Distribution

Name/Model:         Banshee, Ancient Periphery Remodel, Jump Twin LPPC and TSM Cert
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. Hand Actuator             4. Small Laser          4. Hand Actuator             
5. Roll Again                5. Sensors              5. Roll Again                
6. Roll Again                6. Life Support         6. Roll Again                
                                                                                  
1. Roll Again                                        1. Roll Again                
2. Roll Again                                        2. Roll Again                
3. Roll Again                                        3. Roll Again                
4. Roll Again                                        4. Roll Again                
5. Roll Again                                        5. Roll Again                
6. Roll Again                                        6. Roll Again                
                                                                                  
Left Torso                   Center Torso            Right Torso                  
1.Light PPC                 1. Fusion Engine        1.Light PPC                 
2.Light PPC                 2. Fusion Engine        2.Light PPC                 
3. Rocket Launcher 10        3. Fusion Engine        3. Rocket Launcher 10        
4. Small Pulse Laser         4. Gyro                 4. Small Pulse Laser         
5. Jump Jet                  5. Gyro                 5. Jump Jet                  
6. Roll Again                6. Gyro                 6. Roll Again                
                                                                                  
1. Roll Again                1. Gyro                 1. Roll Again                
2. Roll Again                2. Fusion Engine        2. Roll Again                
3. Roll Again                3. Fusion Engine        3. Roll Again                
4. Roll Again                4. Fusion Engine        4. Roll Again                
5. Roll Again                5. Small Laser          5. Roll Again                
6. Roll Again                6. Small Laser          6. Roll Again                
                                                                                  
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. Roll Again                                        5. Roll Again                
6. Jump Jet                                          6. Jump Jet                  

                 Battle Value Breakdown

Name/Model:         Banshee, Ancient Periphery Remodel, Jump Twin LPPC and TSM Cert
Technology:         Inner Sphere
Tonnage:            95
Configuration:      Biped BattleMech

=================================================================================================
Defensive Battle Rating
-------------------------------------------------------------------------------------------------
  Armor (Standard):                               288 x 2.5 x 1              720.000             
  Internal Structure (Standard w/ Fusion Engine): 145 x 1.5 x 1 x 1   (+)    217.500  =   937.500
  Gyro (Standard):                                95 x 0.5            (+)     47.500  =   985.000
  Defensive Movement Factor:                      +2                  (*)       1.20  = 1,182.000
-------------------------------------------------------------------------------------------------
Final Defensive Battle Rating:                                                          1,182.000

=================================================================================================
Offensive Battle Rating
-------------------------------------------------------------------------------------------------
  Heat Efficiency: Unit is inefficient                                                           
        6 (Base) + 11 (Heat Sinks) - 4 (Movement) - 18.5 (Weapons) = -5.5                        
  Offensive Equipment:                                                                           
       Light PPC                                                              88.000             
       Light PPC                                                      (+)     88.000  =   176.000
       Rocket Launcher 10                                             (+)     18.000  =   194.000
       Rocket Launcher 10                                             (+)     18.000  =   212.000
       Small Pulse Laser                                              (+)     12.000  =   224.000
       Small Pulse Laser                          [Inefficient]       (+)      6.000  =   230.000
       Small Laser                                [Inefficient]       (+)      4.500  =   234.500
       Small Laser                                [Inefficient]       (+)      4.500  =   239.000
       Small Laser                                [Inefficient]       (+)      4.500  =   243.500
  Total 'Mech Tonnage:                                                (+)     95.000  =   338.500
  Speed Factor:                                   6 (Run) + 2 (Jump)  (*)      1.370  =   463.745
-------------------------------------------------------------------------------------------------
Final Offensive Battle Rating:                                                            463.745

=================================================================================================
BattleMech Battle Value
-------------------------------------------------------------------------------------------------
  Defensive Battle Rating:                                                 1,182.000             
  Offensive Battle Rating:                                            (+)    463.745  = 1,645.745
-------------------------------------------------------------------------------------------------
Final BattleMech Battle Value:                                                              1,646

                 Alpha Strike Conversion

Name/Model:         Banshee, Ancient Periphery Remodel, Jump Twin LPPC and TSM Cert
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                                                                          
                                                                                                                         
  Jumping Movement:              4 (Jump)                                                                      =      8"j
     Jumping Target Movement Modifier at 8" is 1                                                                         
-------------------------------------------------------------------------------------------------------------------------
Final Movement and Movement Modes:                                                                                    8"j

=========================================================================================================================
Determine Short/Medium Range Heat Efficiency
-------------------------------------------------------------------------------------------------------------------------
  Heat Dissipation Rate:                                                                                                 
     Heat Sinks (Single)         11 x 1                                                                        =       11
                                                                                                                         
