SCP-061 Safe ~ medium confidence
SCP-061
Expected annual
$3.1M
One-time setup
$661K
Annual recurring
$3.1M
Personnel
18
Initial capital/setup estimated at $661,000 driven by facility construction (sound isolation chamber, lockers) and specialized equipment (data diode, destruction gear). Annual operating costs are about $3.11M/year, driven primarily by staff wages, scientific research (imaging, subject care), security, replacement equipment and a contingency buffer.
🏗️ One-Time Capital Costs Total: $661K
Facilities $355K
[#2, #7, #20] Lockers procurement/installation (#2) and construction of the observation chamber (#7) plus electrical/UPS upgrades (#20).
Equipment $246K
[#1, #5, #6, #8, #9, #15, #22] Archival media creation (#1), air-gapped LAN and workstations (#5), one-way data diode/video feed (#6), MRI-/EEG-compatible audio chain (#8), secure-destruction hardware initial purchase (#9), EEG equipment purchase (#15), and offline computing/analysis hardware (#22).
Initial Training And Clearance $60K
[#17] Initial background checks and specialized training/clearance processing (one-time component).
Initial Research And Lab Setup $0
[]
🔄 Annual Recurring Costs Total: $3.1M/yr
Staff Wages $1.2M/yr
[#12, #13, #19] Ongoing wages for security personnel and supervisor (#12), scientific and technical staff including neuroscientist/engineers/techs (#13), and administrative staff/recordkeeping wages (#19).
Research And Monitoring $674K/yr
[#10, #11, #14, #15, #16, #22, #24] Secure reformat/forensic wipe tooling and labor (#10), replacement equipment planning factored into research costs where applicable (#11 referenced here for context but replacement_equipment listed separately), human-subject logistics and medical monitoring (#14), imaging time and neuroscience assays recurring costs (#15), psychological care and long-term follow-up (#16), offline computing maintenance (#22), and periodic data/media integrity verification (#24).
Contingency Fund $405K/yr
[#23] Contingency for breach response, emergency replacements, ad-hoc investigations and legal/medical surges (~15% of baseline operating budget).
Cover Story And Legal $360K/yr
[#18, #26] Legal, ethics oversight, amnestic/cover-up budget and public-deception/front-company operations (legal/ethics #18 and operational cover-story costs #26).
Replacement Equipment $180K/yr
[#11] Budget to replace destroyed/reformatted devices and peripherals (example assumption: 3devices × $3,000/device × 20 experiments/year = $180,000/year).
Insurance And Liability $125K/yr
[#25] Experimental-risk insurance and liability coverage for specialized operations and destruction equipment.
Facilities Maintenance $55K/yr
[#3, #7, #20] Distributed secure storage / vault maintenance and site overhead (#3), observation chamber maintenance (#7), and ongoing HVAC/power/UPS maintenance (#20).
Supplies And Consumables $20K/yr
[#21] Consumables and small equipment (headphones, cables, archival supplies, PPE, batteries, calibration).
Logistics And Transport $20K/yr
[#4] Secure transport/armed courier costs for moving discs and chain-of-custody per-transfer (~$2,000/transfer × assumed 10 transfers/year).
Training And Clearance $20K/yr
[#17] Recurring refresher training and recurring clearance recertification costs.
Admin Software And Recordkeeping $20K/yr
[#19] Software/document management systems and associated recurring licensing/support for access logs, audits, and chain-of-custody.
Secure Device Destruction Consumables $6K/yr
[#9] Consumables/cleanup per destruction events (assumed average frequency: 2events/year at ~$3,000/event).
Cost Scenarios
📊 Baseline (baseline) $3.1M/yr
94.5% probability / year
Normal, uneventful year with planned experiments and routine operations only.
routine_experiments scheduled_maintenance no_security_incidents
🚨 Minor Incident $3.4M/yr
5.0% probability / year +$250K vs baseline
Localized containment incident (single experiment breach or equipment destruction) requiring emergency replacement, medical care, and legal/PR response.
single_experiment_breach limited_equipment_destruction minor_medical_treatment
🚨 Major Breach $5.1M/yr
0.5% probability / year +$2.0M vs baseline
Significant containment failure or hostile breach during experimentation leading to multiple destroyed devices, mass medical response, legal/amnestic operations and heavy PR/legal costs.
perimeter_breach_during_experiment mass_exposure_or_multiple_subjects_injured public_exposure_requires_amnestics
👥 Personnel 18 total
Role Count Notes
Security Officer / MTF Agent 8 [#12] Armed guards covering shifts (example staffing: 8guards).
Security Supervisor 1 [#12] Site-level security supervisor / lead.
Research Scientist (Neuroscientist) 1 [#13] Senior neuroscientist leading research.
Software Engineer 2 [#13] Developers/engineers for code analysis and safe tooling.
Audio Engineer 1 [#13] Specialist for acoustic delivery and playback systems.
Lab Technician 2 [#13] On-site technicians for experiments and device handling.
Medical Officer 1 [#14] Medical monitoring and emergency care during trials.
Engineer / Maintenance 1 [#20, #7] Facilities/AV/HVAC and secure equipment maintenance.
Administrative Staff 1 [#19] Recordkeeping, chain-of-custody administration and compliance.
📋 Confidence Notes
Analyst notes provide detailed line-item ranges for most costs, but several items require frequency assumptions (experiment count, destruction events, imaging hours) and midpoint estimates were used; contingency and scenario probabilities add further uncertainty.
← SCP-060 ↑ All SCPs SCP-062 →