SCP-581 Safe ~ medium confidence
SCP-581
Expected annual
$1.2M
One-time setup
$4.8M
Annual recurring
$1.2M
Personnel
9
Estimated one-time setup costs are roughly $4.79M driven primarily by land acquisition and site buildout; recurring annual costs are about $1.16M/year dominated by security wages, veterinary contracts, and facility overhead.
🏗️ One-Time Capital Costs Total: $4.8M
Facilities $3.5M
[#1, #2, #3, #24] Land purchase for 1 km buffer (~$3.2M mid-range), site preparation/perimeter fencing (~$150k), reinforced containment room build (~$150k), decommissioning planning (~$50k).
Alternative Low Cost Option $450K
[#25] Alternative urban/industrial micro-containment buildout option (one-time) if chosen instead of buffer land (~$450k mid-range).
Contingency Pool $300K
[#12] One-time contingency/reserve fund set aside for major emergency response, humane care, or large incidents (~$300k chosen mid-range).
Equipment $259K
[#4, #5, #7, #11, #14, #20, #21, #22] HVAC installation (~$25k), surveillance hardware (~$30k), non-lethal/security equipment (~$12k), transport vehicle & container (~$82k), animal-handling gear (~$15k), redundancy hardware (~$50k), wildlife-surveillance equipment (~$30k), secure IT setup hardware (~$15k).
Initial Capture And Relocation $175K
[#10] Initial feral-equine capture/relocation program to establish 1 km buffer (~$175k mid-range).
One Time Legal And Cover Setup $30K
[#17] One-time legal/cover-story setup and permitting (~$30k).
Initial Training And Certification $25K
[#7, #16] Initial non-lethal/animal-handling and biosecurity certification/training (~$25k initial).
Initial Research And Lab Setup $0
[]
🔄 Annual Recurring Costs Total: $1.2M/yr
Staff Wages $615K/yr
[#6, #9] 24/7 security staffing (6 guards; $40k–$60k + benefits ≈ $375k) plus facility manager, curator/technician, and part-time researcher (~$240k total).
Research And Monitoring $163K/yr
[#15, #10, #21, #22, #5] Annual testing/research budget (~$75k), buffer monitoring/enforcement (~$50k/yr), wildlife surveillance operations (~$30k/yr), secure record-keeping/hosting audits (~$8k/yr), ongoing surveillance monitoring (~included).
Long Term Care Fund $100K/yr
[#23] Budgeted fund for long-term care per occasional affected equine or specialized housing (~$100k/yr as an available fund; per-animal needs vary).
Utilities And Overhead $50K/yr
[#19, #4] Utilities (electricity for HVAC, water, internet), generator fuel/testing and general overhead (~$50k/yr total, includes HVAC electricity estimate).
Contingency Reserve $50K/yr
[#12] Annual replenishment reserve for response/compassionate care (~$50k/yr).
Veterinary Contract $40K/yr
[#8] Veterinary retainer and expected annual callout baseline (~$40k/yr retainer + average callouts covered separately in scenarios).
Cover Story And Legal $30K/yr
[#17] Ongoing community relations, compensation, and legal compliance (~$30k/yr).
Insurance And Liability $30K/yr
[#18] Property and specialized animal-risk liability insurance (~$30k/yr).
Facilities Maintenance $28K/yr
[#2, #3, #20] Fence and perimeter maintenance (~$20k/yr), containment-room maintenance (~$3.5k/yr), redundancy/backup maintenance (~$5k/yr).
Supplies And Consumables $25K/yr
[#14, #13] Animal-handling consumables, PPE, sedatives inventory management (~$15k/yr) plus averaged necropsy/disposal budget (~$10k/yr).
Training And Certification $15K/yr
[#16, #7] Annual refresher training and certifications (animal handling, first aid, non-lethal tactics) (~$15k/yr).
Logistics And Transport $10K/yr
[#11] Transport insurance and routine operational transport costs (~$10k/yr).
Cost Scenarios
📊 Baseline (baseline) $1.2M/yr
78.0% probability / year
Normal year with routine operations, no major incidents.
routine_operations scheduled_research no_emergencies
🚨 Minor Incident $1.2M/yr
18.0% probability / year +$75K vs baseline
Single veterinary emergency or capture/relocation incident requiring additional response and medical costs.
veterinary_emergency failed_capture_attempt single-animal_morbidity
🚨 Major Breach $1.8M/yr
3.0% probability / year +$600K vs baseline
Significant containment breach or sustained exposure requiring large-scale emergency response, public containment, legal action, and extensive cleanup/compensation.
escaped_SCP-581-1 public_exposure multi-agency_response
🚨 Political Exposure $1.4M/yr
1.0% probability / year +$250K vs baseline
Media leak or local political/legal challenge forcing heavy legal defense, lobbying, and increased community compensation.
media_leak local_political_challenge legal_action
👥 Personnel 9 total
Role Count Notes
Security Officer / MTF Agent 6 [#6] Three shifts × two guards for 24/7 non-lethal security coverage.
Facility Manager / Site Manager 1 [#9] Full-time manager responsible for site operations.
Curator / Technician 1 [#9] Full-time technician/curator to manage access and testing.
Research Scientist (part-time) 1 [#9, #15] Part-time behaviorist/biologist or senior researcher (prorated) supporting experiments and oversight.
📋 Confidence Notes
Many line items are well-scoped (security staffing, veterinary retainer, utilities), but the dominant driver (1 km equine-free buffer) has high geographic variability and optional siting choices, so overall estimate has moderate uncertainty.
← SCP-580 ↑ All SCPs SCP-582 →