Cost Breakdown
Name/Model: Phoenix Ultra 10 [BASE]
Technology: Clan
Tonnage: 95
Configuration: Biped OmniMech
========================================================================================================================
Structural Cost
------------------------------------------------------------------------------------------------------------------------
Armor (Ferro-Fibrous): (293 pts) 15.5 x 20,000 310,000.00
Internal Structure (Endo Steel): 95 x 1,600 x 1 (+) 152,000.00 = 462,000.00
Myomer (Standard): 95 x 2,000 (+) 190,000.00 = 652,000.00
Engine (XXL): (100,000 x 380 x 95) / 75 (+) 48,133,333.33 = 48,785,333.33
Gyro (Standard): 4.0 x 300,000 (+) 1,200,000.00 = 49,985,333.33
Cockpit (Standard): 200,000 (+) 200,000.00 = 50,185,333.33
Life Support: 50,000 (+) 50,000.00 = 50,235,333.33
Sensors: 95 x 2,000 (+) 190,000.00 = 50,425,333.33
Heat Sinks (Double): 16 x 6,000 (+) 96,000.00 = 50,521,333.33
Arm Actuators: 95 x ((100 x 2) + (50 x 0) + (80 x 0)) (+) 19,000.00 = 50,540,333.33
Leg Actuators: 95 x ((150 x 2) + (80 x 2) + (120 x 2)) (+) 66,500.00 = 50,606,833.33
------------------------------------------------------------------------------------------------------------------------
Total Structural Cost: 50,606,833.33
========================================================================================================================
Weapons and Equipment Cost
------------------------------------------------------------------------------------------------------------------------
CASE 4 x 50,000 200,000.00
ER Large Laser 200,000 (+) 200,000.00 = 400,000.00
ER Large Laser 200,000 (+) 200,000.00 = 600,000.00
ER Medium Laser 80,000 (+) 80,000.00 = 680,000.00
ER Medium Laser 80,000 (+) 80,000.00 = 760,000.00
ER Micro Laser 10,000 (+) 10,000.00 = 770,000.00
ER Micro Laser 10,000 (+) 10,000.00 = 780,000.00
ER Small Laser 11,250 (+) 11,250.00 = 791,250.00
ER Small Laser 11,250 (+) 11,250.00 = 802,500.00
Jump Jets 95 x (3 x 3) x 200 (+) 171,000.00 = 973,500.00
Streak SRM 4 90,000 (+) 90,000.00 = 1,063,500.00
Streak SRM 4 90,000 (+) 90,000.00 = 1,153,500.00
Streak SRM 4 (Ammo 25) [Empty Bin] 0 (+) 0.00 = 1,153,500.00
Streak SRM 4 (Ammo 25) [Empty Bin] 0 (+) 0.00 = 1,153,500.00
Ultra AC/10 320,000 (+) 320,000.00 = 1,473,500.00
Ultra AC/10 320,000 (+) 320,000.00 = 1,793,500.00
Ultra AC/10 (Ammo 10) [Empty Bin] 0 (+) 0.00 = 1,793,500.00
Ultra AC/10 (Ammo 10) [Empty Bin] 0 (+) 0.00 = 1,793,500.00
Ultra AC/10 (Ammo 10) [Empty Bin] 0 (+) 0.00 = 1,793,500.00
Ultra AC/10 (Ammo 10) [Empty Bin] 0 (+) 0.00 = 1,793,500.00
------------------------------------------------------------------------------------------------------------------------
Total Weapons and Equipment Cost 1,793,500.00
========================================================================================================================
BattleMech Cost
------------------------------------------------------------------------------------------------------------------------
Structural Cost: 50,606,833.33
Weapons and Equipment Cost: (+) 1,793,500.00 = 52,400,333.33
OmniMech Conversion Cost: (50,606,833.33 + 1,793,500.00) x 0.25 (+) 13,100,083.33 = 65,500,416.67
BattleMech Cost Multiplier: 1 + (95 / 100) (*) 1.95 = 127,725,812.50
------------------------------------------------------------------------------------------------------------------------
Final BattleMech Cost 127,725,812.00
|