SCP-6248 Unknown ~ medium confidence
SCP-6248
Expected annual
$3.0M
One-time setup
$2.6M
Annual recurring
$2.8M
Personnel
23
One-time setup ~ $2.58M led by the mobile BSL-3 lab, site/legal acquisition and contingency fund; recurring costs ~ $2.82M/yr driven primarily by security and laboratory personnel, survivor monitoring, legal/PR, and ongoing lab operations.
🏗️ One-Time Capital Costs Total: $2.6M
Initial Research And Lab Setup $775K
[#7] Mobile BSL-3 lab procurement and install (midpoint of $600k–$950k).
Land Control Acquisition $600K
[#1] Legal acquisition/lease or multi-year exclusive permit and compensation to National Trust/local authorities (estimated midpoint $200k–$1M).
Contingency Fund $500K
[#23] Up-front contingency reserve for unexpected breaches / mass-exposure response (partial fund within $250k–$2M range).
Facilities $260K
[#2, #3] Non-invasive containment enclosure (dome) and low-visual-impact perimeter/fencing plus minor site works and foundations.
Equipment $135K
[#6, #12, #15, #14] Surveillance system, cold storage units, site vehicle purchase, and generator/UPS hardware.
Legal And Permit Setup $100K
[#17] Initial legal counsel and permit/cover paperwork setup costs.
Cover Story Setup $100K
[#18] One-time costs to establish a plausible public-facing archaeology/conservation project and associated materials.
Environmental Heritage Consultancy Setup $80K
[#16] Heritage/environmental consultancy and initial impact assessments to design non-invasive containment.
Documentation And Records Setup $25K
[#25] Secure archives, deniable paperwork and covert record creation (one-time setup).
🔄 Annual Recurring Costs Total: $2.8M/yr
Staff Wages $1.2M/yr
[#4, #8, #9] Security roster (three shifts, ~12 guards + supervisors/site manager), laboratory staff (2 senior scientists, 3 technicians, biosafety officer, lab manager), and medical support salaries (physician/medic).
Research And Monitoring $362K/yr
[#7, #19] BSL-3 lab operations/validation costs ($150k–$300k range) plus sequencing/assays/reagent usage (midpoint $75k–$200k).
Survivor Monitoring Program $350K/yr
[#10, #24] Ongoing monitoring, medical/social services and modest long-term sociogenetic program funding (represents a modest program baseline; per-survivor costs range $30k–$75k and program-level costs can scale to $2M+/yr).
Cover Story And Legal $275K/yr
[#17, #18] Legal retainer for permits/claims and PR/incident management retainer (legal midpoint $75k–$200k; PR $150k/yr).
Contingency Replenishment $250K/yr
[#23] Periodic replenishment of response contingency reserve/insurance for large incidents.
Rapid Response Retainer $75K/yr
[#5] Retainer/surge pay for armed rapid response / contingency guard surge.
Public Event Season Surge $65K/yr
[#22] Seasonal surge staffing, overtime, temporary barriers and PR presence for tourist peaks (midpoint $30k–$100k).
Facilities Maintenance $54K/yr
[#2, #3, #6, #12, #14] Maintenance of enclosure/fencing, surveillance system upkeep, cold-storage maintenance, and generator/UPS service.
Containment Training And Drills $30K/yr
[#21] SOP development, staff training, tabletop and field drills (midpoint $20k–$40k).
Supplies And Consumables $28K/yr
[#11] PPE, single-use consumables, sample vials and decontamination supplies (midpoint of $15k–$40k).
Hazardous Waste Disposal $21K/yr
[#13] Biohazardous waste disposal and incineration (midpoint of $12k–$30k).
Environmental Heritage Liaison Recurring $20K/yr
[#16] Annual liaison, mitigation and consultations with heritage authorities (midpoint $10k–$30k).
Emergency Medical Evacuation $18K/yr
[#20] Medevac/ambulance/helicopter retainer and occasional per-evac costs (retainer midpoint $10k–$25k; per-evac extra as needed).
Documentation Upkeep $15K/yr
[#25] Upkeep of covert records, redundant archives and plausible cover paperwork ($15k/yr).
Logistics And Transport $9K/yr
[#15] Vehicle maintenance, fuel and insurance for off-road/4x4 transport (midpoint $6k–$12k).
Cost Scenarios
📊 Baseline (baseline) $2.8M/yr
83.0% probability / year
Normal uneventful year with steady operations, routine monitoring, training and expected seasonal surges.
routine_operations seasonal_visitors
🚨 Minor Incident $3.3M/yr
15.0% probability / year +$500K vs baseline
Localized public exposure or small breach requiring surge response, targeted testing, extra PR/legal work and limited containment actions.
unauthorized_consumption weekend/tourist_surge limited_breach_of_enclosure
🚨 Major Mass Exposure $5.8M/yr
2.0% probability / year +$3.0M vs baseline
Large-scale exposure/mass-infection event requiring mass quarantine, substantial medical response, major PR/legal payouts, and large-scale decontamination.
major_breach mass_public_exposure legal_liability_event
👥 Personnel 23 total
Role Count Notes
Security Officer / MTF Agent 12 Three-shift roster guarding site (12 guards) per note #4; salary included in staff_wages.
Security Supervisor 1 Shift supervisor for security roster per note #4.
Site Manager / Security Manager 1 On-site manager overseeing operations and liaison duties per note #4.
Research Scientist 2 Senior scientists for BSL-3 research operations per note #8.
Lab Technician 3 Technicians to process samples and run assays per note #8.
Biosafety Officer 1 BSL-3 biosafety oversight per note #8.
Lab Manager 1 Day-to-day lab operations management per note #8.
Medical Officer 1 On-call medic for immediate exposure response per note #9.
Physician (part-time) 1 Periodic physician visits and follow-up care per note #9.
📋 Confidence Notes
Estimates follow analyst-provided ranges and midpoints; many line items have wide ranges (land acquisition, survivor program scale, contingency needs) and operational frequency is uncertain, so moderate confidence.
← SCP-6247 ↑ All SCPs SCP-6249 →