← SCP Cost Explorer Read on SCP Wiki ↗
SCP-1047 Safe ~ medium confidence
SCP-1047
Expected annual
$2.0M
One-time setup
$3.3M
Annual recurring
$2.0M
Personnel
15
Initial one-time capital costs are estimated at approximately $3.33M driven by building purchase, specialized pumps, containment lockers/suppression systems, robotics and a multi-century endowment; steady-state annual recurring costs are about $1.97M/yr driven primarily by staff wages (security + research), emergency readiness and contingency reserves.
🏗️ One-Time Capital Costs Total: $3.3M
Equipment $1.4M
[#3, #6, #8, #9, #10, #11, #15, #16, #17, #20] Dual pumps (~$250k), backup generator & installation (~$80k), 91 lockers + installation (~$323k), inert-gas suppression per-locker (~$273k), locker atmospheric sensors & integration (~$70,500), nitrogen packaging machine/tank & initial materials (~$34,100), surveillance install (~$25k), radiation dosimeters/readers & monitoring hardware (~$60k), remote manipulators/robotics (~$200k), emergency/decon equipment (~$100k).
Long Term Endowment $1.2M
[#7] Seed capital for multi-century endowment to cover ~ $25–40k/yr of pump operation/maintenance (~$1.0–1.5M capital); midpoint used.
Facilities $600K
[#1, #13] Building purchase (~$500k) plus HVAC/CO2 scrubbing upgrades (~$100k).
Front Company Setup $50K
[#23] One-time legal/front-company establishment and initial cover-story setup (~$50k).
Initial Research And Lab Setup $10K
[#25] Documentation/archival and knowledge-transfer setup (~$10k).
🔄 Annual Recurring Costs Total: $2.0M/yr
Staff Wages $1.2M/yr
[#14, #18] Security staff (~8 guards + supervisor) and research/engineering/O&M team (3 scientists + 3 engineers) incl. benefits (~$1.25M/yr).
Contingency Reserve $200K/yr
[#27] General contingency/reserve for unforeseen anomalies/failures (~$200k/yr recommended ~10–20% of O&M).
Emergency Readiness $150K/yr
[#20] Standby emergency response capability, hazmat readiness and medical readiness (~$150k/yr).
Cover Story And Legal $100K/yr
[#23] Ongoing front-company/legal/accounting/cover-story costs (~$100k/yr).
Damage Mitigation Reserve $100K/yr
[#22] Rapid-relocation, shoring, debris removal and temporary housing/cover-up reserve (~$100k/yr).
Hazardous Waste Disposal $50K/yr
[#21] Hazardous/biohazard disposal and special incineration/chemical treatment reserve (~$50k/yr).
Facilities Maintenance $22K/yr
[#2, #13] Property taxes/insurance/basic exterior maintenance (~$12k/yr) and HVAC/CO2 system operation & maintenance (~$10k/yr).
Logistics And Transport $20K/yr
[#26] Transport and special handling for moving instances (~$20k/yr average).
Regulatory Reserve $20K/yr
[#24] Regulatory/environmental compliance reserve (~$20k/yr).
Pump Maintenance $15K/yr
[#5] Routine pump service contracts, spare parts and averaged mid-life replacements (~$15k/yr).
Supplies And Consumables $10K/yr
[#19] PPE, training, medical surveillance and consumable supplies (~$10k/yr).
Robotics Maintenance $10K/yr
[#17] Maintenance and spare parts for remote manipulators/robotics (~$10k/yr).
Research And Monitoring $8K/yr
[#12, #25] Periodic repackaging/re-flush/inspection of nitrogen seals (~$7.5k/yr) and archival/records maintenance (~$1k/yr).
Backup Power Fuel $5K/yr
[#6] Fuel and maintenance for onsite generator(s) (~$5k/yr).
Sensor Calibration $5K/yr
[#10] Calibration and periodic certification for locker atmospheric sensors (~$5k/yr).
Surveillance Monitoring $4K/yr
[#15] Remote monitoring/monitoring service and minor maintenance for cameras/alarms (~$3–5k/yr; $4k used).
Pump Energy $3K/yr
[#4] Continuous electrical energy to run dual pumps (~$3k/yr budgeting estimate).
Packaging Consumables $1K/yr
[#11] Annual consumables for nitrogen shrink-wrapping replacements (~$1k/yr).
Radiation Monitoring $1K/yr
[#16] Dosimeter calibrations, replacements and sensor maintenance (~$1k/yr).
⚡ Cost Scenarios
📊 Baseline (baseline) $2.0M/yr
94.5% probability / year
Normal uneventful year with scheduled operations, maintenance, staffing, and reserves; no major incidents.
steady_operations scheduled_maintenance
🚨 Minor Incident $2.1M/yr
5.0% probability / year +$100K vs baseline
Localized incident requiring decontamination, small structural repair, limited legal/cover-up actions and short-term disruption.
small_decontamination localized_structural_damage minor_legal_exposure
🚨 Major Breach $3.0M/yr
0.5% probability / year +$1.0M vs baseline
Significant containment failure or activation causing large-scale decontamination, structural replacement, heavy legal exposure and potential public cover-up operations.
structural_collapse large_scale_decontamination public_exposure
👥 Personnel 15 total
Role Count Notes
Security Officer / MTF Agent 8 [#14] Eight rotating guards for 24/7 coverage (per analyst note).
Site Supervisor / Security Supervisor 1 [#14] On-site supervisor and overtime management.
Research Scientist 3 [#18] Full-time containment-science staff (3 scientists).
Engineer / Maintenance 3 [#18] Full-time engineers/technicians (3) for pumps, HVAC and equipment O&M.
📋 Confidence Notes
Detailed analyst line items provide concrete estimates for most categories (building, pumps, lockers, staff), but long-term (473-year) assumptions, environmental/regulatory variance, and rare high-impact incidents introduce uncertainty.
← SCP-1046 ↑ All SCPs SCP-1048 →