SCP-4872 Insectoid ~ medium confidence
SCP-4872
Expected annual
$702K
One-time setup
$602K
Annual recurring
$693K
Personnel
6
Estimated capital/setup costs are approximately $602,000 one-time, with recurring operational costs around $693,225/yr. Main cost drivers are personnel (containment technicians, security, research staff), research lab capabilities/consumables, and contingency/incident response reserves.
🏗️ One-Time Capital Costs Total: $602K
Initial Research And Lab Setup $212K
[#13, #14] Research lab setup (mass spec/HPLC access, BSL-2 modifications) and necropsy/pathology equipment.
Contingency Reserve $150K
[#23] One-time contingency reserve established for worst-case containment breach responses.
Facilities $146K
[#1, #2, #3, #16] Primary containment chamber, secondary containment/airlock, HVAC installation, and decon unit installation (structural/installation costs).
Equipment $56K
[#4, #5, #9, #11, #19, #20] Monitoring cameras/sensors, sealed suits purchase, fumigation equipment, autoclave (or equivalent) purchase, secure transport crates, and data-logging hardware.
Legal Cover Setup $30K
[#21] Initial legal/cover-story/PR asset setup and documentation.
Sop And Initial Training $6K
[#17] Initial SOP development and initial containment training.
Medical Kit $1K
[#18] Initial first-aid/medical kit and training purchase.
Summary Estimate Reference $0
[#25] Reference summary estimate from analyst notes (no additional capital cost assigned here).
🔄 Annual Recurring Costs Total: $693K/yr
Staff Wages $395K/yr
[#6, #7, #13] Salaries/benefits for containment technician (1 FTE), security staffing/rapid-response (rotating; 2 FTE equivalent), and research staff (combined FTEs for venom research).
Overhead And Site Allocation $160K/yr
[#24] Site overhead allocation (30% of direct recurring costs) to cover shared utilities, administrative support, and facility amortization.
Research And Monitoring $45K/yr
[#13, #14] Recurring research consumables, external lab services, and pathology/necropsy service fees.
Supplies And Consumables $20K/yr
[#4, #5, #8, #9, #11, #12, #16, #22] Monitoring/cloud storage fees, suit maintenance/repairs, inspection consumables, fumigation consumables/training, disposal contract fees, compost testing/chain-of-custody, decon supplies, and general disposable supplies.
Medical Monitoring And Insurance $20K/yr
[#18] Occupational health monitoring, post-exposure care budget, and insurance/workers' comp allocations.
Cover Story And Legal $15K/yr
[#21] Ongoing legal retainer, PR contingency, and cover-story liaison costs.
Emergency Response Reserve $15K/yr
[#10] Annual allocation for evacuations, temporary relocation, after-action cleaning and ad-hoc sweep operations.
Contingency Replenishment $10K/yr
[#23] Annual replenishment of contingency reserve after incident draws.
Facilities Maintenance $6K/yr
[#3, #15] HVAC energy and maintenance plus routine seal/structural maintenance.
Training And Drills $4K/yr
[#17] Annual refresher training, SOP updates, and evacuation/fumigation drills.
Logistics And Transport $1K/yr
[#19] Transport staff/time and minor logistics for moving specimens between sites as needed.
It And Data Services $1K/yr
[#20] IT maintenance, backups, and database/software hosting for logs and incident reports.
Cost Scenarios
📊 Baseline (baseline) $693K/yr
83.0% probability / year
Normal operational year with no major containment incidents; routine maintenance, monitoring, staff wages, and planned research activity.
no_escape_events routine_operations scheduled_research
🚨 Minor Incident $719K/yr
15.0% probability / year +$26K vs baseline
Single-specimen escape or localized containment failure requiring targeted fumigation, overtime, and limited replacements.
single_specimen_unaccounted localized_fumigation overtime_and_disposal
🚨 Major Breach $943K/yr
2.0% probability / year +$250K vs baseline
Widespread containment breach requiring full-site fumigation, evacuation, extensive medical care and large-scale response and replenishment of contingency funds.
multiple_specimens_escape building_level_contamination evacuation_and_public_response
👥 Personnel 6 total
Role Count Notes
Containment Technician 1 [#6] Dedicated full-time technician for biweekly inspections and husbandry; salary included in staff_wages.
Security Officer / MTF Agent 2 [#7] Rotating security coverage / rapid-response personnel; combined salaries included in staff_wages.
Research Scientist 2 [#13] Venom analysis and countermeasure research staff; salaries included in staff_wages.
Research Technician 1 [#13, #14] Technical support for assays, necropsy prep and sample handling; salary included in staff_wages.
📋 Confidence Notes
Analyst notes provide detailed line items and ranges, allowing a reasoned mid-range estimate, but significant uncertainty remains in incident frequencies, research scope decisions, and site-sharing of infrastructure.
← SCP-4871 ↑ All SCPs SCP-4873 →