Distribution

Name/Model:         Banshee BNC-12X1
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. Hand Actuator             4. Small Pulse Laser         4. Hand Actuator                   
5.Double Heat Sink          5. Sensors                   5.Double Heat Sink                
6.Double Heat Sink          6. Life Support              6.Double Heat Sink                
                                                                                           
1.Double Heat Sink                                       1.Double Heat Sink                
2.Double Heat Sink                                       2. Endo Steel (C)                  
3.Double Heat Sink                                       3. Endo Steel (C)                  
4.Double Heat Sink                                       4. Endo Steel (C)                  
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. Medium Pulse Laser        4. Gyro                      4.Gauss Rifle (C)                 
5. Medium Pulse Laser        5. Gyro                      5.Gauss Rifle (C)                 
6. Medium Pulse Laser        6. Gyro                      6.Gauss Rifle (C)                 
                                                                                            
1. ER Large Laser (C)        1. Gyro                      1.Gauss Rifle (C)                 
2.Double Heat Sink          2. XL Engine                 2.Gauss Rifle (C)                 
3.Double Heat Sink          3. XL Engine                 3.Gauss Rifle (C)                 
4.Double Heat Sink          4. XL Engine                 4. CASE II (C)                     
5. Jump Jet                  5. Jump Jet                  5. Gauss Rifle (Ammo 8) (C)        
6. Endo Steel (C)            6. ER Large Laser (C)        6. Jump Jet                        
                                                                                             
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 (C)                                         5. Gauss Rifle (Ammo 8) (C)        
6. Endo Steel (C)                                         6. Endo Steel (C)                  

                 Battle Value Breakdown

Name/Model:         Banshee BNC-12X1
Technology:         Inner Sphere (Mixed)
Tonnage:            95
Configuration:      Biped BattleMech

================================================================================================
Defensive Battle Rating
------------------------------------------------------------------------------------------------
  Armor (Hardened):                             280 x 2.5 x 2             1,400.000             
  Internal Structure (Endo Steel w/ XL Engine): 145 x 1.5 x 1 x 0.5  (+)    108.750  = 1,508.750
  Gyro (Standard):                              95 x 0.5             (+)     47.500  = 1,556.250
  Defensive Movement Factor:                    +2                   (*)       1.20  = 1,867.500
------------------------------------------------------------------------------------------------
Final Defensive Battle Rating:                                                         1,867.500

================================================================================================
Offensive Battle Rating
------------------------------------------------------------------------------------------------
  Heat Efficiency: Unit is inefficient                                                          
        6 (Base) + 30 (Heat Sinks) - 3 (Movement) - 39 (Weapons) = -6                           
  Offensive Equipment:                                                                          
       Gauss Rifle (C)                                                      320.000             
       ER Large Laser (C)                                            (+)    248.000  =   568.000
       ER Large Laser (C)                                            (+)    248.000  =   816.000
       Medium Pulse Laser                                            (+)     48.000  =   864.000
       Medium Pulse Laser                                            (+)     48.000  =   912.000
       Gauss Rifle (Ammo 8) (C)                                      (+)     40.000  =   952.000
       Gauss Rifle (Ammo 8) (C)                                      (+)     40.000  =   992.000
       Medium Pulse Laser                       [Inefficient]        (+)     24.000  = 1,016.000
       Small Pulse Laser                        [Inefficient]        (+)      6.000  = 1,022.000
  Total 'Mech Tonnage:                                               (+)     95.000  = 1,117.000
  Speed Factor:                                 4 (Run) + 2 (Jump)   (*)      1.120  = 1,251.040
------------------------------------------------------------------------------------------------
Final Offensive Battle Rating:                                                         1,251.040

================================================================================================
BattleMech Battle Value
------------------------------------------------------------------------------------------------
  Defensive Battle Rating:                                                1,867.500             
  Offensive Battle Rating:                                           (+)  1,251.040  = 3,118.540
------------------------------------------------------------------------------------------------
Final BattleMech Battle Value:                                                             3,119

                 Alpha Strike Conversion

Name/Model:         Banshee BNC-12X1
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:               3 (Walk)                                                                      =       6"
     Equipped with Hardened Armor                                                                (-)        1  =       4"
     Ground Target Movement Modifier at 4" is 0                                                                          
                                                                                                                         
  Jumping Movement:              3 (Jump)                                                                      =      6"j
     Jumping Target Movement Modifier at 6" is 1                                                                         
-------------------------------------------------------------------------------------------------------------------------
Final Movement and Movement Modes:                                                                                 4"/6"j

