SCP-5043 — SCP-5043 | Cost Breakdown

Read on SCP Wiki ↗

SCP-5043 Safe ~ medium confidence

SCP-5043

Expected annual

$2.8M

One-time setup

$3.1M

Annual recurring

$2.8M

Personnel

Initial startup capital is substantial (~$3.1M) driven by testing chamber, research lab setup, and contingency reserves; recurring annual costs are dominated by staff wages and legal/PR/insurance, totaling roughly $2.76M/year.

🏗️ One-Time Capital Costs Total: $3.1M

Initial Research And Lab Setup $1.2M

[#16, #17] Small pilot research program and lab buildout (~$1,000,000) plus specialized analytical instrumentation/capital (~$250,000 mid).

Facilities $870K

[#1, #2, #19] Blast-rated climate-controlled vault ($60k) and internal blast-proof testing chamber build (~$800k midpoint); includes one-off municipal/liaison setup ($10k).

Incident Contingency Reserve $500K

[#22] Incident/catastrophic contingency reserve seed fund (mid-range).

Fatality Settlement Reserve $250K

[#8] Per-fatality/rescue settlement reserve (midpoint estimate).

Equipment $135K

[#6, #12, #13] Robotic manipulator and PPE cache (~$60k), initial ruggedized cameras/equipment (~$50k), secure storage/audio-filtering systems (~$25k).

Legal Obfuscation $50K

[#15] Initial legal/operational obfuscation and front-company paperwork (~$50k midpoint).

Policy Writing $20K

[#25] Containment policy/SOP drafting and initial training materials (~$20k).

Initial Vetting And Training $15K

[#5] Initial background checks and memetic training for core team (~$15k).

Initial Covert Transfer $3K

[#3] One-time covert pickup/transfer cost (single discrete operation).

🔄 Annual Recurring Costs Total: $2.8M/yr

Staff Wages $1.6M/yr

[#4, #7, #16] Security guards (6 @ ~$45k + benefits ≈ $340k), dedicated medical staff (2–3 FTE ≈ $400k), research team & technicians (combined ≈ $900k).

Administrative Overhead $360K/yr

[#23] Pro-rated Site administrative overhead (assumed 15% of direct recurring costs).

Cover Story And Legal $255K/yr

[#8, #14, #15] Ongoing PR/cover operations (~$75k/yr), legal retainer (~$30k/yr), annual legal/contingency fund (~$150k/yr).

Test Subject Procurement $120K/yr

[#9] Recruitment/procurement costs for test subjects (assumes ~6 tests/yr @ ~$20k avg per subject).

Facilities Maintenance $95K/yr

[#2, #12, #20] Chamber maintenance and replaceable liners/camera wear (~$60k/year), routine chamber/equipment repairs (~$30k), incremental utilities (~$5k).

Research And Monitoring $85K/yr

[#10, #17] Reagents/consumables for chemical/pharmacological work (~$40k/yr), long-term subject monitoring and occasional autopsy/forensic costs (~$45k/yr total).

Insurance Reserve Contribution $50K/yr

[#22] Ongoing contribution to incident insurance/catastrophic reserve (~$50k/yr assumed).

Supplies And Consumables $46K/yr

[#6, #11, #21] PPE consumables (~$3k/yr), per-test consumables (~$3.6k for assumed cadence), HAZMAT/cleanup per-test aggregated (~$39k/yr).

Medical On Call Contracts $30K/yr

[#7] Per-test/on-call/contract medical standby costs aggregated across the year (~$3k–$8k per test alternative to dedicated staff).

Psychological Support $20K/yr

[#18] Counseling and trauma program for staff (~$10k–$25k/yr, midpoint used).

Red Team Audits $20K/yr

[#24] Annual penetration/red-team testing (~$10k–$30k/yr, midpoint used).

Logistics And Transport $12K/yr

[#3] Recurring secure/armored transfers (assumed ~6 transfers/yr @ ~$2k each = ~$12k).

Emergency Planning $10K/yr

[#19] Annual drills and local liaison coordination (~$10k/yr).

Vetting And Training $7K/yr

[#5] Ongoing re-checks and memetic training (~$7k/yr).

Surveillance Maintenance $5K/yr

[#13] Maintenance, secure backups, and software upkeep for audio-filtering/logging (~$5k/yr).

Policy Updates $3K/yr

[#25] Refresher training and SOP updates (~$3k/yr).

External Range Rental $0/yr

[#2] Optional per-test external bomb range rental (per-test $3k–$20k); baseline assumes internal chamber so annual rental set to $0.

⚡ Cost Scenarios

📊 Baseline (baseline) $2.8M/yr

94.5% probability / year

Normal year with internal testing chamber, small active research program, and routine maintenance; no major incidents.

routine testing cadence ongoing research operations

🚨 Minor Incident $3.3M/yr

5.0% probability / year +$500K vs baseline

Contained but consequential accident during testing leading to one-off payouts, elevated PR/legal costs, and extra repairs.

accidental detonation outside inner containment test-subject fatality or local disclosure

🚨 Major Breach $5.6M/yr

0.5% probability / year +$2.8M vs baseline

Severe containment failure with facility damage, multiple casualties or public exposure requiring large settlements, rebuilds, and long-term remediation.

major containment failure public disclosure / multi-victim event

👥 Personnel 14 total

Role	Count	Notes
Security Officer / MTF Agent	6	[#4] Three shifts of guards for 24/7 coverage (6 total active personnel as steady headcount).
Research Scientist	3	[#16] Senior anomalous-research staff (3 FTE) for mechanism study and countermeasure R&D.
Lab Technician	3	[#16, #17] Technical support for research instrumentation and testing (3 FTE).
Medical Officer	2	[#7] Trauma surgeon/anesthesiologist on staff (2 FTE) to support testing and follow-up.

📋 Confidence Notes

Analyst notes are detailed with many line-item ranges, but several assumptions were required (tests/year, staffing model, choice to build an internal chamber vs external contracting, contingency sizing), producing moderate uncertainty.

← SCP-5042 ↑ All SCPs SCP-5044 →