SCP-1696 — SCP-1696 | Cost Breakdown

Read on SCP Wiki ↗

SCP-1696 Safe ~ medium confidence

SCP-1696

Expected annual

$3.5M

One-time setup

$6.5M

Annual recurring

$3.4M

Personnel

One-time setup and capital (vault, instrumentation, contingency reserves) are large (~$6.5M), while recurring annual operations (staff, security, refills, research, cover/legal) run roughly $3.41M/yr; the refill procurement and contingency allocations are the main cost drivers and uncertainty sources.

🏗️ One-Time Capital Costs Total: $6.5M

Insurance Reserve $2.0M

[#15] Contingency/insurance reserve allocation for catastrophic events, quarantine, remediation, or relocation (held as a one-time reserve allocation).

Decommissioning $1.2M

[#23] One-time contingency cost for decommissioning, safe disposal, or long-term sequestration procedures (contractors, security, transport).

Initial Research And Lab Setup $1.2M

[#2, #3] Dedicated instrumentation suite (instruments, optics, detectors) (#2) and data-acquisition/HPC archival capital (#3 capital portion).

Equipment $700K

[#8, #9, #12, #13] Hazmat locker/glovebox/spill containment and PPE equipment (#8 one-time portion), certified transport crates and vehicle retrofit (#9 one-time portion), incident response portable kits and equipment (#12 one-time portion), specialized remediation/decon gear and portable counters (#13).

Black Market Retainer $625K

[#22] One-time or initial retainer for vetted procurement broker capable of acquiring anomalous refills via unconventional markets (mid-range retainer estimate).

Facilities $500K

[#1] Concrete-lined mini-vault, blast-resistant door, EM shielding, HVAC isolation and lockdown integration; structural modification capital cost (mid-range estimate).

Initial Investigation $200K

[#10] One-time communications/forensics vendor-tracing investigation and specialist contractor engagement to attempt traces of Dr. Wondertainment and related infrastructure.

Training Development $50K

[#21] One-time course development and initial specialized training for refill/reset procedures and cross-training with containment/hazmat teams.

🔄 Annual Recurring Costs Total: $3.4M/yr

Staff Wages $1.4M/yr

[#4, #5] Dedicated project personnel salaries and benefits (Project lead, 2 senior researchers, 2 technicians) plus dedicated security staffing (6 guards, benefits, training and gear).

Cover Story And Legal $550K/yr

[#11, #14, #24] Covert procurement/cover companies and operational expenses (#11), public affairs/legal/PR retainer for cover-story and emergency PR (#14), and periodic legal/ethical/O5-level oversight meeting costs (#24).

Research And Monitoring $540K/yr

[#16, #3, #20, #10, #17] Long-term archival & theoretical research and modeling (#16), data-acquisition maintenance/cloud overflow (#3 recurring portion), instrument replacement amortization (#20 amortized), ongoing communications/forensics monitoring (#10 recurring), and medical monitoring/psychological screening for personnel (#17).

Refill Procurement $400K/yr

[#7] Purchasing and secure transport of Dr. Wondertainment refills; planning mid-range estimate (assumes ~2 refills/yr at ~$200k each given ~300 experiments/yr). Highly uncertain and scalable with experiment rate.

Supplies And Consumables $158K/yr

[#6, #8, #25] Routine lab consumables (PPE, cables, spare sensors), hazmat consumables and training replacements (#8 recurring portion), and miscellaneous small recurring items and licenses (#25).

Incident Response Retainer $150K/yr

[#12] Annual readiness, drills, emergency consumables, mobile containment kits and rapid-response team retainer.

Regulatory And Audit $85K/yr

[#18] Regular auditing, chain-of-custody documentation, risk assessments and administrative overhead allocated to the project.

Power And Utilities $25K/yr

[#19] Continuous power, cooling, UPS operation surcharge and routine generator maintenance amortized annual estimate.

Logistics And Transport $20K/yr

[#9] Per-move secure transport and escorts, vehicle operating costs and crate maintenance amortized annual estimate.

Training And Certification $17K/yr

[#21] Annual refresher training and certification for staff on special procedures, hazmat, and reset/refill handling.

Facilities Maintenance $15K/yr

[#1] Annual vault and structural maintenance, door/alarm service, shielding integrity checks.

⚡ Cost Scenarios

📊 Baseline (baseline) $3.4M/yr

90.0% probability / year

Normal operational year: routine experiments, scheduled maintenance, expected refills, and no major incidents.

scheduled_experiments planned_refills regular_maintenance

🚨 Minor Incident $3.7M/yr

7.0% probability / year +$300K vs baseline

Contained anomalous emission or partial experiment failure requiring additional remediation, overtime, and limited external contracting.

localized_emission partial_reset_failure small-scale_remediation

🚨 Major Breach $5.4M/yr

1.0% probability / year +$2.0M vs baseline

Significant containment breach or experiment producing hazardous emissions requiring site quarantine, large-scale remediation, legal response, and potential decommissioning costs.

containment_breach hazardous_emissions site_quarantine

🚨 Political Exposure $4.4M/yr

2.0% probability / year +$1.0M vs baseline

Discovery or credible public leak requiring intensive cover operations, legal defense, lobbying, and extended PR response.

public_leak local_official_discovery media_investigation

👥 Personnel 11 total

Role	Count	Notes
Project Lead / Research Scientist (Level-3)	1	[#4] Senior project lead responsible for approvals and oversight.
Senior Researcher (Cosmology/Particle)	2	[#4] Two senior scientists for experiment design and analysis.
Lab Technician	2	[#4] Two technicians to operate instrumentation and perform routine maintenance.
Security Officer / MTF Agent	6	[#5] Dedicated 24/7 guard coverage (three shifts) for physical protection and transfer escorts.

📋 Confidence Notes

Line-item estimates for staffing, instrumentation, and routine operations are reasonably well-defined; major uncertainties remain around refill procurement cost/frequency, choice of black-market retainer vs. multi-year retainer, and contingency/insurance sizing, which reduces overall confidence.

← SCP-1695 ↑ All SCPs SCP-1697 →