Distribution

Name/Model:         Banshee BNC-3S (Helm Refit)
Technology:         Inner Sphere
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.PPC                         4. Small Laser            4. Hand Actuator             
5.PPC                         5. Sensors                5.Double Heat Sink          
6.PPC                         6. Life Support           6.Double Heat Sink          
                                                                                     
1. Endo Steel                                            1.Double Heat Sink          
2. Endo Steel                                            2. Endo Steel                
3. Endo Steel                                            3. Endo Steel                
4. Endo Steel                                            4. Endo Steel                
5. Endo Steel                                            5. Endo Steel                
6. Roll Again                                            6. Endo Steel                
                                                                                      
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.Gauss Rifle                 4. Gyro                   4.SRM 6                     
5.Gauss Rifle                 5. Gyro                   5.SRM 6                     
6.Gauss Rifle                 6. Gyro                   6. Medium Laser              
                                                                                     
1.Gauss Rifle                 1. Gyro                   1. Medium Laser              
2.Gauss Rifle                 2. XL Engine              2. Medium Laser              
3.Gauss Rifle                 3. XL Engine              3. Medium Laser              
4.Gauss Rifle                 4. XL Engine              4.PPC                       
5. Gauss Rifle (Ammo 8)        5. SRM 6 (Ammo 15)        5.PPC                       
6. Gauss Rifle (Ammo 8)        6. Roll Again             6.PPC                       
                                                                                      
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-3S (Helm Refit)
Technology:         Inner Sphere
Tonnage:            95
Configuration:      Biped BattleMech

================================================================================================
Defensive Battle Rating
------------------------------------------------------------------------------------------------
  Armor (Standard):                             272 x 2.5 x 1               680.000             
  Internal Structure (Endo Steel w/ XL Engine): 145 x 1.5 x 1 x 0.5  (+)    108.750  =   788.750
  Gyro (Standard):                              95 x 0.5             (+)     47.500  =   836.250
  Explosive Ammunition:                         1 Critical Space     (-)     15.000  =   821.250
  Explosive Equipment:                          7 Critical Spaces    (-)      7.000  =   814.250
  Defensive Movement Factor:                    +2                   (*)       1.20  =   977.100
------------------------------------------------------------------------------------------------
Final Defensive Battle Rating:                                                           977.100

================================================================================================
Offensive Battle Rating
------------------------------------------------------------------------------------------------
  Heat Efficiency: Unit is inefficient                                                          
        6 (Base) + 32 (Heat Sinks) - 2 (Movement) - 38 (Weapons) = -2                           
  Offensive Equipment:                                                                          
       Gauss Rifle                                                          320.000             
       PPC                                                           (+)    176.000  =   496.000
       PPC                                                           (+)    176.000  =   672.000
       SRM 6                                                         (+)     59.000  =   731.000
       Medium Laser                                                  (+)     46.000  =   777.000
       Medium Laser                                                  (+)     46.000  =   823.000
       Medium Laser                                                  (+)     46.000  =   869.000
       Medium Laser                                                  (+)     46.000  =   915.000
       Gauss Rifle (Ammo 8)                                          (+)     40.000  =   955.000
       Gauss Rifle (Ammo 8)                                          (+)     40.000  =   995.000
       SRM 6 (Ammo 15)                                               (+)      7.000  = 1,002.000
       Small Laser                              [Inefficient]        (+)      4.500  = 1,006.500
  Total 'Mech Tonnage:                                               (+)     95.000  = 1,101.500
  Speed Factor:                                 6 (Run) + 0 (Jump)   (*)      1.120  = 1,233.680
------------------------------------------------------------------------------------------------
Final Offensive Battle Rating:                                                         1,233.680

================================================================================================
BattleMech Battle Value
------------------------------------------------------------------------------------------------
  Defensive Battle Rating:                                                  977.100             
  Offensive Battle Rating:                                           (+)  1,233.680  = 2,210.780
------------------------------------------------------------------------------------------------
Final BattleMech Battle Value:                                                             2,211

                 Cost Breakdown

Name/Model:         Banshee BNC-3S (Helm Refit)
Technology:         Inner Sphere
Tonnage:            95
Configuration:      Biped BattleMech

