SCP-038 — SCP-038 | Cost Breakdown

Read on SCP Wiki ↗

SCP-038 Safe ~ medium confidence

SCP-038

Expected annual

$2.5M

One-time setup

$2.5M

Annual recurring

$2.5M

Personnel

One-time capital costs are roughly $2.54M driven by containment construction, robotics/CCTV and lab setup; annual recurring costs are roughly $2.48M/yr driven primarily by staff wages, long-term research and contingency reserves.

🏗️ One-Time Capital Costs Total: $2.5M

Equipment $930K

[#3, #4, #5, #6, #7, #12, #26] Explosion/fire suppression & VOC sensors (#3: $100,000), perimeter/security hardware (#4: $55,000), CCTV & contact sensors (#5: $80,000), robotic/remote manipulators (#6: $275,000), on-site incinerator purchase option (#7: $300,000), EOD equipment amortized (#12: $50,000), secure vehicle purchase (#26: $70,000).

Facilities $665K

[#1, #2] Containment chamber construction (#1: $500,000 midpoint) and HVAC/install integration structural/install portion (#2: $165,000 midpoint).

Initial Research And Lab Setup $460K

[#8, #14] Biological/chemical lab capital (GC-MS, HPLC, BSCs etc.) (#8: $425,000 midpoint) plus sample storage/freezer and initial LIMS/license setup (#14: $35,000).

Decommissioning Relocation $375K

[#29] Contingency for decommissioning/relocation heavy-lift/legal approvals ($375,000 midpoint).

Backup Power $55K

[#17] Generator and UPS install midpoint estimate ($55,000).

It Setup $20K

[#18] One-time IT setup and secure off-site backup initial configuration ($20,000).

Legal Cover Setup $18K

[#19] One-time legal/cover story setup and paperwork/permits ($17,500 midpoint).

Inventory Control System $15K

[#21] One-time RFID/evidence-locker/hardware for inventory control ($15,000).

🔄 Annual Recurring Costs Total: $2.5M/yr

Staff Wages $1.1M/yr

[#9, #10, #11] Dedicated research personnel (1 PI + 3 techs ~= $490,000 incl benefits), dedicated security (8 guards covering 24/7 ~= $480,000 incl benefits), medical/vet & psycho support/contract (~$175,000).

Contingency Fund $323K/yr

[#24] Contingency reserve at 15% of baseline operating budget (recommended 10–20%).

Long Term Research $300K/yr

[#28] Multi-year grants/fellowships and expanded study fund (baseline modest research program ~$300,000/yr).

Cover Story And Legal $140K/yr

[#19, #25] Ongoing legal/cover operations and administrative budgets (#19: $85,000) plus public-relations/compensation for local populace if applicable (#25: $55,000).

Research And Monitoring $110K/yr

[#8, #14] Lab reagents, service contracts and freezer/licenses maintenance (#8 reagents: $100,000; #14 maintenance/licenses: $10,000).

Emergency Response And Eod $100K/yr

[#12] EOD training/on-call allocation and emergency-response readiness (~$100,000/yr).

Facilities Maintenance $68K/yr

[#2, #3, #4, #6] HVAC maintenance/energy portion (#2: $30,000), sensors/suppression calibration (#3: $10,000), access-control maintenance (#4: $8,500), robotic/remote manipulator maintenance (#6: $20,000).

Supplies And Consumables $62K/yr

[#13, #27] PPE and decontamination supplies (#13: $12,500) plus routine replacement consumables and small reagents (#27: $50,000).

Data Storage And It $44K/yr

[#5, #18] Continuous HD video retention and secure backups (#5 storage portion ~$14,000; #18 data storage & IT recurring ~$30,000).

Energy And Utilities $40K/yr

[#16] Power for HVAC, lighting, robotics and lab equipment (~$40,000/yr baseline).

Wastewater And Effluent Management $30K/yr

[#15] Treatment or contracted disposal of biological effluent (~$30,000/yr).

Incinerator Operations $30K/yr

[#7] On-site incinerator ops and permit costs (~$30,000/yr) (option selected over recurring vendor contract in baseline).

Ethical Oversight $30K/yr

[#22] Psychological and ethical oversight board costs (~$30,000/yr).

Training And Drills $15K/yr

[#20] Regular training, drills and SOP updates (~$15,000/yr).

Per Clone Disposal $12K/yr

[#23] Pay-as-incurred cremation/burial per-clone estimate (assumes ~20 incidents/yr × midpoint $600 = $12,000/yr).

Logistics And Transport $10K/yr

[#26] Vehicle fuel & maintenance for secure transfers ($10,000/yr).

Backup Power Maintenance $10K/yr

[#17] Generator fuel, testing and UPS maintenance (~$10,000/yr).

Inventory Control Maintenance $6K/yr

[#21] Inventory/RFID maintenance and software subscriptions (~$6,000/yr).

⚡ Cost Scenarios

📊 Baseline (baseline) $2.5M/yr

94.5% probability / year

Routine year with no major incidents: regular staffing, lab work, maintenance, and contingency funding.

no_incident normal_research_activity

🚨 Minor Incident $2.6M/yr

5.0% probability / year +$100K vs baseline

Small containment incident or accidental cloning of hazardous item requiring cleanup, short-term medical care and legal/PR response.

accidental_clone_of_hazardous_item localized_cleanup minor_medical_treatment

🚨 Major Breach $4.0M/yr

0.5% probability / year +$1.5M vs baseline

Significant breach or accidental cloning of explosive/weapon that causes damage, injuries and extended remediation/legal costs.

weapon_clone_explosion structural_damage major_remediation_and_liability

👥 Personnel 13 total

Role	Count	Notes
Research Scientist	1	[#9] Lead PI included in research personnel salary pool.
Research Technician	3	[#9] Laboratory technicians to run experiments and maintain protocols.
Security Officer / MTF Agent	8	[#10] 24/7 coverage (minimum 2 per shift) with relief/management included in salary estimate.
Medical Officer	1	[#11] On-call physician/veterinarian or contracted medical support allocated in recurring costs.

📋 Confidence Notes

Estimates combine equipment, facility and labor midpoints from analyst notes; many line items are range-based and several options exist (on-site incinerator vs contract, scale of research) creating moderate uncertainty.

← SCP-037 ↑ All SCPs SCP-039 →