← SCP Cost Explorer Read on SCP Wiki ↗
SCP-2022 Safe ~ medium confidence
SCP-2022
Expected annual
$3.0M
One-time setup
$5.3M
Annual recurring
$2.9M
Personnel
16
Initial capital build‑out and secure facility acquisition are the dominant one‑time costs (~$5.26M), while ongoing staffing (security, researchers, medical) and regulatory/compliance, research and contingency reserves drive recurring costs (~$2.79M/year). Major incident reserves and remediation can create large extra-year expenses.
🏗️ One-Time Capital Costs Total: $5.3M
Facilities $4.0M
[#1, #2] Purchase of secure warehouse ($3,750,000 midrange) plus pitch‑black cGMP storage room fit‑out ($285,000).
Bulk Stock Destruction $300K
[#18] Potential one‑time major bulk destruction/disposal of inventory (event cost estimate).
Equipment $274K
[#3, #4, #5, #10, #20, #24] HVAC/refrigeration install ($130,000), generator + ATS ($27,500), physical security hardware install ($50,000), inventory/barcode & IT hardware ($25,000), pitch‑black IR monitoring install ($16,500), IT setup ($25,000) — aggregated.
Incident Reserve Seed $250K
[#27] Initial seed for large‑incident / legal/indemnity reserve (recommended initial capital).
Initial Secure Transport $150K
[#11] Single large intake secure refrigerated/escorted transport for inventory intake (one‑time intake movement).
Initial Research And Lab Setup $75K
[#15] Initial validation/documentation and lab validation & calibration (one‑time compliance/validation costs).
Cover Company Setup $45K
[#25] One‑time shell company / cover setup and minimal operational launch costs.
Sop Development $30K
[#22] SOP development and initial training materials creation (one‑time).
Medical Stock $30K
[#23] Initial stock of medical countermeasures and emergency meds (one‑time stock).
Repackaging Setup $28K
[#19] One‑time repackaging/secondary containment setup (liners, seals, sterile trays).
Licenses And Permits $26K
[#16] One‑time licensing/permit application or initial regulatory fees (midrange).
Background Checks Initial $12K
[#21] Initial background checks for staff (~20 persons).
Record Archival Setup $10K
[#28] Digital/physical archiving setup (initial).
🔄 Annual Recurring Costs Total: $2.9M/yr
Staff Wages $1.2M/yr
[#6, #7, #8] Security guards (6 @ ~$55k = $330k), site director, compliance officer, researchers (2), technicians (2), nurse and physician oversight contract and modest admin/engineer support = aggregated annual payroll (~$1.205M).
Research And Monitoring $480K/yr
[#13, #14, #15] Analytical QC testing program (~$150k/yr), pharmacology/toxicology research (~$300k/yr), plus annual compliance audits/validation rework (~$30k/yr).
Incident Reserve $250K/yr
[#27] Ongoing maintained reserve for litigation, fines, regulatory remediation (recommended $250k–$2M; midrange used).
Scope Creep Contingency $200K/yr
[#29] Recurring contingency (10–30% of baseline operating budget); set here as a recurring reserve to cover upgraded containment or program scale‑up. (~$200k/yr chosen).
Cover Story And Legal $158K/yr
[#16, #25] Legal retainers, licensing renewals and cover company upkeep (~$125k legal + ~$27.5k cover upkeep + nominal recurring permits).
Facility Lease $100K/yr
[#1] Alternative recurring option if leasing vs purchasing: lease & fit‑out OPEX estimate (midrange $50k–$150k/yr).
Medical Contingency Reserve $100K/yr
[#23] Annual reserved budget for overdose treatment/ICU arrangements and MOUs (~$50k–$300k recommended).
Facilities Maintenance $92K/yr
[#3, #4, #26] HVAC energy & maintenance (~$30k), generator fuel & maintenance (~$15k), routine maintenance/janitorial/HVAC filters & building upkeep (~$42k), misc filters/calibration (~$5k).
