SCP-4523 — SCP-4523 | Cost Breakdown

Read on SCP Wiki ↗

SCP-4523 Unknown ~ medium confidence

SCP-4523

Expected annual

$7.4M

One-time setup

$31.7M

Annual recurring

$6.6M

Personnel

Baseline one-time capital (non-quantum) is moderate-to-high driven by compute cluster, integration and facility hardening; recurring annual costs are driven by personnel, contingency reserve, and ongoing tooling/telemetry. Optional quantum/cryogenic scale-up would add tens of millions one-time and substantially increase annual operations.

🏗️ One-Time Capital Costs Total: $31.7M

Quantum Cryogenic Optional $27.5M

[#25] Optional: acquisition and installation of quantum processors / cryogenic apparatus and associated integration if non-classical hardware is deemed required (one-time, optional, order-of-magnitude increase).

Equipment $2.6M

[#1, #4, #18] High-performance compute cluster hardware, power-redundancy hardware (UPS/generator/ATS) and one-time incident-response/forensics kit/hardware.

Facilities $962K

[#2, #3, #5, #6] Data center build-out, precision cooling installation (building/HVAC modifications), EM/EMP/RF shielding and fire-suppression installation costs aggregated for structural and room-level work.

Simulacrum Integration Development $275K

[#8] Development of the controlled SIMULACRUM gateway and secure integration layer (one-time development and hardening effort).

Initial Research And Lab Setup $175K

[#16] Specialized instrumentation, diagnostic tools and lab measurement gear for cyber-molecular/subatomic simulation observation (one-time instrumentation purchases and integration).

Air Gapped Backup $112K

[#7] Tape library / offline media vault and secure physical archival vault hardware and initial media purchases.

Legal And Cover Story Establishment $62K

[#20] One-time establishment costs for legal front/company formation and setup of cover-story infrastructure.

🔄 Annual Recurring Costs Total: $6.6M/yr

Staff Wages $2.6M/yr

[#9, #10, #11, #14, #15] Dedicated staffing: sysadmin/devops rotation, SOC analysts, on-site physical security, research scientists, and software engineers (fully burdened headcount salaries aggregated).

Containment Breach Contingency Reserve $1.2M/yr

[#22] Recommended annual allocation/contingency reserve for rapid rebuilds, relocations, extended investigations and public mitigation (held as available fund).

Quantum Cryogenic Optional Ongoing $1.2M/yr

[#25] Optional: recurring operational/cryogenics & operations costs if quantum/cryogenic hardware is deployed (annual, optional).

Incident Response And Forensics $325K/yr

[#18] Ongoing digital-forensics readiness, MTF training support, and operational contingency expenditures for incident response.

Spare Parts And Hardware Refresh $250K/yr

[#17] Annual spare parts, hardware refresh and lifecycle replacements for enterprise servers (hot spares, RMAs, refresh budget).

Cybersecurity Tooling And Licenses $200K/yr

[#12] Enterprise SIEM, EDR, network forensics and other detection/response tooling licenses and retention costs.

Facilities Maintenance $160K/yr

[#3, #4, #6] Ongoing HVAC/cooling power & maintenance, UPS/generator maintenance and fuel/runtime, and fire-suppression inspections/recharges.

Log And Telemetry Storage $150K/yr

[#13] Immutable long-term execution, command and telemetry storage (high-retention logging costs).

Cover Story And Legal $125K/yr

[#20] Ongoing legal counsel, cover-story PR, NDAs and information-control budget.

Insurance And Regulatory $88K/yr

[#21] Insurance, indemnity and external compliance/audit costs where applicable.

Psychological Support $62K/yr

[#19] Psychological screening, counseling and training materials/exercises for exposed staff.

Simulacrum Integration Maintenance $52K/yr

[#8] Ongoing maintenance, patching and secure-gateway upkeep for SIMULACRUM interface to SCP-4523.

Vetting And Clearance $40K/yr

[#23] Ongoing personnel vetting, continuous monitoring and periodic reinvestigations budget (excludes per-new-hire discrete costs).

Research And Monitoring $30K/yr

[#16] Consumables, calibrations and consumable diagnostics for specialized instrumentation and ongoing measurement/calibration activities.

Logistics And Transport $30K/yr

[#24] Consumables, minor equipment replacement, travel for inspections and inter-site logistics.

Supplies And Consumables $25K/yr

[#7] Media rotation, tape replacement and offline-archive consumables (annual media & rotation costs).

⚡ Cost Scenarios

📊 Baseline (baseline) $6.6M/yr

73.0% probability / year

Normal operational year with no major incidents; covers staff, tooling, maintenance, reserves and routine operations.

no_incidents steady_operations regular_maintenance

🚨 Minor Incident $7.1M/yr

20.0% probability / year +$500K vs baseline

Localized digital/virtual incident requiring elevated forensics, overtime, partial hardware replacement and recovery procedures.

software_exploit localized_data_loss short_downtime_recovery

🚨 Major Breach $9.1M/yr

5.0% probability / year +$2.5M vs baseline

Significant containment breach or system-wide failure necessitating large-scale incident response, extended investigations, medical/psych treatment and partial rebuild.

widespread_containment_failure extended_outage public_exposure_risk

🚨 Research Breakthrough Requiring Scale Up $35.3M/yr

2.0% probability / year +$28.8M vs baseline

Decision to acquire and integrate quantum/cryogenic hardware to reach required subatomic fidelity, triggering large one-time capital spend plus increased operations.

research_need_for_non-classical_hardware funding_approval_for_scaleup

👥 Personnel 23 total

Role	Count	Notes
Sysadmin / DevOps	3	[#9] 24/7 on-call rotation, high-clearance system administrators and devops engineers (blended fully-burdened cost ~480,000/yr total).
Security Officer / MTF Agent (SOC Analysts)	4	[#10] Digital SOC analysts for continuous log analysis and IDS/IPS monitoring (blended fully-burdened cost ~485,000/yr total).
Physical Security / Guards	8	[#11] On-site rotating guard force, biometric access control escorts (blended fully-burdened cost ~535,000/yr total).
Research Scientist	5	[#14] Lead scientists and junior researchers (approx. 2 seniors + 3 juniors; blended fully-burdened cost aggregated into staff wages ~700,000/yr).
Software Engineer	3	[#15] Ongoing sandbox codebase maintenance, hardening and tooling engineers (blended fully-burdened cost ~360,000/yr).

📋 Confidence Notes

Analyst notes provided detailed line items and plausible ranges, enabling midpoint estimates; uncertainty remains around optional quantum hardware, shared-infrastructure amortization, and frequency/severity of anomalous breaches, so confidence is medium.

← SCP-4522 ↑ All SCPs SCP-4524 →