SCP-728 Safe ~ medium confidence
SCP-728
Expected annual
$983K
One-time setup
$1.2M
Annual recurring
$963K
Personnel
10
One-time setup ~ $1.18M driven by vault construction, contingency reserves and equipment; recurring annual costs ~ $963k driven by staff wages (security + research), overhead, and ongoing operations.
🏗️ One-Time Capital Costs Total: $1.2M
Facilities $500K
[#1] Construction/fit-out of a reinforced Class IV vault sized to enclose the 12.2 m shipping-container, anteroom, reinforced walls/dooring and floor anchors (nominal).
Contingency Reserve $400K
[#11, #23] Life/medical contingency and specialized insurance reserve (#11) plus discretionary escalation/replacement contingency fund (#23) combined as one-time reserves.
Equipment $135K
[#2, #4, #7, #14, #15] Vault HVAC and dehumidification (#2), external surveillance/hardware and hardened video storage (#4), physical anchoring and mounting hardware (#7), generators/UPS and electrical redundancy initial install (#14), fire suppression and emergency equipment initial install (#15).
Initial Research And Lab Setup $57K
[#12, #13, #19] Analog observation kits and archival safes initial purchase (#12), archival/cataloging cabinets and initial cataloging/scanning setup (#13), specialized research instrumentation and bespoke experimental rigs initial procurement (#19).
Transport And Rigging $25K
[#6] Specialist truck/crane rental, spreader bars, rigging crew, permits/escorts to move/place the 12 m container into the vault.
Breach Response Kits $25K
[#17] Containment breach/rapid-reaction equipment, specialized tools, transport crates and kit procurement for on-call team.
Sop Development $20K
[#16] Initial SOP development, training program creation and initial drills to establish entry/exit, log handling, emergency response.
Legal And Cover Story Initial $20K
[#20] Initial legal retainer, procurement paperwork handling, and cover-story setup for contractors/inspectors.
🔄 Annual Recurring Costs Total: $963K/yr
Staff Wages $650K/yr
[#8, #9] Security personnel (6 guards, full-time coverage) and research/technical staff salaries (senior researchers + technicians) including payroll taxes and benefits.
Facility Overhead And Administration $150K/yr
[#22] Proportional sector/site overhead allocation (accounting, HR, insurance, management) applied to recurring operations.
Medical And Occupational Health $60K/yr
[#10] Medical screenings, pre/post exposure exams, psychological monitoring, on-call emergency med contracts and record-keeping.
Cover Story And Legal $30K/yr
[#20] Annual counsel retainer, PR and ongoing legal/procurement cover-story costs.
Facilities Maintenance $27K/yr
[#3, #5, #14, #15, #18] HVAC/energy and routine service (#3), surveillance/access system maintenance and video storage retention (#5), generator/UPS fuel and maintenance (#14), fire suppression inspections (#15), and structural inspection/corrosion control (#18).
Research And Monitoring $25K/yr
[#13, #19] Ongoing archival/cataloging and scanning/backup operations (#13) and recurring specialized experiment consumables and experiment runs budget (#19).
Supplies And Consumables $11K/yr
[#12, #21] Consumable analog observation supplies (paper, pens, tamper-evident envelopes) (#12) plus miscellaneous consumables, cleaning, PPE replacements and small tools/overhead (#21).
Training And Drills $5K/yr
[#16] Annual refresher training and drills to maintain SOP proficiency.
Containment Breach Readiness $5K/yr
[#17] Annual readiness/standby costs for the rapid-reaction team and kit maintenance.
Logistics And Transport $0/yr
[]
Cost Scenarios
📊 Baseline (baseline) $963K/yr
91.0% probability / year
Normal uneventful year with routine operations, no breaches or major incidents.
routine_operations scheduled_experiments no_security_incidents
🚨 Minor Incident $1.1M/yr
8.0% probability / year +$150K vs baseline
Small containment event or personnel injury requiring overtime, medical response, short-term repairs and investigative work.
temporary_perforation single-person_medical_event localised_repairs_and_overtime
🚨 Major Breach $1.8M/yr
1.0% probability / year +$800K vs baseline
Significant containment breach or discovery event requiring extensive repairs/rebuild, legal response, public containment actions and long-term care costs.
large_scale_breach public_exposure multiple_casualties_or_long_term_care
👥 Personnel 10 total
Role Count Notes
Security Officer / MTF Agent 6 [#8] 24/7 guard coverage: 2guards/shift × 3 shifts = 6 full-time guards (nominal).
Research Scientist 2 [#9] Senior researchers to plan/oversee experiments and SOPs (nominal).
Technician 2 [#9] Technical staff to run experiments, handle analog logging and maintain equipment (nominal).
📋 Confidence Notes
Notes provide many line-item estimates and nominal values but several large uncertainties remain (site-dependent vault costs, contingency sizing, and research scaling). SCP is Safe-class with modest operational complexity which reduces uncertainty compared to anomalous, unpredictable objects.
← SCP-727 ↑ All SCPs SCP-729 →