SCP-5680 Edifice ~ medium confidence
SCP-5680
Expected annual
$2.0M
One-time setup
$2.2M
Annual recurring
$2.0M
Personnel
24
Initial capital and site setup are dominated by land acquisition, guard infrastructure, and contingency/reserve funds (~$2.19M one-time). Recurring annual costs are driven by security staffing, research staffing, and operations/communications (~$1.96M/yr).
🏗️ One-Time Capital Costs Total: $2.2M
Facilities $500K
[#1, #4, #10] Land acquisition/lease, perimeter barrier installation, and guardhouse/staff accommodation construction/renovation.
Contingency Reserve $500K
[#31] Contingency/incident reserve to cover major anomalous events, evacuations, extended lockdowns or large cleanup.
Remediation Reserve $300K
[#27] Reserved fund for hazardous-substance contingency/remediation (mid-range reserve).
Equipment $240K
[#6, #13] Surveillance & intrusion detection system purchase/installation and site patrol vehicles purchase.
Incinerator Purchase $150K
[#17] Optional on-site biohazard incinerator purchase and installation (chosen as retained capability).
Semitrailer And Tractor Purchase $120K
[#15] Dedicated tractor + semitrailer purchase for biweekly collection operations.
Emergency Response Kit $100K
[#28] One-time purchase of emergency response equipment and rapid-deployment kit (riot gear, containment gear, trauma supplies).
Initial Research And Lab Setup $50K
[#23] On-site lab sampling and evidence-handling kit (field autoclave, cold chain, microscopes, secure containers).
Shell Company And Legal $50K
[#2] One-time shell company setup, incorporation, initial permits, and lawyer retainer for cover.
Recruitment And Clearance $50K
[#9] Recruitment, initial training, background checks, and security clearance processing.
Spare Parts Initial $50K
[#25] Initial spare parts stock for non-anomalous machinery in the factory.
Power Infrastructure $35K
[#11] Diesel generator purchase and installation (alternate grid tie option not selected here).
Environmental Baseline Initial $30K
[#26] Initial environmental baseline survey and soil/water testing around acid bath & factory.
Ppe Initial $12K
[#20, #21] Initial PPE, decontamination station and consumables purchase (hazmat suits, respirators, spill kits).
🔄 Annual Recurring Costs Total: $2.0M/yr
Staff Wages $1.2M/yr
[#8] Security personnel wages, benefits, overtime and hazard pay for ~12–13 guards + supervisors (annual total).
Research And Monitoring $250K/yr
[#24] Ongoing research, pathology staffing, technicians and specimen analysis programs.
Logistics And Transport $95K/yr
[#14, #16, #29] Vehicle operation & maintenance, semitrailer per-trip costs and routine personnel travel/per diem.
Cover Story And Legal $80K/yr
[#3] Ongoing cover payments, local liaison, hush payments, permit renewals and local legal liaison.
Incinerator Operation And Compliance $40K/yr
[#18] Fuel, operator, maintenance, environmental monitoring and emission compliance for on-site incineration option.
Emergency Readiness And Training $40K/yr
[#28] Annual drills, rapid-deployment team readiness, training and on-call costs.
Surveillance Maintenance And Comms $36K/yr
[#7] Surveillance system maintenance, satellite/cellular backhaul, cloud recording fees and repairs.
Power And Energy $30K/yr
[#12] Diesel fuel and generator maintenance (chosen diesel scenario) and occasional grid service fees if used.
Records And Administrative $30K/yr
[#30] Recordkeeping, secure communications, audits and administrative overhead for site operations.
Spare Parts And Maintenance $25K/yr
[#25] Annual spare parts consumption and technician labor for factory machinery upkeep.
Psychological And Medical $25K/yr
[#32] Ongoing medical surveillance, occupational health screenings and psychological support for personnel.
Hazardous Waste Disposal $13K/yr
[#19] Off-site hazardous waste collection/disposal contract as contingency/alternative to on-site incineration.
Facilities Maintenance $12K/yr
[#5] Perimeter fence repairs, signage upkeep and seasonal maintenance.
Environmental Monitoring $12K/yr
[#26] Ongoing periodic soil/water testing and environmental monitoring around acid bath & factory.
Supplies And Consumables $10K/yr
[#20, #22] PPE replenishment and consumable decontamination supplies (annual replenishment).
Translation Liaison Incident Funds $10K/yr
[#33] Reserve for translation, local counsel and cultural mitigation during incidents (annualized/available funds).
Cost Scenarios
📊 Baseline (baseline) $2.0M/yr
83.0% probability / year
Normal year with steady-state operations, no major incidents or remediation required.
no breach routine maintenance and collections standard research workload
🚨 Minor Incident $2.1M/yr
15.0% probability / year +$150K vs baseline
Small containment incident or localized contamination requiring overtime, localized cleanup, extra testing and PR/liaison costs.
localized contamination small breach heightened local attention requiring liaison
🚨 Major Breach $3.2M/yr
2.0% probability / year +$1.2M vs baseline
Significant breach or detection of environmental contamination requiring large-scale remediation, mobilization, and use of contingency funds.
mass contamination around acid bath major security breach large-scale remediation/evacuation
👥 Personnel 24 total
Role Count Notes
Security Officer / MTF Agent 13 Primary on-site guards: 3on-site per shift × 3 shifts with multiplier ≈1.4 → ~12–13 FTEs; wages included in staff_wages [#8].
Security Supervisor / Site Security Lead 2 Shift supervisors/site security leads included in security staffing budget [#8].
Research Scientist 3 Research staff (pathologists/biologists) covered under research_and_monitoring budget [#24].
Research Technician / Lab Technician 2 Lab technicians supporting sampling and pathology; costs included in research_and_monitoring [#24, #23].
Driver / Logistics Operator 1 Dedicated semitrailer driver for biweekly collections; operations costs in logistics_and_transport [#15, #16].
Engineer / Maintenance 1 Facilities/ machinery maintenance and spare parts management; costs reflected in spare_parts_and_maintenance [#25].
Medical Officer / Occupational Health 1 Medical surveillance and psychological support coordination; costs in psychological_and_medical [#32].
Administrative Staff 1 Recordkeeping, audits, secure communications and administrative overhead included in records_and_administrative [#30].
📋 Confidence Notes
Analyst notes provide detailed line-item ranges for nearly all costs, improving certainty for routine expenditures; however substantial uncertainty remains in remediation, environmental cleanup, and political/legal variables, which can spike costs by orders of magnitude.
← SCP-5679 ↑ All SCPs SCP-5681 →