SCP-8866 — SCP-8866 | Cost Breakdown

Read on SCP Wiki ↗

SCP-8866 Safe ~ medium confidence

SCP-8866

Expected annual

$295K

One-time setup

$874K

Annual recurring

$265K

Personnel

Initial setup costs are dominated by legal/contingency reserves and one-time containment/procurement; recurring costs are primarily staff wages (security + custodian) with ongoing medical/vetting, forensic analysis, and compliance overhead.

🏗️ One-Time Capital Costs Total: $874K

Ethical Legal Catastrophic Reserve $500K

[#23] One-time catastrophic legal/compensation reserve (low-end of suggested ceiling).

Contingency Establishment $250K

[#14] Establishment of containment breach contingency / liability reserve (recommended minimum).

Volunteer Cohort Costs $75K

[#13] Conditional one-time cohort recruitment/compensation and initial follow-up budget (lower-bound cohort estimate included as optional one-time cost).

Initial Research And Lab Setup $15K

[#19] Small research equipment purchase (microtome/microscope/etc.) for initial study capability.

Equipment $14K

[#2, #3, #15, #18, #21] Electronic access control & integration, CCTV hardware, secure transport case, initial recordkeeping system setup, and replacement peeler/ancillary hardware.

Sop And Legal Drafting $10K

[#6] One-time contractor legal/technical drafting of SOPs and approvals.

Facilities $6K

[#1] Reinforced containment locker installation / mounting (mid-range estimate).

Initial Training $4K

[#7] Initial training & instructor/simulation setup costs.

🔄 Annual Recurring Costs Total: $265K/yr

Staff Wages $162K/yr

[#4, #5] Two on-site security guards and one dedicated custodian/tech (salaries + benefits; mid-range).

Contingency Replenishment $25K/yr

[#14] Annual replenishment target for the contingency/liability reserve (as-used replenishment budget).

Research And Monitoring $18K/yr

[#11, #16] Forensic/chemical/nutritional analysis budget and periodic internal audits/compliance inspections.

Medical Readiness $15K/yr

[#12] On-call medical/EMT standby and emergency readiness for testing sessions (contracted standby estimate).

Cover Story And Legal $11K/yr

[#20, #6] Public-cover/front-company maintenance and recurring legal/SOP review.

Psychological Support $10K/yr

[#17] Counseling and post-incident care for staff (annual utilization estimate).

Supplies And Consumables $10K/yr

[#9, #19] PPE, sanitary supplies, hygienic consumables and ongoing small-lab consumables.

Personnel Vetting $6K/yr

[#8] Ongoing background checks, polygraphs, and periodic vetting for personnel with access.

Logistics And Transport $2K/yr

[#15] Average annual armored courier / secure transport moves (estimated moves per year).

Training Refresher $2K/yr

[#7] Annual refresher training & simulation exercises for personnel.

Biohazard Disposal $2K/yr

[#10] Regulated bio-waste disposal fees for unconsumed outputs (annual estimate).

Recordkeeping Maintenance $1K/yr

[#18] Ongoing maintenance and backups for secure records/database.

Cctv Storage $1K/yr

[#3] Redundant archival storage for tamper-evident CCTV footage.

Energy Utilities $500/yr

[#22] Incremental energy/utility overhead for CCTV, access control, and small equipment.

Facilities Maintenance $200/yr

[#21] Minor maintenance & replacement (sharpening, cleaning tools, incidental upkeep).

Volunteer Study Recurring $0/yr

[#13] Ongoing per-study volunteer compensation/follow-up costs are conditional and not included in baseline recurring budget.

⚡ Cost Scenarios

📊 Baseline (baseline) $265K/yr

79.0% probability / year

Normal year with no major incidents and only routine research/operations.

routine_operations no_incidents

🚨 Research Study $372K/yr

15.0% probability / year +$107K vs baseline

A year in which an active human-subject cohort study is undertaken, triggering cohort payments, increased analysis, and added medical follow-up.

human_subjects_research cohort_testing increased_forensic_analysis

🚨 Minor Incident $340K/yr

5.0% probability / year +$75K vs baseline

Unauthorized or improper use by a single individual leading to an internal investigation, small legal/PR costs, and replenishment of contingency funds.

unauthorized_use small_investigation

🚨 Catastrophic Breach $1.3M/yr

1.0% probability / year +$1.0M vs baseline

Major misuse or public exposure causing fatalities or large-scale legal action requiring large payouts, investigations, and emergency operations.

public_exposure mass_harm major_litigation

👥 Personnel 3 total

Role	Count	Notes
Security Officer / MTF Agent	2	[#4] Two trained site guards for custodial access and response.
Research Technician / Custodian	1	[#5] Single assigned custodian/tech responsible for day-to-day maintenance, inventory, and sign-in/out.

📋 Confidence Notes

Analyst notes provide detailed line-item ranges for containment, staffing, and operational needs, but many items are conditional (research cohorts, reserve sizing, incident severity) and ranges are large; therefore medium confidence.

← SCP-8865 ↑ All SCPs SCP-8867 →