SCP-5022 Safe ~ medium confidence
SCP-5022
Expected annual
$946K
One-time setup
$317K
Annual recurring
$928K
Personnel
10
Estimated one-time setup costs are approximately $317,000 with primary one-time drivers being tank fabrication, filtration/IT and lab upgrades; ongoing annual costs are approximately $927,500 driven mainly by personnel (security + researchers), data storage, consumables, and overhead.
🏗️ One-Time Capital Costs Total: $317K
Initial Research And Lab Setup $122K
[#9, #10, #11, #16, #20, #21, #26] Initial PPE and decontamination supplies, biosafety (BSL) upgrades and lab renovations, baseline forensic/medical testing of specimens, emergency response equipment purchase, legal/ethics retainer and initial PR/cover-story setup, and costs for initial secure retrieval/acquisition.
Equipment $120K
[#2, #3, #4, #5, #6, #12, #13, #18, #22, #25] Filtration & life-support equipment, environmental sensors and controllers, UPS/generator purchase, camera systems and housings, onsite servers/NAS, high-speed instrumentation, secure transport containers/boats, −80°C freezer, record-keeping/software setup, and initial spare-parts stocking.
Facilities $75K
[#1, #14, #15] Containment tank fabrication, secondary/quarantine tank and staging area, and structural/safety facility modifications (reinforced flooring, spill containment).
🔄 Annual Recurring Costs Total: $928K/yr
Staff Wages $650K/yr
[#7, #8] Ongoing salaries for rotating security/watch staff (6 guards to cover 24/7) and research team (research scientists and technicians). Estimate based on $40k–$60k/guard and $50k–$150k researcher/technician ranges.
Additional Research Programs $100K/yr
[#28] Optional/ongoing longitudinal behavioral and neurological studies budget (scaled research program funding).
Supplies And Consumables $44K/yr
[#2, #3, #9, #24, #25] Filter cartridges and UV lamps, sensor calibration/replacements, PPE consumables and disinfectants, ongoing lab consumables (reagents, sequencing kits, histology supplies), and spare-part replenishment.
Misc Overhead $30K/yr
[#29] Facility apportioned utilities (power for pumps/freezers), cleaning, water usage, and administrative overhead.
Cover Story And Legal $26K/yr
[#20, #21] Ongoing legal counsel/ethics oversight and public-relations/cover-story monitoring and rapid-response.
Insurance $20K/yr
[#23] Increased liability and property insurance premiums for biological remains and containment risk.
Video Storage It $12K/yr
[#6] Offsite/cloud backups, tape rotation, and video storage growth costs for continuous HD recording.
Psychological Support $12K/yr
[#19] Employee assistance programs, counseling sessions, and resilience training for staff exposed to distressing material.
Research And Monitoring $10K/yr
[#12, #22] Ongoing instrumentation software/licenses and administrative/audit time for record-keeping and chain-of-custody.
Facilities Maintenance $9K/yr
[#4, #14, #18] Generator/fuel and maintenance costs, secondary tank maintenance, and freezer electricity/maintenance.
Logistics And Transport $6K/yr
[#17] Wastewater treatment/contract pickup and biohazard liquid waste handling logistics.
Specimen Disposal $5K/yr
[#27] Annual budget for occasional regulated disposal/cremation of specimens (on-demand contingency averaged annually).
Emergency Training $4K/yr
[#16] Periodic EHS training and emergency drills for tank breach/chemical spills/personnel exposure.
Cost Scenarios
📊 Baseline (baseline) $928K/yr
89.0% probability / year
Normal year with no major incidents; routine operations, monitoring, and scheduled research.
routine_operations scheduled_research
🚨 Minor Incident $988K/yr
10.0% probability / year +$60K vs baseline
Localized equipment failure or small tank leak requiring repairs, temporary increased staffing, cleanup and limited forensic follow-up.
pump_or_filter_failure small_tank_leak short_power_outage
🚨 Major Breach $2.1M/yr
1.0% probability / year +$1.2M vs baseline
Catastrophic tank failure or public exposure leading to large-scale cleanup, legal/PR response, investigations, and potential facility overhaul.
catastrophic_tank_failure mass_contamination public_discovery/exposure
👥 Personnel 10 total
Role Count Notes
Security Officer / MTF Agent 6 Minimum 2 guards per shift across 3 shifts to ensure 24/7 physical presence and holiday coverage; salary band per guard reflected in staff_wages.
Research Scientist 2 Full-time biologists/neurologists to run experiments and analyses; salary band reflected in staff_wages.
Laboratory Technician 2 Technicians for sample processing, necropsy assistance, and routine maintenance; salary band reflected in staff_wages.
📋 Confidence Notes
Analyst notes provide detailed line-item ranges allowing a reasoned mid-range estimate, but several items (staffing mixes, optional multi-year research programs, and legal/PR exposure) have wide ranges, producing residual uncertainty in annual figures.
← SCP-5021 ↑ All SCPs SCP-5023 →