Insurance $85K/yr
[#17] Property/liability/product insurance for pharmaceutical inventory (midrange ~$85k/yr).
Logistics And Transport $60K/yr
[#12] Ongoing refrigerated courier and periodic movement (~$12k–$120k/yr); midrange used (~$60k/yr).
Supplies And Consumables $42K/yr
[#9] PPE and small consumables (gloves, gowns, masks, cleaning, sterile kits) estimated midrange (~$42k/yr).
Hazardous Waste Disposal $28K/yr
[#18, #30] Routine hazardous pharmaceutical waste disposal (~$2k–$10k/yr) plus experiment/biomedical waste handling (~$5k–$40k/yr); aggregated (~$28.5k/yr).
Cover Company Upkeep $28K/yr
[#25] Annual upkeep of cover company (domains, filings, minimal PR).
Security Monitoring $22K/yr
[#5, #20] Alarm monitoring, IR camera storage and specialized light‑breach sensors (~$22.2k/yr aggregated).
Background And Drug Testing $18K/yr
[#21] Random staff drug testing, counseling and ongoing vetting (~$5k–$30k/yr).
It Services $18K/yr
[#24] IT maintenance, SOC/monitoring and secure backups (~$5k–$30k/yr).
Training $15K/yr
[#22] Annual refresher training, drills and SOP refreshers (~$5k–$25k/yr).
Inventory Software $6K/yr
[#10] Software hosting & maintenance for inventory tracking and backups (~$2k–$10k/yr).
Record Storage $4K/yr
[#28] Archive storage and compliance retention costs (~$1k–$8k/yr).
Repackaging Supplies $3K/yr
[#19] Ongoing supplies for repackaging/secondary containment (~$1k–$5k/yr).
⚡ Cost Scenarios
📊 Baseline (baseline) $2.9M/yr
85.0% probability / year
Uneventful year with normal operations, regular testing, and no major incidents or one‑time capital purchases.
normal_inventory_turnover scheduled_testing no major incidents
🚨 Minor Incident $2.9M/yr
10.0% probability / year +$18K vs baseline
Single localized incident (e.g., overdose requiring hospitalization, small contamination) causing medical treatment, limited disposal and legal/PR response.
single severe overdose localized contamination small product recall
🚨 Major Breach $4.3M/yr
5.0% probability / year +$1.4M vs baseline
Major containment breach, regulatory enforcement, large‑scale stock destruction and litigation requiring significant remediation and escrow draws.
mass exposure or public disclosure regulatory forced destruction major litigation
👥 Personnel 16 total
Role Count Notes
Security Officer / MTF Agent 6 6 guards to provide 24/7 coverage; included in staff wage totals (~$330k/yr).
Research Scientist 2 Authorized researchers for testing and studies; salaries included (~$120k each).
Site Director / Executive Staff 1 Overall program/site lead; salary included (~$150k/yr).
Compliance Officer 1 cGMP/compliance oversight; salary included (~$90k/yr).
Laboratory Technician 2 Technicians for inventory, sampling and QC; salaries included (~$60k each).
Medical Nurse 1 Full‑time on‑site nurse/medtech (~$85k/yr).
Medical Officer / Physician (contract) 1 Physician oversight (contracted or on‑call); cost included as part of staff_wages (~$140k/yr equivalent).
Administrative Staff 1 Admin / clerical support for records and logistics (~$30k/yr allocated).
Engineer / Maintenance 1 Facility/maintenance engineer for HVAC, generator and technical systems (~$20k/yr allocated).
📋 Confidence Notes
Estimates are grounded in standard pharmaceutical storage, cGMP, and security costs, and analyst notes provide many line items; however ranges are wide, anomalous properties could force containment upgrades (BSL‑3+) and per‑incident medical/disposal costs are highly variable, so uncertainty remains.
← SCP-2021 ↑ All SCPs SCP-2023 →