CV97 vs CV10
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
Still loading...
ABCDEFGHIJKLMNOPQRSTU
1
CV (FY97)CVN (FY97)CV (FY10)CVN (FY10)CV (FY15)CVN (FY15)
2
Investment Cost
3
Ship acquisition cost20504059$2,772$5,4893.00$6,150$12,177
4
Midlife modernization cost8662382$1,171$3,2213.00$2,598$7,146
5
Total Investment Cost 29166441$3,943$8,7103.00$8,748$19,323
6
3.00$0$0
7
3.00$0$0
8
Operating and support cost3.00$0$0
9
Direct operating and support costs3.00$0$0
10
Personnel $4,636$5,206$6,269$7,0403.00$13,908$15,618
11
Fossil fuel738$5,900$03.00$5,900$0* based on $236/barrel delivered times 25 million barrels
12
Depot maintenance41305746$5,585$7,7703.00$12,390$17,238
13
Other933724$1,262$9793.00$2,799$2,172
14
Indirect operating and support cost3.00$0$0
15

Training
$161$1,107$218$1,4973.00$483$3,321
16
Fossil fuel delivery469$0$03.00$1,407$0
17
Nuclear support activities2045$0$2,7653.00$0$6,135
18
Other5853$78$723.00$174$159
19
Total operating and suppport costs1112514881$19,312$20,1233.00$33,375$44,643
20
3.00$0$0
21
Inactivation and Disposal costs3.00$0$0
22
Inactivation/disposal cost53887$72$1,1993.00$159$2,661
23
Spent nuclear fuel storage cost13$0$183.00$0$39
24
Total inactivation/disposal cost53900$72$1,2173.00$159$2,700
25
3.00$0$0
26
Total Life-cycle Cost1409422222$23,327$30,0503.00$42,282$66,666
27
28
All FY97 costs adjusted for inflation via the following online inflation calculator:63%37%78%22%63%37%
29
http://www.westegg.com/inflation/
30
31
32
Delivered fuel price based on the following:
33
http://dodcas.deltaresources.com/DODCAS%20Archives/42nd%20DODCAS%20(2009)/Lifecycle%20Cost%20Estimation/4a_Kearns_Presentation.pdf
34
35
Crude Oil Price (per bbl)70.2861121708611250
36
Refined Product21.0121.0121.0121.0121.0121.0121.01
37
Adjustements3.123.123.123.123.123.123.12
38
Storage & Handling10.4310.4310.4310.4310.4310.4310.43
39
DESC Price104.76120.56146.56204.56120.56146.5684.56
40
Storage & Handling$0.05$0.05$0.05$0.05$0.05$0.05$0.05
41
Facilities Cost$0$0$0$0$0$0$0
42
Overhauls$0.05$0.05$0.05$0.05$0.05$0.05$0.05
43
Delivery$40.36$40.36$40.36$40.36$40.36$40.36$40.36
44
Oiler Acquisition$11.25$11.25$11.25$11.25$11.25$11.25$11.25
45
Oiler Operating & Support$29.11$29.11$29.11$29.11$29.11$29.11$29.11
46
Other$4.2$4.2$4.2$4.2$4.2$4.2$4.2
47
Environmental$4.2$4.2$4.2$4.2$4.2$4.2$4.2
48
Service Specific$0$0$0$0$0$0$0
49
Burdened Cost$193.98$209.78$235.78$293.78$209.78$235.78$173.78
50
51
25000000250000002500000025000000175000001750000025000000
52
$4,849.5$5,244.5$5,894.5$7,344.5$3,671.15$4,126.15$4,344.5
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
Loading...
 
 
 
Sheet1
Sheet3
Sheet4
Sheet2