← SCP Cost Explorer Read on SCP Wiki ↗
SCP-7461 Senedd ~ medium confidence
SCP-7461
Expected annual
$1.2M
One-time setup
$1.9M
Annual recurring
$1.2M
Personnel
11
One-time startup capital is estimated at approximately $1.85M USD driven primarily by property acquisition/renovation and capital veterinary/vehicle/equipment purchases; recurring annual operating costs are approximately $1.16M USD driven mainly by staff wages, payroll overheads, lease/options and consumables.
🏗️ One-Time Capital Costs Total: $1.9M
Facilities $1.2M
[#1, #2, #18, #21] Purchase of a suitably zoned property (midpoint of £350k–£1.25M), renovation/medical buildouts (midpoint of £50k–£250k), initial HVAC/isolation modifications (midpoint £10k–£40k), and public-facing/visitor setup (midpoint £10k–£40k) aggregated here.
Equipment $252K
[#3, #4, #6, #7, #8] Specialized enclosures/tanks ([#3] mid), veterinary capital equipment ([#4]), ambulance/response vehicles purchase ([#6]), IT/security systems one-time ([#7]), and controlled-drug cabinet installation ([#8]) combined.
Emergency Contingency Seed $219K
[#24] Seed emergency contingency/reserve fund (midpoint £50k–£300k).
Initial Research And Lab Setup $94K
[#5] Diagnostic imaging and basic in-house lab setup (digital X-ray, ultrasound, microscope, cold storage) estimated midpoint.
Volunteer Onboarding $16K
[#20] Initial DBS checks (~100 volunteers estimated) and initial volunteer training/onboarding costs (midpoint).
Contingency Training Setup $12K
[#25] Initial purchase of incident response equipment and decontamination kits/training setup (midpoint £5k–£15k).
Record Storage $6K
[#28] Initial freezers/storage for biobanking and records (midpoint £2k–£8k).
🔄 Annual Recurring Costs Total: $1.2M/yr
Staff Wages $486K/yr
[#9, #10, #11] Annual gross payroll for clinical lead and vets, veterinary nurses/technicians/carers, and administrative/volunteer/facilities staff (midpoint totals from notes).
Facility Lease $112K/yr
[#1] Alternative recurring option if site is leased rather than purchased (midpoint of £36k–£144k/yr).
Payroll Overheads $109K/yr
[#12] Employer NI/pension/benefits and payroll overheads estimated at ~20%–25% of gross payroll (midpoint applied to staff salaries above).
Supplies And Consumables $97K/yr
[#13, #14] Medical consumables (drugs, PPE, disposables) and animal food/enrichment supplies combined (midpoint totals).
Facilities Maintenance $82K/yr
[#17, #18, #21] Annual utilities (electricity/heating/water), HVAC/isolation maintenance, and public-facing facilities staffing/maintenance aggregated here.
Depreciation Reserve $62K/yr
[#29] Annual capital replacement reserve set at ~5%–10% of capital value (midpoint).
Research And Monitoring $44K/yr
[#15] Diagnostic, pathology, PCR and external testing costs (midpoint estimate).
Cover Story And Legal $38K/yr
[#19, #23] Insurance premiums (public/professional/employer) and ongoing legal counsel/retainer combined (midpoint totals).
External Referrals $28K/yr
[#26] Costs for referrals to specialist hospitals, tertiary care and coordinated release/monitoring (midpoint).
Education Outreach $24K/yr
[#22] Workshops, school visits, web presence and outreach activities (midpoint).
Waste Management $16K/yr
[#16] Clinical and hazardous waste disposal and regulatory-compliant disposal services (midpoint).
Logistics And Transport $11K/yr
[#6] Annual fuel and vehicle maintenance for rescue/transport vehicles (midpoint £6k–£12k).
Emergency Contingency Topup $11K/yr
[#24] Annual top-up contribution to contingency reserve (small recurring top-up assumed ~5% of seed).
Miscellaneous $9K/yr
[#30] Landscaping, parking, pest control, volunteer refreshments and other small operational costs (midpoint).
Contingency Training $8K/yr
[#25] Annual drills, refresher training and incident-response exercises (midpoint £3k–£10k/yr).
It Hosting And Support $6K/yr
[#7] Recurring hosting/licenses/support for EHR, CCTV/IT systems (midpoint £2k–£8k/yr).
Volunteer Screening And Training $6K/yr
[#20] Annual ongoing volunteer screening, refresher training and safeguarding costs (not including initial onboarding).
Licenses And Permits $3K/yr
[#27] Annual permits, inspections and compliance fees (midpoint £500–£5,000/yr).
Controlled Drug Compliance $2K/yr
[#8] Annual compliance administration and inspections for controlled substances (midpoint £1k–£3k/yr).
Record Storage Maintenance $2K/yr
[#28] Running costs for biobanking/storage and record retention (midpoint).
⚡ Cost Scenarios
📊 Baseline (baseline) $1.2M/yr
88.0% probability / year
Normal operational year with no major incidents; regular admissions and volunteer activity.
routine caseload normal volunteer levels
🚨 Minor Incident $1.2M/yr
8.0% probability / year +$50K vs baseline
Small escape, localized disease outbreak, or single-animal emergency requiring additional external testing and emergency response.
localized escape disease testing surge small scale emergency transfer
🚨 Major Breach $1.5M/yr
1.0% probability / year +$312K vs baseline
Security incident, targeted raid, or major anomalous event causing property damage, evacuation, and high-cost emergency containment.
targeted theft/raid major anomalous event site damage requiring repairs
🚨 Political Exposure $1.3M/yr
3.0% probability / year +$150K vs baseline
Negative publicity or legal action leading to emergency PR, legal defense costs and temporary loss of donations requiring bridge funding.
adverse media coverage litigation or regulatory action
👥 Personnel 11 total
Role Count Notes
Research Scientist 0 []
Veterinarian / Clinical Lead 3 [#9] Includes 1 senior vet and 2 additional vets (midpoint staffing to cover surgeries, triage and on-call).
Veterinary Nurse / Technician / Carer 5 [#10] Midpoint number of nursing/rehab staff to cover theatre, anaesthesia, feeding and daily care.
Administrative Staff / Volunteer Coordinator / Facilities Manager 3 [#11] Combined admin/volunteer coordination/reception and facilities coordination roles (midpoint 2–4 roles).
📋 Confidence Notes
Estimates are based on detailed analyst line-item ranges but rely on midpoints and an assumed GBP→USD conversion; reasonable fidelity for budgeting but subject to variance based on buy vs lease decision, caseload, and local market rates.
← SCP-7460 ↑ All SCPs SCP-7462 →