Distribution

Name/Model:         (Refit) Banshee BNC-4S
Technology:         Inner Sphere (Mixed)
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.LB 10-X AC (C)                            4. Medium Pulse Laser (C)        4. Hand Actuator                   
5.LB 10-X AC (C)                            5. Sensors                       5.ATM 6 (C)                       
6.LB 10-X AC (C)                            6. Life Support                  6.ATM 6 (C)                       
                                                                                                               
1.LB 10-X AC (C)                                                             1.ATM 6 (C)                       
2.LB 10-X AC (C)                                                             2. ATM 6 (Ammo 10) (C)             
3. LB 10-X AC (Ammo 10) (C)                                                   3. ATM 6 (Ammo 10) [ER] (C)        
4. LB 10-X AC (Ammo 10) [Cluster] (C)                                         4. ATM 6 (Ammo 10) [HE] (C)        
5. LB 10-X AC (Ammo 10) [Cluster] (C)                                         5. CASE II (C)                     
6. CASE II (C)                                                                6. Endo Steel                      
                                                                                                                 
Left Torso                                   Center Torso                     Right Torso                        
1. XL Engine (C)                             1. XL Engine (C)                 1. XL Engine (C)                   
2. XL Engine (C)                             2. XL Engine (C)                 2. XL Engine (C)                   
3.ER PPC (C)                                3. XL Engine (C)                 3.ER PPC (C)                      
4.ER PPC (C)                                4. Gyro                          4.ER PPC (C)                      
5. ECM Suite (C)                             5. Gyro                          5.Double Heat Sink (C)            
6.Double Heat Sink (C)                      6. Gyro                          6.Double Heat Sink (C)            
                                                                                                                
1.Double Heat Sink (C)                      1. Gyro                          1.Double Heat Sink (C)            
2. Endo Steel                                2. XL Engine (C)                 2.Double Heat Sink (C)            
3. Endo Steel                                3. XL Engine (C)                 3. Endo Steel                      
4. Endo Steel                                4. XL Engine (C)                 4. Endo Steel                      
5. Endo Steel                                5.Double Heat Sink (C)          5. Endo Steel                      
6. Endo Steel                                6.Double Heat Sink (C)          6. Endo Steel                      
                                                                                                                 
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:         (Refit) Banshee BNC-4S
Technology:         Inner Sphere (Mixed)
Tonnage:            95
Configuration:      Biped BattleMech

=================================================================================================
Defensive Battle Rating
-------------------------------------------------------------------------------------------------
  Armor (Standard):                             288 x 2.5 x 1                720.000             
  Internal Structure (Endo Steel w/ XL Engine): 145 x 1.5 x 1 x 0.75  (+)    163.125  =   883.125
  Gyro (Standard):                              95 x 0.5              (+)     47.500  =   930.625
  Defensive Equipment:                                                                           
       ECM Suite (C)                                                  (+)     61.000  =   991.625
  Defensive Movement Factor:                    +2                    (*)       1.20  = 1,189.950
-------------------------------------------------------------------------------------------------
Final Defensive Battle Rating:                                                          1,189.950

=================================================================================================
Offensive Battle Rating
-------------------------------------------------------------------------------------------------
  Heat Efficiency: Unit is efficient                                                             
        6 (Base) + 38 (Heat Sinks) - 2 (Movement) - 40 (Weapons) = 2                             
  Offensive Equipment:                                                                           
       ER PPC (C)                                                            412.000             
       ER PPC (C)                                                     (+)    412.000  =   824.000
       LB 10-X AC (C)                                                 (+)    148.000  =   972.000
       Medium Pulse Laser (C)                                         (+)    111.000  = 1,083.000
       ATM 6 (C)                                                      (+)    105.000  = 1,188.000
       ATM 6 (Ammo 10) (C)                                            (+)     26.000  = 1,214.000
       ATM 6 (Ammo 10) [ER] (C)                                       (+)     26.000  = 1,240.000
       ATM 6 (Ammo 10) [HE] (C)                                       (+)     26.000  = 1,266.000
       LB 10-X AC (Ammo 10) (C)                                       (+)     19.000  = 1,285.000
       LB 10-X AC (Ammo 10) [Cluster] (C)                             (+)     19.000  = 1,304.000
       LB 10-X AC (Ammo 10) [Cluster] (C)                             (+)     19.000  = 1,323.000
  Total 'Mech Tonnage:                                                (+)     95.000  = 1,418.000
  Speed Factor:                                 6 (Run) + 0 (Jump)    (*)      1.120  = 1,588.160
-------------------------------------------------------------------------------------------------
Final Offensive Battle Rating:                                                          1,588.160

=================================================================================================
BattleMech Battle Value
-------------------------------------------------------------------------------------------------
  Defensive Battle Rating:                                                 1,189.950             
  Offensive Battle Rating:                                            (+)  1,588.160  = 2,778.110
-------------------------------------------------------------------------------------------------
Final BattleMech Battle Value:                                                              2,778

