SCP-649 Safe ~ medium confidence
SCP-649
Expected annual
$1.0M
One-time setup
$941K
Annual recurring
$1.0M
Personnel
8
One-time setup estimated at $941,000 driven by site preparation, heavy equipment purchase, and reserve funding; recurring annual operations approximately $1,013,050/yr driven primarily by staff wages (research + 24/7 security), facilities maintenance, and ongoing research/monitoring.
🏗️ One-Time Capital Costs Total: $941K
Equipment $252K
[#1, #2, #3, #6, #7, #8, #11, #13, #14, #19] Procurement and installation of insulated Type II locker upgrade (motorized lid, seals, EM lock), fail-safe auto-closure/interlock hardware, environmental sensors, portable industrial heaters, windbreaks/tarps, purchase of snow-clearing machinery (loader/plow), PPE for response team, backup generator hardware, heated camera housings, and insulated transport case.
Emergency Fund Initial $200K
[#20] Initial emergency response and remediation contingency fund (kept available for rapid mobilization of heavy equipment, contracting, overtime).
Insurance Reserve Initial $200K
[#23] Initial insurance/liability reserve commitment or self-insurance seed fund.
Facilities $170K
[#5, #9, #10] Remote test-site preparation, structural assessments and reinforcements, and slope/avalanche mitigation (grading, fencing, engineering surveys, retaining walls).
Initial Research And Lab Setup $89K
[#15, #24, #28] Specialized meteorological/cryo instrumentation and controlled cold-chamber setup, initial secure IT/data archival setup, and one-time comparative-research coordination costs.
Permitting And Environmental Assessment $20K
[#21] Initial environmental permitting and assessment costs for a test program that may affect runoff/flooding.
Training Development $5K
[#4] Development of SOPs, initial staff training program and first-year drills.
Medical Equipment $5K
[#12] One-time purchase of hypothermia treatment kits, portable warming units and emergency medical supplies.
🔄 Annual Recurring Costs Total: $1.0M/yr
Staff Wages $640K/yr
[#16, #17] Salaries and benefits for research staff (approx. 3 FTE) and dedicated security staffing (24/7 coverage, ~4.5–5 FTE equivalent).
Facilities Maintenance $110K/yr
[#8, #10, #13, #14, #27] Annual maintenance and fuel for backup generator, contracted/standby snow-clear reserve, avalanche/slope mitigation maintenance, heated-camera/electronics maintenance, and allocated facility overhead/depreciation.
Research And Monitoring $87K/yr
[#15, #21, #24, #25, #28] Ongoing research consumables/calibration, environmental monitoring/permits, secure data storage & analysis, periodic containment audits/inspections, and recurring comparative research coordination.
Cover Story And Legal $30K/yr
[#22] Ongoing cover-story, liaison, legal, and PR/consultant budget to manage potential public/political exposure from anomalous snow events.
Insurance Actuarial Cost $30K/yr
[#23] Annual actuarial/premium-equivalent cost if external insurance engaged or internal actuarial allocation.
Replacement Contingency $25K/yr
[#26] Annual contingency reserve for replacement, recovery, or limited-scale incident response.
Logistics And Transport $24K/yr
[#19, #5] Per-transport costs for moving SCP-649 to remote test locations (assumes a small number of transports per year) and associated logistics/rental fees if site is not owned.
Reserve Maintenance $20K/yr
[#20] Maintenance/rotation cost for keeping emergency response funds and standby contracts available (annual provisioning).
Per Test Rental $20K/yr
[#5] Recurring budget for renting remote tarmacs/fields or paying per-test site fees (assumes several tests/year if not using a dedicated site).
Supplies And Consumables $11K/yr
[#3, #6, #7, #11, #18, #30] Sensor calibration/maintenance, fuel per-test consumables, deployment materials for windbreaks, PPE replacement/cleaning, testing consumables (non-anomalous control materials), and miscellaneous small consumables/spares.
Medical Readiness $10K/yr
[#12] Recurring staffed medical coverage during tests, EMT fees, and replenishment of consumable medical supplies.
Psychological Screening $5K/yr
[#29] Periodic psychological evaluations and staff rotation program costs to prevent procedural complacency.
Training Refresher $2K/yr
[#4] Annual refresher courses, drills, and record-keeping updates.
Cost Scenarios
📊 Baseline (baseline) $1.0M/yr
96.0% probability / year
Normal year with routine monitoring, occasional controlled testing, and no major incidents.
routine_testing no_incidents
🚨 Minor Incident $1.1M/yr
3.0% probability / year +$65K vs baseline
Localized containment lapse or small accidental prolonged opening requiring short-term emergency response, contracted snow removal, and limited repairs/medical treatment.
short_uncontrolled_opening small-scale snow removal medical_treatment
🚨 Major Breach $2.5M/yr
1.0% probability / year +$1.5M vs baseline
Prolonged or mismanaged opening leading to large-area snow accumulation, heavy equipment mobilization, structural repairs, environmental remediation, and possible insurance/third-party claims.
indefinite_opening widespread_snow_accumulation infrastructure_damage
👥 Personnel 8 total
Role Count Notes
Research Scientist 2 Senior researchers leading experiments and analysis; part of research staff cost estimate [#16].
Research Technician 1 Lab technician(s) supporting tests and monitoring; included in research staffing [#16].
Security Officer / MTF Agent 5 Rotational guards to provide 24/7 coverage (4.5 FTE equivalent rounded to 5); included in security staffing estimate [#17].
📋 Confidence Notes
Estimates are medium confidence: containment needs and staffing are well-described (Safe class, explicit SOPs), but many line items have wide ranges (purchase vs. rental choices, frequency of testing, reserve sizing and insurance practices) and incident costs are highly scenario-dependent.
← SCP-648 ↑ All SCPs SCP-650 →