ML18219B049

APR1400-DC Samda Dose-Dollars Calc Level3 Base Case rounded2 016 Dollars RAI8655 Case10 2-21-18

ML18219B049
Person / Time
Issue date:	02/21/2018
From:	Robert Sweeney Office of New Reactors
To:
Sutton M
Shared Package
ML18219B038	List: ML18219B049 ML18219B050 ML18219B051
References
Download: ML18219B049 (7)

Text

Case 10 CDNFRM/TIMDEC Frequencies from September 2017 STC Frequencies.xlsx FP-IE Dose Dose from WinMACCS Base Case 99.5% evac RC Freq SV Rem Sv/yr REM/yr 1

7.13E-08 6.49E+04 6.49E+06 4.63E-03 4.63E-01 2

3.79E-08 3.03E+02 3.03E+04 1.15E-05 1.15E-03 3

5.31E-11 9.69E+04 9.69E+06 5.15E-06 5.15E-04 4

6.49E-11 8.32E+04 8.32E+06 5.40E-06 5.40E-04 5

1.82E-09 3.47E+03 3.47E+05 6.32E-06 6.32E-04 6

8.73E-10 1.83E+04 1.83E+06 1.60E-05 1.60E-03 7

7.51E-09 4.51E+04 4.51E+06 3.39E-04 3.39E-02 8

8.24E-09 5.94E+04 5.94E+06 4.89E-04 4.89E-02 9

5.43E-07 1.71E+01 1.71E+03 9.29E-06 9.29E-04 10 2.90E-07 4.12E+01 4.12E+03 1.19E-05 1.19E-03 11 1.94E-08 1.87E+02 1.87E+04 3.63E-06 3.63E-04 12 0.00E+00 0.00E+00 13 5.20E-10 3.33E+04 3.33E+06 1.73E-05 1.73E-03 14 5.14E-11 1.75E+03 1.75E+05 9.00E-08 9.00E-06 15 0.00E+00 0.00E+00 16 7.31E-12 4.96E+03 4.96E+05 3.63E-08 3.63E-06 17 9.01E-09 1.19E+02 1.19E+04 1.07E-06 1.07E-04 18 5.53E-10 2.84E+03 2.84E+05 1.57E-06 1.57E-04 19 1.63E-09 4.31E+03 4.31E+05 7.03E-06 7.03E-04 20 1.68E-11 7.86E+03 7.86E+05 1.32E-07 1.32E-05 21 1.17E-08 7.79E+03 7.79E+05 9.11E-05 9.11E-03 Total 1.00E-06 5.64E-03 5.64E-01 5.64E-01 FP-IE Dollars RC Freq Cond $

$/yr 1

7.13E-08 4.15E+10 2959 2

3.79E-08 5.26E+07 2

3 5.31E-11 5.95E+10 3

4 6.49E-11 4.51E+10 3

5 1.82E-09 6.00E+08 1

6 8.73E-10 8.68E+09 8

7 7.51E-09 2.05E+10 154 8

8.24E-09 3.39E+10 279 9

5.43E-07 3.50E+07 19 10 2.90E-07 3.32E+07 10 11 1.94E-08 4.68E+07 1

12 0.00E+00 0.00E+00 13 5.20E-10 1.16E+10 6

14 5.14E-11 6.24E+07 0

15 0.00E+00 0.00E+00 16 7.31E-12 4.08E+08 0

17 9.01E-09 3.69E+07 0

18 5.53E-10 1.10E+08 0

19 1.63E-09 4.17E+08 1

20 1.68E-11 1.19E+09 0

21 1.17E-08 1.74E+09 20 Total 3466 3466 FP-Flood Dose RC Freq SV Rem Sv/yr REM/yr 1

