← SCP Cost Explorer Read on SCP Wiki ↗
SCP-5412 Unknown ~ medium confidence
SCP-5412
Expected annual
$19.6M
One-time setup
$465.1M
Annual recurring
$18.9M
Personnel
35
Estimated initial capital expenditure is approximately $465,150,000, driven primarily by reinforced containment, a full-scale wastewater/treatment plant, turbines/generation and financial reserves; recurring annual costs are roughly $18,870,000 driven by staffing, monitoring, consumables and net operating shortfalls even after partial energy offsets.
🏗️ One-Time Capital Costs Total: $465.1M
Facilities $255.1M
[#1, #6, #18, #25] Reinforced containment chamber and civil works (#1), full wastewater/processing plant (#6), initial environmental well installation (#18) and decommissioning/site-remediation reserve (#25) included.
Equipment $135.0M
[#2, #3, #4, #5, #7, #8, #9, #10, #11, #12] High-pressure piping/manifolds (#2), custom hydro turbines & converters (#3), generators/switchgear (#4), dissipation/heat-exchange systems (#5), HVAC upgrades (#7 initial), corrosion-resistant materials (#8), redundant/spare inventory (#9 initial), automation/SCADA initial hardware (#10 initial), remote maintenance robots (#11 initial), sensor arrays/instrumentation initial (#12 initial).
Insurance Reserve $30.0M
[#23] Insurance/financial reserve and regulatory risk buffer (one-time recommended fund).
Valorization Capex $25.0M
[#24] Capital expenditure to set up waste/by-product handling and valorization lines (biogas/distillation/feed conversion).
Contingency Reserve $10.0M
[#19] One-time contingency reserve recommended for immediate large repairs and emergency replacement (part of #19).
Coverup And Reparations $8.0M
[#21] One-time cover-up, campus repairs and reparations (initial costs for staged storylines, repairs to flooded campus portion).
Initial Research And Lab Setup $1.5M
[#16, #22, #28] Initial microbiological lab setup and equipment (#16), research program archive/equipment (#22 initial), sample/archive initial setup (#28 initial).
Recovery Operation $500K
[#20] Secure transport, recovery and initial containment operation costs for site recovery and emergency relocation.
🔄 Annual Recurring Costs Total: $18.9M/yr
Staff Wages $5.0M/yr
[#13] Ongoing on-site staffing: site director, engineers, operators, security, researchers, automation and maintenance staff (salaries + benefits).
Net Operating Shortfall $4.0M/yr
[#26] Expected net operating expense after accounting for possible energy offsets (ongoing shortfall including maintenance, treatment and processing).
Research And Monitoring $2.5M/yr
[#16, #12, #18, #22, #28] Microbiological containment and testing program (#16 recurring), sensor calibration & replacement (#12 recurring), environmental monitoring & compliance (#18 recurring), long-term research program funding (#22 recurring), archive/evidence maintenance (#28 recurring).
Supplies And Consumables $2.0M/yr
[#15, #7, #9] Seals, gaskets, filters and chemical treatments (#15), ongoing HVAC filter/cartridge replacement (#7 recurring), spare-equipment rotation/inventory refresh (#9 recurring).
Logistics And Transport $1.5M/yr
[#24] Ongoing operations costs for waste/by-product handling and valorization logistics (transport, processing operations).
Security Secrecy $900K/yr
[#27] Ongoing clandestine security, perimeter measures and secrecy maintenance to prevent public awareness.
Emergency Response And Staffing $800K/yr
[#19] Hazmat/rapid-response crews, diver teams and dedicated emergency vehicles (staffing & readiness; separate from one-time contingency reserve).
Facilities Maintenance $750K/yr
[#1, #6, #8] Ongoing maintenance for containment civil works, wastewater plant O&M and corrosion mitigation/upkeep of wetted surfaces.
Cover Story And Legal $500K/yr
[#21] Ongoing legal retainer, PR/cover-story maintenance and reparations management.
Automation Software And Cybersecurity $400K/yr
[#10] Software licenses, updates, hardened cybersecurity and SCADA maintenance (#10 recurring).
Training And Drills $250K/yr
[#14] Specialized annual training, SOP development and emergency drills (#14 recurring).
Robot Upkeep $200K/yr
[#11] Maintenance and upkeep for remote maintenance robots and manipulators (#11 recurring).
Pest Control $120K/yr
[#17] Integrated pest management and exclusion engineering for high-sugar environment.
⚡ Cost Scenarios
📊 Baseline (baseline) $18.9M/yr
88.0% probability / year
Normal operational year with no major incidents; routine maintenance, staffing, monitoring and processing continue.
no major equipment failures regulatory compliance maintained steady production and processing
🚨 Minor Incident $20.9M/yr
10.0% probability / year +$2.0M vs baseline
Localized equipment failure or small containment breach requiring repairs, environmental remediation and increased PR/legal activity.
valve/turbine failure localized flooding requiring repair minor environmental detection/penalties
🚨 Major Breach $43.9M/yr
2.0% probability / year +$25.0M vs baseline
Significant containment failure or large-scale public exposure requiring major repairs, large-scale remediation, legal settlements and possible replacement of major capital assets.
catastrophic equipment failure large environmental release public discovery/legal action
👥 Personnel 35 total
Role Count Notes
Site Director / Executive Staff 1 [#13] Overall site management and liaison with Foundation command; included in staff wages.
Senior Engineer 4 [#13] Lead engineering for hydraulics, turbines, civil works and systems; included in staff wages.
Operator / Technician 8 [#13] Day-to-day operations of turbines, pumps, valves and processing systems; included in staff wages.
Security Officer / MTF Agent 10 [#13] Site security, perimeter control and secrecy enforcement; included in staff wages.
Research Scientist 6 [#13] Microbiology, thaumaturgy and process research staff; included in staff wages.
Automation / Control Specialist 2 [#13] SCADA/PLC maintenance and cybersecurity; included in staff wages.
Engineer / Maintenance Technician 4 [#13] Mechanical/electrical maintenance and spare rotation management; included in staff wages.
📋 Confidence Notes
Analyst notes provide detailed line-item ranges and mid-range assumptions; however many costs depend on site geology, scale of valorization chosen, regulatory penalties and containment stability, so estimates retain moderate uncertainty.
← SCP-5411 ↑ All SCPs SCP-5413 →