Distribution

Name/Model:         Banshee BNC (Welfen)
Technology:         Inner Sphere (Mixed)
Tonnage:            95
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.Large Pulse Laser (C)        4. Small Pulse Laser        4. Hand Actuator                     
5.Large Pulse Laser (C)        5. Sensors                  5.Sword                             
6. Endo Steel                   6. Life Support             6.Sword                             
                                                                                                
1. Endo Steel                                               1.Sword                             
2. Endo Steel                                               2.Sword                             
3. Endo Steel                                               3.Sword                             
4. Endo Steel                                               4.Sword                             
5. Endo Steel                                               5.Sword                             
6. Endo Steel                                               6. Endo Steel                        
                                                                                                 
Left Torso                      Center Torso                Right Torso                          
1. XL Engine (C)                1. XL Engine (C)            1. XL Engine (C)                     
2. XL Engine (C)                2. XL Engine (C)            2. XL Engine (C)                     
3.Rotary AC/5                  3. XL Engine (C)            3.Large Pulse Laser (C)             
4.Rotary AC/5                  4. Gyro                     4.Large Pulse Laser (C)             
5.Rotary AC/5                  5. Gyro                     5.Medium Re-engineered Laser        
6.Rotary AC/5                  6. Gyro                     6.Medium Re-engineered Laser        
                                                                                                
1.Rotary AC/5                  1. Gyro                     1.Medium Re-engineered Laser        
2.Rotary AC/5                  2. XL Engine (C)            2.Medium Re-engineered Laser        
3. Rotary AC/5 (Ammo 20)        3. XL Engine (C)            3.Double Heat Sink                  
4. Rotary AC/5 (Ammo 20)        4. XL Engine (C)            4.Double Heat Sink                  
5. Rotary AC/5 (Ammo 20)        5. Small Pulse Laser        5.Double Heat Sink                  
6. CASE II                      6. Endo Steel               6. Endo Steel                        
                                                                                                 
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:         Banshee BNC (Welfen)
Technology:         Inner Sphere (Mixed)
Tonnage:            95
Configuration:      Biped BattleMech

=================================================================================================
Defensive Battle Rating
-------------------------------------------------------------------------------------------------
  Armor (Standard):                             293 x 2.5 x 1                732.500             
  Internal Structure (Endo Steel w/ XL Engine): 145 x 1.5 x 1 x 0.75  (+)    163.125  =   895.625
  Gyro (Standard):                              95 x 0.5              (+)     47.500  =   943.125
  Defensive Movement Factor:                    +2                    (*)       1.20  = 1,131.750
-------------------------------------------------------------------------------------------------
Final Defensive Battle Rating:                                                          1,131.750

=================================================================================================
Offensive Battle Rating
-------------------------------------------------------------------------------------------------
  Heat Efficiency: Unit is inefficient                                                           
        6 (Base) + 32 (Heat Sinks) - 2 (Movement) - 42 (Weapons) = -6                            
  Offensive Equipment:                                                                           
       Large Pulse Laser (C)                                                 265.000             
       Large Pulse Laser (C)                                          (+)    265.000  =   530.000
       Rotary AC/5                                                    (+)    247.000  =   777.000
       Medium Re-engineered Laser                                     (+)     65.000  =   842.000
       Medium Re-engineered Laser                                     (+)     65.000  =   907.000
       Rotary AC/5 (Ammo 20)                                          (+)     31.000  =   938.000
       Rotary AC/5 (Ammo 20)                                          (+)     31.000  =   969.000
       Rotary AC/5 (Ammo 20)                                          (+)     31.000  = 1,000.000
       Sword                                                          (+)     18.975  = 1,018.975
       Small Pulse Laser                        [Inefficient]         (+)      6.000  = 1,024.975
       Small Pulse Laser                        [Inefficient]         (+)      6.000  = 1,030.975
  Total 'Mech Tonnage:                                                (+)     95.000  = 1,125.975
  Speed Factor:                                 6 (Run) + 0 (Jump)    (*)      1.120  = 1,261.092
-------------------------------------------------------------------------------------------------
Final Offensive Battle Rating:                                                          1,261.092

=================================================================================================
BattleMech Battle Value
-------------------------------------------------------------------------------------------------
  Defensive Battle Rating:                                                 1,131.750             
  Offensive Battle Rating:                                            (+)  1,261.092  = 2,392.842
-------------------------------------------------------------------------------------------------
Final BattleMech Battle Value:                                                              2,393