2.32E-09 6.49E+04 6.49E+06 1.51E-04 1.51E-02 2

0.00E+00 3.03E+02 3.03E+04 0.00E+00 0.00E+00 3

0.00E+00 9.69E+04 9.69E+06 0.00E+00 0.00E+00 4

0.00E+00 8.32E+04 8.32E+06 0.00E+00 0.00E+00 5

4.39E-09 3.47E+03 3.47E+05 1.52E-05 1.52E-03 6

2.95E-09 1.83E+04 1.83E+06 5.40E-05 5.40E-03 7

2.47E-09 4.51E+04 4.51E+06 1.11E-04 1.11E-02 8

2.84E-09 5.94E+04 5.94E+06 1.69E-04 1.69E-02 9

1.76E-07 1.71E+01 1.71E+03 3.01E-06 3.01E-04 10 1.52E-07 4.12E+01 4.12E+03 6.26E-06 6.26E-04 11 2.50E-08 1.87E+02 1.87E+04 4.68E-06 4.68E-04 12 0.00E+00 0.00E+00 13 1.87E-10 3.33E+04 3.33E+06 6.23E-06 6.23E-04 14 6.87E-11 1.75E+03 1.75E+05 1.20E-07 1.20E-05 15 0.00E+00 0.00E+00 16 3.82E-12 4.96E+03 4.96E+05 1.89E-08 1.89E-06 17 5.78E-09 1.19E+02 1.19E+04 6.88E-07 6.88E-05 18 8.29E-10 2.84E+03 2.84E+05 2.35E-06 2.35E-04 19 9.96E-10 4.31E+03 4.31E+05 4.29E-06 4.29E-04 20 1.15E-11 7.86E+03 7.86E+05 9.04E-08 9.04E-06 21 6.38E-09 7.79E+03 7.79E+05 4.97E-05 4.97E-03 Total 3.82E-07 5.77E-04 5.77E-02 5.77E-02 FP-Flood Dollars RC Freq Cond $

