SCP-9245 — SCP-9245 | Cost Breakdown

Read on SCP Wiki ↗

SCP-9245 Safe ~ medium confidence

SCP-9245

Expected annual

$2.0M

One-time setup

$11.1M

Annual recurring

$1.9M

Personnel

One-time setup costs are dominated by property acquisition, renovations and contingency reserves (~$11.1M total), while recurring annual costs are driven by staff wages, maintenance/spares, biohazard cleanup, taxes/insurance and administrative overhead (~$1.94M/yr).

🏗️ One-Time Capital Costs Total: $11.1M

Facilities $9.6M

[#1, #2, #11, #13, #14] Acquisition of the gated community, renovation/conversion to secure housing and HQ, on-site incinerator installation (permitting and installation), HVAC upgrades/odour control, and structural/room hardening.

Equipment $500K

[#4, #5, #8, #16, #22] CCTV kit/installation, redundant generator(s)+ATS installation, robotic/remote retrieval units, seismic/acoustic sensor hardware, and IT/data infrastructure hardware.

Contingency Reserve $500K

[#23] One-time contingency reserve for unexpected escalation, evacuation, litigation or major remediation.

Initial Research And Lab Setup $300K

[#9] BSL-2 bench setup, hoods, freezers, basic PCR/sequencing bench instruments and initial consumable stock for egg handling/genetic testing.

Legal And Cover Story Initial $100K

[#18] Initial legal/PR/cover-story costs: real estate transfer, municipal permits, closing legal fees and initial PR/cover budgeting.

Training And Sop Development $40K

[#21] One-time development of SOPs, containment/training materials and initial live exercises/tabletops.

Shaft Exploration Optional $0

[#17] Optional shaft exploration/mapping (deferred in baseline containment; set to 0 here as not planned).

🔄 Annual Recurring Costs Total: $1.9M/yr

Staff Wages $905K/yr

[#3, #4, #6, #9, #7] Salaries and benefits for perimeter security, CCTV monitoring operators, maintenance/technicians, BSL-2 technicians, and inspection personnel (wage portions aggregated here).

Administrative Overhead $250K/yr

[#24] Program management, bookkeeping, audits, security clearances and internal reporting (10–20% style overhead).

Taxes And Insurance $200K/yr

[#19] Property taxes, municipal fees and insurance/contingency reserve for compensations (budgeted as recurring holding cost).

Repairs After Launches $150K/yr

[#20] Reserve for repairs to walls, fixtures, windows, cameras and other damage from error-fixing launch events.

Mechanical Spares And Consumables $100K/yr

[#6] Spare rails, pulleys, bearings, shop tools, spare part inventory and consumables for the dumbwaiter network.

Biohazard Waste Handling $60K/yr

[#10] Contracted cleanups, transport and incineration/rendering for routine and elevated egg cleanup needs.

Cover Story And Legal $40K/yr

[#18] Ongoing legal counsel, PR/cover-story maintenance and municipal interactions.

Medical Readiness $35K/yr

[#15] First-response training, med supplies, EMT-level readiness contracts and medevac standby agreements.

Backup Power Operation $25K/yr

[#5] Fuel, generator maintenance contracts, testing and UPS upkeep to minimize power-outage triggers.

Bsl2 Reagents And Sequencing $25K/yr

[#9] Reagents, sequencing runs (outsourced/in-house) and short-term sample storage consumables.

Supplies And Consumables $20K/yr

[#12] PPE, cleaning chemicals, consumables, HEPA filters, disinfectants and stock rotation.

Cctv System Operations $20K/yr

[#4] Ongoing CCTV storage, archive costs and non-wage monitoring platform operations.

Incinerator Operation $20K/yr

[#11] Operation, permitting and maintenance costs if on-site incinerator/autoclave is used.

Structural Repairs Recurring $20K/yr

[#14] Annual replacement/repair of sacrificial panels, blast shields and room fixtures after launches.

Data Management And Storage $20K/yr

[#22] Secure genetic data storage, backups, chain-of-custody records and outsourced forensic matching as needed.

Training Recurring $20K/yr

[#21] Refresher training, SOP updates and periodic live drills.

Monthly Inspection Expenses $12K/yr

[#7] Travel, tools and small materials for monthly two-person inspections and minor repairs.

Research And Monitoring $10K/yr

[#16] Seismic/acoustic telemetry subscription/telemetry costs and analyst time (primary research monitoring recurring cost here).

Hvac Pest Contracts $10K/yr

[#13] Pest control contracts and HVAC maintenance/odor control consumables.

Facilities Maintenance $0/yr

[]

Logistics And Transport $0/yr

[]

⚡ Cost Scenarios

📊 Baseline (baseline) $1.9M/yr

74.0% probability / year

Normal year with steady containment, regular maintenance, and no major error-fixing incidents beyond routine activity.

regular maintenance monthly inspections no large error-fixing events

🚨 Minor Incident $2.0M/yr

20.0% probability / year +$100K vs baseline

A moderately disruptive error-fixing event causing localized launches and increased cleanup and repairs.

localized error-fixing one-time bulk biohazard cleanup minor property damage

🚨 Major Breach $2.6M/yr

5.0% probability / year +$700K vs baseline

A significant error-fixing activation causing mass launches across multiple rooms, medical injuries, large-scale remediation and equipment replacement.

mass error-fixing activation widespread egg dispersion major property and equipment damage

🚨 Catastrophic Exposure $4.9M/yr

1.0% probability / year +$3.0M vs baseline

Rare catastrophic year with political exposure, litigation, mass remediation or decision to commence shaft exploration and associated escalation costs.

public exposure large litigation/remediation decision to perform deep exploration/scale-up response

👥 Personnel 16 total

Role	Count	Notes
Security Officer / MTF Agent	10	[#3] 24/7 perimeter security staffing to enforce two-person rule and access control (example: 10guards to staff shifts + leave).
CCTV Operator / Monitoring	2	[#4] 1–3 monitoring FTEs recommended; budget assumes 2 FTEs for continuous/archival monitoring.
Engineer / Maintenance	2	[#6] Technicians responsible for dumbwaiter network preventative maintenance, emergency callbacks and spares management.
Research Scientist / Lab Technician	2	[#9] BSL-2 technician(s) for egg handling, STR/genetic testing and sample archiving.

📋 Confidence Notes

Estimates are mid-range aggregations from provided analyst ranges; property acquisition and optional shaft exploration introduce the largest uncertainties, while recurring staffing and maintenance categories are better defined.

← SCP-9243 ↑ All SCPs SCP-9247 →