← SCP Cost Explorer Read on SCP Wiki ↗
SCP-5872 Unknown ~ medium confidence
SCP-5872
Expected annual
$3.0M
One-time setup
$24.9M
Annual recurring
$2.8M
Personnel
12
Total one-time setup and contingency costs are substantial (~$25.0M) driven by R&D, contingency reserves, and potential replication/destruction programs; recurring annual operations and staffing are approximately $2.83M/year, driven by research salaries, dedicated security, and testing/monitoring.
🏗️ One-Time Capital Costs Total: $24.9M
Replication Program $10.0M
[#24] Attempted replication / exotic materials manufacturing program (fabrication, synthesis, long-term program costs).
Contingency Catastrophic Reserve $5.5M
[#22] One-time contingency/catastrophic incident reserve for large-scale energy-drain incidents, cleanup, compensation, and extended operations.
R And D Program $5.0M
[#15] Multi-year R&D program budget for mechanism research, modelling, countermeasure development and prototype builds (first-phase commitment).
Disposal Capability $1.1M
[#23] Specialized destruction/disposal capability (high-energy furnaces, controlled demolition, permitting).
International Diplomatic Reserve $1.0M
[#25] One-time reserve for international/diplomatic/legal fallout and covert liaison/payments if recovery/ownership becomes contested.
Facilities $640K
[#1, #2] Vault upgrade (blast/ballistic reinforcement, locks, vault door) and RF/Faraday shielding and grounding around the vault.
Equipment $510K
[#3, #4, #5] Custom aperture lock/inerting plug, remote handling/robotic manipulators, and sensor suite installation (cameras, magnetometers, aperture-angle sensors).
Backup Power Infrastructure $350K
[#7] UPS, battery bank, diesel/gas generator, automatic transfer and fuel storage installation for vault survivability.
Testing Range Buildout $350K
[#11] Remote test range build-out: towers, instrumentation mounts, sacrificial rigs, telemetry infrastructure.
Advanced Materials Analysis $300K
[#14] Initial high-resolution mass spectrometry/TEM/SEM and outsourced accelerator/synchrotron time for element/isotope analysis.
Cybersecurity Hardening $62K
[#8] Air-gap implementation, intrusion detection appliances, secure logging and cryptographic key management initial hardening.
Data Archival Setup $50K
[#26] Air-gapped servers, secure backups, cryptographic custody initial setup.
Cover Story Setup $35K
[#20] One-time cover story / front company / legal setup costs.
Training Sop Development $25K
[#27] Initial SOP development, handling procedures, and training material creation.
Initial Research And Lab Setup $0
[]
🔄 Annual Recurring Costs Total: $2.8M/yr
Staff Wages $1.3M/yr
[#9, #13] Research team salaries (physicists, materials scientists, engineers, technicians) and 4 dedicated security personnel (salary + benefits).
Administrative Overhead $379K/yr
[#28] HR, payroll, benefits administration, facility management overhead (estimated ~30% of personnel costs).
Per Test Operating $200K/yr
[#12] Operating budget for controlled experiments (assumes ~4 tests/year at ~$50k/test baseline).
Cover Story And Legal $125K/yr
[#20] Ongoing legal counsel, PR, cover company maintenance and emergency PR budgets.
Emergency Response Retainer $125K/yr
[#10] On-call hazmat/medical/structural response team retainer, drills and equipment availability.
Amnestic And Witness Mitigation $125K/yr
[#21] Annual reserve for amnestic treatments, witness mitigation, medical monitoring, or equivalent settlements.
International Diplomatic Annual $100K/yr
[#25] Annual liaison / intelligence / low-level diplomatic management budget for ongoing oversight.
Public Incident Response Reserve $100K/yr
[#29] Per-year reserve for rapid response to public incidents; per-incident costs may exceed this reserve.
Miscellaneous Services $100K/yr
[#30] Miscellaneous contractor services, permits, small capital purchases, and unforeseen technical work buffer.
Logistics And Transport $75K/yr
[#19] Annualized secure transport/transfer costs (armored courier, airlift, crate, escorts) assuming ~1 move every 2 years.
Research And Monitoring $62K/yr
[#6] 24/7 monitoring operations (NOC staffing/managed service), secure logging and data retention baseline.
Materials Analysis Followups $50K/yr
[#14] Ongoing follow-up materials/isotope testing and outsourced facility time.
Backup Power Fuel Maintenance $30K/yr
[#7] Fuel, generator maintenance, UPS maintenance and testing cycles.
Cybersecurity Maintenance $20K/yr
[#8] Ongoing cybersecurity operations, logging, key rotation, and IDS maintenance.
Data Archival Maintenance $20K/yr
[#26] Secure IT maintenance, backups, and archival storage costs.
Training And Drills $20K/yr
[#27] Annual refresher training, SOP reviews, and tabletop/drill costs.
Redundant Ups Consumables $18K/yr
[#16] Battery replacement cycles, UPS consumables and related testing.
Supplies And Consumables $12K/yr
[#17] PPE, ESD clothing, cleanroom supplies, decon kits, replacement seals.
Inspection And Maintenance $8K/yr
[#18] Biannual inspections labor, minor repairs, seals and calibration (~2 inspections/year).
Facilities Maintenance $0/yr
[]
⚡ Cost Scenarios
📊 Baseline (baseline) $2.8M/yr
82.0% probability / year
Normal year with scheduled monitoring, research activity at planned cadence, and no major incidents.
routine_operations scheduled_testing no_unplanned_incident
🚨 Minor Incident $3.0M/yr
15.0% probability / year +$200K vs baseline
Localized accidental activation or misfire causing limited infrastructure impact (short outage, component damage).
misaligned_test_fire localized_power_outage minor_hardware_damage
🚨 Major Breach $7.8M/yr
2.0% probability / year +$5.0M vs baseline
Significant containment failure or large-scale energy drain causing widespread outage, large cleanup and compensation needs.
wide_area_energy_drain grid_collapse field_test_failure
🚨 Political Exposure $4.8M/yr
1.0% probability / year +$2.0M vs baseline
Public disclosure or international dispute over provenance causing diplomatic/legal operations and covert remediation.
public_disclosure foreign_government_claims media_exposure
👥 Personnel 12 total
Role Count Notes
Research Scientist / Physicist 2 [#13] Senior physicists for modelling and experiment design.
Materials Scientist 2 [#13] Materials/isotope analysis and sample prep.
Engineer / Maintenance 2 [#13] Electrical/mechanical engineering for rigs, instruments, and containment interfaces.
Technician 2 [#13] Lab technicians for tests, sample handling, and maintenance.
Security Officer / MTF Agent 4 [#9] Dedicated cleared guards and security supervisors assigned to the repository (incremental staffing).
📋 Confidence Notes
Analyst notes provide detailed line items with ranges, enabling medium confidence in order-of-magnitude estimates; significant uncertainty remains for multi-year R&D, replication, and catastrophic scenarios, which could materially change totals.
← SCP-5871 ↑ All SCPs SCP-5873 →