Distribution

Name/Model:         Banshee BNC-12DKS
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. C3 Slave                    4. Hand Actuator                   
5. Triple-Strength Myomer        5. Sensors                     5. Triple-Strength Myomer          
6. Triple-Strength Myomer        6. Life Support                6. Impact-Resistant                
                                                                                                   
1. Impact-Resistant                                             1. Impact-Resistant                
2. Impact-Resistant                                             2. Impact-Resistant                
3. Impact-Resistant                                             3. Endo Steel (C)                  
4. Endo Steel (C)                                               4. Endo Steel (C)                  
5. Endo Steel (C)                                               5. Endo Steel (C)                  
6. Endo Steel (C)                                               6. Endo Steel (C)                  
                                                                                                   
Left Torso                       Center Torso                   Right Torso                        
1. SRM 6 (C)                     1. Fusion Engine               1.Gauss Rifle (C)                 
2. SRM 6 (Ammo 15) (C)           2. Fusion Engine               2.Gauss Rifle (C)                 
3. SRM 6 (Ammo 15) (C)           3. Fusion Engine               3.Gauss Rifle (C)                 
4. Medium Pulse Laser            4. Heavy-Duty Gyro           4.Gauss Rifle (C)                 
5. Medium Pulse Laser            5. Heavy-Duty Gyro           5.Gauss Rifle (C)                 
6. Medium Pulse Laser            6. Heavy-Duty Gyro           6.Gauss Rifle (C)                 
                                                                                                   
1. Medium Pulse Laser            1. Heavy-Duty Gyro           1. Gauss Rifle (Ammo 8) (C)        
2.Snub-Nose PPC                 2. Fusion Engine               2. Gauss Rifle (Ammo 8) (C)        
3.Snub-Nose PPC                 3. Fusion Engine               3. CASE II (C)                     
4.Snub-Nose PPC                 4. Fusion Engine               4. Triple-Strength Myomer          
5.Snub-Nose PPC                 5.Double Heat Sink (C)        5. Impact-Resistant                
6. CASE II (C)                   6.Double Heat Sink (C)        6. Impact-Resistant                
                                                                                                   
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. Triple-Strength Myomer                                       5. Triple-Strength Myomer          
6. Impact-Resistant                                             6. Impact-Resistant                

                 Battle Value Breakdown

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

===================================================================================================
Defensive Battle Rating
---------------------------------------------------------------------------------------------------
  Armor (Impact-Resistant):                         293 x 2.5 x 1              732.500             
  Internal Structure (Endo Steel w/ Fusion Engine): 145 x 1.5 x 1 x 1   (+)    217.500  =   950.000
  Gyro (Heavy-Duty):                                95 x 1              (+)     95.000  = 1,045.000
  Armored Components:                                                                              
       Heavy-Duty Gyro                                                  (+)     19.000  = 1,064.000
  Defensive Movement Factor:                        +2                  (*)       1.20  = 1,276.800
---------------------------------------------------------------------------------------------------
Final Defensive Battle Rating:                                                            1,276.800

===================================================================================================
Offensive Battle Rating
---------------------------------------------------------------------------------------------------
  Heat Efficiency: Unit is inefficient                                                             
        6 (Base) + 24 (Heat Sinks) - 2 (Movement) - 41 (Weapons) = -13                             
  Offensive Equipment:                                                                             
       Gauss Rifle (C)                                                         320.000             
       Snub-Nose PPC                                                    (+)    165.000  =   485.000
       Snub-Nose PPC                                                    (+)    165.000  =   650.000
       SRM 6 (C)                                                        (+)     59.000  =   709.000
       Medium Pulse Laser                                               (+)     48.000  =   757.000
       Gauss Rifle (Ammo 8) (C)                                         (+)     40.000  =   797.000
       Gauss Rifle (Ammo 8) (C)                                         (+)     40.000  =   837.000
       Medium Pulse Laser                           [Inefficient]       (+)     24.000  =   861.000
       Medium Pulse Laser                           [Inefficient]       (+)     24.000  =   885.000
       Medium Pulse Laser                           [Inefficient]       (+)     24.000  =   909.000
       SRM 6 (Ammo 15) (C)                                              (+)      7.000  =   916.000
       SRM 6 (Ammo 15) (C)                                              (+)      7.000  =   923.000
  Total 'Mech Tonnage:                                                  (+)    142.500  = 1,065.500
  Speed Factor:                                     6 (Run) + 0 (Jump)  (*)      1.120  = 1,193.360
---------------------------------------------------------------------------------------------------
Final Offensive Battle Rating:                                                            1,193.360