                 Cost Breakdown

Name/Model:         Banshee BNC (Welfen)
Technology:         Inner Sphere (Mixed)
Tonnage:            95
Configuration:      Biped BattleMech

=======================================================================================================================
Structural Cost
-----------------------------------------------------------------------------------------------------------------------
  Armor (Standard):                  (293 pts) 18.5 x 10,000                             185,000.00                    
  Internal Structure (Endo Steel):   95 x 1,600 x 1                           (+)        152,000.00  =       337,000.00
  Myomer (Standard):                 95 x 2,000                               (+)        190,000.00  =       527,000.00
  Engine (XL):                       (20,000 x 380 x 95) / 75                 (+)      9,626,666.67  =    10,153,666.67
  Gyro (Standard):                   4.0 x 300,000                            (+)      1,200,000.00  =    11,353,666.67
  Cockpit (Standard):                200,000                                  (+)        200,000.00  =    11,553,666.67
  Life Support:                      50,000                                   (+)         50,000.00  =    11,603,666.67
  Sensors:                           95 x 2,000                               (+)        190,000.00  =    11,793,666.67
  Heat Sinks (Double):               16 x 6,000                               (+)         96,000.00  =    11,889,666.67
  Arm Actuators:                     95 x ((100 x 2) + (50 x 2) + (80 x 1))   (+)         36,100.00  =    11,925,766.67
  Leg Actuators:                     95 x ((150 x 2) + (80 x 2) + (120 x 2))  (+)         66,500.00  =    11,992,266.67
-----------------------------------------------------------------------------------------------------------------------
Total Structural Cost:                                                                                    11,992,266.67

=======================================================================================================================
Weapons and Equipment Cost
-----------------------------------------------------------------------------------------------------------------------
  CASE II                            175,000                                             175,000.00                    
  Large Pulse Laser (C)              175,000                                  (+)        175,000.00  =       350,000.00
  Large Pulse Laser (C)              175,000                                  (+)        175,000.00  =       525,000.00
  Medium Re-engineered Laser         100,000                                  (+)        100,000.00  =       625,000.00
  Medium Re-engineered Laser         100,000                                  (+)        100,000.00  =       725,000.00
  Rotary AC/5                        275,000                                  (+)        275,000.00  =     1,000,000.00
  Rotary AC/5 (Ammo 20) [Empty Bin]  0                                        (+)              0.00  =     1,000,000.00
  Rotary AC/5 (Ammo 20) [Empty Bin]  0                                        (+)              0.00  =     1,000,000.00
  Rotary AC/5 (Ammo 20) [Empty Bin]  0                                        (+)              0.00  =     1,000,000.00
  Small Pulse Laser                  16,000                                   (+)         16,000.00  =     1,016,000.00
  Small Pulse Laser                  16,000                                   (+)         16,000.00  =     1,032,000.00
  Sword                              5 x 10,000                               (+)         50,000.00  =     1,082,000.00
-----------------------------------------------------------------------------------------------------------------------
Total Weapons and Equipment Cost                                                                           1,082,000.00

=======================================================================================================================
BattleMech Cost
-----------------------------------------------------------------------------------------------------------------------
  Structural Cost:                                                                    11,992,266.67                    
  Weapons and Equipment Cost:                                                 (+)      1,082,000.00  =    13,074,266.67
  BattleMech Cost Multiplier:        1 + (95 / 100)                           (*)              1.95  =    25,494,820.00
-----------------------------------------------------------------------------------------------------------------------
Final BattleMech Cost                                                                                     25,494,820.00

                 Alpha Strike Conversion

Name/Model:         Banshee BNC (Welfen)
Technology:         Inner Sphere (Mixed)
Tonnage:            95
Configuration:      Biped BattleMech

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

=========================================================================================================================
Determine Weight/Size Class
-------------------------------------------------------------------------------------------------------------------------
  Tonnage:                       95 (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"
     Ground Target Movement Modifier at 8" is 1                                                                          
-------------------------------------------------------------------------------------------------------------------------
Final Movement and Movement Modes:                                                                                     8"

=========================================================================================================================
Determine Short Range Damage Value
-------------------------------------------------------------------------------------------------------------------------
  Heat Efficiency:               Unit is inefficient                                                                     
     32 (Heat Sinks)                                                                                           =       32
     2 (Movement) + 42 (Weapons) - 4 (Base)                                                      (-)       40  =       -8
                                                                                                                         