                 Alpha Strike Conversion

Name/Model:         (Refit) Banshee BNC-4S
Technology:         Inner Sphere (Mixed)
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/Medium Range Heat Efficiency
--------------------------------------------------------------------------------------------------------------------------
  Heat Dissipation Rate:                                                                                                  
     Heat Sinks (Double)         19 x 2                                                                        =        38
                                                                                                                          
  Total Heat Output:                                                                                                      
     Movement                                                                                                  =         2
     ATM 6                        (Clan)                                                         (+)        4  =         6
     ER PPC                       (Clan)                                                         (+)       15  =        21
     ER PPC                       (Clan)                                                         (+)       15  =        36
     LB 10-X AC                   (Clan)                                                         (+)        2  =        38
     Medium Pulse Laser           (Clan)                                                         (+)        4  =        42
                                                                                                                          
  Heat Efficiency:                                                                                                        
     Heat Dissipation Rate                                                                                     =        38
     Total Heat Output - 4                                                                       (-)       38  =         0
--------------------------------------------------------------------------------------------------------------------------
Unit is Efficient:                                                                                                       0

==========================================================================================================================
Determine Short Range Damage Value
--------------------------------------------------------------------------------------------------------------------------
  Offensive Equipment:                                                                                         =     0.000
     LB 10-X AC (C)                                                                              (+)    0.630  =     0.630
     Medium Pulse Laser (C)                                                                      (+)    0.770  =     1.400
     ATM 6 (C)                                                                                   (+)    1.500  =     2.900
     ER PPC (C)                                                                                  (+)    1.500  =     4.400
     ER PPC (C)                                                                                  (+)    1.500  =     5.900
                                                                                                                          
  Heat-modified damage value:                                                                                             
     Damage subtotal rounded up to the nearest tenth                                                           =       5.9
--------------------------------------------------------------------------------------------------------------------------
Final Short Range Damage Value:                                                                                          6

==========================================================================================================================
Determine Medium Range Damage Value
--------------------------------------------------------------------------------------------------------------------------
  Offensive Equipment:                                                                                         =     0.000
     LB 10-X AC (C)                                                                              (+)    0.630  =     0.630
     Medium Pulse Laser (C)                                                                      (+)    0.770  =     1.400
     ATM 6 (C)                                                                                   (+)    1.000  =     2.400
     ER PPC (C)                                                                                  (+)    1.500  =     3.900
     ER PPC (C)                                                                                  (+)    1.500  =     5.400
                                                                                                                          
  Heat-modified damage value:                                                                                             
     Damage subtotal rounded up to the nearest tenth                                                           =       5.4
--------------------------------------------------------------------------------------------------------------------------
Final Medium Range Damage Value:                                                                                         6

==========================================================================================================================
Determine Long Range Heat Efficiency
--------------------------------------------------------------------------------------------------------------------------
  Heat Dissipation Rate:                                                                                                  
     Heat Sinks (Double)         19 x 2                                                                        =        38
                                                                                                                          
  Total Heat Output:                                                                                                      
     Movement                                                                                                  =         2
     ATM 6                        (Clan)                                                         (+)        4  =         6
     ER PPC                       (Clan)                                                         (+)       15  =        21
     ER PPC                       (Clan)                                                         (+)       15  =        36
     LB 10-X AC                   (Clan)                                                         (+)        2  =        38
                                                                                                                          
  Heat Efficiency:                                                                                                        
     Heat Dissipation Rate                                                                                     =        38
     Total Heat Output - 4                                                                       (-)       34  =         4
--------------------------------------------------------------------------------------------------------------------------
Unit is Efficient:                                                                                                       4

==========================================================================================================================
Determine Long Range Damage Value
--------------------------------------------------------------------------------------------------------------------------
  Offensive Equipment:                                                                                         =     0.000
     ATM 6 (C)                                                                                   (+)    0.500  =     0.500
     LB 10-X AC (C)                                                                              (+)    0.630  =     1.130
     ER PPC (C)                                                                                  (+)    1.500  =     2.630
     ER PPC (C)                                                                                  (+)    1.500  =     4.130
                                                                                                                          
  Heat-modified damage value:                                                                                             
     Damage subtotal rounded up to the nearest tenth                                                           =       4.2
--------------------------------------------------------------------------------------------------------------------------
Final Long Range Damage Value:                                                                                           5

==========================================================================================================================
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:                        Clan XL on a 95 ton BattleMech                                                =       5.0
--------------------------------------------------------------------------------------------------------------------------
Final Structure Value:                                                                                                   5

==========================================================================================================================
Determine Special Abilities
--------------------------------------------------------------------------------------------------------------------------
  Unit is equipped with CASE II                                                                                =    CASEII
  Unit is equipped with ECM Suite                                                                              =       ECM
  Unit is equipped with forward facing Flak-capable weapons                                                    =  FLK1/1/1

==========================================================================================================================
Determine Point Value
--------------------------------------------------------------------------------------------------------------------------
  Unit's Offensive Value:                                                                                                 
     Attack Damage Factor        6 (Short) + 6 (Medium) + 6 (Medium) + 5 (Long)                                =    23.000
     Unit Size Factor            4 (Weight/Size Class) / 2                                       (+)    2.000  =    25.000
     Overheat Factor             0 (Overheat)                                                    (+)    0.000  =    25.000
     Blanket Offensive Modifier  1 (Base)                                                        (*)    1.000  =    25.000
                                                                                                                          