===================================================================================================
BattleMech Battle Value
---------------------------------------------------------------------------------------------------
  Defensive Battle Rating:                                                   1,276.800             
  Offensive Battle Rating:                                              (+)  1,193.360  = 2,470.160
---------------------------------------------------------------------------------------------------
Final BattleMech Battle Value:                                                                2,470

                 Alpha Strike Conversion

Name/Model:         Banshee BNC-12DKS
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"
     Ground Target Movement Modifier at 6" is 1                                                                          
-------------------------------------------------------------------------------------------------------------------------
Final Movement and Movement Modes:                                                                                     6"

=========================================================================================================================
Determine Short Range Damage Value
-------------------------------------------------------------------------------------------------------------------------
  Heat Efficiency:               Unit is inefficient                                                                     
     24 (Heat Sinks)                                                                                           =       24
     2 (Movement) + 41 (Weapons) - 4 (Base)                                                      (-)       39  =      -15
                                                                                                                         
  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
     Medium Pulse Laser                                                                          (+)    0.660  =    2.640
     SRM 6 (C)                                                                                   (+)    0.800  =    3.440
     Snub-Nose PPC                                                                               (+)    1.000  =    4.440
     Snub-Nose PPC                                                                               (+)    1.000  =    5.440
     Gauss Rifle (C)                                                                             (+)    1.245  =    6.685
                                                                                                                         
  Heat-modified damage value:                                                                                            
     Damage subtotal multiplied by the total heat dissipation                                    (*)       24  =  160.440
     Divided by the maximum heat output - 4                                                      (/)       39  =    4.114
     Rounded up to the nearest tenth                                                                           =      4.2
-------------------------------------------------------------------------------------------------------------------------
Final Short Range Damage Value:                                                                                         5

=========================================================================================================================
Determine Medium Range Damage Value
-------------------------------------------------------------------------------------------------------------------------
  Heat Efficiency:               Unit is inefficient                                                                     
     24 (Heat Sinks)                                                                                           =       24
     2 (Movement) + 41 (Weapons) - 4 (Base)                                                      (-)       39  =      -15
                                                                                                                         
  Offensive Equipment:                                                                                         =    0.000
     Snub-Nose PPC                                                                               (+)    0.650  =    0.650
     Snub-Nose PPC                                                                               (+)    0.650  =    1.300
     Medium Pulse Laser                                                                          (+)    0.660  =    1.960
     Medium Pulse Laser                                                                          (+)    0.660  =    2.620
     Medium Pulse Laser                                                                          (+)    0.660  =    3.280
     Medium Pulse Laser                                                                          (+)    0.660  =    3.940
     SRM 6 (C)                                                                                   (+)    0.800  =    4.740
     Gauss Rifle (C)                                                                             (+)    1.500  =    6.240
                                                                                                                         
  Heat-modified damage value:                                                                                            
     Damage subtotal multiplied by the total heat dissipation                                    (*)       24  =  149.760
     Divided by the maximum heat output - 4                                                      (/)       39  =    3.840
     Rounded up to the nearest tenth                                                                           =      3.9
     Unit receives Overheat (OV) value of 3                                                                              
-------------------------------------------------------------------------------------------------------------------------
Final Medium Range Damage Value:                                                                                        4

