SCP-6403 Unknown ~ medium confidence
SCP-6403
Expected annual
$10.7M
One-time setup
$36.4M
Annual recurring
$10.5M
Personnel
48
Estimated initial capital expenditure is approximately $36.4M one-time (site modifications, anchors, equipment, reserves) with a baseline recurring operating cost of about $10.5M/yr driven primarily by staff wages, reality-anchor maintenance and energy/monitoring costs.
🏗️ One-Time Capital Costs Total: $36.4M
Facilities $12.4M
[#1, #2, #7, #30] Structural construction and hardened containment: Site modification for A/B, portal chamber excavation/vault work and any tunneling/subterranean conduit; includes reference to initial-startup summary.
Equipment $11.0M
[#3, #6, #11, #12, #15, #16, #20, #24] Hardware purchases and heavy equipment: reality-anchor hardware (hardware portion), mapping drones/tethers, machine-shop tooling (CNC/3D printing/welding rigs), redundancy stockpile of components, transport vehicles, sensor suites, and one-time emergency/medical equipment; heavy-lift crates/crane rentals included here where equipment-like.
Contingency Reserve $5.5M
[#18] One-time emergency repair fund / contingency reserve to seed rapid-response contracting and large emergency works.
Decommissioning Reserve $2.8M
[#28] Reserve for future decommissioning / safe mothballing (one-time contingency reserved up-front).
Initial Research And Lab Setup $1.7M
[#5, #13, #26, #27] Conservation lab buildout and research infrastructure: bronze/steel conservation work, compute/modeling servers and simulation software, R&D for neutralization/countermeasures (one-time R&D), and archival/catalog infrastructure.
Relocation Ritual Campaign $1.1M
[#4] One-time cost per controlled relocation/thaumaturgical campaign to move/bind the portal (specialist thaumaturges, rare reagents, site prep).
Legal And Cover One Time $1.1M
[#19] Upfront legal/cover-story/OPSEC expenditures (diplomatic fees, falsified records, relocation compensation) incurred during relocation and initial cover-up.
Demolition And Site Remediation $550K
[#8] Controlled demolition of original Knossos entrance, debris removal, archaeological salvage and cover-up/falsified records (one-time).
Transport And Covert Logistics $288K
[#6] Specialized covert relocation logistics (special crates, vibration isolation, climate-controlled transport, convoy security) distinct from vehicle procurement.
🔄 Annual Recurring Costs Total: $10.5M/yr
Staff Wages $4.5M/yr
[#9, #10, #11, #15] Salaries for security staff (guards & supervisors), specialist research staff (thaumaturgists, archaeologists, engineers, liaison/legal), and on-site medical/psych support; includes shop staffing.
Research And Monitoring $1.8M/yr
[#23, #29] Long-term research funding and program costs into SCP-6403 abilities, prototypes and contractor grants; tied to the analyst annual ballpark operational estimate.
Insurance And Indemnity $550K/yr
[#21] Insurance-equivalent / indemnity/diplomatic fee reserve and legal contingencies (annual budgeted equivalent).
Relocation Rituals $500K/yr
[#4] Recurring cost for periodic re-bindings or relocation rituals if required (specialist teams & consumables).
Contingency Replenishment $500K/yr
[#18] Annual replenishment to maintain the contingency/emergency reserve after drawdowns.
Psychological Support $500K/yr
[#25] Psychological operations, staff rotation costs, counseling, hazard leave and retention differentials for Fourth House program personnel.
Reality Anchor Maintenance $325K/yr
[#3] Maintenance, calibration and power conditioning for reality‑anchoring / Hume damping hardware (recurring calibration & service).
Facilities Maintenance $300K/yr
[#17] Ongoing maintenance of containment structures, HVAC and environmental control systems; baseline facilities upkeep and minor structural repairs.
Mapping Consumables And Replacements $300K/yr
[#12] Consumables and disposable/damaged drones, tether replacements and expendable mapping hardware used in exploration ops.
Cover Story And Legal $200K/yr
[#19] Ongoing PR, local government relations, media management and occasional cover-up expenditures.
Supplies And Consumables $175K/yr
[#14] General consumables for exploration and maintenance (batteries, lubricants, welding gases, spare sensors, ritual reagents, disposables).
Logistics And Transport $175K/yr
[#20] Recurring transport/convoy operational costs (charters, armored convoy ops, crane rentals on ops).
Monitoring Sensor Maintenance $175K/yr
[#24] Maintenance and replacement of multi-spectrum cameras, Hume gauges, seismic/magnetometer arrays and recorders.
Data Ops $150K/yr
[#13] Ongoing operations for data storage, compute, software licensing, backups and offsite replication.
Fabrication Operations $150K/yr
[#15] Ongoing machine-shop operational costs, raw material stocking and technician hours for automaton repairs.
Personnel Training $150K/yr
[#22] Regular training, drills and certifications (non-Euclidean navigation, hazmat, ritual safety, remote-ops).
Neutralization Readiness $100K/yr
[#26] Readiness and maintenance for neutralization/containment equipment and countermeasures (recurring readiness).
Conservation Monitoring $30K/yr
[#5] Ongoing monitoring and periodic conservation for bronze/iron automatons (climate-control, inspections, corrosion inhibitors).
Archival Operations $30K/yr
[#27] Ongoing archival, cataloging and cultural heritage handling costs.
Cost Scenarios
📊 Baseline (baseline) $10.5M/yr
91.0% probability / year
Normal operational year with no major incidents; recurring costs only.
routine_operations scheduled_maintenance
🚨 Minor Incident $11.3M/yr
8.0% probability / year +$750K vs baseline
Localized containment incident (automaton damage or limited maze excursion) requiring repairs, overtime and small-scale ritual work.
automaton_damage localized_breach emergency_repair_contract
🚨 Major Breach $18.5M/yr
1.0% probability / year +$8.0M vs baseline
Significant containment breach requiring large-scale remediation: replacement anchors, major ritual resealing, heavy construction and contingency drawdown.
portal_uncontained anchor_failure widespread_automaton_damage
👥 Personnel 48 total
Role Count Notes
Security Officer / MTF Agent 24 [#9] Front-line armed guards providing 24/7 coverage (three shifts).
Security Supervisor 4 [#9] Supervisory/security leadership (shift supervisors / rapid response leads).
Research Scientist 6 [#10, #23] Research scientists (reality-physics, archaeologists, metallurgists) for ongoing study and experiments.
Thaumaturgist / Occult Specialist 1 [#4, #10] Specialist thaumaturgist(s) for ritual operations and bindings.
Robotics / Mechanical Engineer 1 [#15, #10] Engineers responsible for automaton repair, fabrication and actuator design.
Containment Engineer 1 [#1, #2, #10] Engineers for containment design, portal interfaces and structural systems.
Liaison / Legal 1 [#10, #19] Liaison to local authorities and legal/cover story coordination.
Medical Officer / Psychologist 2 [#11, #25] On-site medical and psychological support (trauma care, cognitive hazard management).
Technician / Fabrication & Drone Ops 6 [#12, #15, #24] Technicians operating drones, mapping systems, machine shop and sensor suites.
Administrative Staff 2 [#19, #21] Admin, scheduling, budgeting and cover-story administration.
📋 Confidence Notes
Analyst notes provide detailed line-item ranges and workable mid-range estimates, but the anomalous nature (high-Hume spectral entity, thaumaturgical operations) and uncertainty about frequency of ritual relocations and breach likelihood limit precision.
← SCP-6402 ↑ All SCPs SCP-6404 →