SCP-1977 Safe ~ medium confidence
SCP-1977
Expected annual
$470K
One-time setup
$270K
Annual recurring
$458K
Personnel
4
Initial capital/setup estimated at approximately $269,500 driven primarily by optional BSL-2 upgrades, monitoring/video/IT capture systems, and initial analytical work; recurring annual operations are approximately $458,500/yr, dominated by personnel, security/monitoring, legal/archival, and a contingency reserve.
🏗️ One-Time Capital Costs Total: $270K
Bsl2 Upgrade $80K
[#6] Optional one-time cost to upgrade site to BSL-2 lab standard if existing BSL-2 access is not available (range noted in analyst guidance).
Equipment $78K
[#2, #3, #4, #10, #14, #9, #26, #18, #20] Weighted/lockable containment box, fragile-object handling gear and PPE initial purchases, fixed environmental/gas monitoring hardware, high-resolution capture cameras and capture workstation/RAID, CCTV installation, whiteboard/test-room mounts, IT/network segmentation hardware, certified hazmat transport crates, and initial emergency/spill kits.
Facilities $55K
[#1, #8, #19] Bulk storage shelving and mounting for jars, darkened communication/testing room modifications (blackout, non-reflective surfaces, mounts), and HVAC/isolation integration work.
Initial Research And Lab Setup $20K
[#5] Initial analytical chemistry / toxicology characterization (outsourced GC-MS / mass-spec runs and related sample analysis) budget for first-round characterization.
Archival Setup $10K
[#11] Initial setup of secure transcription/translation/archival workflows, encrypted cataloging systems, and backlog processing.
Disposal Per Specimen $10K
[#27] Planned budget per-event for safe neutralization / regulated disposal of a single specimen (event-driven one-time cost).
Initial Training $10K
[#15] Initial lip-reading, code-language, and protocol compliance training cohort costs (instructor fees and course materials).
Codebook Production $5K
[#12] Secure printing and production of the designated codebook and training binders (initial print run / secure copies).
Archives Acquisition $2K
[#22] One-time purchases for rare back-issue acquisition or initial access fees for requested astronomical materials.
🔄 Annual Recurring Costs Total: $458K/yr
Staff Wages $200K/yr
[#13] Salaries, benefits, and employer taxes for bilingual research staff, technicians, part-time camera/archivist support, and administrative split support.
Security And Monitoring $75K/yr
[#14] 24/7 site security monitoring, guard coverage during tests as recommended, and remote CCTV/central station monitoring contracts.
Contingency Reserve $75K/yr
[#24] Reserve fund for anomalous/unexpected behaviors, urgent upgrades, legal incidents, or relocation; recommended 10–30% of operating budget (here ~16% of baseline).
Research And Monitoring $28K/yr
[#4, #5, #7, #10, #11, #26, #22] Annual calibration/maintenance for gas monitors, periodic follow-up analytical chemistry, DNA sequencing/forensic testing budget, storage/backup costs for video archives, ongoing transcription/translation operations, IT/secure-storage maintenance, and journal subscription/access fees.
Cover Story And Legal $25K/yr
[#17] Media/PR retainer and legal public-facing readiness budget for cover stories, disinformation, and incident response preparedness.
Records Management $20K/yr
[#16] Archivist/records security staff and systems, encrypted storage, FOIA/legal hold handling and redaction workflows.
Audit And Consulting $15K/yr
[#25] Independent audits, external consulting (forensic pathologists, gas specialists, linguists) and compliance assessments.
Psychological Support $6K/yr
[#23] Periodic psychological screening, counseling, and debrief services for staff exposed to emotionally-sensitive materials.
Facilities Maintenance $5K/yr
[#1, #8, #19] Ongoing maintenance for storage shelving, darkroom systems, and HVAC/isolation upkeep.
Supplies And Consumables $5K/yr
[#3, #9, #12, #21, #6] Annual replenishment of PPE and handling disposables, whiteboard/marker supplies, periodic codebook reprints/updates, general consumables (labels, batteries, cleaning), and BSL-2 consumables if using existing BSL-2 access.
Training And Development $4K/yr
[#15, #20] Recurring refresher training for lip-reading/code language and emergency response drills/refreshers.
Logistics And Transport $1K/yr
[#18] Annual permits, hazmat shipping training renewals, and minor transport-related compliance costs.
Cost Scenarios
📊 Baseline (baseline) $458K/yr
80.0% probability / year
Normal uneventful year with routine testing, monitoring, scheduled training, and no major incidents.
routine_testing scheduled_maintenance
🚨 Minor Incident $484K/yr
15.0% probability / year +$25K vs baseline
Small containment/handling incident or localized gas release requiring additional testing, short-term remediation, and limited PR/legal activity.
small_leak_or_spill local_lab_contamination limited_media_inquiry
🚨 Major Breach $608K/yr
5.0% probability / year +$150K vs baseline
Significant accident, jar failure, or security breach producing a larger release, requiring evacuation, major remediation, legal/PR response, and possible specimen relocation.
jar_failure large_gas_release public_exposure
👥 Personnel 4 total
Role Count Notes
Research Scientist 1 [#13] Senior bilingual researcher (English/Portuguese) responsible for experimental design and specimen communication.
Technician 1 [#13] Full-time technician for specimen handling, sample prep, and routine monitoring.
Archivist / Camera Tech 1 [#11, #10, #13] Part-time/combined role managing high-resolution capture, transcription coordination, and archival cataloging.
Administrative Staff 1 [#13, #16] Shared administrative/legal liaison support for scheduling, records access, and FOIA/legal holds.
📋 Confidence Notes
Notes provide detailed line items and ranges for most categories, but significant uncertainty remains around whether a BSL-2 upgrade or HVAC upgrades are required and the unknown properties of the red gas; ranges and contingency add variability.
← SCP-1976 ↑ All SCPs SCP-1978 →