  Defensive Interaction Rating:                                                                                           
     Armor Factor                10 (Armor) x 2.0 (Non-Vehicle Unit)                                           =    20.000
     Structure Factor            5 (Structure) x 1.0 (Other Unit)                                (+)    5.000  =    25.000
     Defense Factor              1 + {[1 (8" Move)] x 0.1}                                       (*)    1.100  =    27.500
     Final DIR                   Round to nearest half point                                                   =    27.500
                                                                                                                          
  Unit's Defensive Value:                                                                                                 
     Movement Factor             1 (0.25 per 2")                                                               =     1.000
     Final DIR                   Defensive Interaction Rating                                    (+)   27.500  =    28.500
                                                                                                                          
  Unit's Final Point Value:                                                                                               
     Offensive Value                                                                                           =    25.000
     Defensive Value                                                                             (+)   28.500  =    53.500
     Force Bonus                 [ECM] Electronic Countermeasures                                (+)    2.000  =    55.500
--------------------------------------------------------------------------------------------------------------------------
Final Point Value:                                                                                                      56

                 Cost Breakdown

Name/Model:         (Refit) Banshee BNC-4S
Technology:         Inner Sphere (Mixed)
Tonnage:            95
Configuration:      Biped BattleMech

====================================================================================================================================
Structural Cost
------------------------------------------------------------------------------------------------------------------------------------
  Armor (Standard):                               (288 pts) 18.0 x 10,000                             180,000.00                    
  Internal Structure (Endo Steel):                95 x 1,600 x 1                           (+)        152,000.00  =       332,000.00
  Myomer (Standard):                              95 x 2,000                               (+)        190,000.00  =       522,000.00
  Engine (XL):                                    (20,000 x 380 x 95) / 75                 (+)      9,626,666.67  =    10,148,666.67
  Gyro (Standard):                                4.0 x 300,000                            (+)      1,200,000.00  =    11,348,666.67
  Cockpit (Standard):                             200,000                                  (+)        200,000.00  =    11,548,666.67
  Life Support:                                   50,000                                   (+)         50,000.00  =    11,598,666.67
  Sensors:                                        95 x 2,000                               (+)        190,000.00  =    11,788,666.67
  Heat Sinks (Double):                            19 x 6,000                               (+)        114,000.00  =    11,902,666.67
  Arm Actuators:                                  95 x ((100 x 2) + (50 x 2) + (80 x 1))   (+)         36,100.00  =    11,938,766.67
  Leg Actuators:                                  95 x ((150 x 2) + (80 x 2) + (120 x 2))  (+)         66,500.00  =    12,005,266.67
------------------------------------------------------------------------------------------------------------------------------------
Total Structural Cost:                                                                                                 12,005,266.67

====================================================================================================================================
Weapons and Equipment Cost
------------------------------------------------------------------------------------------------------------------------------------
  ATM 6 (C)                                       125,000                                             125,000.00                    
  ATM 6 (Ammo 10) [Empty Bin] (C)                 0                                        (+)              0.00  =       125,000.00
  ATM 6 (Ammo 10) [ER] [Empty Bin] (C)            0                                        (+)              0.00  =       125,000.00
  ATM 6 (Ammo 10) [HE] [Empty Bin] (C)            0                                        (+)              0.00  =       125,000.00
  CASE II (C)                                     175,000                                  (+)        175,000.00  =       300,000.00
  CASE II (C)                                     175,000                                  (+)        175,000.00  =       475,000.00
  ECM Suite (C)                                   200,000                                  (+)        200,000.00  =       675,000.00
  ER PPC (C)                                      300,000                                  (+)        300,000.00  =       975,000.00
  ER PPC (C)                                      300,000                                  (+)        300,000.00  =     1,275,000.00
  LB 10-X AC (C)                                  400,000                                  (+)        400,000.00  =     1,675,000.00
  LB 10-X AC (Ammo 10) [Cluster] [Empty Bin] (C)  0                                        (+)              0.00  =     1,675,000.00
  LB 10-X AC (Ammo 10) [Cluster] [Empty Bin] (C)  0                                        (+)              0.00  =     1,675,000.00
  LB 10-X AC (Ammo 10) [Empty Bin] (C)            0                                        (+)              0.00  =     1,675,000.00
  Medium Pulse Laser (C)                          60,000                                   (+)         60,000.00  =     1,735,000.00
------------------------------------------------------------------------------------------------------------------------------------
Total Weapons and Equipment Cost                                                                                        1,735,000.00

====================================================================================================================================
BattleMech Cost
------------------------------------------------------------------------------------------------------------------------------------
  Structural Cost:                                                                                 12,005,266.67                    
  Weapons and Equipment Cost:                                                              (+)      1,735,000.00  =    13,740,266.67
  BattleMech Cost Multiplier:                     1 + (95 / 100)                           (*)              1.95  =    26,793,520.00
------------------------------------------------------------------------------------------------------------------------------------
Final BattleMech Cost                                                                                                  26,793,520.00