$/yr 1

2.32E-09 4.15E+10 96 2

0.00E+00 5.26E+07 0

3 0.00E+00 5.95E+10 0

4 0.00E+00 4.51E+10 0

5 4.39E-09 6.00E+08 3

6 2.95E-09 8.68E+09 26 7

2.47E-09 2.05E+10 51 8

2.84E-09 3.39E+10 96 9

1.76E-07 3.50E+07 6

10 1.52E-07 3.32E+07 5

11 2.50E-08 4.68E+07 1

12 0.00E+00 0.00E+00 13 1.87E-10 1.16E+10 2

14 6.87E-11 6.24E+07 0

15 0.00E+00 0.00E+00 16 3.82E-12 4.08E+08 0

17 5.78E-09 3.69E+07 0

18 8.29E-10 1.10E+08 0

19 9.96E-10 4.17E+08 0

20 1.15E-11 1.19E+09 0

21 6.38E-09 1.74E+09 11 Total 298 298 FP-Fire Dose RC Freq SV Rem Sv/yr REM/yr 1

2.59E-08 6.49E+04 6.49E+06 1.68E-03 1.68E-01 2

0.00E+00 3.03E+02 3.03E+04 0.00E+00 0.00E+00 3

0.00E+00 9.69E+04 9.69E+06 0.00E+00 0.00E+00 4

0.00E+00 8.32E+04 8.32E+06 0.00E+00 0.00E+00 5

1.15E-08 3.47E+03 3.47E+05 3.99E-05 3.99E-03 6

6.22E-08 1.83E+04 1.83E+06 1.14E-03 1.14E-01 7

6.61E-09 4.51E+04 4.51E+06 2.98E-04 2.98E-02 8

7.37E-09 5.94E+04 5.94E+06 4.38E-04 4.38E-02 9

5.36E-07 1.71E+01 1.71E+03 9.17E-06 9.17E-04 10 1.92E-06 4.12E+01 4.12E+03 7.91E-05 7.91E-03 11 1.14E-07 1.87E+02 1.87E+04 2.13E-05 2.13E-03 12 0.00E+00 0.00E+00 13 6.42E-08 3.33E+04 3.33E+06 2.14E-03 2.14E-01 14 2.73E-10 1.75E+03 1.75E+05 4.78E-07 4.78E-05 15 0.00E+00 0.00E+00 16 2.73E-11 4.96E+03 4.96E+05 1.35E-07 1.35E-05 17 1.57E-08 1.19E+02 1.19E+04 1.87E-06 1.87E-04 18 3.34E-09 2.84E+03 2.84E+05 9.49E-06 9.49E-04 19 2.11E-09 4.31E+03 4.31E+05 9.09E-06 9.09E-04 20 1.25E-10 7.86E+03 7.86E+05 9.83E-07 9.83E-05 21 2.36E-08 7.79E+03 7.79E+05 1.84E-04 1.84E-02 Total 2.79E-06 6.05E-03 6.05E-01 6.05E-01 FP-Fire Dollars RC Freq Cond $

$/yr 1

2.59E-08 4.15E+10 1075 2

0.00E+00 5.26E+07 0

3 0.00E+00 5.95E+10 0

4 0.00E+00 4.51E+10 0

5 1.15E-08 6.00E+08 7

6 6.22E-08 8.68E+09 540 7

6.61E-09 2.05E+10 136 8

7.37E-09 3.39E+10 250 9

5.36E-07 3.50E+07 19 10 1.92E-06 3.32E+07 64 11 1.14E-07 4.68E+07 5

12 0.00E+00 0.00E+00 13 6.42E-08 1.16E+10 745 14 2.73E-10 6.24E+07 0

15 0.00E+00 0.00E+00 16 2.73E-11 4.08E+08 0

17 1.57E-08 3.69E+07 1

18 3.34E-09 1.10E+08 0

19 2.11E-09 4.17E+08 1

20 1.25E-10 1.19E+09 0

21 2.36E-08 1.74E+09 41 Total 2883 2883 LPSD - IE Dose RC Freq SV Rem Sv/yr REM/yr 1

2.89E-08 6.49E+04 6.49E+06 1.88E-03 1.88E-01 2

1.54E-08 3.03E+02 3.03E+04 4.66E-06 4.66E-04 3

2.01E-09 9.69E+04 9.69E+06 1.95E-04 1.95E-02 4

2.63E-11 8.32E+04 8.32E+06 2.19E-06 2.19E-04 5

7.38E-10 3.47E+03 3.47E+05 2.56E-06 2.56E-04 6

1.69E-08 1.83E+04 1.83E+06 3.08E-04 3.08E-02 7

3.05E-09 4.51E+04 4.51E+06 1.37E-04 1.37E-02 8

7.14E-09 5.94E+04 5.94E+06 4.24E-04 4.24E-02 9

2.20E-07 1.71E+01 1.71E+03 3.76E-06 3.76E-04 10 1.49E-06 4.12E+01 4.12E+03 6.13E-05 6.13E-03 11 9.65E-08 1.87E+02 1.87E+04 1.80E-05 1.80E-03 12 0.00E+00 0.00E+00 13 2.11E-10 3.33E+04 3.33E+06 7.02E-06 7.02E-04 14 2.08E-11 1.75E+03 1.75E+05 3.65E-08 3.65E-06 15 0.00E+00 0.00E+00 16 2.96E-12 4.96E+03 4.96E+05 1.47E-08 1.47E-06 17 3.65E-09 1.19E+02 1.19E+04 4.35E-07 4.35E-05 18 2.24E-10 2.84E+03 2.84E+05 6.37E-07 6.37E-05 19 6.61E-10 4.31E+03 4.31E+05 2.85E-06 2.85E-04 20 5.37E-08 7.86E+03 7.86E+05 4.22E-04 4.22E-02

21 4.74E-09 7.79E+03 7.79E+05 3.70E-05 3.70E-03 Total 1.94E-06 3.50E-03 3.50E-01 3.50E-01 LPSD - IE Dollars RC Freq Cond $