  Total Heat Output:                                                                                                     
     Movement                                                                                                  =        4
     Light PPC                                                                                   (+)        5  =        9
     Light PPC                                                                                   (+)        5  =       14
     Small Laser                                                                                 (+)        1  =       15
     Small Laser                                                                                 (+)        1  =       16
     Small Laser                                                                                 (+)        1  =       17
     Small Pulse Laser                                                                           (+)        2  =       19
     Small Pulse Laser                                                                           (+)        2  =       21
                                                                                                                         
  Heat Efficiency:                                                                                                       
     Heat Dissipation Rate                                                                                     =       11
     Total Heat Output - 4                                                                       (-)       17  =       -6
-------------------------------------------------------------------------------------------------------------------------
Unit is Inefficient:                                                                                                   -6

=========================================================================================================================
Determine Short Range Damage Value
-------------------------------------------------------------------------------------------------------------------------
  Offensive Equipment:                                                                                         =    0.000
     Rocket Launcher 10                                                                          (+)    0.060  =    0.060
     Rocket Launcher 10                                                                          (+)    0.060  =    0.120
     Small Laser                                                                                 (+)    0.300  =    0.420
     Small Laser                                                                                 (+)    0.300  =    0.720
     Small Laser                                                                                 (+)    0.300  =    1.020
     Small Pulse Laser                                                                           (+)    0.330  =    1.350
     Small Pulse Laser                                                                           (+)    0.330  =    1.680
     Light PPC                                                                                   (+)    0.375  =    2.055
     Light PPC                                                                                   (+)    0.375  =    2.430
                                                                                                                         
  Heat-modified damage value:                                                                                            
     Damage subtotal multiplied by the total heat dissipation                                    (*)       11  =   26.730
     Divided by the maximum heat output - 4                                                      (/)       17  =    1.572
     Rounded up to the nearest tenth                                                                           =      1.6
-------------------------------------------------------------------------------------------------------------------------
Final Short Range Damage Value:                                                                                         2

=========================================================================================================================
Determine Medium Range Damage Value
-------------------------------------------------------------------------------------------------------------------------
  Offensive Equipment:                                                                                         =    0.000
     Rocket Launcher 10                                                                          (+)    0.060  =    0.060
     Rocket Launcher 10                                                                          (+)    0.060  =    0.120
     Light PPC                                                                                   (+)    0.500  =    0.620
     Light PPC                                                                                   (+)    0.500  =    1.120
                                                                                                                         
  Heat-modified damage value:                                                                                            
     Damage subtotal multiplied by the total heat dissipation                                    (*)       11  =   12.320
     Divided by the maximum heat output - 4                                                      (/)       17  =    0.725
     Rounded up to the nearest tenth                                                                           =      0.8
     Unit receives Overheat (OV) value of 1                                                                              
-------------------------------------------------------------------------------------------------------------------------
Final Medium Range Damage Value:                                                                                        1

=========================================================================================================================
Determine Long Range Heat Efficiency
-------------------------------------------------------------------------------------------------------------------------
  Heat Dissipation Rate:                                                                                                 
     Heat Sinks (Single)         11 x 1                                                                        =       11
                                                                                                                         
  Total Heat Output:                                                                                                     
     Movement                                                                                                  =        4
     Light PPC                                                                                   (+)        5  =        9
     Light PPC                                                                                   (+)        5  =       14
                                                                                                                         
  Heat Efficiency:                                                                                                       
     Heat Dissipation Rate                                                                                     =       11
     Total Heat Output - 4                                                                       (-)       10  =        1
-------------------------------------------------------------------------------------------------------------------------
Unit is Efficient:                                                                                                      1

=========================================================================================================================
Determine Long Range Damage Value
-------------------------------------------------------------------------------------------------------------------------
  Offensive Equipment:                                                                                         =    0.000
     Rocket Launcher 10                                                                          (+)    0.060  =    0.060
     Rocket Launcher 10                                                                          (+)    0.060  =    0.120
     Light PPC                                                                                   (+)    0.500  =    0.620
     Light PPC                                                                                   (+)    0.500  =    1.120
                                                                                                                         
  Heat-modified damage value:                                                                                            
     Damage subtotal rounded up to the nearest tenth                                                           =      1.2
-------------------------------------------------------------------------------------------------------------------------
Final Long Range Damage Value:                                                                                          2

=========================================================================================================================
Convert Armor
-------------------------------------------------------------------------------------------------------------------------
  Standard:                      288 armor points x 1                                                 288.000  =  288.000
     Armor Factor Conversion                                                                     (/)       30  =    9.600
-------------------------------------------------------------------------------------------------------------------------
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 contains no explosive components                                                                        =      ENE

