← SCP Cost Explorer Read on SCP Wiki ↗
SCP-5830 Unknown ~ medium confidence
SCP-5830
Expected annual
$20.5M
One-time setup
$10.1M
Annual recurring
$19.1M
Personnel
118
Estimated initial capital of approximately $10.1M for remote outposts, vehicles, generators and research build-out; recurring annual operating costs roughly $19.15M driven primarily by continuous armed staffing and reliable arctic airlift/medevac logistics.
🏗️ One-Time Capital Costs Total: $10.1M
Equipment $4.0M
[#7, #8, #9, #10, #12, #13, #14, #15, #17, #23, #27] Arctic-hardened sensor nodes and installation (#7 $1.0M), genset/satellite install (#8 $300k), vehicles and mobile equipment purchase (#9 $1.2M), initial PPE/outfitting (#10 $150k), on-site medical equipment (#12 $100k), secure servers/ruggedized tablets (#13 $200k), armory procurement (#14 $300k), wildlife deterrents/fencing experiments (#15 $150k), monitoring hardware near Daneborg/Zackenberg (#17 $250k), secure comms hardware (#23 $200k), and cover/setup materials (#27 $100k).
Facilities $3.2M
[#3, #4, #24] Remote outpost construction (#3 $2.5M), Daneborg seasonal/anonymous outpost build (#4 $600k), and initial containment/waste systems (#24 $100k) allocated to physical construction/structural works.
Initial Research And Lab Setup $2.5M
[#11, #20, #28] Scientific instruments and hardened sensor suites (#11 $1.25M), secure off-site lab build-out for research (#20 $1.0M), and imaging hardware specific to SCP-5830-2 cataloging (#28 $200k).
Legal And Diplomacy Setup $200K
[#16] Initial negotiations, legal setup and diplomatic preparations for Greenland/Denmark engagement and cover-story establishment.
Environmental Assessments $200K
[#18] Initial environmental impact assessments and permitting for arctic construction and long-term presence.
Protocol Development $100K
[#21] One-time development of secure transport/disposal protocols, legal frameworks and operational SOPs related to unauthorized exitees.
Capital Initial Setup Estimate $0
[#30] Top-level capital summary present in notes; not double-counted here (detailed line items used instead).
🔄 Annual Recurring Costs Total: $19.1M/yr
Staff Wages $11.5M/yr
[#1, #2, #20, #17, #13, #28, #12, #25] Armed guard payroll and on-site staffing (75 FTE) (#1 $6.75M), entry-team and navigators (#2 $1.8M), research staff salaries (R&D program) (#20 $2.0M portioned into wages), monitoring/outpost staffing/interdiction (#17 $400k), archive/admin staffing (#13 $50k), recurring cataloging/analysis staff (#28 $150k), med staffing portion (#12 portion of $500k), and psychological screening/therapy staffing (#25 $150k) aggregated into total staff wages.
Logistics And Transport $3.0M/yr
[#5, #6, #9, #12] Long-range airlift/helicopter contracts and medevac standby (#5 ~$2.0M), seasonal sea resupply averages (#6 $500k), vehicle maintenance/fuel/parts (#9 $200k), and medevac contract portion of medical services (#12 portion ~$300k) aggregated here.
Research And Monitoring $1.6M/yr
[#11, #19, #20, #26, #28] Non-salary recurring research/monitoring costs: instrument calibration and repairs (#11 $200k), exploration mission operating costs (10 missions @ $120k -> #19 $1.2M), satellite imagery tasking (#26 $100k), and recurring imaging/analysis ops (#28 $150k). (Salaries for research staff are included in staff_wages.)
Contingency Reserve $800K/yr
[#22] Recommended reserve fund (~10% of rough operating budget per analyst note).
Facilities Maintenance $525K/yr
[#7, #8, #18, #24] Sensor/comms subscriptions and node maintenance (#7 $150k), generator maintenance and fuel handling support elements (#8 $200k), environmental monitoring/compliance work (#18 $100k), and recurring site waste handling compliance (#24 $75k).
Cover Story And Legal $500K/yr
[#16, #27] Ongoing diplomacy, legal counsel, cover-story operations and liaison/community payments to maintain plausible deniability and deter civilian approaches.
Monitoring Outposts Ops $400K/yr
[#4, #17] Recurring staffing, lease and operational costs for Daneborg anonymous outpost and seasonal Zackenberg denial presence.
Tactical Readiness $300K/yr
[#21] Tactical response team readiness, equipment sustainment and rapid-response capability for detainment/disposal operations.
Wildlife Control $150K/yr
[#15] Ongoing patrols, deterrence measures and environmental mitigation to prevent wildlife access.
Training And Munitions $100K/yr
[#14] Recurring ammunition, weapons training, live-fire and certification costs.
Communications And Cybersecurity $100K/yr
[#23] Recurring satellite bandwidth, secure backups, and cybersecurity subscriptions/monitoring.
Local Liaison $75K/yr
[#27] Payments, hiring and liaison programs with local communities and stations to sustain cover and cooperation.
Supplies And Consumables $50K/yr
[#10] Consumable replacement for entries and PPE replacement (~$50k/year).
Annual Operating Budget Estimate $0/yr
[#29] Analyst provided an annual rough operating budget ($8M–$10M) as a summary; detailed recurring line items above are used for budgeting instead of this summary figure.
⚡ Cost Scenarios
📊 Baseline (baseline) $19.1M/yr
65.0% probability / year
Normal operational year with no major incidents; routine staffing, logistics, monitoring and scheduled missions.
no breaches normal mission cadence routine maintenance
🚨 Minor Incident $21.1M/yr
30.0% probability / year +$2.0M vs baseline
Localized incident such as an unauthorized entry, limited breach or small-scale environmental incident requiring extra medevac, repairs and legal/diplomatic actions.
unauthorized entry small structural damage limited contamination or medical evacuations
🚨 Major Breach $34.1M/yr
5.0% probability / year +$15.0M vs baseline
Significant containment breach or multi-causal incident (multiple exitees, casualty event, heavy asset loss or major environmental spill) requiring large-scale emergency response and replacement of capital assets.
multiple unauthorized exits loss of key equipment international political exposure
👥 Personnel 118 total
Role Count Notes
Security Officer / MTF Agent 75 Primary on-site armed guard complement (note #1 mandates no fewer than 20 present; staffing rotation and supervisors yields ~75 FTE).
Navigator / Level-4 Researcher 6 Rosters of cleared navigators for entry missions and rotation (note #2).
Research Scientist 16 Scientific staff for R&D and long-term study programs; accounts for part of recurring R&D budget (#20).
Engineer / Maintenance 8 Facility, power and vehicle maintenance staff for arctic systems and gensets (supports #8, #9).
Medical Officer 2 On-site paramedic/medical capability and liaison to medevac services (note #12).
Lab Technician 6 Technicians for imaging, cataloging and routine analysis of in-situ artifacts (notes #28, #11).
Administrative Staff 4 Record-keeping, secure evidence management and local liaison administration (notes #13, #27).
Site Director / Executive Staff 1 Overall site/program leadership and diplomatic liaison.
📋 Confidence Notes
Estimates are grounded in detailed arctic logistics, staffing and equipment notes provided by the analyst, but many items (frequency of missions, split of medevac vs staffing costs, charter vs purchase of transport) required judgement calls and median selections; geopolitical/legal costs and contingency sizing are uncertain, yielding medium confidence.
← SCP-5829 ↑ All SCPs SCP-5831 →