SCP-1913 Unknown ~ medium confidence
SCP-1913
Expected annual
$11.3M
One-time setup
$24.9M
Annual recurring
$11.0M
Personnel
78
One-time capital and contingency reserves dominate startup costs (site build-outs, suppression fleets, contingency/insurance and cover operations). Recurring annual costs are driven primarily by security wages, ongoing research, medical staffing, convoy operations and maintenance (~$11M/yr).
🏗️ One-Time Capital Costs Total: $24.9M
Facilities $5.2M
[#1, #4, #6] Secure-site construction and cell build-outs for three sites ($4.5M), sulfur-handling ventilation and explosion-proof venting across sites ($150k), and one fire/blast-rated cell outfitting for SCP-1913-3 ($500k).
Contingency Reserve $5.0M
[#24] Contingency fund reserved for major incidents, reconstruction, environmental remediation ($5M reserve).
Equipment $4.0M
[#2, #5, #9, #14, #15, #27, #28] Tubular glass rings ($450k), lead-lined cases with speaker/shaker ($60k), remote handling robotics ($1.5M), armored transfer trailers ($1.5M), surveillance systems ($150k), incinerator installation ($200k), secure communications equipment ($100k).
Legal And Cover Setup $3.0M
[#22] Property acquisition/leases, shell organizations and legal/PR cover story setup (~$3M one-time).
Insurance Reserve $2.0M
[#29] Insurance-style self-insurance reserve for catastrophic liabilities ($2M).
Fire Suppression Systems $1.9M
[#7] Fixed site suppression systems ($900k total) plus regional rapid-response suppression vehicle fleet capital ($1,000,000).
Initial Research And Lab Setup $1.2M
[#3, #17, #18] Initial sulfur dust supply ($18k), central research lab setup ($1,000,000), and specialized lab equipment additions ($200k).
Convoy Vehicle Capital $1.2M
[#13] Convoy Omega-8 vehicle capital (6 heavy armored transport vehicles at ~$200k each = $1.2M).
Rapid Response Fire Team Capital $800K
[#20] One-time training and suppression vehicle for dedicated firefighting crew ($800k).
Generator Installation $300K
[#16] Generator/UPS installation per site (3 × $100k = $300k).
Training Program Setup $200K
[#21] Initial intensive training and SOP development program setup ($200k).
Armament And Weapons $200K
[#26] Initial ammunition, specialized weaponry and training ($200k).
🔄 Annual Recurring Costs Total: $11.0M/yr
Staff Wages $6.3M/yr
[#11, #12] Security staffing (24 guards/site × 3 sites × $75k = $5.4M) and on-site medical staffing/retainers and decon med supplies (~$900k).
Research And Monitoring $1.2M/yr
[#17, #18] Recurring research program budget ($1M/yr) plus specialized lab consumables and contract tests ($200k/yr).
Logistics And Transport $500K/yr
[#13] Convoy Omega-8 annual vehicle operations (fuel/maintenance/crew) estimated at ~$500k/yr.
Cover Story And Legal $500K/yr
[#22] Ongoing cover/PR/legal retainers and site-front expenses (~$500k/yr).
Program Management And Admin $500K/yr
[#30] Ongoing program management, administrative staff, records management and overhead (~$500k/yr).
Containment Transfers $400K/yr
[#23] Assumed containment transfer/secure convoy ops cost; analyst gave $200k per transfer — baseline assumes ~2 transfer-equivalents/year => $400k/yr (frequency assumption documented).
Facilities Maintenance $300K/yr
[#8] Glass-ring maintenance, replacement and repair budget ($100k/site = $300k/yr).
Rapid Response Fire Staffing $300K/yr
[#20] Annual staffing/maintenance for dedicated firefighting/suppression team ($300k/yr).
Robotics Maintenance $150K/yr
[#9] Annual maintenance for remote handling robotics (~$50k/site = $150k/yr).
Hazardous Waste Disposal $150K/yr
[#19] Hazardous waste disposal for ink, contaminated PPE and sulfur residues (~$50k/site = $150k/yr).
Training And Drills $150K/yr
[#21] Ongoing training, refreshers and drills (~$150k/yr).
Power Electricity $150K/yr
[#16] On-site electricity/utility costs (~$50k/site = $150k/yr).
Supplies And Consumables $105K/yr
[#10, #25] PPE, decontamination consumables (~$20k/site = $60k) and site food/cleaning supplies for SCP-1913-2 feeding and cleaning (~$45k) => ~$105k/yr.
Foam Consumables And Suppression $100K/yr
[#7] Annual foam and suppressant consumables program-wide (~$100k/yr).
Armament Replenishment $100K/yr
[#26] Ammunition and weaponry replenishment/training (~$100k/yr).
Surveillance Maintenance $30K/yr
[#15] Surveillance/sensor maintenance (~$10k/site = $30k/yr).
Communications Services $20K/yr
[#28] Secure communications service/subscriptions (~$20k/yr).
Incinerator Operating $10K/yr
[#27] Incinerator operating and disposal fees (~$10k/yr).
Cost Scenarios
📊 Baseline (baseline) $11.0M/yr
87.0% probability / year
Normal operational year with no major incidents; routine maintenance, research and convoy operations proceed as planned.
standard_operations scheduled_transfers no_major_fires
🚨 Minor Incident $11.2M/yr
10.0% probability / year +$250K vs baseline
Localized containment incident: small fire or limited equipment damage requiring overtime, small repairs and incident response.
small_fire localized_ring_damage minor_transfer_emergency
🚨 Major Breach $16.0M/yr
2.0% probability / year +$5.0M vs baseline
Major containment breach and fire requiring multi-site repairs, large-scale suppression, legal response and significant cleanup.
large_fire site_reconstruction extensive_env_remediation
🚨 Catastrophic Breach $31.0M/yr
1.0% probability / year +$20.0M vs baseline
Wide-area catastrophe: major multiple-site incidents or public exposure requiring massive remediation, legal/PR campaigns and reconstruction.
multiple_site_fires public_exposure extensive_environmental_contamination
👥 Personnel 78 total
Role Count Notes
Security Officer / MTF Agent 72 24 guards per site × 3 sites; wage assumptions derived from note #12 (24 guards/site × $75k each).
Medical Officer 6 Minimum two medics per site (2 × 3 sites); broader trauma/burn care and on-call specialists are budgeted in medical line-item but not as full-time headcount in staff_wages.
📋 Confidence Notes
Analyst notes are detailed with per-item estimates, but several recurring assumptions (transfer frequency, staffing blends, contingency usage) require judgment. Anomalous behavior and incident frequency add uncertainty.
← SCP-1912 ↑ All SCPs SCP-1914 →