SCP-5695 — SCP-5695 | Cost Breakdown

Read on SCP Wiki ↗

SCP-5695 Safe ~ medium confidence

SCP-5695

Expected annual

$513K

One-time setup

$760K

Annual recurring

$500K

Personnel

One-time setup costs are moderate (~$760,000) for secure storage, lab buildout and contingency reserve; recurring operations are approximately $500,000/yr, driven mainly by staff wages, security, and contingency/retainer budgets to cover potential environmental remediation.

🏗️ One-Time Capital Costs Total: $760K

Contingency Reserve Initial $500K

[#16] One-time contingency/reserve fund set aside for large-scale remediation or regulatory penalties.

Initial Research And Lab Setup $90K

[#5] Dedicated wet-lab buildout (aquarium room, secondary containment, exhaust/filtration).

Analytical Testing Initial $30K

[#11] Initial outsourced analytical testing program, mass spec/GC-MS/toxicology validation program.

Public Health Initial $30K

[#18] Initial food-safety validation / public health screening program setup and allergen testing.

Equipment $25K

[#6] Contained aquatic test systems, sealed tanks, recirculating filtration, lids and handling tools.

It Initial $25K

[#13, #19] Secure encrypted database, IT hardware, secure comms and software licensing initial costs.

Facilities $20K

[#1] Secure climate-controlled tamper/alarmed vault installation and fireproofing.

Backup Site Setup $20K

[#2] Setup/installation cost for geographically separated secondary instance storage (climate control + secure custody).

Video Surveillance Initial $10K

[#4] CCTV, networked tamper sensors and logging system initial hardware and installation.

Env Monitoring Initial $10K

[#17] Portable water testing kits, sonar/echosounder and field sampling kits initial purchase.

🔄 Annual Recurring Costs Total: $500K/yr

Staff Wages $300K/yr

[#3, #9] Salaries for PI (1) and technicians (2) plus on-site security staffing or equivalent contracted guard wages.

Emergency Response Retainer $30K/yr

[#8] On-call marine salvage / environmental remediation retainer for rapid response readiness.

Contingency Reserve Annual $25K/yr

[#16] Annual contribution to off-books contingency fund for fines and remediation escalation.

Facilities Maintenance $20K/yr

[#1, #5] Climate-control maintenance, HVAC and structural upkeep for safe and wet-lab space.

Cover Story And Legal $20K/yr

[#15] Low-level cover-story, legal counsel and permit management budget to manage inquiries and small exposures.

Administrative Overhead $20K/yr

[#20] Compliance officer time, audits, background checks and administrative processing.

Research And Monitoring $18K/yr

[#17, #23] Ongoing environmental monitoring and periodic ecological study fund (annualized).

Supplies And Consumables $12K/yr

[#12, #6] Routine lab consumables: gloves, sterile containers, filter cartridges, seals, desiccants, spare parts.

Waste Disposal $10K/yr

[#7] Contracted incineration/industrial composting, hazardous-waste pickup and sterilization for test waste.

Public Health Surveillance $10K/yr

[#18] Ongoing food-safety surveillance and allergen follow-up if distribution or exposures occur.

Training And Drills $7K/yr

[#10] Regular staff training, SOP maintenance and simulated accidental release drills.

Replacement Repairs $7K/yr

[#22] Spare parts, pump/refrigeration repairs and emergency containment material replacement.

Analytical Testing Recurring $5K/yr

[#11] Ongoing outsourced assays and follow-up testing (mass spec, toxicology, stability checks).

Scenario Planning $5K/yr

[#24] Tabletop exercises and coordination with regulators under cover agreements.

Logistics And Transport $3K/yr

[#14, #2] Climate-controlled courier and chain-of-custody transport budget for occasional moves between sites.

It Maintenance $3K/yr

[#13, #19] IT support, software licensing renewals, secure backups and comms maintenance.

Public Outreach $3K/yr

[#21] Small-scale cooperative programs or payments to local fisheries/water managers to prevent suspicion.

Video Surveillance Maintenance $2K/yr

[#4] CCTV retention, storage and sensor maintenance.

Backup Site Maintenance $1K/yr

[#2] Minor maintenance costs for off-site backup instance storage.

⚡ Cost Scenarios

📊 Baseline (baseline) $500K/yr

97.5% probability / year

Normal year: routine operations, scheduled testing, and retained emergency readiness with no release incidents.

routine_testing no_release retainer_renewals

🚨 Minor Incident $525K/yr

2.0% probability / year +$25K vs baseline

Small accidental placement into a contained pond or tiny water body requiring localized cleanup, extra testing and PR/legal response.

unauthorized_removal small_pond_release localized_cleanup

🚨 Major Breach $1.0M/yr

0.5% probability / year +$500K vs baseline

Release into a lake or large inland waterbody requiring coordinated remediation, large-scale sampling, extended PR/legal and potentially fisheries compensation.

lake_release failure_of_containment extended_remediation

🚨 Catastrophic Ocean Release $100.5M/yr

0.0% probability / year +$100.0M vs baseline

Instance placed into coastal or commercial fisheries with wide ecological/economic impact requiring multi-million to billion-dollar remediation and legal costs.

coastal_release commercial_fisheries_impacted major_ecological_damage

👥 Personnel 5 total

Role	Count	Notes
Research Scientist	1	[#9] Principal Investigator responsible for oversight and experiment approvals (included in staff wages).
Research Technician	2	[#9] Lab technicians for day-to-day handling and experiments (included in staff wages).
Security Officer / MTF Agent	2	[#3] On-site security/guard coverage for 24/7 access control (included in staff wages or contracted equivalent).

📋 Confidence Notes

Analyst notes provide detailed line items and ranges, enabling mid-confidence estimates; however remediation costs are highly non-linear and scenario probabilities are judgment-based, so some uncertainty remains.

← SCP-5694 ↑ All SCPs SCP-5696 →