SCP-955 Safe ~ medium confidence
SCP-955
Expected annual
$742K
One-time setup
$1.1M
Annual recurring
$724K
Personnel
4
Baseline one-time setup approximately $1,105,500 and recurring operating costs about $724,000/year; primary cost drivers are specialized wastewater/treatment infrastructure, initial medical/toxicology R&D and lab setup, and recurring staffing and hazardous-waste/legal/insurance costs. [#30]
🏗️ One-Time Capital Costs Total: $1.1M
Initial Research And Lab Setup $600K
[#11, #12] Initial toxicology/R&D project budget and capital lab upgrades (fume hood, centrifuge, cold storage, etc.).
Facilities $322K
[#2, #3, #4, #5, #7] Capital construction for baseline three outdoor kennels, chemically resistant concrete flooring and anti-burrow foundation, drainage isolation/treatment unit capital, initial major mesh/coating allowances, and fixed decontamination infrastructure installation.
Equipment $169K
[#6, #14, #15, #16, #17, #18, #21, #22] Initial procurement of corrosion-resistant PPE kits, enrichment/outfitting, CCTV/audio monitoring systems, chemical/particle sensors, secure data hardware, transport containment and vehicle retrofitting, emergency containment gear, and initial spares.
Training And Certification $9K
[#23] Initial staff training and certifications for chemical hazard handling, species-specific handling and emergency response.
Planning And Site Surveys $5K
[#1] Baseline program planning, initial permits review, site surveys and environmental impact screening.
🔄 Annual Recurring Costs Total: $724K/yr
Staff Wages $215K/yr
[#8, #9] Keepers/animal-handling staff (baseline 2 FTE) and security staffing (baseline 2 guards); includes salary+benefits.
Research And Monitoring $142K/yr
[#12, #15, #16, #17, #27] Recurring lab consumables/maintenance, monitoring system power/data/storage and maintenance, sensor calibration, secure hosting/backups, and ongoing behavioral/long-term research programs.
Cover Story And Legal $100K/yr
[#25] Insurance, legal reserve and PR/cover-story allocations for incident response and liability management.
Administrative Overhead $60K/yr
[#29] Program-level administrative overhead and indirects (procurement, HR, site management) apportioned to this program.
Incident Contingency Fund $50K/yr
[#26] Reserve for treatment of accidental human exposures, offsite decontamination and potential compensation.
Veterinary And Medical $40K/yr
[#10] Part-time veterinary consultations, emergency medical consumables and medical support for staff and specimens.
Facilities Maintenance $34K/yr
[#4, #5, #7, #22] Ongoing wastewater treatment/transfer fees, anti-corrosion recoating and mesh maintenance, decon infrastructure maintenance/consumables, and replacement spares for corrosion-prone infrastructure.
Logistics And Transport $20K/yr
[#18] Vehicle maintenance and driver costs for transport containment and specimen movements.
Hazardous Waste Management $20K/yr
[#19] Contracted hazardous waste removal and disposal for mucus-contaminated PPE, bedding, absorbents and feed residues.
Supplies And Consumables $19K/yr
[#13, #14, #20, #7] Fructose feedstock, annual enrichment replacements, neutralizing chemicals/cleaning agents, and decontamination consumables.
Emergency And Containment Recurring $9K/yr
[#21] Stock replenishment of sedatives/emergency meds and recurring costs for drills, readiness and consumable spill kits.
Public Safety Liaison $6K/yr
[#28] Coordination, outreach and rapid-notification protocols with local community and authorities.
Training And Certification Recurring $5K/yr
[#23] Annual refresher training and certification renewals for staff.
Permits And Compliance $3K/yr
[#24] Annual permits, environmental compliance fees and periodic inspections.
Cost Scenarios
📊 Baseline (baseline) $724K/yr
88.0% probability / year
Uneventful year with routine operations, scheduled maintenance, consumables and ongoing research at baseline staffing levels.
normal_operations scheduled_maintenance
🚨 Minor Incident $799K/yr
10.0% probability / year +$75K vs baseline
Localized mucus emission or small escape requiring targeted decontamination, limited medical treatment and increased hazardous-waste disposal and PR/legal attention.
localized_mucus_event single_staff_injury minor_escape
🚨 Major Breach $1.2M/yr
2.0% probability / year +$500K vs baseline
Significant containment breach or public exposure with multiple casualties/contaminations requiring large-scale decontamination, extended legal action, and possible facility upgrades.
large_escape public_exposure multi-site_decontamination
👥 Personnel 4 total
Role Count Notes
Keeper / Animal-Handling Staff 2 [#8] Baseline 2 FTE keepers for daily care, training, enrichment and cleaning; salaries included in staff_wages.
Security Officer / MTF Agent 2 [#9] Baseline 2 guards (day shift + on-call) to prevent unauthorized access; salaries included in staff_wages.
📋 Confidence Notes
Analyst notes provide detailed line items and clear cost drivers, but wide ranges for many items (wastewater treatment scale, R&D depth, frequency of distress events) create substantial uncertainty in point estimates; therefore medium confidence.
← SCP-954 ↑ All SCPs SCP-956 →