$/yr 1

2.89E-08 4.15E+10 1200 2

1.54E-08 5.26E+07 1

3 2.01E-09 5.95E+10 120 4

2.63E-11 4.51E+10 1

5 7.38E-10 6.00E+08 0

6 1.69E-08 8.68E+09 146 7

3.05E-09 2.05E+10 62 8

7.14E-09 3.39E+10 242 9

2.20E-07 3.50E+07 8

10 1.49E-06 3.32E+07 49 11 9.65E-08 4.68E+07 5

12 0.00E+00 0.00E+00 13 2.11E-10 1.16E+10 2

14 2.08E-11 6.24E+07 0

15 0.00E+00 0.00E+00 16 2.96E-12 4.08E+08 0

17 3.65E-09 3.69E+07 0

18 2.24E-10 1.10E+08 0

19 6.61E-10 4.17E+08 0

20 5.37E-08 1.19E+09 64 21 4.74E-09 1.74E+09 8

Total 1909 1909 LPSD - Flood Dose RC Freq SV Rem Sv/yr REM/yr 1

0.00E+00 6.49E+04 6.49E+06 0.00E+00 0.00E+00 2

0.00E+00 3.03E+02 3.03E+04 0.00E+00 0.00E+00 3

0.00E+00 9.69E+04 9.69E+06 0.00E+00 0.00E+00 4

0.00E+00 8.32E+04 8.32E+06 0.00E+00 0.00E+00 5

0.00E+00 3.47E+03 3.47E+05 0.00E+00 0.00E+00 6

8.06E-08 1.83E+04 1.83E+06 1.47E-03 1.47E-01 7

0.00E+00 4.51E+04 4.51E+06 0.00E+00 0.00E+00 8

0.00E+00 5.94E+04 5.94E+06 0.00E+00 0.00E+00 9

0.00E+00 1.71E+01 1.71E+03 0.00E+00 0.00E+00 10 0.00E+00 4.12E+01 4.12E+03 0.00E+00 0.00E+00 11 0.00E+00 1.87E+02 1.87E+04 0.00E+00 0.00E+00 12 0.00E+00 0.00E+00 13 0.00E+00 3.33E+04 3.33E+06 0.00E+00 0.00E+00

14 0.00E+00 1.75E+03 1.75E+05 0.00E+00 0.00E+00 15 0.00E+00 0.00E+00 16 0.00E+00 4.96E+03 4.96E+05 0.00E+00 0.00E+00 17 0.00E+00 1.19E+02 1.19E+04 0.00E+00 0.00E+00 18 0.00E+00 2.84E+03 2.84E+05 0.00E+00 0.00E+00 19 0.00E+00 4.31E+03 4.31E+05 0.00E+00 0.00E+00 20 0.00E+00 7.86E+03 7.86E+05 0.00E+00 0.00E+00 21 0.00E+00 7.79E+03 7.79E+05 0.00E+00 0.00E+00 Total 8.06E-08 1.47E-03 1.48E-01 1.48E-01 LPSD - Flood Dollars RC Freq Cond $

