SCP-8964 — SCP-8964 | Cost Breakdown

Read on SCP Wiki ↗

SCP-8964 Euclid ~ medium confidence

SCP-8964

Expected annual

$832K

One-time setup

$450K

Annual recurring

$827K

Personnel

Upfront capital and setup costs are moderate (~$450k) driven by contingency reserves, proofing, and research setup; annual operating costs are dominated by dedicated handler wages, insurance/medical exposure, and supervision (~$783k/yr).

🏗️ One-Time Capital Costs Total: $450K

Contingency Reserve Initial $188K

[#18] Initial liability/contingency reserve set-aside to cover large unexpected expenses (major injury, legal action, property damage).

Initial Research And Lab Setup $75K

[#6, #19] One-off veterinary imaging/diagnostics and initial behavioral research program setup (lab analysis and instrumentation).

Decommission Planning $75K

[#25] Contingent decommission/removal planning and potential operation costs (legal, equipment, specialized contractors).

Facilities $38K

[#9] Facility animal-proofing and structural retrofits (chew-proofing, door guards, substrate replacement).

Equipment $38K

[#11, #12] Monitoring/tracking system installation and initial IT/secure-logging hardening and configuration.

Training Development $25K

[#3] Development and initial rollout of specialized animal-safety training module (curriculum, legal/ethical review, materials).

Ppe One Time $6K

[#20] One-time purchase of PPE and handler protective kits (bite sleeves, arm guards, trauma kits).

Enrichment Setup $6K

[#21] One-time enrichment and housing fixtures, bedding, secure sleeping areas and durable toys.

🔄 Annual Recurring Costs Total: $827K/yr

Staff Wages $270K/yr

[#1] Dedicated animal-handling staff (4–6 FTE) wages + benefits to cover 24/7 handling/enrichment/behavior mitigation.

Productivity Loss $88K/yr

[#2] Reallocated staff time / lost productivity when non-dedicated staff must provide attention (equiv. 1–2 FTE diverted).

Cover Story And Legal $75K/yr

[#16] Legal/compliance retainer, liaison with local authorities, PR/cover-up costs and occasional settlements.

D Class Supervision $75K/yr

[#15] Incremental guards/supervision and administrative overhead for D‑Class feeding and supervision.

Medical And Insurance $62K/yr

[#14] Reserve for staff medical treatment and insurance premium uplift due to increased injury risk.

Research And Monitoring $55K/yr

[#6, #11, #12, #19] Ongoing veterinary diagnostics/research sampling, monitoring system maintenance/licensing, collar replacements/batteries, and IT auditing/maintenance for secure logs.

Contingency Topup $31K/yr

[#18] Annual top-up to liability/contingency fund to maintain reserve levels.

Research Recurring $31K/yr

[#19] Ongoing behavioral research program staffing, data analysis and software/hardware costs.

Training Refreshers $19K/yr

[#4] Annual training delivery, instructor time, re-certification and records management for site personnel.

D Class Intake $19K/yr

[#15] If additional D‑Class intake/housing/processing required (incremental housing/processing costs).

Facilities Maintenance $15K/yr

[#10] Ongoing repairs and wear-and-tear from animal activity (small repairs, replacements of doors/panels/wiring covers).

Vet Care $12K/yr

[#5] Routine and emergency veterinary care, zoonoses screening, parasitology and specialist pathology as needed.

Vet Diagnostics Recurring $12K/yr

[#6] Ongoing episodic laboratory sampling/analysis and higher-cost follow-up diagnostics.

Psychological Support $12K/yr

[#13] Staff counselling contracts, debrief sessions and mental-health monitoring after aggressive incidents/stress.

Comms Monitoring $12K/yr

[#23] HR/admin costs and tooling for monitoring staff communications/behavior and censorship enforcement.

Supplies And Consumables $12K/yr

[#7, #8] Food supply (wet meat, enrichment diets) and waste management/sanitation supplies and contracted disposal.

Drills $10K/yr

[#17] Incident response planning, emergency drills, contracted trainers and drill time.

Logistics And Transport $6K/yr

[#24] Secure transport for samples, specialized foods, intra-site moves and chain-of-custody logistics.

Ppe Recurring $4K/yr

[#20] Replacements and consumables for PPE, first-aid supplies and trauma equipment replenishment.

Enrichment Recurring $2K/yr

[#21] Replacements, toy rotation, bedding sanitation and enrichment consumables.

Energy Utilities $2K/yr

[#22] Incremental heating/lighting and monitoring equipment power/bandwidth costs for animal areas.

⚡ Cost Scenarios

📊 Baseline (baseline) $827K/yr

81.0% probability / year

Normal year with no major incidents; routine operations and scheduled activities only.

no major incidents routine maintenance scheduled training and research

🚨 Minor Incident $808K/yr

15.0% probability / year +$-18750 vs baseline

Small aggressive incident or localized damage requiring extra medical care, short-term repairs, and additional diagnostics.

minor staff injury localized facility damage short-term extra diagnostics

🚨 Major Injury $983K/yr

3.0% probability / year +$156K vs baseline

Severe staff injury or multiple-injury event leading to major medical expenses, insurance claims, and significant facility repairs.

serious staff injury multi-person incident large repairs and insurance claims

🚨 Legal Exposure $1.1M/yr

1.0% probability / year +$256K vs baseline

Public/legal exposure (police/media inquiries or settlement) requiring heavy legal/PR expenditure, potential settlements, and escalated containment costs.

public investigation media leak litigation/settlement

👥 Personnel 14 total

Role	Count	Notes
Animal Handler	5	[#1] Dedicated animal-handling FTEs (covers 24/7 handling, enrichment, behavior mitigation).
Security Officer / MTF Agent	3	[#15] Guards/supervision for D‑Class feeding and to maintain supervision during interactions.
Research Scientist	1	[#19] Behavioral/cognition researcher to run internal studies and analyze triggers.
Engineer / Maintenance	1	[#10, #9] On-call maintenance for repairs and to implement animal-proofing and damage mitigation.
Administrative Staff	1	[#12, #23] HR/IT/admin support for secure logging, censorship enforcement, training records and liaising with legal.
D-Class Personnel	3	[#15] Three D‑Class assigned to feeding duty as required by containment procedures (existing pool).

📋 Confidence Notes

Many line items are presented as wide ranges and depend on site posture (use of existing staff vs hiring), UK-specific pricing, and unpredictable legal exposure; core staffing costs are well-defined but legal/contingency figures carry substantial uncertainty.

← SCP-8963 ↑ All SCPs SCP-8965 →