SCP-641 Safe ~ medium confidence
SCP-641
Expected annual
$944K
One-time setup
$154K
Annual recurring
$930K
Personnel
9
Upfront one-time capital costs are moderate (~$154k) dominated by specialized imaging and handling equipment; annual operating costs are higher (~$930k/yr) driven mainly by staff wages, institutional overhead, and an incident contingency reserve.
🏗️ One-Time Capital Costs Total: $154K
Equipment $105K
[#2, #4, #5, #6, #7, #12] Climate cabinet, tamper sensors/electronic lock, CCTV + NVR, high-speed imaging rigs, precision handling bench and micro-manipulation tools, initial restraint/pharmacological equipment.
Initial Research And Lab Setup $20K
[#20] Initial lab buildout / test-bench setup and minor scientific instruments not already captured in equipment (consumable lab fixtures, microscopic staging).
Legal Retainer $15K
[#14] One-time legal retainer / cover-story setup costs.
Facilities $14K
[#1, #23] Secure vault compartment installation and small physical hazard mitigation (plexiglass shields, mounting, vibration-damping installation).
🔄 Annual Recurring Costs Total: $930K/yr
Staff Wages $600K/yr
[#9, #10, #11] Security guard salaries (vault/experiment coverage), research staff (PI, postdocs/technicians), and part-time medical support; estimates include benefits/overhead implicitly.
Institutional Overhead $180K/yr
[#21] Facility overhead and administrative burden (utilities, HR/finance, security integration) approximated as a percentage of direct staff costs.
Incident Response Reserve $50K/yr
[#18] Contingency reserve for rapid containment/response, search teams, emergency transport, and temporary facilities.
Cover Story And Legal $30K/yr
[#14] Ongoing legal counsel, cover-story maintenance, PR/legal contingency budgeting and secure recordkeeping operations.
Psychological Evaluation $15K/yr
[#13] Baseline and periodic psychological screening, counseling, and post-exposure monitoring for staff involved with SCP-641.
Research And Monitoring $13K/yr
[#6, #20, #17] Ongoing research costs: high-speed imaging maintenance/calibration, occasional materials testing fees (SEM/TEM/spectroscopy) averaged annually, and experiment monitoring activities.
Subject Compensation $8K/yr
[#24] Compensation for lawful human volunteers or administrative costs for managed subject usage; annualized estimate.
Training And Sops $8K/yr
[#19] SOP development, periodic drills, and hands-on training for researchers and security staff.
Supplies And Consumables $5K/yr
[#3, #8, #12, #23] Packing materials and archival tissue, PPE replacement, replenishment of controlled pharmaceuticals/disposables, and small-parts capture consumables.
Logistics And Transport $5K/yr
[#16] Secure transport / courier costs averaged (per-move costs annualized assuming occasional moves or external testing).
Insurance $5K/yr
[#15] Insurance premiums or self-insurance reserving for the artifact's declared value.
Facilities Maintenance $3K/yr
[#2, #5, #23] Ongoing HVAC/calibration for climate cabinet, minor CCTV/door hardware upkeep, and replacement/maintenance of physical shields.
Data Storage And Backup $3K/yr
[#5, #17] High-resolution video and microscopy data storage, encrypted archival, and redundant backups for investigative/research retention.
Long Term Conservation $3K/yr
[#25] Annualized reserve for long-term conservation, repair, or replication work (budgeted as periodic reserve).
Archival Documentation $2K/yr
[#22] Conservator/cataloging time, condition reports, and chain-of-custody documentation maintenance.
Equipment Maintenance $400/yr
[#4] Ongoing software/service fees and maintenance for tamper alarms/access-control systems.
Cost Scenarios
📊 Baseline (baseline) $930K/yr
85.0% probability / year
Normal year with routine research and maintenance, no major incidents.
routine_operations scheduled_experiments
🚨 Minor Incident $970K/yr
8.0% probability / year +$40K vs baseline
Localized incident such as subject injury, emergency transport, small investigation and overtime.
subject_injury ambulance_ER internal_investigation
🚨 Major Breach $1.1M/yr
2.0% probability / year +$200K vs baseline
Significant containment failure or violent incident requiring extended emergency response, legal action, and possible replacement/transfer.
violent_breach medical_evacuations external_exposure
🚨 Research Breakthrough Requiring Scale Up $1.1M/yr
5.0% probability / year +$120K vs baseline
Discovery leads to rapid scale-up of research (additional equipment purchases, hires, and contracted testing).
promising_research_results external_collaboration equipment_scaleup
👥 Personnel 9 total
Role Count Notes
Security Officer / MTF Agent 4 [#9] Vault coverage (3 rotating) plus additional coverage during experiments; headcount reflects full-time equivalents.
Research Scientist 1 [#10] PI leading studies (may be part-time but counted as a single role).
Research Technician 2 [#10] Laboratory technicians/postdocs supporting experiments and imaging.
Medical Officer 1 [#11] On-call med tech / nurse for experiments and emergency response.
Administrative Staff 1 [#21, #14] Site/admin support for logistics, scheduling, recordkeeping, and liaising with legal/cover-story functions.
📋 Confidence Notes
Analyst notes provide detailed line items and realistic ranges, enabling a reasoned mid-range estimate; however many items (staff counts, frequency of incidents, choice between using existing facility vs new purchases) are uncertain, so confidence is medium.
← SCP-640 ↑ All SCPs SCP-642 →