$/yr 1

0.00E+00 4.15E+10 0

2 0.00E+00 5.26E+07 0

3 0.00E+00 5.95E+10 0

4 0.00E+00 4.51E+10 0

5 0.00E+00 6.00E+08 0

6 8.06E-08 8.68E+09 700 7

0.00E+00 2.05E+10 0

8 0.00E+00 3.39E+10 0

9 0.00E+00 3.50E+07 0

10 0.00E+00 3.32E+07 0

11 0.00E+00 4.68E+07 0

12 0.00E+00 0.00E+00 13 0.00E+00 1.16E+10 0

14 0.00E+00 6.24E+07 0

15 0.00E+00 0.00E+00 16 0.00E+00 4.08E+08 0

17 0.00E+00 3.69E+07 0

18 0.00E+00 1.10E+08 0

19 0.00E+00 4.17E+08 0

20 0.00E+00 1.19E+09 0

21 0.00E+00 1.74E+09 0

Total 700 700 LPSD - Fire Dose RC Freq SV Rem Sv/yr REM/yr 1

3.74E-10 6.49E+04 6.49E+06 2.43E-05 2.43E-03 2

0.00E+00 3.03E+02 3.03E+04 0.00E+00 0.00E+00 3

1.90E-09 9.69E+04 9.69E+06 1.84E-04 1.84E-02 4

0.00E+00 8.32E+04 8.32E+06 0.00E+00 0.00E+00 5

1.66E-10 3.47E+03 3.47E+05 5.77E-07 5.77E-05 6

4.73E-08 1.83E+04 1.83E+06 8.66E-04 8.66E-02

7 9.55E-11 4.51E+04 4.51E+06 4.31E-06 4.31E-04 8

3.66E-10 5.94E+04 5.94E+06 2.18E-05 2.18E-03 9

7.74E-09 1.71E+01 1.71E+03 1.32E-07 1.32E-05 10 1.34E-06 4.12E+01 4.12E+03 5.53E-05 5.53E-03 11 5.16E-08 1.87E+02 1.87E+04 9.65E-06 9.65E-04 12 0.00E+00 0.00E+00 13 9.28E-10 3.33E+04 3.33E+06 3.09E-05 3.09E-03 14 3.94E-12 1.75E+03 1.75E+05 6.90E-09 6.90E-07 15 0.00E+00 0.00E+00 16 3.94E-13 4.96E+03 4.96E+05 1.96E-09 1.96E-07 17 2.27E-10 1.19E+02 1.19E+04 2.70E-08 2.70E-06 18 4.83E-11 2.84E+03 2.84E+05 1.37E-07 1.37E-05 19 3.05E-11 4.31E+03 4.31E+05 1.31E-07 1.31E-05 20 2.15E-08 7.86E+03 7.86E+05 1.69E-04 1.69E-02 21 3.41E-10 7.79E+03 7.79E+05 2.66E-06 2.66E-04 Total 1.48E-06 1.37E-03 1.37E-01 1.37E-01 LPSD - Fire Dollars RC Freq Cond $

$/yr 1

3.74E-10 4.15E+10 16 2

0.00E+00 5.26E+07 0

3 1.90E-09 5.95E+10 113 4

0.00E+00 4.51E+10 0

5 1.66E-10 6.00E+08 0

6 4.73E-08 8.68E+09 411 7

9.55E-11 2.05E+10 2

8 3.66E-10 3.39E+10 12 9

7.74E-09 3.50E+07 0

10 1.34E-06 3.32E+07 45 11 5.16E-08 4.68E+07 2

12 0.00E+00 0.00E+00 13 9.28E-10 1.16E+10 11 14 3.94E-12 6.24E+07 0

15 0.00E+00 0.00E+00 16 3.94E-13 4.08E+08 0

17 2.27E-10 3.69E+07 0

18 4.83E-11 1.10E+08 0

19 3.05E-11 4.17E+08 0

20 2.15E-08 1.19E+09 26 21 3.41E-10 1.74E+09 1

Total 638 638

Based on APR1400-DC Frequencies and SAMDA Data Updated Sect 4 7% disc Base Case Potential SAMAs Evaluated by Case (See Table 12)

Present Worth 14.071 CDF After Enhancements At-Power IE At-Power Flooding At-Power Fire LPSD IE LPSD Flooding LPSD Fire CDF After Enhancement Total Section Where Benefits Evaluation Described 4

Baseline Accident Offsite Dose Frequency person-rem/yr (FSDPS)

At-Power IE (Table 3a) 5.64E-01 At-Power Flooding (Table 3b) 5.77E-02 At-Power Fire (Table 3c) 6.05E-01 LPSD IE (Table 3d) 3.50E-01 LPSD Flooding (Table 3e) 1.48E-01 LPSD Fire (Table 3f) 1.37E-01 Accident Offsite Dose Frequency After Mitigation person-rem/yr (FADPA)

