Cost Breakdown
Name/Model: Juggernaut Prime[BASE]
Technology: Clan
Tonnage: 300
Configuration: Naval (Displacement Hull) OmniVehicle
===================================================================================================================
Structural Cost
-------------------------------------------------------------------------------------------------------------------
Armor (Ferro-Lamellor) (1090 pts) 78.0 x 35,000 2,730,000.00
Internal Structure (Standard) 30.0 x 10,000 (+) 300,000.00 = 3,030,000.00
Control Components 15 x 10,000 (+) 150,000.00 = 3,180,000.00
Engine (XL) (20,000 x 270 x 300) / 75 (+) 21,600,000.00 = 24,780,000.00
Front Turret 32 x 5,000 (+) 160,000.00 = 24,940,000.00
Rear Turret 32 x 5,000 (+) 160,000.00 = 25,100,000.00
-------------------------------------------------------------------------------------------------------------------
Total Structural Cost 25,100,000.00
===================================================================================================================
Weapons and Equipment Cost
-------------------------------------------------------------------------------------------------------------------
CASE 3 x 50,000 150,000.00
ER Small Laser 11,250 (+) 11,250.00 = 161,250.00
Hyper-Assault Gauss 40 600,000 (+) 600,000.00 = 761,250.00
Hyper-Assault Gauss 40 600,000 (+) 600,000.00 = 1,361,250.00
Hyper-Assault Gauss 40 600,000 (+) 600,000.00 = 1,961,250.00
Hyper-Assault Gauss 40 600,000 (+) 600,000.00 = 2,561,250.00
Hyper-Assault Gauss 40 (Ammo 3) [Empty Bin] 0 (+) 0.00 = 2,561,250.00
Hyper-Assault Gauss 40 (Ammo 3) [Empty Bin] 0 (+) 0.00 = 2,561,250.00
Hyper-Assault Gauss 40 (Ammo 3) [Empty Bin] 0 (+) 0.00 = 2,561,250.00
Hyper-Assault Gauss 40 (Ammo 3) [Empty Bin] 0 (+) 0.00 = 2,561,250.00
Hyper-Assault Gauss 40 (Ammo 3) [Empty Bin] 0 (+) 0.00 = 2,561,250.00
Hyper-Assault Gauss 40 (Ammo 3) [Empty Bin] 0 (+) 0.00 = 2,561,250.00
Hyper-Assault Gauss 40 (Ammo 3) [Empty Bin] 0 (+) 0.00 = 2,561,250.00
LB 20-X AC 600,000 (+) 600,000.00 = 3,161,250.00
LB 20-X AC 600,000 (+) 600,000.00 = 3,761,250.00
LB 20-X AC (Ammo 5) [Cluster] [Empty Bin] 0 (+) 0.00 = 3,761,250.00
LB 20-X AC (Ammo 5) [Cluster] [Empty Bin] 0 (+) 0.00 = 3,761,250.00
LB 20-X AC (Ammo 5) [Cluster] [Empty Bin] 0 (+) 0.00 = 3,761,250.00
LB 20-X AC (Ammo 5) [Cluster] [Empty Bin] 0 (+) 0.00 = 3,761,250.00
LB 20-X AC (Ammo 5) [Cluster] [Empty Bin] 0 (+) 0.00 = 3,761,250.00
LB 20-X AC (Ammo 5) [Cluster] [Empty Bin] 0 (+) 0.00 = 3,761,250.00
-------------------------------------------------------------------------------------------------------------------
Total Weapons and Equipment Cost 3,761,250.00
===================================================================================================================
Combat Vehicle Cost
-------------------------------------------------------------------------------------------------------------------
Structural Cost 25,100,000.00
Weapons and Equipment Cost (+) 3,761,250.00 = 28,861,250.00
Omni Conversion Cost 28,861,250.00 x 0.25 (+) 7,215,312.50 = 36,076,562.50
Combat Vehicle Cost Multiplier 1 + (300 / 200) (*) 2.5 = 90,191,406.25
-------------------------------------------------------------------------------------------------------------------
Final Combat Vehicle Cost 90,191,406.00
|