SCP-9889 Neutralized ~ medium confidence
SCP-9889
Expected annual
$1.1M
One-time setup
$3.6M
Annual recurring
$1.1M
Personnel
14
First-year (one-time + one year recurring) costs are driven by heavy recovery/transport, containment pad and structural work, and possible lab/BSL upgrades; recurring costs are dominated by security and research staffing plus HVAC/energy and waste treatment. Estimated one-time buildout ~ $3.64M and annual carrying cost ~ $1.08M.
🏗️ One-Time Capital Costs Total: $3.6M
Initial Research And Lab Setup $947K
[#13, #15, #22] Initial necropsy/sampling/analytic contracts and instruments, partial biosafety/BSL upgrades and lab buildout where required, and records/sample cataloging initial costs.
Facilities $550K
[#6, #9] Containment pad construction/modification and structural/floor loading upgrades (reinforced concrete pad, impermeable liner, drains, steel reinforcement, crane rails).
Full Mass Disposal Cost $550K
[#18] Option for full-mass disposal/incineration if chosen (high-cost scenario; included as a one-time capacity estimate).
Equipment $467K
[#7, #8, #10] HVAC/negative-pressure and gas-scrubbing equipment, refrigeration/climate-control units, and sensor/CCTV installation.
Hazardous Waste Disposal One Time $225K
[#5] Licensed transport and disposal/incineration or long-term storage of hazardous biological/chemical material (initial large-load disposal option).
Site Remediation And Cover $175K
[#4] Local cover/compensation, street/asphalt replacement (~912 m²), utility repairs, resident compensation and PR/cover-story costs.
Emergency Contingency Fund $175K
[#20] One-time reserved contingency funding for emergency response, ashift-capable teams and rapid PPE/response procurement.
Heavy Lift Recovery $150K
[#1] Crane rental, rigging, cutting into transportable sections, specialized operators and multiple crane-days.
Insurance And Legal Initial $110K
[#19] Initial legal counsel, environmental audits, landowner counsel and cover-operation setup funds.
Heavy Haul Transport $85K
[#2] Multi-axle lowboy trailers, route surveys, police escorts, oversized-load permits and multiple loads if needed.
Sump And Treatment Setup $45K
[#17] Initial tanks, holding, neutralization and treatment setup for leachate and liquid waste.
On Site Biohazard Containment $35K
[#3] Evacuation cordon, negative-pressure tents, HEPA/charcoal filtration, spill containment, PPE for response teams and disposal of contaminated disposables on-site.
Training And Sop Development One Time $35K
[#21] Initial SOP development, specialized handling procedures and initial training sessions/tabletop exercises.
Debris Disposal One Time $32K
[#24] Disposal or archiving of non-biological debris (asphalt-like fragments) including recycling/disposal of chemical fragments.
Ppe Initial Stock $30K
[#14] Initial stock of full-body suits, respirators, decon consumables and related equipment.
Long Term Preservation Sample Preservation $27K
[#18] Representative sample preservation (freeze, formalin, archival storage) for long-term study.
🔄 Annual Recurring Costs Total: $1.1M/yr
Staff Wages $650K/yr
[#11, #12] Security staffing (armed guards/MTF, 24/7 coverage) and scientific staff/technicians (pathologists, necropsy techs, preservation specialists).
Utilities And Overhead $85K/yr
[#23] Incremental Site-19 utilities (electricity, water for decon) and site overhead allocations.
Hvac Energy And Filters $80K/yr
[#7, #8] Annual energy cost for large refrigeration/temperature control and recurring filter/carbon-scrubber replacement and servicing.
Research And Monitoring $77K/yr
[#13, #10, #22] Ongoing necropsy follow-up studies, contracted analytics (sequencing, imaging), sensor maintenance and secure records/sample IT/storage fees.
Logistics And Transport $60K/yr
[#5, #24] Periodic hazardous-waste transport/disposal, occasional heavy haul needs and debris disposition logistics.
Supplies And Consumables $35K/yr
[#14] Ongoing PPE replacement, decon consumables, disposables and laundry/decontamination consumables.
Cover Story And Legal $30K/yr
[#19] Ongoing legal counsel, regulatory compliance costs, settlement reserves and cover-story/PR maintenance.
Sump Treatment Disposal $20K/yr
[#17] Annual treatment and disposal costs for collected leachate and liquid wastes.
Pest Control $20K/yr
[#16] Ongoing pest and odor control (insect traps, scavenger mitigation, odor neutralizers).
Facilities Maintenance $15K/yr
[#6, #9] Routine maintenance, inspections and minor repairs for containment pad and structural supports.
Training And Sop Development $12K/yr
[#21] Annual refresher training, drills and SOP updates.
Cost Scenarios
📊 Baseline (baseline) $1.1M/yr
92.0% probability / year
Normal year with no major incidents; routine monitoring, staffing, utilities and waste management only.
no incidents routine monitoring standard staffing levels
🚨 Minor Incident $1.1M/yr
5.0% probability / year +$50K vs baseline
Small-scale decomposition event or localized leak requiring emergency response, short-term overtime, extra waste disposal and limited remediation.
localized gas/leachate release minor contamination requiring cleanup
🚨 Major Breach $1.6M/yr
1.0% probability / year +$500K vs baseline
Significant containment failure or unexpected reactivation leading to evacuation, major repairs, decontamination and legal/PR costs.
structural failure large gas buildup or fire unexpected biological activity
🚨 Disposal Operation $1.9M/yr
2.0% probability / year +$800K vs baseline
Deliberate decision to dispose of the remaining mass (full incineration/immurement) in a single year, incurring large one-off disposal and transport costs in addition to ongoing operations.
policy decision to incinerate regulatory/legal mandate to remove mass
👥 Personnel 14 total
Role Count Notes
Security Officer / MTF Agent 8 [#11] 24/7 perimeter and access control staffing (armed guards or MTF agents) to meet coverage described in analyst notes.
Research Scientist 3 [#12] Pathologists, parasitologists, structural/biological specialists conducting analyses and monitoring.
Technician / Lab Technician 1 [#12, #13] Necropsy and sample-prep technician support for large-sample processing and analytics.
Engineer / Maintenance 1 [#6, #7, #9] Facilities/HVAC/structural maintenance and on-call engineering support for containment systems.
Administrative Staff 1 [#19, #22] Administrative/records-management support for sample chain-of-custody, legal liaison and cover operations.
📋 Confidence Notes
Medium confidence: physical dimensions, staffing needs and containment hardware are well constrained, but composition uncertainty (asphalt-like vs organic), hazardous classification and whether full BSL upgrades or mass incineration are required produce wide cost ranges.
← SCP-9888 ↑ All SCPs SCP-9890 →