Cost Breakdown
Name/Model:         Avatar ("What if Prime, but better") AV1-OT
Technology:         Inner Sphere
Tonnage:            70
Configuration:      Biped OmniMech
=======================================================================================================================
Structural Cost
-----------------------------------------------------------------------------------------------------------------------
  Armor (Standard):                  (192 pts) 12.0 x 10,000                             120,000.00                    
  Internal Structure (Standard):     70 x 400 x 1                             (+)         28,000.00  =       148,000.00
  Myomer (Standard):                 70 x 2,000                               (+)        140,000.00  =       288,000.00
  Engine (XL):                       (20,000 x 280 x 70) / 75                 (+)      5,226,666.67  =     5,514,666.67
  Gyro (Standard):                   3.0 x 300,000                            (+)        900,000.00  =     6,414,666.67
  Cockpit (Standard):                200,000                                  (+)        200,000.00  =     6,614,666.67
  Life Support:                      50,000                                   (+)         50,000.00  =     6,664,666.67
  Sensors:                           70 x 2,000                               (+)        140,000.00  =     6,804,666.67
  Heat Sinks (Double):               10 x 6,000                               (+)         60,000.00  =     6,864,666.67
  Arm Actuators:                     70 x ((100 x 2) + (50 x 1) + (80 x 0))   (+)         17,500.00  =     6,882,166.67
  Leg Actuators:                     70 x ((150 x 2) + (80 x 2) + (120 x 2))  (+)         49,000.00  =     6,931,166.67
-----------------------------------------------------------------------------------------------------------------------
Total Structural Cost:                                                                                     6,931,166.67
=======================================================================================================================
Weapons and Equipment Cost
-----------------------------------------------------------------------------------------------------------------------
  CASE                               50,000                                               50,000.00                    
  CASE                               50,000                                   (+)         50,000.00  =       100,000.00
  CASE II                            175,000                                  (+)        175,000.00  =       275,000.00
  CASE II                            175,000                                  (+)        175,000.00  =       450,000.00
  LRM 15                             175,000                                  (+)        175,000.00  =       625,000.00
  LRM 15 (Ammo 8) [Empty Bin]        0                                        (+)              0.00  =       625,000.00
  LRM 15 (Ammo 8) [Empty Bin]        0                                        (+)              0.00  =       625,000.00
  Medium Laser                       40,000                                   (+)         40,000.00  =       665,000.00
  Medium Laser                       40,000                                   (+)         40,000.00  =       705,000.00
  Medium VSP Laser                   200,000                                  (+)        200,000.00  =       905,000.00
  Medium VSP Laser                   200,000                                  (+)        200,000.00  =     1,105,000.00
  Rotary AC/5                        275,000                                  (+)        275,000.00  =     1,380,000.00
  Rotary AC/5 (Ammo 20) [Empty Bin]  0                                        (+)              0.00  =     1,380,000.00
  Rotary AC/5 (Ammo 20) [Empty Bin]  0                                        (+)              0.00  =     1,380,000.00
  Rotary AC/5 (Ammo 20) [Empty Bin]  0                                        (+)              0.00  =     1,380,000.00
  Small Pulse Laser                  16,000                                   (+)         16,000.00  =     1,396,000.00
  Small Pulse Laser                  16,000                                   (+)         16,000.00  =     1,412,000.00
-----------------------------------------------------------------------------------------------------------------------
Total Weapons and Equipment Cost                                                                           1,412,000.00
=======================================================================================================================
BattleMech Cost
-----------------------------------------------------------------------------------------------------------------------
  Structural Cost:                                                                     6,931,166.67                    
  Weapons and Equipment Cost:                                                 (+)      1,412,000.00  =     8,343,166.67
  OmniMech Conversion Cost:          (6,931,166.67 + 1,412,000.00) x 0.25     (+)      2,085,791.67  =    10,428,958.33
  BattleMech Cost Multiplier:        1 + (70 / 100)                           (*)              1.70  =    17,729,229.17
-----------------------------------------------------------------------------------------------------------------------
Final BattleMech Cost                                                                                     17,729,229.00
		 |