← SCP Cost Explorer Read on SCP Wiki ↗
SCP-6040 Unknown ~ medium confidence
SCP-6040
Expected annual
$4.9M
One-time setup
$10.8M
Annual recurring
$4.8M
Personnel
21
Estimated one-time capital and construction costs are roughly $10.4M (main drivers: outdoor 1 km² enclosure construction, site retrofit, lab buildout and contingency fund). Annual baseline operations are ~ $4.61M/yr driven by staff wages, research program costs, security, insurance and contingency replenishment.
🏗️ One-Time Capital Costs Total: $10.8M
Facilities $5.1M
[#7, #8, #9, #12, #13, #14] Land acquisition and habitat construction for a ~1 km² wooded enclosure, perimeter/security infrastructure, enclosure finishing and access, XRC-Site-91 retrofit and HVAC/install, and generator/wiring upgrades. Estimate uses mid-range assumptions from analyst notes; expansion and finishing costs included as single-event estimates.
Contingency Fund Initial $2.5M
[#30] Initial allocation to a contingency/risk fund for catastrophic containment failure, large-scale legal/liability exposure, mass incident response and carcass removal/incineration (prudent reserve selected from analyst suggested range).
Initial Research And Lab Setup $1.6M
[#11, #18, #19, #32] Laboratory buildout and scientific instrumentation (benchtop sequencer, mass-spec/proteomics access or purchase, cryo/freezer storage, central servers/NVR/video servers, chemical storage and fumehood commissioning, initial data/incident system deployment).
Equipment $1.3M
[#4, #10, #19, #21, #22, #23, #32, #34, #35] Initial purchase of soundproofed transport cages inventory, surveillance hardware installation (camera installs/protection), dissection/preservation tanks and fumehoods, initial PPE inventory, initial pharmaceutical stock, optional heavy-equipment purchase, initial data-systems hardware, initial training program setup costs, and enrichment hardware.
Enclosure Expansion Unit $150K
[#8] Representative one-time per-100 m expansion strip cost estimate (single expansion event).
Surveillance Central Recording Initial $100K
[#10, #11] Initial central recording/NVR/servers for video capture (separate from camera installs).
Training Program Setup $80K
[#34] One-time setup costs for initial personnel training program, certifications and capture protocol development.
Enrichment Setup $30K
[#35] Initial purchase/installation of enrichment systems (robotic prey sims, scent systems, TV mounts, etc.).
🔄 Annual Recurring Costs Total: $4.8M/yr
Staff Wages $2.0M/yr
[#15, #16, #17, #24] Full-time staffing for on-site animal keepers, veterinary staff & techs, research staff, security guards, plus small admin/site director overhead; includes benefits (~25%).
Research And Monitoring $900K/yr
[#11, #18, #29, #31, #32] Core long-term research program operating budget (personnel, experiments, conferences), outsourced high-end assays when needed, data monitoring operations, and oversight audit support.
Cover Story And Legal $400K/yr
[#3, #26, #27, #28] Legal retainer, compliance/permitting support, expected annual budget for cover-story/covert payments to local contractors and small incident legal needs (does not include catastrophic settlement reserve which is held in contingency).
Contingency Replenishment $250K/yr
[#30] Annual replenishment / amortization to rebuild contingency fund after drawdowns; chosen as a prudent recurring reserve contribution.
Insurance Premiums $250K/yr
[#33] Property, liability and worker's comp premiums for high-risk exotic species operation.
Logistics And Transport $190K/yr
[#1, #2, #5, #6, #23, #24] Field recovery call costs (routine captures), budget for occasional advanced MTF deployments and heavy-equipment rentals, per-shipment specialized courier costs, vehicle/fuel and radios for security vehicles, and WWS transport coordination.
Wss Contract Per Specimen $96K/yr
[#6] Annual expected WWS intake/care budget (assumes mid-range intake and months of care for a small number of specimens per year).
Facilities Maintenance $80K/yr
[#7, #9, #12] Ongoing upkeep of outdoor habitat (grounds, trails, water features), wall/window reinforcement maintenance, and building envelope/retrofit maintenance.
Public Relations $75K/yr
[#27] Local community mitigation, media messaging, buyouts and ongoing cover-story campaign budgets.
Data Systems Ops $75K/yr
[#32] Ongoing operations for sightings database, hotline, analytic subscriptions and mapping services.
