SCP-1093 — SCP-1093 | Cost Breakdown

Read on SCP Wiki ↗

SCP-1093 Safe ~ medium confidence

SCP-1093

Expected annual

$2.3M

One-time setup

$9.9M

Annual recurring

$2.2M

Personnel

Initial capital outlay is approximately $9.9M driven primarily by lead shielding/structural work, a multi-million-dollar decommissioning reserve, and specialized surgical/backup containment capability. Annual operating costs are ~ $2.23M/year driven by staff wages, insurance/contingency, waste handling, and ongoing monitoring/calibration.

🏗️ One-Time Capital Costs Total: $9.9M

Contingency Decommissioning Reserve $3.0M

[#27] One-time reserve for decommissioning / long-term transfer to repository or major end-state contingency.

Facilities $1.8M

[#1, #2] Lead shielding (30 cm lining for 5m×5m cell) and structural reinforcement/foundation upgrades including crane/rigging and building slab upgrades to support ~374 tonnes of lead.

Initial Research And Lab Setup $1.7M

[#10, #28] Specialized shielded surgical/examination suite buildout and an initial research program (noninvasive scanning, spectroscopy and modeling) to investigate SCP-1093.

Equipment $1.5M

[#4, #5, #6, #7, #8, #9, #13, #17, #18, #19, #25] Custom shielded manipulator and feedthroughs, radiation-hardened cameras and initial instrumentation, HVAC installation, UPS/generator, dosimetry hardware, PPE sets, security electronics/CCTV, initial secure IT hardware, leaded observation window, transport/caisson and initial containment mitigation stock.

Backup Containment Cell $1.2M

[#29] Construction of a scaled-down secondary containment cell / safe storage vault as a backup.

Medical Emergency Reserve $500K

[#12] One-time contingency reserve for emergency medical capacity (bone-marrow transplants, chelation, hospitalization) as recommended.

Legal And Permitting $100K

[#20] Initial regulatory compliance, licensing, environmental studies and legal consulting fees for permits and setup.

Psychological Reserve $100K

[#16] One-time reserve for potential disability payouts or long-term psychological care related to auditory-hallucination effects.

🔄 Annual Recurring Costs Total: $2.2M/yr

Staff Wages $1.2M/yr

[#13, #15] Annual payroll for core scientific/technical staff, security guard rotation and administrative support (Radiation Safety Officer, containment technicians, Level-4 researchers, guards, med/engineer/admin).

Insurance And Contingency $300K/yr

[#21] Annual liability insurance premiums and contingency fund contributions for radiological hazard coverage.

Research And Monitoring $150K/yr

[#28] Ongoing research program funding (noninvasive tests, spectroscopy, modeling) and program staff/contractor costs.

Cover Story And Legal $100K/yr

[#20, #26] Annual compliance audits, permits, legal consulting plus cover-story/OPSEC and local liaison expenses.

Administrative Overhead $100K/yr

[#30] Facility management, procurement, HR, accounting and classified recordkeeping overhead.

Medical Surveillance $51K/yr

[#12] Annual medical exams, bloodwork, whole-body counts and psychological follow-up (~$3k/staff × estimated staff).

Waste Handling And Storage $50K/yr

[#11] Radioactive biological waste handling, licensed storage and disposal costs depending on research activity.

Training And Drills $50K/yr

[#14] Containment and emergency response training, contractor-led drills and decontamination exercises.

Facilities Maintenance $40K/yr

[#2, #6] Ongoing structural/facility inspections, HVAC maintenance planning and building systems upkeep.

Supplies And Consumables $30K/yr

[#9, #22] Radiological PPE consumables, gloves, filters, seals, batteries and routine small-parts replacement.

Instrument Replacement And Calibration $30K/yr

[#5, #23] Replacement of radiation-damaged sensors/instruments and periodic certified recalibration at licensed facilities.

Long Term Monitoring And Surveillance $30K/yr

[#24] Periodic comprehensive radiation field mapping, environmental sampling and activation monitoring.

Logistics And Transport $20K/yr

[#19] Routine logistics, small-scale transport, route surveys and occasional specialized lift/escort costs amortized annually.

Cybersecurity Maintenance $20K/yr

[#17] Secure IT maintenance, encrypted backups, classified server upkeep and annual cybersecurity measures.

Lead Disposal And Recycling $15K/yr

[#3] Annualized budget for inspections and eventual lead panel removal/recycling over a 10–20 year cycle; covers licensing and contractor fees.

Calibration And Certification $15K/yr

[#23, #8] Annual calibration and QA for whole-body counters, spectrometers and dosimetry systems.

Containment Resupply $15K/yr

[#25] Maintenance/resupply of portable shielding, emergency lead blankets, decon consumables and KI stockpiles.

Fuel And Generator Maintenance $10K/yr

[#7] Diesel generator fuel and routine generator/UPS maintenance.

Dosimetry Processing Per Employee $5K/yr

[#8] Per-employee dosimetry processing (approx. $300/employee/year × estimated staff).

⚡ Cost Scenarios

📊 Baseline (baseline) $2.2M/yr

91.5% probability / year

Normal, uneventful year with no major incidents; routine operations, monitoring, training and disposal as scheduled.

routine_operations scheduled_maintenance normal_research_activity

🚨 Minor Incident $2.3M/yr

8.0% probability / year +$100K vs baseline

Localized equipment failure, small shielding degradation or instrumentation loss requiring expedited repairs, temporary increased monitoring and limited waste handling.

instrument_failure small_shielding_repair localized_contamination_event

🚨 Major Breach $7.2M/yr

0.5% probability / year +$5.0M vs baseline

Containment breach or radiological release requiring large-scale emergency response, medical treatment, long-term cleanup, legal/PR costs and potential partial decommissioning.

structural_failure major_transport_accident large_scale_equipment_failure

👥 Personnel 17 total

Role	Count	Notes
Security Officer / MTF Agent	8	8 full-time guards for 24/7 rotation; salaries and benefits included in staff_wages [#13].
Research Scientist	2	Level-4 researchers authorized to perform studies on SCP-1093; included in staff_wages [#15].
Radiation Safety Officer	1	Senior RSO responsible for dosimetry, QA and radiation program oversight; included in staff_wages [#15, #8].
Containment Technician	3	Containment technicians for daily checks, manipulator operation and maintenance; included in staff_wages [#15].
Medical Officer	1	On-call medical support for surveillance and emergency response; included in staff_wages and medical_surveillance [#12].
Engineer / Maintenance	1	Facilities/HVAC/generator engineer for preventative maintenance and emergency repairs; included in staff_wages and facilities_maintenance [#6, #7].
Administrative Staff	1	Procurement, recordkeeping and classified admin functions; included in administrative_overhead and staff_wages [#30].

📋 Confidence Notes

Estimates use engineering and radiological cost ranges provided in analyst notes; core requirements (lead, shielding, waste handling) are well-specified, but local construction/regulatory variance, insurance pricing and incident probabilities introduce moderate uncertainty.

← SCP-1092 ↑ All SCPs SCP-1094 →