Cost Breakdown
Name/Model: Emerald Drake (War Eagle) D
Technology: Clan
Tonnage: 95
Configuration: Biped OmniMech
=========================================================================================================================
Structural Cost
-------------------------------------------------------------------------------------------------------------------------
Armor (Standard): (293 pts) 18.5 x 10,000 185,000.00
Internal Structure (Endo-Composite): 95 x 3,200 x 1 (+) 304,000.00 = 489,000.00
Myomer (Standard): 95 x 2,000 (+) 190,000.00 = 679,000.00
Engine (XL): (20,000 x 380 x 95) / 75 (+) 9,626,666.67 = 10,305,666.67
Gyro (Standard): 4.0 x 300,000 (+) 1,200,000.00 = 11,505,666.67
Cockpit (Standard): 200,000 (+) 200,000.00 = 11,705,666.67
Life Support: 50,000 (+) 50,000.00 = 11,755,666.67
Sensors: 95 x 2,000 (+) 190,000.00 = 11,945,666.67
Heat Sinks (Double): 17 x 6,000 (+) 102,000.00 = 12,047,666.67
Arm Actuators: 95 x ((100 x 2) + (50 x 0) + (80 x 0)) (+) 19,000.00 = 12,066,666.67
Leg Actuators: 95 x ((150 x 2) + (80 x 2) + (120 x 2)) (+) 66,500.00 = 12,133,166.67
-------------------------------------------------------------------------------------------------------------------------
Total Structural Cost: 12,133,166.67
=========================================================================================================================
Weapons and Equipment Cost
-------------------------------------------------------------------------------------------------------------------------
ER Large Laser 200,000 200,000.00
ER Large Laser 200,000 (+) 200,000.00 = 400,000.00
ER Large Pulse Laser 400,000 (+) 400,000.00 = 800,000.00
ER Large Pulse Laser 400,000 (+) 400,000.00 = 1,200,000.00
ER Small Pulse Laser 30,000 (+) 30,000.00 = 1,230,000.00
Improved Jump Jets 95 x (2 x 2) x 500 (+) 190,000.00 = 1,420,000.00
Micro Pulse Laser 12,500 (+) 12,500.00 = 1,432,500.00
Micro Pulse Laser 12,500 (+) 12,500.00 = 1,445,000.00
Micro Pulse Laser 12,500 (+) 12,500.00 = 1,457,500.00
Micro Pulse Laser 12,500 (+) 12,500.00 = 1,470,000.00
Micro Pulse Laser 12,500 (+) 12,500.00 = 1,482,500.00
Micro Pulse Laser 12,500 (+) 12,500.00 = 1,495,000.00
Micro Pulse Laser 12,500 (+) 12,500.00 = 1,507,500.00
Micro Pulse Laser 12,500 (+) 12,500.00 = 1,520,000.00
Micro Pulse Laser 12,500 (+) 12,500.00 = 1,532,500.00
Micro Pulse Laser 12,500 (+) 12,500.00 = 1,545,000.00
-------------------------------------------------------------------------------------------------------------------------
Total Weapons and Equipment Cost 1,545,000.00
=========================================================================================================================
BattleMech Cost
-------------------------------------------------------------------------------------------------------------------------
Structural Cost: 12,133,166.67
Weapons and Equipment Cost: (+) 1,545,000.00 = 13,678,166.67
OmniMech Conversion Cost: (12,133,166.67 + 1,545,000.00) x 0.25 (+) 3,419,541.67 = 17,097,708.33
BattleMech Cost Multiplier: 1 + (95 / 100) (*) 1.95 = 33,340,531.25
-------------------------------------------------------------------------------------------------------------------------
Final BattleMech Cost 33,340,531.00
|