← SCP Cost Explorer Read on SCP Wiki ↗
SCP-4533 Unknown ~ medium confidence
SCP-4533
Expected annual
$2.6M
One-time setup
$1.6M
Annual recurring
$2.4M
Personnel
13
Initial capital for a conservative small program is moderate (~$1.6M one-time) with recurring operational costs driven primarily by staff wages, ongoing medical care/analysis, and contingency/legal reserves (~$2.44M/yr). Major cost drivers that would increase budgets are BSL upgrades, large-scale reverse-engineering, or a public exposure event.
🏗️ One-Time Capital Costs Total: $1.6M
Initial Research And Lab Setup $750K
[#12, #25] Initial full analysis and specialized instrument access (SEM/TEM/micro-CT/cryo-EM) and initial research program setup (multi-year program capital/equipment).
Initial Contingency Reserve $500K
[#19] Initial contingency / public-exposure response fund (baseline minimal reserve).
Facilities $185K
[#1, #10] Retrofit of a small anomalous-object cell (reinforced door, mounts, HVAC/humidity controls) and secure quarantine/evidence locker/negative-pressure quarantine room setup; mid-range estimate used.
Decommissioning $100K
[#21] Controlled decommissioning/destruction budget (controlled disassembly, hazardous fragmentation, initial analysis prior to disposal).
Equipment $46K
[#2, #15, #20] One-time installation of electronic security/CCTV/NVR ($2), data-capture hardware and encrypted storage appliances ($15), and device UPS/environmental monitoring hardware ($20).
Initial Training Program $30K
[#16] Initial personnel training and memetic/cognitive-protection program development and rollout (baseline program).
Bsl Upgrade Capital $0
[#13] BSL-3/4 facility upgrades not included in baseline capital; baseline assumes contracted external BSL facilities as needed.
🔄 Annual Recurring Costs Total: $2.4M/yr
Staff Wages $1.1M/yr
[#3, #4, #5, #25] Security staffing (24/7 rotation), ophthalmic surgeon/ophthalmologist and biomedical researcher/tech salaries/retainers, and on-call medical/anesthesiology contract elements and research staff salaries.
Research And Monitoring $661K/yr
[#9, #11, #12, #15, #16, #22, #25] Ongoing advanced analyses (follow-ups), psychiatric/monitoring care for affected individuals, data storage/analysis maintenance, training refreshers, covert market-monitoring investigations, and recurring research program funding and contractor lab use.
Contingency Reserve Topup $200K/yr
[#19] Annual top-up to contingency/public-exposure response fund to maintain readiness for larger incidents.
Supplies And Consumables $175K/yr
[#6, #7, #11, #18, #23] Clinical consumables and per-procedure surgical supplies, post-procedure reconstructive surgeries/therapy, per-package hazardous screening baseline costs, hazardous-waste disposal, and small operational/test consumables/patient reimbursements.
Cover Story And Legal $100K/yr
[#17] Annual legal/cover-up budget for routine NDAs, record management, witness assistance and minor settlements; larger contingency handled via separate reserve top-ups.
Logistics And Transport $80K/yr
[#14] Secure transport logistics (in-house dedicated vehicle/crew baseline) and occasional contracted secure trips for movement between sites and external labs.
Long Term Sedation $75K/yr
[#8] Recurring costs for long-term sedation/involuntary-care for repeat abusers (drug infusions, nursing, monitoring) baseline for occasional cases.
Facilities Maintenance $30K/yr
[#10, #20, #21, #24] Maintenance of quarantine/evidence lockers and containment cell HVAC/controls, UPS/electrical upkeep, and periodic environmental monitoring and storage upkeep for long-term items.
Long Term Storage $10K/yr
[#21, #24] Annual maintenance/monitoring for long-term secure storage of anomalous delivered items (environmental controls, periodic checks).
Electronic Security Maintenance $6K/yr
[#2] Recurring maintenance, storage, and encryption costs for CCTV/NVR and audit logging systems.
⚡ Cost Scenarios
📊 Baseline (baseline) $2.4M/yr
77.0% probability / year
Normal operational year with periodic testing (10–30 uses), routine analysis, training, and retainer/contract costs; no major incidents or upgrades.
routine_testing scheduled_analysis no_breach_or_public_exposure
🚨 Minor Incident $2.6M/yr
15.0% probability / year +$150K vs baseline
Isolated medical complication(s) or small containment breach requiring emergency medical response, focused legal settlements, and extra analyses.
single_patient_complication localized_containment_event
🚨 Major Breach $4.4M/yr
2.0% probability / year +$2.0M vs baseline
Significant containment breach or mass-exposure requiring large-scale medical response, major legal/PR costs, and emergency contracting (external BSL, mass treatment).
multi-patient_exposure mass_public_exposure
🚨 Research Breakthrough Requiring Scale Up $3.4M/yr
5.0% probability / year +$1.0M vs baseline
A research breakthrough or discovery requiring scale-up (safe disassembly, procurement of specialized instrumentation or contracted BSL access) and intensive reverse-engineering effort.
decision_to_disassemble major_reverse_engineering_project
🚨 Political Exposure $12.4M/yr
1.0% probability / year +$10.0M vs baseline
Public disclosure or political attention with litigation, large-scale PR/cover operations, relocation programs, and potentially national-level responses.
public_leak media_investigation large_scale_distribution
👥 Personnel 13 total
Role Count Notes
Security Officer / MTF Agent 6 [#3] 24/7 coverage with rotation (baseline staffing to match recurring security wage allocation).
Research Scientist 2 [#12, #25] Research staff to run analysis and experiments (part of recurring research program budget).
Biomedical Technician / Lab Tech 2 [#4, #6] Technical staff to assist ophthalmic procedures, sample processing, and lab work.
Ophthalmologist / Medical Officer 1 [#4, #5] Ophthalmic surgeon/retainer on staff for tests and emergency interventions (salary/retainer included in staff_wages).
Engineer / Maintenance 1 [#1, #20] Facilities/UPS/HVAC and containment maintenance support (part-time or shared site engineer).
Administrative Staff / Site Coordinator 1 [#17, #23] Administrative and coordination duties, small operational budgets, scheduling, and liaison with legal/PR.
📋 Confidence Notes
Estimates are mid-range, assembled from analyst-provided ranges and a conservative small-program baseline. Several items (BSL upgrades, major public exposure, full reverse-engineering) have high uncertainty and could dramatically change totals; personnel/recurring estimates are better defined but still approximate.
← SCP-4532 ↑ All SCPs SCP-4534 →