← SCP Cost Explorer Read on SCP Wiki ↗
SCP-4993 Safe ~ medium confidence
SCP-4993
Expected annual
$6.8M
One-time setup
$8.2M
Annual recurring
$6.7M
Personnel
20
Estimated one-time startup CAPEX of $8,225,000 driven by archive construction, lab setup, and initial R&D; recurring annual operating costs about $6,690,125/yr driven primarily by pediatric subject program, amnestic administration, security staffing, and Site-41 overhead.
🏗️ One-Time Capital Costs Total: $8.2M
Initial Research And Lab Setup $3.2M
[#13] Class-A amnestic R&D and GMP-capable pharmacology facility buildout and qualification (item #13).
Synthetic Alternatives Rd $1.8M
[#24] One-time R&D for non-human/synthetic alternatives (VR/animatronics/models) to reduce reliance on child subjects (item #24).
Facilities $1.6M
[#1, #8] Archive vault construction/retrofitting (item #1) and construction of two viewing/observation suites (item #8). Includes vault/HVAC/fire suppression and suite structural/interlock work.
Equipment $825K
[#2, #4, #19, #20, #22] Secure specimen containers and shelving (item #2), access control / secure servers one-time setup (item #4), specialized transport vehicles & portable containment (item #19), decontamination equipment (item #20), and data-security/offsite backup hardware (item #22).
Emergency Response Equipment $550K
[#18] One-time purchase of emergency/rapid-response equipment caches, hazmat kits, and specialized gear (item #18).
Cover Institution Setup $200K
[#12] One-time establishment costs for cover institutions, legal frameworks, and initial covert infrastructure to recruit/house child subjects (item #12).
🔄 Annual Recurring Costs Total: $6.7M/yr
Facilities Maintenance $1.4M/yr
[#3, #9, #22, #25, #4] Archive HVAC/humidity/alarm monitoring and calibration (item #3), observation-suite maintenance and recording storage (item #9), recurring data-security/backups (item #22), site-share/overhead allocation of Site-41 (item #25), and recurring hosting/maintenance for access-control systems (item #4).
Staff Wages $1.3M/yr
[#5, #6, #7, #11] Pro-rata Level-4 administrative allocation (item #5), archivist/technician salaries (item #6), 24/7 security staffing (item #7), and pediatric medical/psych staff salaries (item #11).
Contingency $873K/yr
[#27] Contingency and inflation reserve (15% of baseline operating subtotal) for unexpected medical/legal incidents, accelerated replacements, or inflation (item #27).
Cover Story And Legal $800K/yr
[#12, #21] Ongoing recruitment/cover operations and legal/PR defense/lobbying to maintain covert program and handle leaks (items #12 and #21).
Pediatric Program $600K/yr
[#10] Recurring housing, care, schooling, caregivers, food, and facility share for cohort of child subjects (item #10).
Amnestic Administration $500K/yr
[#14] Recurring per-dose costs, synthesis/supply/administration and nurse/doctor time for Class-A amnestic (item #14).
Emergency Response Readiness $500K/yr
[#18] Recurring personnel, training, drills and readiness costs for rapid response team (item #18).
Research And Monitoring $350K/yr
[#15, #16, #23] Amnestic QC and potency testing (item #15), psychological interviewing/transcription and coding (item #16), and ethics/internal audits/compliance (item #23).
Medical And Adverse Care $150K/yr
[#17] Budget for medical/psychiatric follow-up, adverse-event treatment and hospitalization when needed (item #17).
Synthetic Alternatives Refinement $100K/yr
[#24] Ongoing refinement and maintenance budget for synthetic/non-human alternatives R&D (item #24).
Logistics And Transport $50K/yr
[#19] Recurring costs for secure transport (fuel, maintenance, escorts) and chain-of-custody logistics (item #19).
Supplies And Consumables $40K/yr
[#26] Consumables and PPE (gloves, medical disposables, recording media, batteries, etc.) (item #26).
Decontamination And Waste Management $40K/yr
[#20] Recurring disposal, decontamination operations and contracted waste-management services (item #20).
⚡ Cost Scenarios
📊 Baseline (baseline) $6.7M/yr
94.0% probability / year
Normal operational year with routine viewings, scheduled maintenance, and no major incidents.
routine_viewings scheduled_maintenance no_major_incident
🚨 Minor Incident $7.5M/yr
5.0% probability / year +$800K vs baseline
Localized incident (medical adverse event or small containment problem) requiring emergency response, extra amnestic doses, and legal/PR activity.
medical_emergency small_containment_event localized_legal_response
🚨 Major Breach $14.7M/yr
1.0% probability / year +$8.0M vs baseline
Significant containment breach or public exposure requiring large-scale remediation, legal settlements, program relocation, and major PR/cover operations.
large_scale_breach public_exposure major_legal_settlement
👥 Personnel 20 total
Role Count Notes
Security Officer / MTF Agent 10 [#7] 24/7 armed security covering shifts, leave and quick reaction capability; estimated 8–12 guards, modeled as 10.
Archivist / Technician 3 [#6] Full-time archivists and technicians to manage specimens, transfers and routine checks; estimated 2–4 staff.
Pediatrician 1 [#11] Full-time pediatric medical officer for child-subject screening and care.
Clinical Psychologist 2 [#11, #16] Psychologists for screening, interviews, and follow-up.
Nurse 2 [#11, #14] Pediatric nurses for dosing/admin and medical monitoring.
Administrative Staff / Level-4 approvers 2 [#5] Two Level-4 officers required to approve viewings (time allocation handled pro-rata in wages).
📋 Confidence Notes
The analyst notes provide detailed line-item ranges allowing order-of-magnitude estimates, but many variables (number of viewings, per-dose amnestic complexity, covert legal exposure, and Site-41 overhead allocation) are uncertain, so totals are approximate.
← SCP-4992 ↑ All SCPs SCP-4994 →