SCP-5281 — SCP-5281-D | Cost Breakdown

Read on SCP Wiki ↗

SCP-5281 Da'aS ~ medium confidence

SCP-5281-D

Expected annual

$607K

One-time setup

$734K

Annual recurring

$590K

Personnel

6.5

First-year one-time setup costs are approximately $734,500 driven by containment suite construction, HVAC, data/legal setup and an incident contingency reserve; ongoing annual costs are approximately $590,500 dominated by personnel wages (security/research/handling) and recurring conservation, storage, and operational overhead.

🏗️ One-Time Capital Costs Total: $734K

Facilities $450K

[#1, #2] Containment suite construction and HVAC/precision climate upgrade (structural/mechanical work).

Incident Contingency Fund $100K

[#26] Recommended initial emergency reserve for spikes in garment production, mass contamination or expedited responses.

Equipment $72K

[#3, #11, #29] Surveillance/sensor package, on-site industrial laundry unit + installation, and miscellaneous small capital equipment.

Legal Cover Initial $60K

[#20] Initial legal/cover-story documentation, FOIA litigation reserve and administrative setup.

Archival Storage Initial $40K

[#13] Initial museum-quality boxes, shelving, archival labels and secure lockable vault setup/supplies.

Data System Initial $10K

[#18] Secure database/digital asset management initial purchase and setup.

Ppe Initial $2K

[#9] Initial purchase of PPE, decon supplies and outfitting of anteroom.

Initial Research And Lab Setup $0

[]

🔄 Annual Recurring Costs Total: $590K/yr

Staff Wages $355K/yr

[#4, #5, #6, #7] Security guards (4 FTE coverage), assigned anomalous researcher(s) (1 FTE lead included), part-time medical retainer, and on-site textile handling technician.

Staffing Overhead $106K/yr

[#28] Payroll taxes, benefits, retirement and HR overhead (~30% multiplier on listed payroll).

Conservation Services $20K/yr

[#8] Textile conservator consultation and contracted specialist conservation work.

Laundry And Cleaning $20K/yr

[#12] Recurring costs for on-site laundering consumables or contract specialist cleaning of delicate garments.

Waste Handling And Disposal $12K/yr

[#15] Biohazard disposal and incineration costs for condemned garments.

Research And Monitoring $10K/yr

[#16] Laboratory testing and analysis budget (microbiological swabs, fiber/DNA analysis, ad-hoc tests).

Cover Story And Legal $10K/yr

[#21] Ongoing legal retainer, PR responses, maintenance of cover records and responses to external inquiries.

Archival Storage Recurring $10K/yr

[#14] Climate-controlled vault rental/power and monitoring as collection grows; archival maintenance.

Logistics And Transport $8K/yr

[#22] Secure transport of garments to off-site conservators, labs, and vaults; couriers for high-value items.

Appraisal And Insurance $8K/yr

[#17] Specialist artifact appraisal fees and insurance premiums for high-value finds.

Energy Utilities $6K/yr

[#23] Increased electricity for HVAC, dehumidification, pumps, lighting and surveillance for containment suite and vault.

Supplies And Consumables $5K/yr

[#10] Ongoing PPE replenishment, disinfectants, linen replacement and cleaning chemicals.

It Cybersecurity $5K/yr

[#19] Hosting, encrypted backups, periodic audits and secure media storage for surveillance and research data.

Pest Control $5K/yr

[#24] Regular inspections/treatments and filtration/odor mitigation to protect textiles from pests and odors.

External Collaboration $5K/yr

[#30] Museum liaison, external research partnerships and collaboration fees.

Training And Sop $3K/yr

[#25] Annual refresher training, SOP development and drills for textile handling and containment response.

Subject Care $2K/yr

[#27] Basic provisioning for the subject: food, toiletries, clothing replacements and hygiene supplies.

Facilities Maintenance $0/yr

[]

⚡ Cost Scenarios

📊 Baseline (baseline) $590K/yr

80.0% probability / year

Normal year with no major incidents; routine operations, staff and conservation activities only.

steady production rate normal conservation schedule no contamination or legal incidents

🚨 Minor Incident $640K/yr

15.0% probability / year +$50K vs baseline

Small contamination event or short-term spike in garment production requiring overtime, emergency conservation and increased disposal.

localized contamination temporary conservation backlog small surge in production

🚨 Major Breach $790K/yr

3.0% probability / year +$200K vs baseline

Large-scale production spike or contamination event requiring emergency expansion of storage, rapid conservation, medical response and possible temporary facility upgrades.

mass garment production widespread contamination multiple hospitalizations or facility damage

🚨 Legal Exposure $740K/yr

2.0% probability / year +$150K vs baseline

FOIA/public exposure or legal challenge requiring intensive PR/legal defense, potential relocation or large cover-up operations.

unauthorized disclosure public inquiry/FOIA litigation third-party organization pressure

👥 Personnel 6.5 total

Role	Count	Notes
Security Officer / MTF Agent	4	[#4] 24/7 guard coverage (4 guards to staff 2 positions plus leave).
Research Scientist	1	[#5] Assigned anomalous researcher (1 FTE lead) for study, protocols and daily logs.
Medical Officer	0.5	[#6] Part-time/on-call nurse or medic retainer for routine checks and infection control.
Engineer / Maintenance / Textile Technician	1	[#7] Custodial/textile handling technician (1 FTE) for garment collection, basic cleaning and tagging.

📋 Confidence Notes

Analyst notes provide detailed line items and ranges, but many estimates are ranges and the long-term garment production rate (which drives storage/conservation scale) is uncertain, so cost estimates are moderate confidence.

← SCP-5280 ↑ All SCPs SCP-5282 →