SCP-6391 Unknown ~ medium confidence
SCP-6391
Expected annual
$10.1M
One-time setup
$26.0M
Annual recurring
$9.7M
Personnel
36
Initial one-time containment and equipment setup is estimated at ~$26.0M, driven by facility retrofits, specialized equipment (irradiator, incinerator, robotics) and an emergency reserve. Annual operating costs are ~ $9.73M/yr, dominated by staff wages, ongoing research, legal/insurance and specialized maintenance/utility requirements.
🏗️ One-Time Capital Costs Total: $26.0M
Contingency Reserve $10.0M
[#19] One-time contingency / outbreak reserve fund for rapid large-scale responses (drawn as-needed).
Facilities $8.7M
[#1, #12, #20] Retrofit of Site-125 high-risk wing (BSL-4/prion-capable), quarantine/animal-holding buildouts, and structural hardpoint mitigation (rounded stainless surfaces, reinforcement). Includes permitting/remediation contingencies.
Equipment $6.4M
[#2, #3, #4, #5, #11, #24, #10, #26] One-time purchases: high-temperature incinerator (#2), ionising irradiator purchase & shielding/licensing (#3), remote robotics & manipulators (#4), remote incendiary/destruction systems (#5), field/armored vehicles (#11), sample storage/freezers (#24), surveillance equipment (#10), IT/classified communications implementation (#26).
Initial Research And Lab Setup $650K
[#9] R&D and initial lab setup to develop detection assays (chemical swabs/test-strips), prototype development and initial validation equipment.
Legal Setup $300K
[#18] Initial legal/OPSEC/public-affairs setup, contracts and initial retainer for cover-story/legal infrastructure.
Ecological Remediation Initial $0
[#21] [] Primary ecological remediation is on-demand/recurring; no baseline one-time remediation budget assumed here.
🔄 Annual Recurring Costs Total: $9.7M/yr
Staff Wages $3.0M/yr
[#6, #7, #8] Salaries & benefits: specialized scientific staff (~$930k/yr), containment operations & security (~$1.48M/yr), medical staff & basic surveillance staff (~$640k/yr).
Research And Monitoring $2.2M/yr
[#9, #10, #23, #24] Ongoing detection kit production & deployment (~$125k/yr), surveillance & environmental monitoring operations (~$275k/yr), long-term research program for countermeasures (~$1.75M/yr), sample-storage operations/cold-chain (~$30k/yr).
Cover Story And Legal $1.1M/yr
[#18] Recurring legal counsel, public affairs, cover-story maintenance, FOIA/records handling and incident PR response budgets.
Insurance And Indemnity $1.1M/yr
[#22] Insurance premiums or self-insurance reserve allocations for liability, settlements and indemnities.
Supplies And Consumables $500K/yr
[#14, #15, #28] Hazardous-waste contractor/disposal throughput (~$300k/yr), decontamination chemicals/autoclave consumables (~$50k/yr), miscellaneous consumables/spare parts/PPE (~$150k/yr).
Energy And Utilities $375K/yr
[#16] Extra electricity/fuel for redundant HVAC, negative-pressure systems, irradiator/robotics and facility power draw.
Veterinary Services $325K/yr
[#13] On-call veterinary services, euthanasia supplies, transport to incinerator, and routine animal healthcare for containment operations.
Facilities Maintenance $200K/yr
[#1, #12, #20] Ongoing maintenance of containment suites, HVAC redundancy upkeep, structural inspections and minor repairs to hardpoint-mitigated surfaces.
Irradiator Licensing Security $150K/yr
[#3] Licensing, security, and regulatory compliance costs if a permanent irradiator is purchased and operated on-site.
Training And Certification $150K/yr
[#17] Regular SOP training, drills, external audits and certification maintenance.
Logistics And Transport $141K/yr
[#5, #11, #28] Vehicle operations & maintenance (~$130k/yr), per-deployment fuel/munitions for destruction drones/incendiary deployments (~$11k/yr baseline assuming low deployment frequency).
Quarantine Operations $125K/yr
[#12] Operations for quarantine wards and animal holding (staffing supplements, specialized cage turnover, utilities for isolation rooms).
Incinerator Ops $100K/yr
[#2] Fuel, routine maintenance and permitting costs for on-site high-temperature incinerator.
It Operations $90K/yr
[#26] Secure IT, monitoring telemetry, classified communications and records-management operations.
Psychological Support $88K/yr
[#27] Counseling programs, retention incentives and trauma support for staff working on high-risk tasks.
Robotics Maintenance $60K/yr
[#4] Maintenance, calibration and upgrades for telemanipulators, robotic arms and remote sampling systems.
Destruction Drones Maintenance $50K/yr
[#5] Maintenance and readiness costs for incendiary/pyro-drones and related delivery systems.
Irradiation Contracts $0/yr
[#3] Alternative model: mobile/contract irradiation per-treatment; not budgeted in baseline (purchase/licensing assumed).
Public Health Coordination $0/yr
[#25] Public health coordination and compensation for farming/livestock impacts is primarily on-demand and not budgeted in baseline recurring costs.
Ecological Remediation Reserve $0/yr
[#21] Long-term ecological remediation/land decontamination is on-demand and funded from contingency/reserve during incidents; no baseline recurring budget assumed.
Cost Scenarios
📊 Baseline (baseline) $9.7M/yr
89.5% probability / year
Normal uneventful year with routine containment, monitoring, research and maintenance; no major outbreaks or reserve draws.
no detected outbreaks routine operations only
🚨 Minor Incident $10.7M/yr
8.0% probability / year +$1.0M vs baseline
Localized detection leading to targeted culling, additional deployments of destruction drones/incineration and limited public compensation and remediation.
single-site colony emergence limited livestock infection targeted public outreach/compensation
🚨 Major Outbreak $17.7M/yr
2.0% probability / year +$8.0M vs baseline
Regional outbreak requiring mass culling, large-scale incineration, significant remediation and reserve draws plus legal/compensation costs.
regional agricultural spread multiple colonies discovered widespread livestock infection
🚨 Catastrophic Breach $39.7M/yr
0.5% probability / year +$30.0M vs baseline
Large multi-region or cross-border outbreak requiring full contingency reserve drawdown, extended remediation, radiation treatment of land and major settlements.
uncontrolled multi-site spread failure of containment & major public exposure
👥 Personnel 36 total
Role Count Notes
Research Scientist (Senior) 3 [#6] Senior prion/protein chemists; salary assumptions taken from analyst notes.
Research Scientist (Midlevel) 4 [#6] Midlevel researchers supporting experiments and assay development.
Lab Manager / QA 1 [#6] Lab manager / quality assurance overseeing protocols and compliance.
Containment Technician 8 [#7] Trained BSL-4 technicians for daily containment operations and sample handling.
Security Officer / MTF Agent 12 [#7] 24/7 armed/cleared security to prevent breaches and enforce quarantine.
Hazmat Specialist 4 [#7] Rapid response hazardous-materials teams for field operations and containment.
Physician / Medical Officer 2 [#8] Dedicated physicians for occupational health and post-exposure care.
Nurse / Medical Support 2 [#8] Infectious-disease nursing support and surveillance follow-up.
📋 Confidence Notes
Estimates use midpoints of wide ranges provided in analyst notes and the article; many items (reserve size, outbreak scale, choice of permanent irradiator vs. contract treatments) are highly scenario-dependent, producing moderate uncertainty.
← SCP-6390 ↑ All SCPs SCP-6392 →