=========================================================================================================================
Determine Point Value
-------------------------------------------------------------------------------------------------------------------------
  Unit's Offensive Value:                                                                                                
     Attack Damage Factor        2 (Short) + 1 (Medium) + 1 (Medium) + 2 (Long)                                =    6.000
     Unit Size Factor            4 (Weight/Size Class) / 2                                       (+)    2.000  =    8.000
     Overheat Factor             1 (Overheat)                                                    (+)    1.000  =    9.000
     Blanket Offensive Modifier  1 (Base)                                                        (*)    1.000  =    9.000
                                                                                                                         
  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 (8" Move)] x 0.1}                                       (*)    1.100  =   30.800
     Final DIR                   Round to nearest half point                                                   =   31.000
                                                                                                                         
  Unit's Defensive Value:                                                                                                
     Movement Factor             1 (0.25 per 2") + 0.5 (Jump-capable)                                          =    1.500
     Final DIR                   Defensive Interaction Rating                                    (+)   31.000  =   32.500
                                                                                                                         
  Unit's Final Point Value:                                                                                              
     Offensive Value                                                                                           =    9.000
     Defensive Value                                                                             (+)   32.500  =   41.500
-------------------------------------------------------------------------------------------------------------------------
Final Point Value:                                                                                                     42

                 Cost Breakdown

Name/Model:         Banshee, Ancient Periphery Remodel, Jump Twin LPPC and TSM Cert
Technology:         Inner Sphere
Tonnage:            95
Configuration:      Biped BattleMech

===================================================================================================================
Structural Cost
-------------------------------------------------------------------------------------------------------------------
  Armor (Standard):              (288 pts) 18.0 x 10,000                             180,000.00                    
  Internal Structure (Standard): 95 x 400 x 1                             (+)         38,000.00  =       218,000.00
  Myomer (Standard):             95 x 2,000                               (+)        190,000.00  =       408,000.00
  Engine (Fusion):               (5,000 x 380 x 95) / 75                  (+)      2,406,666.67  =     2,814,666.67
  Gyro (Standard):               4.0 x 300,000                            (+)      1,200,000.00  =     4,014,666.67
  Cockpit (Standard):            200,000                                  (+)        200,000.00  =     4,214,666.67
  Life Support:                  50,000                                   (+)         50,000.00  =     4,264,666.67
  Sensors:                       95 x 2,000                               (+)        190,000.00  =     4,454,666.67
  Heat Sinks (Single):           1 x 2,000                                (+)          2,000.00  =     4,456,666.67
  Arm Actuators:                 95 x ((100 x 2) + (50 x 2) + (80 x 2))   (+)         43,700.00  =     4,500,366.67
  Leg Actuators:                 95 x ((150 x 2) + (80 x 2) + (120 x 2))  (+)         66,500.00  =     4,566,866.67
-------------------------------------------------------------------------------------------------------------------
Total Structural Cost:                                                                                 4,566,866.67

===================================================================================================================
Weapons and Equipment Cost
-------------------------------------------------------------------------------------------------------------------
  Jump Jets                      95 x (4 x 4) x 200                                  304,000.00                    
  Light PPC                      150,000                                  (+)        150,000.00  =       454,000.00
  Light PPC                      150,000                                  (+)        150,000.00  =       604,000.00
  Rocket Launcher 10             15,000                                   (+)         15,000.00  =       619,000.00
  Rocket Launcher 10             15,000                                   (+)         15,000.00  =       634,000.00
  Small Laser                    11,250                                   (+)         11,250.00  =       645,250.00
  Small Laser                    11,250                                   (+)         11,250.00  =       656,500.00
  Small Laser                    11,250                                   (+)         11,250.00  =       667,750.00
  Small Pulse Laser              16,000                                   (+)         16,000.00  =       683,750.00
  Small Pulse Laser              16,000                                   (+)         16,000.00  =       699,750.00
-------------------------------------------------------------------------------------------------------------------
Total Weapons and Equipment Cost                                                                         699,750.00

===================================================================================================================
BattleMech Cost
-------------------------------------------------------------------------------------------------------------------
  Structural Cost:                                                                 4,566,866.67                    
  Weapons and Equipment Cost:                                             (+)        699,750.00  =     5,266,616.67
  BattleMech Cost Multiplier:    1 + (95 / 100)                           (*)              1.95  =    10,269,902.50
-------------------------------------------------------------------------------------------------------------------
Final BattleMech Cost                                                                                 10,269,903.00