======================================================================================================================
Structural Cost
----------------------------------------------------------------------------------------------------------------------
  Armor (Standard):                 (272 pts) 17.0 x 10,000                             170,000.00                    
  Internal Structure (Endo Steel):  95 x 1,600 x 1                           (+)        152,000.00  =       322,000.00
  Myomer (Standard):                95 x 2,000                               (+)        190,000.00  =       512,000.00
  Engine (XL):                      (20,000 x 380 x 95) / 75                 (+)      9,626,666.67  =    10,138,666.67
  Gyro (Standard):                  4.0 x 300,000                            (+)      1,200,000.00  =    11,338,666.67
  Cockpit (Standard):               200,000                                  (+)        200,000.00  =    11,538,666.67
  Life Support:                     50,000                                   (+)         50,000.00  =    11,588,666.67
  Sensors:                          95 x 2,000                               (+)        190,000.00  =    11,778,666.67
  Heat Sinks (Double):              16 x 6,000                               (+)         96,000.00  =    11,874,666.67
  Arm Actuators:                    95 x ((100 x 2) + (50 x 2) + (80 x 1))   (+)         36,100.00  =    11,910,766.67
  Leg Actuators:                    95 x ((150 x 2) + (80 x 2) + (120 x 2))  (+)         66,500.00  =    11,977,266.67
----------------------------------------------------------------------------------------------------------------------
Total Structural Cost:                                                                                   11,977,266.67

======================================================================================================================
Weapons and Equipment Cost
----------------------------------------------------------------------------------------------------------------------
  Gauss Rifle                       300,000                                             300,000.00                    
  Gauss Rifle (Ammo 8) [Empty Bin]  0                                        (+)              0.00  =       300,000.00
  Gauss Rifle (Ammo 8) [Empty Bin]  0                                        (+)              0.00  =       300,000.00
  Medium Laser                      40,000                                   (+)         40,000.00  =       340,000.00
  Medium Laser                      40,000                                   (+)         40,000.00  =       380,000.00
  Medium Laser                      40,000                                   (+)         40,000.00  =       420,000.00
  Medium Laser                      40,000                                   (+)         40,000.00  =       460,000.00
  PPC                               200,000                                  (+)        200,000.00  =       660,000.00
  PPC                               200,000                                  (+)        200,000.00  =       860,000.00
  Small Laser                       11,250                                   (+)         11,250.00  =       871,250.00
  SRM 6                             80,000                                   (+)         80,000.00  =       951,250.00
  SRM 6 (Ammo 15) [Empty Bin]       0                                        (+)              0.00  =       951,250.00
----------------------------------------------------------------------------------------------------------------------
Total Weapons and Equipment Cost                                                                            951,250.00

======================================================================================================================
BattleMech Cost
----------------------------------------------------------------------------------------------------------------------
  Structural Cost:                                                                   11,977,266.67                    
  Weapons and Equipment Cost:                                                (+)        951,250.00  =    12,928,516.67
  BattleMech Cost Multiplier:       1 + (95 / 100)                           (*)              1.95  =    25,210,607.50
----------------------------------------------------------------------------------------------------------------------
Final BattleMech Cost                                                                                    25,210,608.00

                 Alpha Strike Conversion

Name/Model:         Banshee BNC-3S (Helm Refit)
Technology:         Inner Sphere
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) + 38 (Weapons) - 4 (Base)                                                      (-)       36  =       -4
                                                                                                                         
  Offensive Equipment:                                                                                         =    0.000
     Small Laser                                                                                 (+)    0.300  =    0.300
     Medium Laser                                                                                (+)    0.500  =    0.800
     Medium Laser                                                                                (+)    0.500  =    1.300
     Medium Laser                                                                                (+)    0.500  =    1.800
     Medium Laser                                                                                (+)    0.500  =    2.300
     PPC                                                                                         (+)    0.750  =    3.050
     PPC                                                                                         (+)    0.750  =    3.800
     SRM 6                                                                                       (+)    0.800  =    4.600
     Gauss Rifle                                                                                 (+)    1.245  =    5.845
                                                                                                                         