At-Power IE (Table x3) 0 At-Power Flooding (Table x4) 0 At-Power Fire (Table x5) 0 LPSD IE (Table x6) 0 LPSD Floodng (Table x7) 0 LPSD Fire (Table x8) 0 Baseline Offsite Property Damage Costs $/yr (FSPDS)

At-Power IE (Table 9)

$3,466 At-Power Flooding (Table 10)

$298 At-Power Fire (Table 11)

$2,883 LPSD IE (Table 12)

$1,909 LPSD Flooding (Table 13)

$700 LPSD Fire (Table 14)

$638 Property Damage Costs After Mitigation $/yr (FAPDA)

IE (Table x9)

$0 Flooding (Table x10)

$0 Fire (Table x11)

$0 LPSD IE (Table x12)

$0 LPSD Flooding (Table x13)

$0 LPSD Fire (Table x14)

$0 Averted Public Exposure (APE)

At-Power IE

$15,872 At-Power Flooding

$1,624 At-Power Fire

$17,026 LPSD IE

$9,850 LPSD Flooding

$4,151 LPSD Fire

$3,855 APE Total

$52,378 Averted Offsite Property Damage Costs (AOC)

At-Power IE

$48,770

At-Power Flooding

$4,191 At-Power Fire

$40,561 LPSD IE

$26,862 LPSD Flooding

$9,844 LPSD Fire

$8,976 AOC Total

$139,204 Baseline Accident Frequency events/yr (FS)

At-Power IE (Table 1) 1.00E-06 At-Power Flooding (Table 1) 3.82E-07 At-Power Fire (Table 1) 2.79E-06 LPSD IE (Table 2) 1.94E-06 LPSD Flooding (Table 2) 8.06E-08 LPSD Fire (Table 2) 1.48E-06 Accident Frequency After Mitigation (FA)

At-Power IE (Table x1) 0 At-Power Flooding (Table x1) 0 At-Power Fire (Table x1) 0 LPSD IE (Table x2) 0 LPSD Flooding (Table x2) 0 LPSD Fire (Table x2) 0 Averted Immediate Occupational Exposure Costs (WIO)

At-Power IE

$93 At-Power Flooding

$35 At-Power Fire

$259 LPSD IE

$180 LPSD Flooding

$7 LPSD Fire

$137 Averted Long-Term Occupational Exposure Costs (WLTO)

At-Power IE

$405 At-Power Flooding

$155 At-Power Fire

$1,129 LPSD IE

$785 LPSD Flooding

$33 LPSD Fire

$599 Total Averted Occupational Exposure Costs (AOE)

At-Power IE

$498 At-Power Flooding

$190 At-Power Fire

$1,388 LPSD IE

$965 LPSD Flooding

$40 LPSD Fire

$736 AOE Total

$3,817 Averted Cleanup and Decontamination Costs (UCD)

At-Power IE

$15,178 At-Power Flooding

$5,798 At-Power Fire

$42,348 LPSD IE

$29,446 LPSD Flooding

$1,223 LPSD Fire

$22,464 Averted Replacement Power Costs (URP)

(2016 $$$)

At-Power IE

$87,986 At-Power Flooding

$33,611 At-Power Fire

$245,482 LPSD IE

$170,693

LPSD Flooding

$7,092 LPSD Fire

$130,220 Averted Onsite Costs (AOSC)

At-Power IE

$103,164 At-Power Flooding

$39,409 At-Power Fire

$287,830 LPSD IE

$200,139 LPSD Flooding

$8,315 LPSD Fire

$152,684 AOSC Total

$791,541 TAC (APE + AOC + AOE +AOSC) - Total Averted Costs

$986,940 Section Where Cost Evaluation Described Significant Costs Not Considered? (Yes/No)

Cost of Enhancement (COE)

NPV (APE+AOC+AOE+AOSC) - COE of Enhancement Potentially Cost Beneficial? (Yes/No)

-