=========================================================================================================================
Determine Long Range Damage Value
-------------------------------------------------------------------------------------------------------------------------
  Heat Efficiency:               Unit is efficient                                                                       
     24 (Heat Sinks)                                                                                           =       24
     2 (Movement) + 1 (Weapons) - 4 (Base)                                                       (-)       -1  =       25
                                                                                                                         
  Offensive Equipment:                                                                                         =    0.000
     Gauss Rifle (C)                                                                             (+)    1.500  =    1.500
                                                                                                                         
  Heat-modified damage value:                                                                                            
     Damage subtotal rounded up to the nearest tenth                                                           =      1.5
-------------------------------------------------------------------------------------------------------------------------
Final Long Range Damage Value:                                                                                          2

=========================================================================================================================
Convert Armor
-------------------------------------------------------------------------------------------------------------------------
  Impact-Resistant:              293 armor points x 1                                                 293.000  =  293.000
     Armor Factor Conversion                                                                     (/)       30  =    9.767
-------------------------------------------------------------------------------------------------------------------------
Final Armor Value:                                                                                                     10

=========================================================================================================================
Convert Structure
-------------------------------------------------------------------------------------------------------------------------
  Engine:                        Inner Sphere Fusion on a 95 ton BattleMech                                    =      8.0
-------------------------------------------------------------------------------------------------------------------------
Final Structure Value:                                                                                                  8

=========================================================================================================================
Determine Special Abilities
-------------------------------------------------------------------------------------------------------------------------
  Unit is equipped with armored components                                                                     =      ARM
  Unit is equipped with C3 Slave                                                                               =      C3S
  Unit is equipped with CASE II                                                                                =   CASEII
  Unit is equipped with Impact-Resistant armor                                                                 =      IRA
  Unit is equipped as a mobile headquarters                                                                    =     MHQ1
  Unit is equipped with Triple-Strength Myomer                                                                 =      TSM

=========================================================================================================================
Determine Point Value
-------------------------------------------------------------------------------------------------------------------------
  Unit's Offensive Value:                                                                                                
     Attack Damage Factor        5 (Short) + 4 (Medium) + 4 (Medium) + 2 (Long)                                =   15.000
     Unit Size Factor            4 (Weight/Size Class) / 2                                       (+)    2.000  =   17.000
     Overheat Factor             1 (Base OV) + 1 (0.5 per OV > 1)                                (+)    2.000  =   19.000
     Special Ability Factor      [TSM] Triple-Strength Myomer                                    (+)    1.000  =   20.000
     Blanket Offensive Modifier  1 (Base)                                                        (*)    1.000  =   20.000
                                                                                                                         
  Defensive Interaction Rating:                                                                                          
     Armor Factor                10 (Armor) x 2.0 (Non-Vehicle Unit)                                           =   20.000
     Structure Factor            8 (Structure) x 1.0 (Other Unit)                                (+)    8.000  =   28.000
     Defense Factor              1 + {[1 (6" Move)] x 0.1}                                       (*)    1.100  =   30.800
     Final DIR                   Round to nearest half point                                                   =   31.000
                                                                                                                         
  Unit's Defensive Value:                                                                                                
     Movement Factor             0.75 (0.25 per 2")                                                            =    0.750
     Special Ability Factor      [ARM] Armored Component                                         (+)    0.500  =    1.250
     Special Ability Factor      [IRA] 1.5 (0.5 per 3 Armor points)                              (+)    1.500  =    2.750
     Final DIR                   Defensive Interaction Rating                                    (+)   31.000  =   33.750
                                                                                                                         
  Unit's Final Point Value:                                                                                              
     Offensive Value                                                                                           =   20.000
     Defensive Value                                                                             (+)   33.750  =   53.750
     C3                          53.75 (Subtotal) x 0.05                                         (+)    2.500  =   56.250
     Force Bonus                 [MHQ1] Mobile Headquarters                                      (+)    1.000  =   57.250
-------------------------------------------------------------------------------------------------------------------------
Final Point Value:                                                                                                     57

