← SCP Cost Explorer Read on SCP Wiki ↗
SCP-7435 Safe ~ medium confidence
SCP-7435
Expected annual
$5.0M
One-time setup
$4.9M
Annual recurring
$4.9M
Personnel
37
Initial capital outlay is approximately $4.88M driven primarily by biodome construction and a large contingency/insurance reserve; annual operating costs are roughly $4.92M driven mainly by security and research staffing, plus ongoing biosecurity and emergency reserves.
🏗️ One-Time Capital Costs Total: $4.9M
Insurance Contingency Fund $2.0M
[#29] Reserved contingency fund for large-scale exposure, public disclosure, or catastrophic recovery operations.
Facilities $1.0M
[#1, #4, #5] Biodome construction (30 m × 10 m), site prep/foundation, electrical hookup/transfer, and perimeter fencing with gates/signage; remote site hauling/labor premium included.
Initial Research And Lab Setup $415K
[#13, #25] BSL-2 lab build-out, sequencing/microscopy suite and tissue-culture start-up; cryobank/long-term specimen backup setup.
Equipment $342K
[#2, #3, #6, #16, #17] Initial HVAC/HEPA install, environmental-control PLC and actuators, surveillance camera/sensor installation, particle/pollen detection hardware, and secure communications hardware.
Community Management Initial $300K
[#20] Initial rehousing, mass amnesticization and relocation costs used during discovery and for nearby residents.
Ppe And Decon Setup $150K
[#9] Purchase of enhanced-filtration suits (PAPR/full suits), fit-testing, spare cartridges, and decon showers/portable decon trailer setup.
Amnestic Initial $150K
[#11] Initial Class-B amnestic procurement, secure storage/vault and pharmacy dispensing controls.
Legal Initial $150K
[#21] Compensation, property easements, legal fees and clandestine paperwork to secure long-term site control.
Vehicles Purchase $110K
[#8] Purchase and outfitting of 2–4 response SUVs/light trucks for site patrol and transfers.
Security Setup Initial $100K
[#7] Initial security training, uniforms, first-line equipment and supervisor setup.
Forensic Setup $60K
[#24] Equipment and protocol development for periodic DNA audits, biometric screening tools and forensic verification.
Entomology Setup $30K
[#14] Syrphidae colony rearing cages, sterilization/irradiation setup and containment measures to prevent reproduction escape.
Medical Setup $25K
[#10] Emergency oxygen, nebulizers, portable ventilator backup, med-supply cabinet and initial on-site medical equipment.
Biosecurity Measures Initial $15K
[#15] Root barriers, trenching equipment, herbicide buffer zone establishment and initial seed/pollen trapping hardware.
Transportation Containment Equipment $9K
[#18] Secure transfer cases, containment boxes and initial cold-chain accessories.
🔄 Annual Recurring Costs Total: $4.9M/yr
Staff Wages $3.2M/yr
[#7, #10, #11, #13, #17] Security guard payroll (24/7 coverage), research staff salaries, medical staffing (on-call/contract), pharmacy staffing, and monitoring/analyst labor.
Administrative Overhead $641K/yr
[#30] Program management, procurement, auditing and compliance overhead (estimated at ~15% of direct recurring costs).
Emergency Reserve $200K/yr
[#23] Reserved contingency for larger emergency operations (transport, urgent quarantines, temporary housing) kept available annually.
Insurance Reserve $150K/yr
[#29] Annual insurance/policy premiums and continued financial reserve contributions for discovery events and litigation.
Research And Monitoring $135K/yr
[#13, #14, #16, #26] Ongoing research consumables and diagnostics (sequencing, ELISA, microscopy), entomology program staffing/stocking, and particle/pollen analysis labor and consumables.
Medical Treatment Reserve $100K/yr
[#12] Annual contingency budget for ER visits, hospitalizations and psychiatric follow-up for exposed individuals.
Cover Story And Legal $70K/yr
[#20, #21] Ongoing cover-story maintenance, community coordination/PR monitoring, and legal maintenance costs.
