SCP-622 Safe ~ medium confidence
SCP-622
Expected annual
$4.0M
One-time setup
$1.4M
Annual recurring
$3.9M
Personnel
15
One-time containment and setup estimated at approximately $1.36M, with large recurring costs (~$3.88M/year) driven primarily by personnel, legal/PR/buyback programs, interception/monitoring, and contingency reserves.
🏗️ One-Time Capital Costs Total: $1.4M
Equipment $393K
[#3, #4, #5, #9, #21] Secure servers and air-gapped backups, initial PPE kits, portable hazmat/decon gear and trailers, purchase of transport vehicles (3 units assumed), initial records/evidence storage equipment.
Initial Legal And Litigation $300K
[#12] Initial legal retainer, casework startup, recall coordination and potential early litigation costs.
Facilities $240K
[#1, #2, #16] Hardened storage vault retrofit or dedicated room, HVAC/dehumidification install and nonporous floor/coating treatments for containment and easy decontamination.
Initial Research And Lab Setup $150K
[#15] Initial laboratory testing program setup: chemical analysis, equipment time, initial toxicology and decontamination R&D.
Public Relations Initial $100K
[#13] Initial PR/buyback campaign seed funding and controlled messaging costs.
Buyback Program $100K
[#14] Lump-sum buyback/indemnity for commercial stock (mid-range estimate given documented inventory).
Archive Removal Initial $50K
[#25] Initial takedown/controlled destruction of marketing materials and public records.
Initial Training And Drills $30K
[#8] Initial external training, simulation exercises, legal/interview and hazmat drills setup.
🔄 Annual Recurring Costs Total: $3.9M/yr
Staff Wages $1.4M/yr
[#19] Payroll and benefits for security, hazmat technicians, investigators, chemist(s), legal/PR liaison, medical and administrative staff (estimated staffing complement).
Contingency Reserve $500K/yr
[#20] Fast-access fund to respond to unplanned breaches: public messaging, mass decon, emergency logistics and legal emergency expenses.
Supply Chain Monitoring And Interception $400K/yr
[#10] Monitoring commerce channels, undercover operations, liaison with carriers, and operational staff for interception across jurisdictions.
Cover Story And Legal $275K/yr
[#12, #13] Ongoing legal fees, litigation support, PR monitoring and controlled messaging budget.
Interagency Coordination And Covert Payments $200K/yr
[#22] Budget for formal agreements, travel, classified expenditures or compensation for cooperation from outside agencies.
Research And Monitoring $160K/yr
[#7, #15] Ongoing toxicology/behavioral research, environmental monitoring, and medical surveillance programs for exposed staff.
Field Investigation And Seizure $150K/yr
[#11] Travel, overtime, lodging, tactical support and per-operation costs for seizures and investigations.
Facilities Maintenance $143K/yr
[#2, #16, #17] HVAC/dehumidification energy and maintenance, replacement/repair of containment coatings and contaminated infrastructure, periodic HVAC filter and system service.
It Security And Hosting $125K/yr
[#3] Ongoing classified hosting, air-gapped backup management, audits and cleared IT staff support.
Hazmat Consumables And Incident Costs $120K/yr
[#5, #6] Consumables for decon incidents (disposable tarps, neutralizers), portable decon supplies and small-incident response consumables.
Wastewater Disposal And Testing $100K/yr
[#6] Capture, testing, hazardous-waste contractor disposal or on-site treatment and permitting contingency for wastewater from decontamination.
Logistics And Transport $90K/yr
[#9] Vehicle operating costs (fuel, insurance, drivers) for transport fleet (assumed 3 vehicles).
Insurance And Liability $75K/yr
[#18] Annual premiums for environmental, transport, employee injury and third-party liability coverage.
Emergency Medical Reserve $50K/yr
[#24] Annual reserve for ambulance/airlift, hospitalization and emergency treatment for serious exposures.
Training And Drills Recurring $50K/yr
[#8] Annual refresh training, external trainers and simulation exercises for hazmat/security/medical/legal teams.
Archive Monitoring Recurring $20K/yr
[#25] Ongoing monitoring, takedown services and web scrubbing subscriptions to remove references and marketing materials.
Records Maintenance And Audits $10K/yr
[#21] Ongoing chain-of-custody audits, secure storage rental/maintenance and documentation systems upkeep.
Supplies And Consumables $8K/yr
[#4, #23] PPE replenishment and daily consumables such as potable water for handlers and basic supplies.
Cost Scenarios
📊 Baseline (baseline) $3.9M/yr
80.0% probability / year
Normal year with routine operations, monitoring, and no major containment incidents.
routine operations no breaches scheduled training and research
🚨 Minor Incident $4.1M/yr
15.0% probability / year +$200K vs baseline
Localized spill or small breach requiring targeted decontamination, waste disposal, and limited repairs.
localized spill single-site decon small legal/PR response
🚨 Major Breach $5.4M/yr
2.0% probability / year +$1.5M vs baseline
Significant contamination event requiring large-scale decontamination, mass medical response, major infrastructure replacement, and substantial legal/PR/buyback actions.
large-area spread mass decon public exposure
🚨 Research Scale Up $4.4M/yr
3.0% probability / year +$500K vs baseline
New findings necessitate an accelerated R&D program and scaled containment/interception operations (e.g., discovery of longer persistence or wider commercial distribution).
extended persistence discovered wider product distribution need for accelerated trials
👥 Personnel 15 total
Role Count Notes
Security Officer / MTF Agent 4 [#19] Site security and response personnel for secure storage, transport escorts and perimeter control.
Hazmat Technician 2 [#19, #5] Trained hazmat operators for handling, decon and incident response.
Research Scientist / Chemist 1 [#15, #19] Lead chemist for analysis, testing and R&D on dissipation and decontamination.
Investigator / Analyst 4 [#10, #11, #19] Supply-chain monitoring, field investigations and interdiction specialists.
Legal / PR Liaison 1 [#12, #13, #19] Coordinates legal actions, recalls and controlled public messaging.
Medical Officer 1 [#7, #24, #19] On-call clinician for monitoring, emergency care and exposure surveillance.
Engineer / Maintenance 1 [#2, #16, #17, #19] Maintains HVAC/dehumidification systems, coatings and repair of contaminated infrastructure.
Administrative Staff 1 [#21, #19] Records, chain-of-custody management and administrative coordination.
📋 Confidence Notes
Analyst notes provide detailed line items and ranges, enabling mid-confidence estimates; uncertainty remains around incident frequency, geographic spread, and buyback scale which affects reserve and legal costs.
← SCP-621 ↑ All SCPs SCP-623 →