SCP-9969 Unknown ~ medium confidence
SCP-9969
Expected annual
$4.1M
One-time setup
$6.5M
Annual recurring
$4.0M
Personnel
6
One-time setup (mortuary retrofits, lab setup, cafeteria refit, and an optional eradication program) totals approximately $6.47M; recurring operations (staffing, disposal, subsidies, monitoring, and contingency reserve) run about $3.53M/yr, driven mainly by specialist staffing, an employee food subsidy, and a $1M emergency reserve.
🏗️ One-Time Capital Costs Total: $6.5M
Long Term Eradication Program $5.0M
[#24] Optional strategic capital for long-term eradication program; conservative/minimum multi-year upfront estimate used ~$5,000,000.
Initial Research And Lab Setup $600K
[#9] Diagnostic R&D wet-lab setup (PCR/qPCR, centrifuges, BSCs, sequencing baseline packaged estimate ~$600,000).
Facilities $500K
[#1] Emergency mortuary suite upgrades (negative pressure, HEPA, sealed autopsy table, BSCs) — baseline per-organization retrofit estimate used: $500,000.
Equipment $320K
[#5, #11, #20] Cafeteria equipment multi-site rollout (~$250,000), sample storage freezers one-time portion (~$30,000), containment kits initial build-out (~$40,000).
Quarantine Room Conversion $40K
[#14] Conversion of rooms to quarantine-ready (ensuite bathroom, dedicated food service) baseline conversion cost ~$40,000.
Containment Kits Initial $40K
[#20] Initial purchase/build-out of 2–4 field containment kits baseline ~$40,000 (included here for auditable mapping to #20).
Training And Protocol Rollout $10K
[#17] One-time development and distribution of PROTOCOL-9969-1 materials, signage and initial training (~$10,000).
🔄 Annual Recurring Costs Total: $4.0M/yr
Staff Wages $1.2M/yr
[#2, #14, #15] On-call mortuary/pathology staffing (baseline ~$900,000); quarantine-room staffing (baseline ~$150,000/yr); occupational health officers (baseline ~$180,000/yr) — aggregated into staff wages.
Contingency Reserve $1.0M/yr
[#23] Emergency outbreak fund reserve recommended $1,000,000 (held annually unless deployed).
Research And Monitoring $552K/yr
[#7, #8, #10] Food monitoring & compliance system and associated software/audit (~$100,000/yr), routine food sampling and testing (~$52,000/yr), diagnostic R&D personnel/consumables (~$400,000/yr).
Employee Food Subsidy $500K/yr
[#6] Increased food cost / employee meal subsidy to support protocol compliance (~$500,000/yr baseline for ~1,000 employees).
Cover Story And Legal $250K/yr
[#21] Public relations, legal retainers and cover-up contingency (~$250,000/yr baseline).
Logistics And Transport $190K/yr
[#3, #19] Biohazard waste disposal / incineration contract (~$150,000/yr) and biohazard transport vehicles/driver or contract (~$40,000/yr).
Administrative Overhead $100K/yr
[#25] Administrative, recordkeeping and legal compliance overhead (~$100,000/yr baseline).
Supplies And Consumables $85K/yr
[#4, #13, #20] PPE and decontamination supplies (~$50,000/yr), mortuary procedural single-use kits (~$20,000/yr), containment kit consumable replenishment (~$15,000/yr).
Employee Support $50K/yr
[#16] Employee assistance program / psychological counseling (~$50,000/yr baseline).
Facilities Maintenance $25K/yr
[#12] Increased utility and HVAC maintenance for negative-pressure rooms and additional lab HVAC load (~$25,000/yr).
Training And Drills $25K/yr
[#18] Annual refresher training and drills to ensure rapid corpse handling and food-service compliance (~$25,000/yr).
Audio Data Handling $20K/yr
[#22] Secure audio recording, transcription, redaction policies and storage costs (~$20,000/yr).
Cold Chain Power $5K/yr
[#11] Ongoing power/backup for ULT freezers and cold-chain maintenance (~$5,000/yr).
Cost Scenarios
📊 Baseline (baseline) $4.0M/yr
87.0% probability / year
Normal year with no major incidents; routine operations, monitoring, and reserves maintained.
no_clustered_host_deaths routine_testing_and_monitoring_only
🚨 Minor Incident $3.8M/yr
10.0% probability / year +$-200000 vs baseline
Localized cluster of host deaths leading to extra disposals, targeted recalls, overtime and increased testing.
localized_cluster_of_deaths multiple_implanted_food_items_detected
🚨 Major Outbreak $5.5M/yr
1.0% probability / year +$1.5M vs baseline
Widespread exposure/public cases requiring mass recalls, large-scale testing, legal action and multi-jurisdictional response.
public_exposure widespread_implanted_food_items multi-jurisdictional_involvement
🚨 Eradication Program Initiated $9.5M/yr
2.0% probability / year +$5.5M vs baseline
Leadership opts to pursue a multi-year eradication program, triggering large upfront capital and expanded research spending.
strategic_decision_to_eradicate scale-up_of_R&D_and_global_monitoring
👥 Personnel 6 total
Role Count Notes
Pathologist / Forensic Technician 4 [#2] Rapid-response mortuary/pathology team baseline (3–6 FTE); four FTEs used for budgeting (~$900k/yr baseline).
Occupational Health Officer 1 [#15] Full-time occupational health officer to manage dietary protocol and coordination (~$180k/yr baseline).
Quarantine Staff / Attendant 1 [#14] Staffing for converted quarantine rooms (baseline aggregated staffing ~$150k/yr).
📋 Confidence Notes
Analyst-provided baselines are detailed and multipointed, but several large elements (diagnostic R&D success, scope of retrofits across sites, and frequency/severity of outbreaks) are highly uncertain, so estimates are medium confidence.
← SCP-9968 ↑ All SCPs SCP-9970 →