SCP-5440 Neutralized ~ medium confidence
SCP-5440
Expected annual
$172K
One-time setup
$273K
Annual recurring
$169K
Personnel
2
One-time costs for a retained study or facility upgrades can reach mid-six-figures (~$273,000) driven by facility work (containment chamber, greenhouse, suppression). Recurring annual costs are dominated by on-site security wages and ongoing monitoring/insurance (~$169,000/year).
🏗️ One-Time Capital Costs Total: $273K
Facilities $105K
[#11, #12, #10] Secure containment chamber (bare-bones/research-grade), fire suppression/ventilation upgrades, and greenhouse fit-out / specimen installation costs.
Contingency Reserve One Time $50K
[#23] Recommended contingency reserve for escalation, litigation defense, or large-scale emergency purchases.
Equipment $40K
[#3, #5, #6] Initial PPE and fire-safety gear, high-fidelity audio/video rig and directional microphones, and environmental/remote sensors purchase and setup.
Initial Research And Lab Setup $20K
[#7, #8, #9, #10] Sample collection kits/cold-chain, outsourced analytical testing (GC-MS/FTIR/ICP-MS/VOC profiling), botanical/pathology sequencing and histology, herbarium prep where applicable.
Legal Permits One Time $10K
[#15] Initial legal work, permits, and agreements with university/local authorities (one-time fees).
Pr One Time $10K
[#16] Initial public-relations/cover-story campaign or witness management actions undertaken at discovery.
Amnestics One Time $10K
[#18] One-time counselling/compensation or witness-care payments for immediate incident follow-up.
Training Development One Time $10K
[#22] Development of SOPs and initial training/drills for campus staff and investigators.
Incident Response $5K
[#1] Field emergency response per incident (municipal fire/EMS/traffic control). Representative per-incident cost used; recurring risk handled in scenarios.
Data Storage Initial $5K
[#13] Initial secure/forensic-grade server or off-site archival setup for audio/video and sensor logs.
Temporary Perimeter $3K
[#4] Temporary fencing/signage and crowd control one-time rental/setup for initial containment/deployment.
Transportation One Time $3K
[#19] Representative per-deployment travel/lodging cost for external specialists (one trip).
Restoration One Time $2K
[#20] Site restoration and landscaping after neutralization/removal (representative minor repair/replanting).
🔄 Annual Recurring Costs Total: $169K/yr
Staff Wages $90K/yr
[#2, #14] Two on-site security personnel (per archived procedures) as continuing FTE coverage; contracted specialists paid per-deployment are budgeted separately under research_and_monitoring.
Research And Monitoring $20K/yr
[#8, #9, #14, #21] Ongoing analytical testing, sequencing follow-ups, contracted specialist days for investigations, and periodic site visits/monitoring.
Insurance And Liability $10K/yr
[#17] Increased insurance premiums or specific policy loadings to cover research/operation-related fire risk.
Contingency Fund Allocation $10K/yr
[#23] Annual budgetary allocation toward a contingency/reserve to cover escalation if events occur.
Opportunity Costs $10K/yr
[#24] Administrative overhead, lost revenue from closures, and diverted staff time estimated as an annualized figure while monitoring/response activities are active.
Supplies And Consumables $8K/yr
[#3, #5, #6, #7, #21, #22, #13] PPE replacement/consumables, sensor/network maintenance and storage backups, per-sample shipping costs, and periodic consumables for monitoring and training refreshers.
Cover Story And Legal $8K/yr
[#15, #16, #18] Ongoing legal retainer/coordination with university and PR monitoring; small annual budget for witness management/compensation if needed.
Facilities Maintenance $5K/yr
[#10, #11, #12] Annual maintenance for greenhouse/climate controls, containment chamber systems (HVAC/scrubbers), and fire-suppression upkeep.
Amnestics And Witness Care $5K/yr
[#18] Ongoing counselling or witness-support follow-up costs for affected individuals.
Logistics And Transport $3K/yr
[#4, #19] Routine transport and short-notice travel (local specialists, additional perimeter rentals for occasional events).
Cost Scenarios
📊 Baseline (baseline) $169K/yr
94.5% probability / year
Normal year with neutralized status and routine monitoring, ongoing security presence, storage, insurance, and periodic testing/maintenance.
no incidents regular monitoring routine maintenance
🚨 Minor Incident $199K/yr
5.0% probability / year +$30K vs baseline
Isolated reactivation or public exposure requiring emergency response, short deployments of specialists, additional testing, and PR/legal actions.
single reactivation event local fire/EMS response one-off specialist deployment
🚨 Major Incident $419K/yr
0.5% probability / year +$250K vs baseline
Larger-scale event (multiple incidents, major liability, litigation, or larger public exposure) requiring extended containment, litigation defense, large witness management, and restoration.
escalated fires major litigation/claims widespread publicity
👥 Personnel 2 total
Role Count Notes
Security Officer / MTF Agent 2 [#2] Two on-site security personnel maintained as continuous coverage per containment procedure; wages included in staff_wages.
📋 Confidence Notes
Estimates are based on analyst-provided ranges and representative midpoints; many items are per-incident or contingent on retention/neutralization status, producing moderate uncertainty. Neutralized status reduces likelihood of recurring high-cost items but some institutional obligations (security, monitoring, insurance) remain.
← SCP-5439 ↑ All SCPs SCP-5441 →