← SCP Cost Explorer Read on SCP Wiki ↗
SCP-5612 Unknown ? low confidence
SCP-5612
Expected annual
$19.5M
One-time setup
$194.8M
Annual recurring
$15.2M
Personnel
67
Total one-time capital including optional large-scale programs is approximately $195M, driven primarily by deep-exploration infrastructure, contingency reserves and optional astrophysics scale-up; baseline recurring operations are ~ $15.2M/yr driven by specialist wages, BSL operations, security/embedded agents, and research/monitoring.
🏗️ One-Time Capital Costs Total: $194.8M
Astrophysics Scale Option $100.0M
[#15] Optional large-scale astrophysics/propulsion attempt (speculative scale-up capital). Included as a one-time optional capital item per analyst range ($50–200M); mid/high-scale illustrative figure used.
Facilities $55.0M
[#9, #10, #11] Sealing/installation and controlled access works (#9 = $1.5M), drilling/tunneling to ~100m (#10 = conservatively $3.5M), plus contingent baseline deep-exploration infrastructure planning/capital (#11 = $50M lower-bound contingency for large underground facilities).
Equipment $20.4M
[#4, #6, #7, #13, #14, #16, #17, #22, #8, #15, #21] Sensor deployment for two sites (#4 = $500k), underwater survey/ROV and vessel equipment (#6 = $2.0M), memetic-safe suits/equipment R&D (#7 = $750k), cryogenic hardware (#13 = $350k), radiation/gamma equipment (#14 = $150k), HPC cluster counted here (#16 = $2.0M), secure-transfer per-major-operation capital ($500k/#17), helicopter/vehicle acquisition ($3.0M/#22), initial salvage/conservation equipment (#8 = $1.0M), astrophysics experimental kit included in base equipment ($10.0M/#15), secure archive hardware ($150k/#21).
Contingency Reserve $10.0M
[#24] Minimum contingency/catastrophic reserve held as one-time capital per analyst note (baseline reserve used).
Initial Research And Lab Setup $8.4M
[#5, #8, #12, #19, #23] Memetic countermeasures R&D lab setup (#5 = $3.0M), salvage/conservation lab buildout (#8 = $1.0M), BSL upgrade to handle unknown biochemistry (upgrade option used here #12 = $4.0M), initial PPE/training procurement (#19 = $200k), environmental monitoring setup (#23 = $200k).
Diplomatic And Permit Setup $500K
[#3] One-time diplomatic/permit negotiation and setup payments as estimated in analyst notes.
Remediation Reserve $500K
[#23] Minimum remediation reserve (lower-bound) set aside as one-time contingency for environmental remediation.
Cover Story Setup $50K
[#20] One-time setup of cover narrative/signage and initial public-facing closure materials.
Cost Savings Note $0
[#27] Potential cost reductions if existing Foundation infrastructure is leveraged; not applied as a deduction here (documented as a note).
🔄 Annual Recurring Costs Total: $15.2M/yr
Staff Wages $8.9M/yr
[#1, #2, #5, #12, #18, #22, #8] Aggregated salaries and benefits: local perimeter guards (#1 = $360k), embedded/liaison agents (#2 = $1.4M), memetic R&D & specialist operator salaries (#5 = $500k), BSL facility operation & staffing (#12 = $3.0M), core specialist team (~12 specialists/#18 = $2.5M), standby rapid-response team readiness payroll (#22 = $1.0M accounted here), conservator salaries included (#8 = portion).
Research And Monitoring $3.3M/yr
[#4, #5, #6, #14, #15, #16, #23, #8] Ongoing sensor/site maintenance and imagery (#4 = $100k/site maintenance ×2 + satellite imagery $100k = $200k total), memetic R&D operations and specialist salaries (#5 = $500k), underwater survey/maintenance (#6 = $300k), radiation equipment maintenance (#14 = $20k), astrophysics research ongoing compute & salaries (#15 = $2.0M), HPC operations/storage (~$200k/#16), environmental monitoring (#23 = $200k), curation operations (#8 part captured here as well).