Supplies And Consumables $60K/yr
[#19, #21] Annual consumables: dissection/preservation chemicals and consumables, PPE restock, nets/restraint consumables and small equipment replacements.
Video Storage And Management $50K/yr
[#11] Ongoing cloud/onsite storage, retention costs and indexing/search/mgmt for high-res 24/7 feeds (90–365 day retention assumptions).
Outsourced Omics Services $50K/yr
[#18] Ongoing outsourced sequencing/proteomics/transcriptomics contracts and per-run costs when not performed in-house.
Medical Monitoring And Compensation $50K/yr
[#28] Annual reserve for medical monitoring, compensation and immediate care for exposed civilians/contractors (small incidents).
Ethics And Oversight $50K/yr
[#31] Oversight staff, ethics panels, external audits and compliance program staffing.
Biohazard Disposal $40K/yr
[#19, #20] Licensed hazardous waste disposal, autoclave/incineration runs and regulatory manifests for tissue/carcass handling.
Cctv Maintenance $30K/yr
[#10, #25] Environmental servicing, tamper/repair work, camera replacements and housing repairs in wooded/outdoor environment.
Hvac Energy And Water $30K/yr
[#13] Energy/water costs for microclimate, pumps for river simulation and holding-room climate control.
Personnel Training $30K/yr
[#34] Annual refresher training, drills and certifications for capture, tranquilizer use, hazardous chemicals and media/cover operations.
Power Fuel And Maintenance $25K/yr
[#14] Fuel and maintenance for backup generator/UPS and increased electrical consumption.
Animal Control Contracts $22K/yr
[#3] Retainer and per-call payments to local animal control contractors on a need-to-know basis (covert cover payments and indemnities).
Pharmaceutical Replenishment $15K/yr
[#22] Annual replenishment, controlled-substance licensing/compliance and stock rotation for tranquilizers and anesthetics.
Enrichment Maintenance $10K/yr
[#35] Consumables and upkeep for enrichment systems (robotic prey, scent lines, media devices).
⚡ Cost Scenarios
📊 Baseline (baseline) $4.8M/yr
85.0% probability / year
Routine year operating with WWS intake and modest in-house research; no major incidents or large-scale construction undertaken.
routine recoveries and shipments regular research operations no major incidents
🚨 Minor Incident $4.9M/yr
10.0% probability / year +$82K vs baseline
Localized escape or capture complication requiring an advanced MTF deployment, emergency legal/PR response and limited cleanup/medical claims.
advanced MTF deployment small-scale public exposure or injury evidence requires local settlements
🚨 Major Breach $8.1M/yr
2.0% probability / year +$3.3M vs baseline
Significant containment failure or public exposure with casualties, large-scale legal actions, mass evacuations and major remediation.
mass escape or lethal engagement high-profile media exposure large civil litigation/settlement
🚨 Research Breakthrough Requiring Scale Up $7.8M/yr
3.0% probability / year +$3.0M vs baseline
Discovery of high-value translational potential (protein compound) prompting construction/activation of full-scale enclosure and expansion of research program.
major translational research breakthrough decision to build/operate full XRC-Site-91 program significant hiring and infrastructure scale-up
👥 Personnel 21 total
Role Count Notes
Animal Keeper / Technician 4 [#15] Full-time keepers for daily husbandry, feeding, enrichment and enclosure maintenance.
Veterinary Staff 2 [#16] One senior veterinarian and one veterinary technician for on-site care, emergency response and specialized xenoveterinary work.
Research Scientist 4 [#17] Xenobiologists and research technicians for genetics, proteomics and behavior studies; includes analysts for data.
Security Officer / MTF Agent 8 [#24] Rotational security force to provide 24/7 perimeter and facility security; staffing calculated to cover continuous operations.
Site Director / Executive Staff 1 Operational leadership and liaison with XRC and legal/compliance teams.
Administrative Staff 2 Scheduling, procurement, records and coordination with WWS and external contractors.
📋 Confidence Notes
Analyst provided extensive itemized ranges; however large parameter uncertainty remains (specimen throughput, site-specific land costs, frequency of advanced deployments, legal exposure magnitude). Mid-range estimates and assumed baseline throughput were used, producing medium confidence.
← SCP-6039 ↑ All SCPs SCP-6041 →