SCP-6128 Safe ~ medium confidence
SCP-6128
Expected annual
$54K
One-time setup
$258K
Annual recurring
$51K
Personnel
0.13
Estimated one-time setup and contingency reserves total approximately $258k, driven primarily by contingency funds for imaging/relocation and heavy-lift operations; annual recurring costs are modest (~$51k/yr), driven by research/consultation, disposal, and legal/cover-story obligations.
🏗️ One-Time Capital Costs Total: $258K
Heavy Lift And Transport Reserve $50K
[#11] Contingency reserve for crane, flatbed, custom crate and riggers for relocation operations.
Incident Response Reserve $50K
[#18] Emergency rapid-response fund for sudden accumulations, vandalism response, or rapid contractor/security mobilization.
Advanced Imaging Reserve $40K
[#10] Reserve for a single mobile X-ray/CT deployment or preparatory imaging logistics (rental, operator, transport) if required.
Equipment $40K
[#3, #5, #9, #13, #14] Weatherproof camera and mounts/storage, solar+battery remote power system, remote-examination rig (manipulator/cameras), chest freezer, sealed waste containers.
Legal And Property Settlement $30K
[#15] One-time land/easement/NDA or settlement payments to secure site access and initial legal work.
Insurance Reserve $20K
[#21] One-time reserve for potential liability, regulatory fines, or remediation costs.
Facilities $14K
[#1, #2, #22] Initial full shed repair/reinforcement and chain-link fencing installation plus one-time upgrades for long-term environmental control.
Cadaver Disposal Reserve $5K
[#7] One-time contingency/disposal fund for licensed collection and incineration/rendering of existing or unexpected cadavers.
Public Relations One Time $5K
[#20] Initial small settlement/cover payment to maintain plausible deniability if immediate local attention arises.
Initial Research And Lab Setup $4K
[#6, #17] Initial biohazard PPE kit and initial SOP development / initial training setup.
🔄 Annual Recurring Costs Total: $51K/yr
Research And Monitoring $28K/yr
[#8, #12, #19, #7, #3] Veterinary/pathology consultancy and necropsy services, controlled-experiment cadaver procurement budget, recurring research supplies/histology/toxicology, recurring cadaver disposal costs, and surveillance storage/backups.
Cover Story And Legal $9K/yr
[#15, #20, #21] Ongoing liaison, permitting, legal counsel, cover-story maintenance, small PR/stipend costs and ongoing compliance retainer/insurance expenses.
Staff Wages $8K/yr
[#4, #16] Incremental security patrol/monitoring fractional FTE (~0.05–0.1 FTE) and small administrative/approvals fraction.
Facilities Maintenance $5K/yr
[#1, #2, #5, #13, #14, #22] Annual inspections/roof/door repairs, fence repairs, power/equipment electricity and maintenance, freezer power, sanitation/odor control, periodic conservation upkeep.
Training And Sop $1K/yr
[#17] Recurring retraining, audits and SOP refreshes to prevent uncontrolled expansion and maintain procedures.
Supplies And Consumables $500/yr
[#6] Disposable biohazard PPE, disinfectants, sharps disposal supplies resupply.
Logistics And Transport $0/yr
[]
Cost Scenarios
📊 Baseline (baseline) $51K/yr
92.0% probability / year
Normal year with routine containment, monitoring, disposal and occasional consults; no major incidents or large operations.
routine_monitoring occasional_disposal scheduled_consultations
🚨 Minor Incident $66K/yr
6.0% probability / year +$15K vs baseline
A small emergency or vandalism event requiring contractors, extra security, and accelerated disposal/cleanup.
vandalism unexpected_accumulation local_discovery_attempt
🚨 Major Operation $171K/yr
2.0% probability / year +$120K vs baseline
Decision or necessity to perform advanced imaging and/or relocate the mass (mobile CT/X-ray deployment, heavy-lift/crating and specialist operators).
imaging_deployment relocation_for_study large-scale_experimentation
👥 Personnel 0.13 total
Role Count Notes
Security Officer / MTF Agent 0.08 [#4] Fractional FTE for incremental patrols and footage review (pro-rated salary component).
Administrative Staff 0.05 [#16] Fractional admin/approvals time for documentation, permits and liaison.
📋 Confidence Notes
Notes provide ranges and clear categories for most costs (equipment, maintenance, consults) but several large items are contingency estimates (imaging/relocation, incident reserves) and per-deployment uncertainty is high, so overall confidence is medium.
← SCP-6127 ↑ All SCPs SCP-6129 →