Cover Story And Legal $1.5M/yr
[#3, #20, #21, #26] Ongoing diplomatic/local payments (#3 = $150k/yr), community compensation/PR (#20 = $300k/yr used), legal/archive operations (#21 = $75k/yr), and covert fellowship/publication-control funding (#26 = $1.0M/yr used).
Administrative Overhead $600K/yr
[#25] Local administrative staff, accounting, utilities and general overhead at active sites (analyst baseline used).
Supplies And Consumables $360K/yr
[#1, #13, #8] Vehicles/fuel/maintenance & consumables from perimeter security (#1 = $250k vehicles+consumables), cryogenic consumables (LN2/LHe deliveries/#13 = ~$60k/yr), conservation chemicals/supplies (#8 = ~$50k/yr).
Logistics And Transport $200K/yr
[#17] Baseline secure transport and convoy operations funding for routine movement and sample/personnel transfers.
Memetic Diver Program $200K/yr
[#7] Recurring costs for memetic-safe diver/observer rotations, training and protective suit maintenance.
Facilities Maintenance $100K/yr
[#9] Ongoing seal/integrity monitoring, engineering upkeep and remote actuation maintenance for sealed surfaces.
Contingency Replenishment $0/yr
[#24] No mandatory annual replenishment budget assumed for the contingency reserve in baseline; optional replenishment possible per policy.
⚡ Cost Scenarios
📊 Baseline (baseline) $15.2M/yr
85.0% probability / year
Normal operational year with no major incidents; ongoing monitoring, salaries and routine maintenance only.
routine monitoring no breaches steady-state research
🚨 Minor Incident $18.2M/yr
10.0% probability / year +$3.0M vs baseline
Localized containment incident or infrastructure failure requiring rapid response, limited remediation and equipment replacement.
small breach or seal failure equipment loss or ROV damage
🚨 Major Breach $65.2M/yr
2.0% probability / year +$50.0M vs baseline
Significant containment breach or activation causing extensive remediation, regional response and multi-disciplinary intervention.
large-scale seal failure activation of hazardous drive component regional environmental damage
🚨 Research Scaleup $115.2M/yr
3.0% probability / year +$100.0M vs baseline
Decision/necessity to undertake a large-scale astrophysics/propulsion replication or neutralization program requiring major capital outlay.
strategic directive to replicate/neutralize drive major research breakthrough or directive
👥 Personnel 67 total
Role Count Notes
Security Officer / MTF Agent 20 [#1, #22] Includes 12 local perimeter guards plus rapid-response security personnel/MTF assigned for site response and escort duties.
Embedded Agent / Liaison Officer 6 [#2] Foundation officers embedded in local security forces (4 in Iraq, 2 in Bahamas).
Research Scientist 12 [#5, #15, #18] Core scientific specialists: memeticists, xenobiologists, astrophysicists, archaeologists and data scientists comprising the core research team.
BSL / Lab Technician 15 [#12, #13, #16] Staff required to operate high-containment labs, cryogenic systems and run sequencing/HPC workflows.
Conservator / Curator 2 [#8] Artifact recovery, conservation and cataloguing personnel for Asmodeus and Clifton artifacts.
Administrative Staff 6 [#25, #3] Site administration, accounting, permit liaison and local logistics support.
Logistics / Transport Specialist 2 [#17] Secure transport coordinators and convoy operators for sample/personnel movement.
Medical Officer 2 [#19, #22] Medical surveillance, decontamination, and medevac coordination staff.
Data Scientist / HPC Operator 2 [#16, #18] Operators to manage HPC, data storage, simulation jobs and large dataset processing.
📋 Confidence Notes
Wide ranges and high-uncertainty optional programs (deep excavation, propulsion-scale experiments, contingent reserves) produce large variance; many analyst estimates are ranges and contingent on policy decisions and existing asset reuse, so numerical precision is low.
← SCP-5611 ↑ All SCPs SCP-5613 →