heat-modified damage value:                                                                                            
     Damage subtotal rounded up to the nearest tenth                                                           =      4.3
-------------------------------------------------------------------------------------------------------------------------
Final Short Range Damage Value:                                                                                         5

=========================================================================================================================
Determine Medium Range Damage Value
-------------------------------------------------------------------------------------------------------------------------
  Heat Efficiency:               Unit is efficient                                                                       
     30 (Heat Sinks)                                                                                           =       30
     2 (Movement) + 30 (Weapons) - 4 (Base)                                                      (-)       28  =        2
                                                                                                                         
  Offensive Equipment:                                                                                         =    0.000
     ER Small Laser (C)                                                                          (+)    0.500  =    0.500
     Medium Pulse Laser (C)                                                                      (+)    0.770  =    1.270
     Medium Pulse Laser (C)                                                                      (+)    0.770  =    2.040
     Large Pulse Laser (C)                                                                       (+)    1.100  =    3.140
     Large Pulse Laser (C)                                                                       (+)    1.100  =    4.240
                                                                                                                         
  Heat-modified damage value:                                                                                            
     Damage subtotal rounded up to the nearest tenth                                                           =      4.3
-------------------------------------------------------------------------------------------------------------------------
Final Medium Range Damage Value:                                                                                        5

=========================================================================================================================
Determine Long Range Damage Value
-------------------------------------------------------------------------------------------------------------------------
  Heat Efficiency:               Unit is efficient                                                                       
     30 (Heat Sinks)                                                                                           =       30
     2 (Movement) + 20 (Weapons) - 4 (Base)                                                      (-)       18  =       12
                                                                                                                         
  Offensive Equipment:                                                                                         =    0.000
     Large Pulse Laser (C)                                                                       (+)    1.100  =    1.100
     Large Pulse Laser (C)                                                                       (+)    1.100  =    2.200
                                                                                                                         
  Heat-modified damage value:                                                                                            
     Damage subtotal rounded up to the nearest tenth                                                           =      2.2
-------------------------------------------------------------------------------------------------------------------------
Final Long Range Damage Value:                                                                                          3

=========================================================================================================================
Convert Armor
-------------------------------------------------------------------------------------------------------------------------
  Standard:                      279 armor points x 1                                                 279.000  =  279.000
     Armor Factor Conversion                                                                     (/)       30  =    9.300
-------------------------------------------------------------------------------------------------------------------------
Final Armor Value:                                                                                                      9

=========================================================================================================================
Convert Structure
-------------------------------------------------------------------------------------------------------------------------
  Engine:                        Inner Sphere XL on a 90 ton BattleMech                                        =      4.0
-------------------------------------------------------------------------------------------------------------------------
Final Structure Value:                                                                                                  4

=========================================================================================================================
Determine Special Abilities
-------------------------------------------------------------------------------------------------------------------------
  Unit is equipped with Booby Trap                                                                             =       BT
  Unit is equipped with Large Vibroblade                                                                       =      MEL

=========================================================================================================================
Determine Point Value
-------------------------------------------------------------------------------------------------------------------------
  Unit's Offensive Value:                                                                                                
     Attack Damage Factor        5 (Short) + 5 (Medium) + 5 (Medium) + 3 (Long)                                =   18.000
     Unit Size Factor            4 (Weight/Size Class) / 2                                       (+)    2.000  =   20.000
     Overheat Factor             0 (Overheat)                                                    (+)    0.000  =   20.000
     Special Ability Factor      [BT] 4 (Size Class) x 12 (Highest Move) x 0.5                   (+)   24.000  =   44.000
     Special Ability Factor      [MEL] Melee Weapon                                              (+)    0.500  =   44.500
     Blanket Offensive Modifier  1 (Base)                                                        (*)    1.000  =   44.500
                                                                                                                         
  Defensive Interaction Rating:                                                                                          
     Armor Factor                9 (Armor) x 2.0 (Non-Vehicle Unit)                                            =   18.000
     Structure Factor            4 (Structure) x 1.0 (Other Unit)                                (+)    4.000  =   22.000
     Defense Factor              1 + {[2 (12" Move)] x 0.1}                                      (*)    1.200  =   26.400
     Final DIR                   Round to nearest half point                                                   =   26.500
                                                                                                                         
  Unit's Defensive Value:                                                                                                
     Movement Factor             1.5 (0.25 per 2")                                                             =    1.500
     Final DIR                   Defensive Interaction Rating                                    (+)   26.500  =   28.000
                                                                                                                         
  Unit's Final Point Value:                                                                                              
     Offensive Value                                                                                           =   44.500
     Defensive Value                                                                             (+)   28.000  =   72.500
     Agile                       [2 (TMM) - 1] x 5 (Medium)                                      (+)    5.000  =   77.500
-------------------------------------------------------------------------------------------------------------------------
Final Point Value:                                                                                                     78