SCP-1650 — SCP-1650 | Cost Breakdown

Read on SCP Wiki ↗

SCP-1650 Safe ~ medium confidence

SCP-1650

Expected annual

$1.5M

One-time setup

$1.4M

Annual recurring

$1.5M

Personnel

Initial capital/setup is moderate-to-high (~$1.37M) driven by contingency reserve and dedicated lab/containment hardware; recurring annual costs are mid-six-figures (~$1.52M/yr) driven mainly by security and project staffing.

🏗️ One-Time Capital Costs Total: $1.4M

Contingency Reserve $500K

[#23] Seed emergency/contingency reserve for theft/containment breach response and rapid procurements (recommended reserve).

Initial Research And Lab Setup $400K

[#5] Dedicated GC-MS / HPLC bench purchase and initial bench setup for chemical characterization (capital option selected; mid-range estimate).

Equipment $178K

[#3, #8, #12, #16, #20] Chemical fume hood/glovebox purchase+installation (#3), initial PPE kits (#8), secure sample storage bottles/secondary containment (#12), armored transfer vehicle purchase (#16), hardened servers/record-keeping hardware (#20).

Facilities $154K

[#1, #2, #4, #13] Containment cabinet and vault modifications (#1), small-case HVAC/climate controller installation (#2), sealed test chamber buildout/negative-pressure exhaust (#4), electronic access control/CCTV install (#13). Estimates are midpoints of analyst-provided ranges and include installation.

Legal Retainer $60K

[#21] Initial legal/cover-story/OPSEC retainer/holdback to handle external parties and suppression actions.

Personnel Screening $35K

[#26] Initial enhanced background checks, polygraphs and psychological screening for access-authorized personnel (10-person team midpoint).

Sop Development And Documentation $18K

[#19] Development of SOPs, training materials, legal review and documentation for Epsilon-168 containment and tilt/dispensing procedures.

Medical Initial Stock $10K

[#9] Initial emergency medical stocking (antidotes/monitoring supplies/telemetry) as one-time seed.

Conservation Consultation $10K

[#18] One-time specialist conservation/stabilization & consultation for Hasmonean pottery.

🔄 Annual Recurring Costs Total: $1.5M/yr

Staff Wages $1.1M/yr

[#14, #16, #17] Security staffing under Epsilon-168 (6 guards + overtime/training = $400k/yr) (#14), driver/operator salary for transfers ($60k/yr) (#16), project staffing payroll burden including supervisor, researchers, technicians and conservator (~$640k/yr) (#17).

Research And Monitoring $240K/yr

[#6, #10, #18, #19, #20, #24, #26] Analytical instrument service/calibration and consumables (#6), toxicology/pathology support and follow-up testing baseline ($50k/yr) (#10), ongoing conservation monitoring (#18), refresher training and SOP updates (#19), IT/logging maintenance (#20), disposal/neutralization research program baseline funding ($150k/yr) (#24), recurring personnel rechecks (#26).

Logistics And Transport $75K/yr

[#15] Mobile Task Force readiness, deployment exercises, vehicle fuel and rapid-response readiness costs (baseline MTF/operational tempo).

Cover Story And Legal $28K/yr

[#21, #25] Ongoing legal/cover-story/OPSEC operations and public-relations/misinformation monitoring costs (retainer operational spend and PR monitoring).

Medical Preparedness And Emergency Supplies $20K/yr

[#9] Ongoing medical readiness staffing, consumables, training and drills for oleandrin-like poisoning scenarios.

Supplies And Consumables $16K/yr

[#7, #8] Consumables for chemical/biological testing (vials, solvents, PPE consumables) (#7) and recurring PPE cartridges/replacements (#8).

Cybersecurity $12K/yr

[#22] Ongoing cybersecurity, secure communications, threat monitoring and data protection for research and access logs.

Waste Handling And Disposal $10K/yr

[#11] Hazardous waste contractor fees and disposal manifests for contaminated oils, PPE, absorbents and biological waste.

Admin Overhead $10K/yr

[#28] Miscellaneous administrative and procurement overhead, secure shipping and small unplanned kit replacements.

Energy And Utilities $8K/yr

[#2, #27] Ongoing energy, HVAC and utilities for climate control, gloveboxes, negative-pressure systems and cameras (includes small-case HVAC energy/calibration and site power overhead).

Facilities Maintenance $4K/yr

[#13] Monitoring, maintenance and service for electronic access control, motion sensors and CCTV (annual monitoring and minor maintenance).

Sample Storage $1K/yr

[#12] Recurring storage/environment control and small refrigeration costs for retained oil samples and secure chain-of-custody storage.

⚡ Cost Scenarios

📊 Baseline (baseline) $1.5M/yr

94.0% probability / year

Normal year with scheduled research, routine containment, no major incidents.

routine_containment scheduled_research no_incidents

🚨 Minor Incident $1.6M/yr

5.0% probability / year +$70K vs baseline

Small accidental exposure, spill or localized contamination requiring medical response, extra testing and cleanup.

accidental_exposure small_spill equipment_malfunction

🚨 Major Breach $2.3M/yr

1.0% probability / year +$800K vs baseline

Theft attempt, GOI interference, or containment breach requiring MTF deployment, recovery ops, legal action and large emergency expenditures.

theft_attempt GOI_intervention major_containment_breach

👥 Personnel 13 total

Role	Count	Notes
Security Officer / MTF Agent	6	[#14] 24/7 armed guarding under Epsilon-168 (6 guards across shifts, roster overhead included in staff wages).
Driver / Transport Operator	1	[#16] Armored transfer van operator/driver for transfers to labs/sites.
Project Supervisor / Principal Investigator	1	[#17] Project lead (e.g., Dr. Dunson) included in project staffing payroll.
Research Scientist	2	[#17] Two research scientists assigned to chemical characterization and experiments.
Laboratory Technician	2	[#17] Two technicians for sample prep, equipment operation, and routine lab support.
Conservator / Archaeologist	1	[#17, #18] Artifact conservator for stabilization and specialist consultations.

📋 Confidence Notes

Analyst notes provide detailed line items and plausible ranges; however choices between capital purchase vs. outsourcing (GC-MS), reserve sizing and incident probabilities create moderate uncertainty.

← SCP-1649 ↑ All SCPs SCP-1651 →