  Offensive Equipment:                                                                                         =    0.000
     Small Pulse Laser                                                                           (+)    0.330  =    0.330
     Small Pulse Laser                                                                           (+)    0.330  =    0.660
     Medium Re-engineered Laser                                                                  (+)    0.630  =    1.290
     Medium Re-engineered Laser                                                                  (+)    0.630  =    1.920
     Large Pulse Laser (C)                                                                       (+)    1.100  =    3.020
     Large Pulse Laser (C)                                                                       (+)    1.100  =    4.120
     Rotary AC/5                                                                                 (+)    2.000  =    6.120
                                                                                                                         
  Heat-modified damage value:                                                                                            
     Damage subtotal multiplied by the total heat dissipation                                    (*)       32  =  195.840
     Divided by the maximum heat output - 4                                                      (/)       40  =    4.896
     Rounded up to the nearest tenth                                                                           =      4.9
-------------------------------------------------------------------------------------------------------------------------
Final Short Range Damage Value:                                                                                         5

=========================================================================================================================
Determine Medium Range Damage Value
-------------------------------------------------------------------------------------------------------------------------
  Heat Efficiency:               Unit is inefficient                                                                     
     32 (Heat Sinks)                                                                                           =       32
     2 (Movement) + 42 (Weapons) - 4 (Base)                                                      (-)       40  =       -8
                                                                                                                         
  Offensive Equipment:                                                                                         =    0.000
     Medium Re-engineered Laser                                                                  (+)    0.630  =    0.630
     Medium Re-engineered Laser                                                                  (+)    0.630  =    1.260
     Large Pulse Laser (C)                                                                       (+)    1.100  =    2.360
     Large Pulse Laser (C)                                                                       (+)    1.100  =    3.460
     Rotary AC/5                                                                                 (+)    2.000  =    5.460
                                                                                                                         
  Heat-modified damage value:                                                                                            
     Damage subtotal multiplied by the total heat dissipation                                    (*)       32  =  174.720
     Divided by the maximum heat output - 4                                                      (/)       40  =    4.368
     Rounded up to the nearest tenth                                                                           =      4.4
     Unit receives Overheat (OV) value of 1                                                                              
-------------------------------------------------------------------------------------------------------------------------
Final Medium Range Damage Value:                                                                                        5

=========================================================================================================================
Determine Long Range Damage Value
-------------------------------------------------------------------------------------------------------------------------
  Heat Efficiency:               Unit is efficient                                                                       
     32 (Heat Sinks)                                                                                           =       32
     2 (Movement) + 20 (Weapons) - 4 (Base)                                                      (-)       18  =       14
                                                                                                                         
  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:                      293 armor points x 1                                                 293.000  =  293.000
     Armor Factor Conversion                                                                     (/)       30  =    9.767
-------------------------------------------------------------------------------------------------------------------------
Final Armor Value:                                                                                                     10

=========================================================================================================================
Convert Structure
-------------------------------------------------------------------------------------------------------------------------
  Engine:                        Clan XL on a 95 ton BattleMech                                                =      5.0
-------------------------------------------------------------------------------------------------------------------------
Final Structure Value:                                                                                                  5

=========================================================================================================================
Determine Special Abilities
-------------------------------------------------------------------------------------------------------------------------
  Unit is equipped with CASE II                                                                                =   CASEII
  Unit is equipped with Sword                                                                                  =      MEL
  Unit is equipped with Re-engineered Lasers                                                                   =      REL

=========================================================================================================================
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             1 (Overheat)                                                    (+)    1.000  =   21.000
     Special Ability Factor      [MEL] Melee Weapon                                              (+)    0.500  =   21.500
     Blanket Offensive Modifier  1 (Base)                                                        (*)    1.000  =   21.500
                                                                                                                         
  Defensive Interaction Rating:                                                                                          
     Armor Factor                10 (Armor) x 2.0 (Non-Vehicle Unit)                                           =   20.000
     Structure Factor            5 (Structure) x 1.0 (Other Unit)                                (+)    5.000  =   25.000
     Defense Factor              1 + {[1 (8" Move)] x 0.1}                                       (*)    1.100  =   27.500
     Final DIR                   Round to nearest half point                                                   =   27.500
                                                                                                                         
  Unit's Defensive Value:                                                                                                
     Movement Factor             1 (0.25 per 2")                                                               =    1.000
     Final DIR                   Defensive Interaction Rating                                    (+)   27.500  =   28.500
                                                                                                                         
  Unit's Final Point Value:                                                                                              
     Offensive Value                                                                                           =   21.500
     Defensive Value                                                                             (+)   28.500  =   50.000
-------------------------------------------------------------------------------------------------------------------------
Final Point Value:                                                                                                     50