← SCP Cost Explorer Read on SCP Wiki ↗
SCP-4653 Unknown ~ medium confidence
SCP-4653
Expected annual
$1.8M
One-time setup
$8.9M
Annual recurring
$1.7M
Personnel
11
One-time setup and program R&D/contingency drive costs (initial buildouts, research programs, and a public-health contingency fund) to roughly $8.9M; ongoing annual operations are approximately $1.65M/yr, dominated by staff wages, legal/insurance, and facility/contingency reserves.
🏗️ One-Time Capital Costs Total: $8.9M
Public Health Contingency Fund $5.0M
[#22] Worst-case contingency fund recommended for population-level exposure response (large-scale quarantine/treatment, mass care, suppression measures).
Initial Research And Lab Setup $3.0M
[#7, #8, #11, #12] Analytical instrument purchases and initial analytical capability (LC-MS, supporting equipment), greenhouse/growth chamber setup, surgical/research program buildout, and early-stage R&D/antidote discovery and preclinical trial reserve.
Equipment $402K
[#2, #3, #5, #6, #9, #14, #15, #16, #17, #18, #21] Liquid secondary containment initial outfitting, backup generator/UPS, CCTV/access control, wildlife monitoring gear, secure narcotics safe, specialized shipping containers, autoclave, initial PPE stockpile, emergency response equipment, secure IT systems, redundant insectary/storage setup.
Facilities $250K
[#1] Retrofit BSL-2+ containment suite (negative pressure, HEPA, effluent treatment, NFPA-780/SILPS compliance). Estimate assumes retrofit of existing Site-66 space; standalone buildout scenarios handled in cost_scenarios.
Initial Contingency Reserve $250K
[#24] One-time contingency/escalation reserve for unforeseen start-up costs, regulatory actions, or extraordinary medical/legal events.
🔄 Annual Recurring Costs Total: $1.7M/yr
Staff Wages $852K/yr
[#4, #5, #6, #7, #13, #21] Containment technicians (3), 1 supervisor, 4 security guards (24/7 coverage), wildlife biologist, animal husbandry technician, and part-time research/clinical specialists; salaries plus benefits (approx. 20% overhead applied to total salaries).
Contingency Reserve $216K/yr
[#24] Annual contingency/escalation reserve (approx. 15% of baseline operating costs) for fines, extraordinary medical cases, legal costs, or unanticipated containment needs.
Cover Story And Legal $190K/yr
[#9, #18, #19] Regulatory compliance/admin for controlled substances, audits/reporting, FOIA defense, PR/legal retainers and institutional liability insurance premiums.
Research And Monitoring $150K/yr
[#8, #10, #11, #12, #13] Per-run contract analyses/QC, routine medical monitoring of affected subjects, per-patient surgical/research costs, ongoing R&D trial expenses and training/continuing research operations.
Supplies And Consumables $75K/yr
[#7, #16, #23] Ongoing insectary consumables (host plants, feedstock), PPE replenishment, lab consumables and small equipment replacements.
Facilities Maintenance $70K/yr
[#3, #15] Ongoing HVAC/climate-control energy and maintenance, negative-pressure filter replacements, HVAC redundancy maintenance; routine autoclave servicing.
Containment Breach Response $40K/yr
[#17] Rapid-response team readiness, drills, emergency decontamination readiness and periodic training.
Logistics And Transport $20K/yr
[#14] Secure sample/colony transfers, vetted couriers, hazmat containers, and shipping costs (annual budget based on moderate transfer frequency).
Personnel Vetting $15K/yr
[#20] Enhanced background checks, periodic reinvestigations, psychological screening program costs.
Waste Management $15K/yr
[#15] Contracted hazardous biohazard disposal, autoclave consumables for waste processing.
Wildlife Monitoring $10K/yr
[#6] Ongoing golden eagle monitoring, periodic surveys and occasional contracted mitigation/hazing events.
⚡ Cost Scenarios
📊 Baseline (baseline) $1.7M/yr
87.5% probability / year
Normal year with no major incidents: ongoing containment, monitoring, routine research and operations.
routine operations no containment breaches no major public exposure
🚨 Minor Incident $1.9M/yr
10.0% probability / year +$200K vs baseline
Localized leakage/limited diversion or small containment breach requiring remediation, medical follow-up for affected staff, and short-term increased security and cleanup.
small-scale spill/leak single-person exposure temporary HVAC failure
🚨 Major Breach $3.2M/yr
2.0% probability / year +$1.5M vs baseline
Significant containment failure or deliberate diversion leading to colony loss, extensive remediation, replacement colony establishment, legal liabilities and public-health interventions at a local scale.
large-scale containment breach theft/diversion multi-person exposures
🚨 Public Exposure $11.7M/yr
0.5% probability / year +$10.0M vs baseline
Widespread public consumption/exposure leading to mass addiction and population-level medical response, requiring emergency public-health operations and long-term treatment programs.
widespread diversion/distribution public consumption and dependence national-level public-health response
👥 Personnel 11 total
Role Count Notes
Containment Technician 3 [#4] Full-time technicians handling aphid colonies and transfers.
Supervisor / Containment Lead 1 [#4] One supervisory staff member for operations oversight and chain-of-custody.
Security Officer / MTF Agent 4 [#5] Four guards to provide 24/7 coverage; includes routine access-control operations.
Wildlife Biologist 1 [#6] Monitors golden eagle activity and leads mitigation efforts.
Animal Husbandry Technician 1 [#7] Maintains insectary, host plants and quarantine procedures.
Research Scientist / Medical Specialist (part-time) 1 [#8, #11, #12, #13] Research lead and part-time clinical/surgical specialists supporting analysis, R&D and treatment programs.
📋 Confidence Notes
Analyst notes provide detailed line items and ranges for most categories, allowing reasonable mid-point estimates; however many items (R&D, public-health contingency, breach frequency) have wide ranges and uncertainty about scale of clinical activity, so confidence is medium.
← SCP-4652 ↑ All SCPs SCP-4654 →