SCP-495 Safe ✓ high confidence
SCP-495
Expected annual
$168K
One-time setup
$26K
Annual recurring
$166K
Personnel
2.1
Initial startup costs are modest (~$26,000) driven by a secure room retrofit, contingency seed, and basic equipment (UPS, CCTV, lockbox); recurring annual costs are dominated by security staffing (~$120k) and ongoing research/monitoring and contingency (~$166k/year total).
🏗️ One-Time Capital Costs Total: $26K
Contingency Seed $10K
[#18] One-time contingency/incident response seed fund (chosen ~$10,000).
Facilities $6K
[#1, #2, #13] Secure storage room retrofit ($5,000), electrical inspection/outlet upgrade ($400), and fire-safety tie-in/extinguisher/signage ($1,000).
Equipment $3K
[#3, #4, #14] Small UPS purchase (~$500), CCTV/environmental monitoring hardware (~$1,400), and lockbox/transfer kit (~$1,000).
Initial Research And Lab Setup $2K
[#10, #11, #15] Initial PPE stock ($500), mold fabrication and setup ($500), documentation / LIMS integration IT setup ($1,200).
Training Initial $2K
[#12] Initial PPE and venom-first-aid training for core team (~$2,000 chosen midpoint).
Background Checks Initial $2K
[#16] Initial background checks/security clearance processing for ~10 staff (~$1,500 chosen midpoint).
Emergency Kit One Time $1K
[#9] Optional basic emergency venom kit initial stocking (~$1,000 chosen; full antivenom not stocked).
Full Antivenom Stocking $0
[#22] Optional full antivenom stocking NOT selected for baseline; would cost $5,000–$50,000+ with cold-chain and replacement requirements if chosen.
🔄 Annual Recurring Costs Total: $166K/yr
Staff Wages $120K/yr
[#5, #6] Security staffing (2 guards, salaries + benefits ≈ $100,000) and on-call Level 3 reviewer/admin overhead (~$20,000).
Research And Monitoring $20K/yr
[#7, #4] Annual research/experiment allocation (~$20,000/yr) plus CCTV storage/maintenance (~$200/yr).
Cover Story And Legal $10K/yr
[#17] Legal/PR/cover retainer (~$10,000/yr).
Medical Standby Retainer $5K/yr
[#8] Contracted standby clinician retainer for scheduled coverage (~$5,000/yr).
Contingency Reserve $5K/yr
[#18] Annual reserve to maintain contingency fund (~$5,000/yr).
Hospital Antivenom Contract $2K/yr
[#9] Hospital contract retainer for emergency antivenom access (~$2,000/yr chosen midpoint).
Logistics And Transport $1K/yr
[#14] Per-transfer escort and admin for ~4 transfers/yr (~$1,200/yr).
Supplies And Consumables $1K/yr
[#10, #11, #19] PPE replenishment (~$300/yr), mold replacement/QC budget (~$300/yr), and waste/biohazard disposal (~$500/yr).
Documentation It Support $600/yr
[#15] Ongoing IT support / maintenance for documentation and logging systems (~$600/yr).
Training Refreshers $500/yr
[#12] Annual refresher training for PPE/venom-first-aid (~$500/yr).
Equipment Replacement Reserve $300/yr
[#21] Amortized reserve for replacement of UPS, cameras, locks, and small equipment (~$300/yr).
Utilities $200/yr
[#20] Incremental utilities attributable to storage (UPS, cameras, small HVAC overhead) (~$200/yr).
Background Check Renewals $200/yr
[#16] Annual background check renewals / processing (~$200/yr).
Facilities Maintenance $100/yr
[#13] Annual fire extinguisher inspection and small alarm/maintenance (~$100/yr).
Ups Battery Replacement $50/yr
[#3] UPS battery replacement amortized (~$50/yr).
Cost Scenarios
📊 Baseline (baseline) $166K/yr
94.0% probability / year
Normal year with routine operations and no incidents.
routine_storage_and_experiments scheduled_transfers no incidents
🚨 Minor Incident $181K/yr
5.0% probability / year +$15K vs baseline
Single medical incident or small contamination requiring hospital visit, replacement materials, and use of contingency funds.
accidental envenomation contaminated mold requiring replacement
🚨 Major Incident $216K/yr
1.0% probability / year +$50K vs baseline
Multiple injuries, larger containment/cleanup effort, significant legal/PR costs and possible external medical procurement.
multiple envenomations public exposure or extended medical evacuations
👥 Personnel 2.1 total
Role Count Notes
Security Officer / MTF Agent 2 [#5] Two guards to provide rotation and response coverage; salaries and benefits included in recurring staff wages.
Research Scientist / Senior Researcher (Level 3 oversight) 0.1 [#6] ~0.1 FTE senior reviewer for approvals/oversight; costed as part of staff wages.
📋 Confidence Notes
Notes provide detailed line-item estimates and chosen midpoints for ranges; SCP is Safe-class with stable containment procedures, so cost drivers are well-defined.
← SCP-494 ↑ All SCPs SCP-496 →