  Heat-modified damage value:                                                                                            
     Damage subtotal multiplied by the total heat dissipation                                    (*)       32  =  187.040
     Divided by the maximum heat output - 4                                                      (/)       36  =    5.196
     Rounded up to the nearest tenth                                                                           =      5.2
-------------------------------------------------------------------------------------------------------------------------
Final Short Range Damage Value:                                                                                         6

=========================================================================================================================
Determine Medium Range Damage Value
-------------------------------------------------------------------------------------------------------------------------
  Heat Efficiency:               Unit is inefficient                                                                     
     32 (Heat Sinks)                                                                                           =       32
     2 (Movement) + 38 (Weapons) - 4 (Base)                                                      (-)       36  =       -4
                                                                                                                         
  Offensive Equipment:                                                                                         =    0.000
     Medium Laser                                                                                (+)    0.500  =    0.500
     Medium Laser                                                                                (+)    0.500  =    1.000
     Medium Laser                                                                                (+)    0.500  =    1.500
     Medium Laser                                                                                (+)    0.500  =    2.000
     SRM 6                                                                                       (+)    0.800  =    2.800
     PPC                                                                                         (+)    1.000  =    3.800
     PPC                                                                                         (+)    1.000  =    4.800
     Gauss Rifle                                                                                 (+)    1.500  =    6.300
                                                                                                                         
  Heat-modified damage value:                                                                                            
     Damage subtotal multiplied by the total heat dissipation                                    (*)       32  =  201.600
     Divided by the maximum heat output - 4                                                      (/)       36  =    5.600
     Rounded up to the nearest tenth                                                                           =      5.6
     Unit receives Overheat (OV) value of 1                                                                              
-------------------------------------------------------------------------------------------------------------------------
Final Medium Range Damage Value:                                                                                        6

=========================================================================================================================
Determine Long Range Damage Value
-------------------------------------------------------------------------------------------------------------------------
  Heat Efficiency:               Unit is efficient                                                                       
     32 (Heat Sinks)                                                                                           =       32
     2 (Movement) + 21 (Weapons) - 4 (Base)                                                      (-)       19  =       13
                                                                                                                         
  Offensive Equipment:                                                                                         =    0.000
     PPC                                                                                         (+)    1.000  =    1.000
     PPC                                                                                         (+)    1.000  =    2.000
     Gauss Rifle                                                                                 (+)    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
-------------------------------------------------------------------------------------------------------------------------
  Standard:                      272 armor points x 1                                                 272.000  =  272.000
     Armor Factor Conversion                                                                     (/)       30  =    9.067
-------------------------------------------------------------------------------------------------------------------------
Final Armor Value:                                                                                                      9

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

=========================================================================================================================
Determine Special Abilities
-------------------------------------------------------------------------------------------------------------------------
  No special abilities identified for this unit                                                                          

=========================================================================================================================
Determine Point Value
-------------------------------------------------------------------------------------------------------------------------
  Unit's Offensive Value:                                                                                                
     Attack Damage Factor        6 (Short) + 6 (Medium) + 6 (Medium) + 4 (Long)                                =   22.000
     Unit Size Factor            4 (Weight/Size Class) / 2                                       (+)    2.000  =   24.000
     Overheat Factor             1 (Overheat)                                                    (+)    1.000  =   25.000
     Blanket Offensive Modifier  1 (Base)                                                        (*)    1.000  =   25.000
                                                                                                                         
  Defensive Interaction Rating:                                                                                          
     Armor Factor                9 (Armor) x 2.0 (Non-Vehicle Unit)                                            =   18.000
     Structure Factor            4 (Structure) x 1.0 (Other Unit)                                (+)    4.000  =   22.000
     Defense Factor              1 + {[1 (8" Move)] x 0.1}                                       (*)    1.100  =   24.200
     Final DIR                   Round to nearest half point                                                   =   24.000
                                                                                                                         
  Unit's Defensive Value:                                                                                                
     Movement Factor             1 (0.25 per 2")                                                               =    1.000
     Final DIR                   Defensive Interaction Rating                                    (+)   24.000  =   25.000
                                                                                                                         
  Unit's Final Point Value:                                                                                              
     Offensive Value                                                                                           =   25.000
     Defensive Value                                                                             (+)   25.000  =   50.000
-------------------------------------------------------------------------------------------------------------------------
Final Point Value:                                                                                                     50