=========================================================================================================================
Determine Short Range Damage Value
-------------------------------------------------------------------------------------------------------------------------
  Heat Efficiency:               Unit is inefficient                                                                     
     30 (Heat Sinks)                                                                                           =       30
     3 (Movement) + 39 (Weapons) - 4 (Base)                                                      (-)       38  =       -8
                                                                                                                         
  Offensive Equipment:                                                                                         =    0.000
     Small Pulse Laser                                                                           (+)    0.330  =    0.330
     Medium Pulse Laser                                                                          (+)    0.660  =    0.990
     Medium Pulse Laser                                                                          (+)    0.660  =    1.650
     Medium Pulse Laser                                                                          (+)    0.660  =    2.310
     ER Large Laser (C)                                                                          (+)    1.000  =    3.310
     ER Large Laser (C)                                                                          (+)    1.000  =    4.310
     Gauss Rifle (C)                                                                             (+)    1.245  =    5.555
                                                                                                                         
  Heat-modified damage value:                                                                                            
     Damage subtotal multiplied by the total heat dissipation                                    (*)       30  =  166.650
     Divided by the maximum heat output - 4                                                      (/)       38  =    4.386
     Rounded up to the nearest tenth                                                                           =      4.4
-------------------------------------------------------------------------------------------------------------------------
Final Short Range Damage Value:                                                                                         5

=========================================================================================================================
Determine Medium Range Damage Value
-------------------------------------------------------------------------------------------------------------------------
  Heat Efficiency:               Unit is inefficient                                                                     
     30 (Heat Sinks)                                                                                           =       30
     3 (Movement) + 39 (Weapons) - 4 (Base)                                                      (-)       38  =       -8
                                                                                                                         
  Offensive Equipment:                                                                                         =    0.000
     Medium Pulse Laser                                                                          (+)    0.660  =    0.660
     Medium Pulse Laser                                                                          (+)    0.660  =    1.320
     Medium Pulse Laser                                                                          (+)    0.660  =    1.980
     ER Large Laser (C)                                                                          (+)    1.000  =    2.980
     ER Large Laser (C)                                                                          (+)    1.000  =    3.980
     Gauss Rifle (C)                                                                             (+)    1.500  =    5.480
                                                                                                                         
  Heat-modified damage value:                                                                                            
     Damage subtotal multiplied by the total heat dissipation                                    (*)       30  =  164.400
     Divided by the maximum heat output - 4                                                      (/)       38  =    4.326
     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                                                                       
     30 (Heat Sinks)                                                                                           =       30
     3 (Movement) + 25 (Weapons) - 4 (Base)                                                      (-)       24  =        6
                                                                                                                         
  Offensive Equipment:                                                                                         =    0.000
     ER Large Laser (C)                                                                          (+)    1.000  =    1.000
     ER Large Laser (C)                                                                          (+)    1.000  =    2.000
     Gauss Rifle (C)                                                                             (+)    1.500  =    3.500
                                                                                                                         
  Heat-modified damage value:                                                                                            
     Damage subtotal rounded up to the nearest tenth                                                           =      3.5
-------------------------------------------------------------------------------------------------------------------------
Final Long Range Damage Value:                                                                                          4

=========================================================================================================================
Convert Armor
-------------------------------------------------------------------------------------------------------------------------
  Hardened:                      280 armor points x 2                                                 560.000  =  560.000
     Armor Factor Conversion                                                                     (/)       30  =   18.667
-------------------------------------------------------------------------------------------------------------------------
Final Armor Value:                                                                                                     19

=========================================================================================================================
Convert Structure
-------------------------------------------------------------------------------------------------------------------------
  Engine:                        Inner Sphere XL on a 95 ton BattleMech                                        =      4.0
-------------------------------------------------------------------------------------------------------------------------
Final Structure Value:                                                                                                  4

=========================================================================================================================
Determine Special Abilities
-------------------------------------------------------------------------------------------------------------------------
  Unit is equipped with CASE II                                                                                =   CASEII
  Unit is equipped with Hardened armor                                                                         =       CR
  Jumping TMM is 1 greater than Ground TMM                                                                     =    JMPS1

=========================================================================================================================
Determine Point Value
-------------------------------------------------------------------------------------------------------------------------
  Unit's Offensive Value:                                                                                                
     Attack Damage Factor        5 (Short) + 5 (Medium) + 5 (Medium) + 4 (Long)                                =   19.000
     Unit Size Factor            4 (Weight/Size Class) / 2                                       (+)    2.000  =   21.000
     Overheat Factor             1 (Overheat)                                                    (+)    1.000  =   22.000
     Blanket Offensive Modifier  1 (Base)                                                        (*)    1.000  =   22.000
                                                                                                                         
