SCP-5812 Eparch1 ~ medium confidence
SCP-5812
Expected annual
$389K
One-time setup
$608K
Annual recurring
$379K
Personnel
7
Initial capital and remediation work is roughly $608,000 one-time, driven by structural repairs, vault construction, contingency and forensic setup; annual recurring costs are about $379,000 driven primarily by 24/7 security staffing and monitoring plus inspections and maintenance.
🏗️ One-Time Capital Costs Total: $608K
Facilities $278K
[#1, #2, #3, #14] Structural assessment, emergency stabilization/door repair, permanent sealing and evidence-vault construction; includes structural engineer fees, heavy steel work, secure seals/locks and vault construction (mid-range estimates combined).
Initial Research And Lab Setup $100K
[#8, #9, #11, #12, #15, #17, #18, #19, #22] Initial forensic/non-destructive testing, autopsy/toxicology, ballistics/metallurgy, wine/chemical dating, environmental testing, sample storage freezer, archival/evidence systems setup, specialist consulting, and conservation/decontamination of recovered artifacts.
Contingency Fund $100K
[#24] Reserve for unexpected anomalies or escalation requiring rapid-response contracting or specialized analysis.
Equipment $40K
[#4, #5, #16] CCTV system hardware and installation, door/tamper sensors, and purchase/rental of tools/PPE for containment work (one-time equipment purchases/installations).
Site Downtime $30K
[#21] Opportunity cost / contingency to relocate equipment or staff and lost usable space from sealing off corridor (mid-range contingency).
Long Term Disposition $30K
[#25] Costs associated with archival (museum-grade) or decommission/destruction decisions; mid-range archival/decommissioning estimate.
Artifact Transport $15K
[#13] Rigging, crane/hoist, skilled riggers and temporary staging to move small boat from underground chamber to containment.
Legal Pr $15K
[#23] Legal review, cover-story administration, record redaction and liaison costs (one-time engagement / setup).
🔄 Annual Recurring Costs Total: $379K/yr
Staff Wages $360K/yr
[#6, #7] 24/7 dedicated security staffing (6 FTE) and CCTV/operator monitoring FTE (1) including benefits and overtime (annualized).
Inspections And Audits $6K/yr
[#26] Periodic inspections of seals, cameras, door hardware, and annual audits / drills to ensure containment integrity.
Archival Maintenance $3K/yr
[#18] Annual maintenance, secure backups and storage fees for digital/physical evidence systems.
Cctv Maintenance $2K/yr
[#4] Annual maintenance, network storage and UPS support for CCTV (mid-range).
Psychological Support $2K/yr
[#20] Ongoing counseling and occupational health support for involved personnel.
Supplies And Consumables $1K/yr
[#16] Consumables replacement (PPE, disinfectants, replacement hardware) annualized.
Sensors Monitoring $1K/yr
[#5] Monitoring and maintenance for door/window/tamper sensors integrated into site alarm systems.
Biohazard Storage $1K/yr
[#10] Ongoing costs if biological remains require long-term refrigerated storage; includes manifests and hazardous waste handling for retained materials.
Vault Energy $1K/yr
[#14] Energy costs for evidence containment vault / climate control (annualized).
Freezer Maintenance $1K/yr
[#17] Electricity and maintenance for -80°C freezer or secure refrigerated sample storage.
Facilities Maintenance $0/yr
[]
Research And Monitoring $0/yr
[]
Logistics And Transport $0/yr
[]
Cover Story And Legal $0/yr
[]
Cost Scenarios
📊 Baseline (baseline) $379K/yr
94.0% probability / year
Normal year with standard containment, monitoring, and no major incidents.
no structural failures regular inspections no anomalous escalation
🚨 Minor Incident $479K/yr
5.0% probability / year +$100K vs baseline
Limited discovery/containment complication requiring extra forensic work, short-term repairs, and PR/legal support.
localized water ingress or minor door breach additional forensic sampling short-term contractor repairs
🚨 Major Structural Repair $879K/yr
1.0% probability / year +$500K vs baseline
Significant structural failure or discovery requiring major door replacement, deep engineering remediation, and extended forensic work.
severe earthquake damage full door replacement and corridor reconstruction extended specialist contracting
👥 Personnel 7 total
Role Count Notes
Security Officer / MTF Agent 6 [#6] Dedicated 24/7 posting (2 guards per shift × 3 shifts = 6 FTE).
CCTV Operator / Monitor 1 [#7] At least 1 FTE to monitor camera feeds and log events (may be shared).
📋 Confidence Notes
Analyst notes provide detailed line-item ranges and clear mappings, but many items (structural repairs, contingency, archival vs destruction choice) have wide ranges and site-specific variability; therefore medium confidence.
← SCP-5811 ↑ All SCPs SCP-5814 →