SCP-5527 Unknown ~ medium confidence
SCP-5527
Expected annual
$721K
One-time setup
$1.2M
Annual recurring
$701K
Personnel
4
One-time setup estimated at $1,180,500 driven by research lab buildout (optional aDNA clean room), sample-analysis instrumentation and contingency reserves; recurring annual costs are approximately $700,700 driven by research programs, dedicated staff wages, security, and consumables.
🏗️ One-Time Capital Costs Total: $1.2M
Initial Research And Lab Setup $872K
[#15, #18, #20, #28] -80°C/LN2 freezer systems, initial sample-analysis program (proteomics/metabolomics/mass-spec/histology), optional ancient-DNA clean room construction, and optional long-term preservation/stabilization research buildout.
Contingency Remediation Fund $112K
[#31] Rapid-response remediation/reserve for deep-clean, replacement refrigeration or relocation in case of decomposition or unexpected instability.
Equipment $102K
[#1, #3, #5, #7, #10, #11, #17, #22] Refrigerated container purchase/installation, UPS/generator capacity upgrades, temp/humidity/alarm panel hardware, CCTV/access control hardware, handling/heavy-lift gear, initial PPE purchases, chain-of-custody software purchase, environmental/gas sensors (purchase).
Contingency Incident Fund $50K
[#23] On-site contingency fund for emergency medical treatment/quarantine/rescue per-incident reserve (recommended $50,000 allocation).
Facilities $20K
[#2, #27] Structural mortuary/cold-room modifications and plumbing/upgrades for fluid containment; includes anti-slip flooring, secondary pans, humidity control and dedicated wastewater capture.
Transport And Retrieval $14K
[#21] Secure refrigerated transport, crane, permits, specialist handlers and stabilization/embalming for initial retrieval to Site-02.
Sop And Initial Training $12K
[#25] Initial SOP creation, training sessions and initial drills/compliance setup for morgue staff and researchers.
🔄 Annual Recurring Costs Total: $701K/yr
Research And Monitoring $317K/yr
[#6, #8, #19, #22, #17, #30, #25] Remote alarm/monitoring contracts and calibrations, CCTV monitoring fees, ongoing R&D and animal testing program costs, environmental sensor calibration, chain-of-custody licensing, secure data storage/computation, and annual training/drill expenses.
Staff Wages $275K/yr
[#9, #14, #20] Dedicated security personnel wages (estimated for 2 FTEs), pathology/necropsy staffing (partial FTE or retainer), and recurring staffing for an aDNA/clean-room if activated (staffing line for #20).
Logistics And Transport $55K/yr
[#29] Theft/loss contingency and escalation security (armored transfer retainer, rapid-response team standby and occasional operations).
Cover Story And Legal $28K/yr
[#26] Legal/cover story, liaison, false documentation creation and in-house counsel managing liability and external agency interactions.
Supplies And Consumables $9K/yr
[#12, #13] PPE consumables, laundering/reprocessing, disinfectants and contracted biohazard waste disposal.
Utilities Electricity $7K/yr
[#4] Electricity to run refrigeration compressor(s) continuously (estimated for typical container sizes/ambient conditions).
Security Vetting $6K/yr
[#24] Background checks, psychological screening, periodic drug tests and access audits for authorized personnel.
Facilities Maintenance $5K/yr
[#16] Freezer and site equipment service/repair contracts and associated periodic maintenance.
Cost Scenarios
📊 Baseline (baseline) $701K/yr
92.0% probability / year
Normal year with no major incidents; ongoing containment, routine monitoring, and scheduled research activities.
no incidents standard R&D cadence routine maintenance
🚨 Minor Incident $776K/yr
5.0% probability / year +$75K vs baseline
Localized temperature excursion, small contamination event, or minor unauthorized access requiring cleanup, medical evaluation and temporary security augmentation.
temp excursion small contamination minor theft attempt
🚨 Major Breach $1.2M/yr
1.0% probability / year +$500K vs baseline
Significant breach/theft or severe contamination leading to extended recovery, replacement of equipment, extensive remediation and legal exposure.
theft of material major containment failure large-scale contamination
🚨 Research Breakthrough Requiring Scale Up $1.3M/yr
2.0% probability / year +$600K vs baseline
Discovery that requires rapid scale-up of research capabilities (additional instrumentation, staff hires, expanded secure storage and increased security).
promising bioactive factor identified decision to pursue translational work need to expand secure sample handling
👥 Personnel 4 total
Role Count Notes
Security Officer / MTF Agent 2 [#9] Two full-time guards assumed to provide dedicated morgue/access coverage (salary+benefits reflected in staff_wages).
Research Scientist / Pathologist 1 [#14] Pathologist / necropsy specialist (partial FTE or retainer) included in pathology staffing costs.
Technician / Lab Specialist 1 [#20] Dedicated technician/staffing for ancient-DNA/clean-room operations (recurring staffing noted in #20).
📋 Confidence Notes
Estimates derive from analyst ranges provided; many items have wide ranges (esp. lab construction, R&D and contingency reserves) and optional high-cost items (aDNA clean room, long-term stabilization) introduce uncertainty.
← SCP-5525 ↑ All SCPs SCP-5528 →