  Defensive Interaction Rating:                                                                                          
     Armor Factor                19 (Armor) x 2.0 (Non-Vehicle Unit)                                           =   38.000
     Structure Factor            4 (Structure) x 1.0 (Other Unit)                                (+)    4.000  =   42.000
     Defense Factor              1 + {[0 (4" Move) + 0.5 (JMPS)] x 0.1}                          (*)    1.050  =   44.100
     Final DIR                   Round to nearest half point                                                   =   44.000
                                                                                                                         
  Unit's Defensive Value:                                                                                                
     Movement Factor             0.75 (0.25 per 2") + 0.5 (Jump-capable)                                       =    1.250
     Special Ability Factor      [CR] Critical-Resistant                                         (+)    0.250  =    1.500
     Final DIR                   Defensive Interaction Rating                                    (+)   44.000  =   45.500
                                                                                                                         
  Unit's Final Point Value:                                                                                              
     Offensive Value                                                                                           =   22.000
     Defensive Value                                                                             (+)   45.500  =   67.500
-------------------------------------------------------------------------------------------------------------------------
Final Point Value:                                                                                                     68

                 Cost Breakdown

Name/Model:         Banshee BNC-12X1
Technology:         Inner Sphere (Mixed)
Tonnage:            95
Configuration:      Biped BattleMech

==========================================================================================================================
Structural Cost
--------------------------------------------------------------------------------------------------------------------------
  Armor (Hardened):                     (280 pts) 35.0 x 15,000                             525,000.00                    
  Internal Structure (Endo Steel):      95 x 1,600 x 1                           (+)        152,000.00  =       677,000.00
  Myomer (Standard):                    95 x 2,000                               (+)        190,000.00  =       867,000.00
  Engine (XL):                          (20,000 x 285 x 95) / 75                 (+)      7,220,000.00  =     8,087,000.00
  Gyro (Standard):                      3.0 x 300,000                            (+)        900,000.00  =     8,987,000.00
  Cockpit (Standard):                   200,000                                  (+)        200,000.00  =     9,187,000.00
  Life Support:                         50,000                                   (+)         50,000.00  =     9,237,000.00
  Sensors:                              95 x 2,000                               (+)        190,000.00  =     9,427,000.00
  Heat Sinks (Double):                  15 x 6,000                               (+)         90,000.00  =     9,517,000.00
  Arm Actuators:                        95 x ((100 x 2) + (50 x 2) + (80 x 2))   (+)         43,700.00  =     9,560,700.00
  Leg Actuators:                        95 x ((150 x 2) + (80 x 2) + (120 x 2))  (+)         66,500.00  =     9,627,200.00
--------------------------------------------------------------------------------------------------------------------------
Total Structural Cost:                                                                                        9,627,200.00

==========================================================================================================================
Weapons and Equipment Cost
--------------------------------------------------------------------------------------------------------------------------
  CASE II (C)                           175,000                                             175,000.00                    
  ER Large Laser (C)                    200,000                                  (+)        200,000.00  =       375,000.00
  ER Large Laser (C)                    200,000                                  (+)        200,000.00  =       575,000.00
  Gauss Rifle (C)                       300,000                                  (+)        300,000.00  =       875,000.00
  Gauss Rifle (Ammo 8) [Empty Bin] (C)  0                                        (+)              0.00  =       875,000.00
  Gauss Rifle (Ammo 8) [Empty Bin] (C)  0                                        (+)              0.00  =       875,000.00
  Jump Jets                             95 x (3 x 3) x 200                       (+)        171,000.00  =     1,046,000.00
  Medium Pulse Laser                    60,000                                   (+)         60,000.00  =     1,106,000.00
  Medium Pulse Laser                    60,000                                   (+)         60,000.00  =     1,166,000.00
  Medium Pulse Laser                    60,000                                   (+)         60,000.00  =     1,226,000.00
  Small Pulse Laser                     16,000                                   (+)         16,000.00  =     1,242,000.00
--------------------------------------------------------------------------------------------------------------------------
Total Weapons and Equipment Cost                                                                              1,242,000.00

==========================================================================================================================
BattleMech Cost
--------------------------------------------------------------------------------------------------------------------------
  Structural Cost:                                                                        9,627,200.00                    
  Weapons and Equipment Cost:                                                    (+)      1,242,000.00  =    10,869,200.00
  BattleMech Cost Multiplier:           1 + (95 / 100)                           (*)              1.95  =    21,194,940.00
--------------------------------------------------------------------------------------------------------------------------
Final BattleMech Cost                                                                                        21,194,940.00