Training And Background Checks $60K/yr
[#22] Annual memetic-safety training, SOP refreshers and recurring background checks/vetting program for cleared personnel.
Facilities Maintenance $49K/yr
[#2, #3, #4, #5, #6] HVAC/HEPA filter replacement & certified testing, environmental-system maintenance, electrical energy costs, fence/signage repairs, and surveillance system upkeep/connectivity.
Logistics And Transport $40K/yr
[#8, #18] Vehicle fuel/maintenance for patrols and per-transfer escort/transport costs.
Secure Communications Operations $40K/yr
[#17] Operations and staffing costs for hardened networks, encrypted radios, secure log servers and monitoring of sensor feeds.
Amnestic Administration $40K/yr
[#27] Operational costs and medical monitoring for timely administration of Class-B amnestics, follow-up care and tracking treated subjects.
Containment Upgrade Reserve $40K/yr
[#28] Annualized reserve for periodic major refurbishments (roof replacement, HVAC overhaul, fence replacement) averaged over lifecycle.
Amnestic Replenishment $30K/yr
[#11] Annual procurement/replacement of Class-B amnestic doses and replenishment of emergency stock.
Biosecurity Control Program $30K/yr
[#15] Annual invasive species control, sweeps for volunteer plants, herbicide application and seed/pollen trapping maintenance.
Incident Drills $30K/yr
[#23] Regular emergency exercises, contingency logistics and mutual-aid agreements.
Forensic Program $30K/yr
[#24] Annual budget for DNA audits, per-audit lab costs and forensic verification activities.
Decontamination And Disposal $20K/yr
[#19] Annual incineration/autoclave contracts and licensed biomedical waste disposal for removed plants and contaminated materials.
Supplies And Consumables $18K/yr
[#9, #10, #26] PPE consumables and cartridges, medical consumables (EpiPens, oxygen tanks), and miscellaneous site consumables.
Cryobank Storage $12K/yr
[#25] Ongoing storage and maintenance costs for tissue banking/cryopreservation backups.
⚡ Cost Scenarios
📊 Baseline (baseline) $4.9M/yr
90.5% probability / year
Normal year with no major incidents; routine operations and scheduled maintenance only.
no containment incidents routine research and maintenance
🚨 Minor Incident $5.2M/yr
6.0% probability / year +$300K vs baseline
Limited exposure event affecting a small number of civilians or staff requiring extra medical care and amnestic use.
single-site exposure localized containment lapse
🚨 Major Breach $6.4M/yr
3.0% probability / year +$1.5M vs baseline
Substantial exposure or multiple victims requiring large-scale amnestic campaign, rehousing and legal response.
perimeter failure widespread public exposure
🚨 Catastrophic Breach $8.4M/yr
0.5% probability / year +$3.5M vs baseline
Large-scale public disclosure or containment failure requiring multi-million-dollar emergency response, national-level cover operations and protracted litigation.
public discovery extended multi-site exposure
👥 Personnel 37 total
Role Count Notes
Security Officer / MTF Agent 20 24/7 guard coverage across three shifts (armed/unarmed patrols and gate control).
Security Supervisor 2 Shift supervisors and site security manager.
Research Scientist 3 Senior botanists/immunologists/neurologists overseeing experiments.
Lab Technician 2 Support for BSL-2 lab work, sequencing, microscopy and sample prep.
Medical Officer 2 On-call physician and nurse support for emergencies and amnestic administration.
Pharmacist / Medical Staff 1 Controlled substance/pharmacy management for Class-B stock.
Surveillance Analyst / Sensor Operator 2 24/7 sensor feed monitoring and incident detection.
Engineer / Maintenance 2 HVAC, electrical, and facility maintenance.
Administrative Staff 3 Procurement, compliance, program management and record-keeping.
📋 Confidence Notes
Notes provide detailed line-item ranges for most cost drivers, allowing bounded estimates, but many items have wide ranges (e.g., construction, staffing models, contingency sizing) and some scenario probabilities are subjective; hence medium confidence.
← SCP-7434 ↑ All SCPs SCP-7436 →