                 Cost Breakdown

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

==========================================================================================================================
Structural Cost
--------------------------------------------------------------------------------------------------------------------------
  Armor (Impact-Resistant):             (293 pts) 21.0 x 20,000                             420,000.00                    
  Internal Structure (Endo Steel):      95 x 1,600 x 1                           (+)        152,000.00  =       572,000.00
  Myomer (Triple-Strength):             95 x 16,000                              (+)      1,520,000.00  =     2,092,000.00
  Engine (Fusion):                      (5,000 x 285 x 95) / 75                  (+)      1,805,000.00  =     3,897,000.00
  Gyro (Heavy-Duty):                    (Armored) 6.0 x 500,000 + (4 x 150,000)  (+)      3,600,000.00  =     7,497,000.00
  Cockpit (Standard):                   200,000                                  (+)        200,000.00  =     7,697,000.00
  Life Support:                         50,000                                   (+)         50,000.00  =     7,747,000.00
  Sensors:                              95 x 2,000                               (+)        190,000.00  =     7,937,000.00
  Heat Sinks (Double):                  12 x 6,000                               (+)         72,000.00  =     8,009,000.00
  Arm Actuators:                        95 x ((100 x 2) + (50 x 2) + (80 x 2))   (+)         43,700.00  =     8,052,700.00
  Leg Actuators:                        95 x ((150 x 2) + (80 x 2) + (120 x 2))  (+)         66,500.00  =     8,119,200.00
--------------------------------------------------------------------------------------------------------------------------
Total Structural Cost:                                                                                        8,119,200.00

==========================================================================================================================
Weapons and Equipment Cost
--------------------------------------------------------------------------------------------------------------------------
  C3 Slave                              250,000                                             250,000.00                    
  CASE II (C)                           175,000                                  (+)        175,000.00  =       425,000.00
  CASE II (C)                           175,000                                  (+)        175,000.00  =       600,000.00
  Gauss Rifle (C)                       300,000                                  (+)        300,000.00  =       900,000.00
  Gauss Rifle (Ammo 8) [Empty Bin] (C)  0                                        (+)              0.00  =       900,000.00
  Gauss Rifle (Ammo 8) [Empty Bin] (C)  0                                        (+)              0.00  =       900,000.00
  Medium Pulse Laser                    60,000                                   (+)         60,000.00  =       960,000.00
  Medium Pulse Laser                    60,000                                   (+)         60,000.00  =     1,020,000.00
  Medium Pulse Laser                    60,000                                   (+)         60,000.00  =     1,080,000.00
  Medium Pulse Laser                    60,000                                   (+)         60,000.00  =     1,140,000.00
  Snub-Nose PPC                         300,000                                  (+)        300,000.00  =     1,440,000.00
  Snub-Nose PPC                         300,000                                  (+)        300,000.00  =     1,740,000.00
  SRM 6 (C)                             80,000                                   (+)         80,000.00  =     1,820,000.00
  SRM 6 (Ammo 15) [Empty Bin] (C)       0                                        (+)              0.00  =     1,820,000.00
  SRM 6 (Ammo 15) [Empty Bin] (C)       0                                        (+)              0.00  =     1,820,000.00
--------------------------------------------------------------------------------------------------------------------------
Total Weapons and Equipment Cost                                                                              1,820,000.00

==========================================================================================================================
BattleMech Cost
--------------------------------------------------------------------------------------------------------------------------
  Structural Cost:                                                                        8,119,200.00                    
  Weapons and Equipment Cost:                                                    (+)      1,820,000.00  =     9,939,200.00
  BattleMech Cost Multiplier:           1 + (95 / 100)                           (*)              1.95  =    19,381,440.00
--------------------------------------------------------------------------------------------------------------------------
Final BattleMech Cost                                                                                        19,381,440.00