Cost Breakdown
Name/Model: Blackwell BKW-3-OA
Technology: Inner Sphere (Mixed)
Tonnage: 65
Configuration: Biped OmniMech
==================================================================================================================================
Structural Cost
----------------------------------------------------------------------------------------------------------------------------------
Armor (Ferro-Fibrous): (211 pts) 11.0 x 20,000 220,000.00
Internal Structure (Endo-Composite): 65 x 3,200 x 1 (+) 208,000.00 = 428,000.00
Myomer (Standard): 65 x 2,000 (+) 130,000.00 = 558,000.00
Engine (XL): (20,000 x 260 x 65) / 75 (+) 4,506,666.67 = 5,064,666.67
Gyro (Compact): 4.5 x 400,000 (+) 1,800,000.00 = 6,864,666.67
Cockpit (Torso-Mounted): 750,000 (+) 750,000.00 = 7,614,666.67
Life Support: 50,000 (+) 50,000.00 = 7,664,666.67
Sensors: 65 x 2,000 (+) 130,000.00 = 7,794,666.67
Heat Sinks (Double): 16 x 6,000 (+) 96,000.00 = 7,890,666.67
Arm Actuators: 65 x ((100 x 2) + (50 x 1) + (80 x 1)) (+) 21,450.00 = 7,912,116.67
Leg Actuators: 65 x ((150 x 2) + (80 x 2) + (120 x 2)) (+) 45,500.00 = 7,957,616.67
----------------------------------------------------------------------------------------------------------------------------------
Total Structural Cost: 7,957,616.67
==================================================================================================================================
Weapons and Equipment Cost
----------------------------------------------------------------------------------------------------------------------------------
CASE (C) 2 x 50,000 100,000.00
ER PPC (C) 300,000 (+) 300,000.00 = 400,000.00
ER Small Pulse Laser (C) 30,000 (+) 30,000.00 = 430,000.00
ER Small Pulse Laser (C) 30,000 (+) 30,000.00 = 460,000.00
ER Small Pulse Laser (C) 30,000 (+) 30,000.00 = 490,000.00
ER Small Pulse Laser (C) 30,000 (+) 30,000.00 = 520,000.00
Guardian ECM Suite 200,000 (+) 200,000.00 = 720,000.00
Jump Jets 65 x (4 x 4) x 200 (+) 208,000.00 = 928,000.00
LRM 10 (Ammo 12) [Artemis V] [Empty Bin] (C) 0 (+) 0.00 = 928,000.00
LRM 10 (Ammo 12) [Artemis V] [Empty Bin] (C) 0 (+) 0.00 = 928,000.00
LRM 10 w/ Artemis V FCS (C) 100,000 + 250,000 (+) 350,000.00 = 1,278,000.00
LRM 10 w/ Artemis V FCS (C) 100,000 + 250,000 (+) 350,000.00 = 1,628,000.00
----------------------------------------------------------------------------------------------------------------------------------
Total Weapons and Equipment Cost 1,628,000.00
==================================================================================================================================
BattleMech Cost
----------------------------------------------------------------------------------------------------------------------------------
Structural Cost: 7,957,616.67
Weapons and Equipment Cost: (+) 1,628,000.00 = 9,585,616.67
OmniMech Conversion Cost: (7,957,616.67 + 1,628,000.00) x 0.25 (+) 2,396,404.17 = 11,982,020.83
BattleMech Cost Multiplier: 1 + (65 / 100) (*) 1.65 = 19,770,334.38
----------------------------------------------------------------------------------------------------------------------------------
Final BattleMech Cost 19,770,334.00
|