SCP-4062 Safe ~ medium confidence
SCP-4062
Expected annual
$203K
One-time setup
$689K
Annual recurring
$200K
Personnel
1
Initial capital outlay is substantial due to targeted engineering controls and research equipment (~$689k one-time), while annual operations are moderate driven by staff, security, research, utilities and maintenance (~$199.9k/yr). Main drivers: HVAC/drainage modifications, research instrumentation, and annual personnel/security costs.
🏗️ One-Time Capital Costs Total: $689K
Initial Research And Lab Setup $200K
[#16] Initial research program budget to characterize boiling thresholds, tolerances, and mitigation methods (staff time, lab buildout, safety support).
Equipment $147K
[#8, #14, #15, #17] Kennel furnishings and animal-care hardware; emergency PPE and tools (heat-resistant suits, thermal camera); remote/robotic handling / portable containment crate; lab instrumentation (high-speed cameras, calorimeters, thermal imaging, etc.).
Hvac Upgrade $125K
[#5] Dedicated HVAC upgrade with steam-handling capability, external condensation/disposal loop, fans/heat exchangers, ductwork and controls to avoid recirculation.
Facilities $108K
[#1, #3, #4] Structural containment modifications (removal of plumbing/sinks, epoxy floors, sealed walls), fire-protection rework/sprinkler exclusions and approvals, and blast/pressure-relief panels and shielding.
Emergency Response Reserve $50K
[#18] Contingency/incident-response reserve for rapid repairs, cleanup, and avoiding prolonged downtime.
Legal And Cover Story Initial $25K
[#20] Initial legal / public-relations / cover-story setup budget for permits, counsel and documentation to explain unusual modifications if needed.
Wastewater System $16K
[#2] Dedicated isolated wastewater sump, redundant pumps, backflow prevention, and external holding tank for off-site disposal (no recirculation).
Monitoring Instrumentation $12K
[#7] High-temperature and pressure monitoring instrumentation (redundant thermocouples, IR sensors, pressure transducers) for real-time anomaly detection.
Sensors And Interlocks $5K
[#6] Liquid- and humidity-detection sensors with integrated automatic isolation interlocks tied to alarms, door locks, and HVAC isolation.
🔄 Annual Recurring Costs Total: $200K/yr
Staff Wages $55K/yr
[#11] Assigned full-time handler salary and benefits (trained in no-liquid protocols and emergency isolation).
Security Monitoring $40K/yr
[#12] Central security monitoring, access control (badge/biometric locks) and occasional on-site guard coverage / part-time guard shifts.
Research And Monitoring $35K/yr
[#16] Ongoing research program budget (staff time, controlled experiments, instruments) and monitoring/analysis to refine SOPs and tolerances.
Facilities Maintenance $32K/yr
[#2, #5, #6, #7, #23] Ongoing maintenance for sump/pumps and backflow prevention, HVAC service and energy-related upkeep, sensor/instrument calibration, instrumentation maintenance and administrative/facilities overhead (maintenance contracts, spare parts, BMS licensing).
Cover Story And Legal $20K/yr
[#19, #20] Recurring insurance, liability, permit fees and ongoing legal / public-relations / cover-story costs for regulatory compliance and incident response communications.
Supplies And Consumables $18K/yr
[#9, #10, #13, #14, #21, #22] Consumables for dry cleaning and waste removal (absorbents, sealed waste bags, incineration fees), food supply (600 g/day dry kibble), veterinary care and preventative medicine, recurring PPE replacement/training items, utilities increase from HVAC/pumps, and routine training & periodic drills.
Logistics And Transport $0/yr
[]
Cost Scenarios
📊 Baseline (baseline) $200K/yr
91.0% probability / year
Normal operational year with no major incidents; routine maintenance, research, staffing and consumables only.
routine_operations scheduled_maintenance
🚨 Minor Incident $225K/yr
8.0% probability / year +$25K vs baseline
Small containment-support failure (e.g., pump failure, localized leak, sensor fault) requiring repairs, temporary housing/movement and cleanup.
sump_or_pump_failure accidental_wetting sensor_or_valve_malfunction
🚨 Major Breach $350K/yr
1.0% probability / year +$150K vs baseline
Significant incident such as full submersion/recirculation or vapor-explosion causing equipment damage, replacement of blast panels/HVAC and extended containment downtime.
full_submersion vapor_explosion recirculated_condensation
👥 Personnel 1 total
Role Count Notes
Handler / Caretaker 1 [#11] Full-time assigned handler (salary and benefits included in staff_wages).
📋 Confidence Notes
Analyst notes provide specific line-item ranges for most costs (facility mods, equipment, recurring budgets), enabling reasonable estimates, but uncertainties remain in incident likelihoods, local construction variation, and research scope.
← SCP-4061 ↑ All SCPs SCP-4063 →