SCP-6732 Unknown ~ medium confidence
SCP-6732
Expected annual
$711K
One-time setup
$615K
Annual recurring
$637K
Personnel
4
One-time startup costs are dominated by physical fit-out, specialized instrumentation and an optional suppression installation (~$615k total one-time). Recurring annual costs are driven primarily by retained personnel salaries, contingency/reserve funds, and ongoing research/monitoring (~$637k/yr baseline recurring).
🏗️ One-Time Capital Costs Total: $615K
Suppression Field Installation $300K
[#26] Optional experimental spectral dampening/suppression field installation (midpoint ~$300k).
Initial Research And Lab Setup $100K
[#6] Dedicated spectral sensors / specialized imaging & instrumentation baseline (~$100k).
Facilities $90K
[#3, #19] Secure living/working suite fit-out (~$60k) and backup/quarantine room (~$30k).
Equipment $60K
[#4, #5, #14] Access control & sensors hardware (~$15k), on-site monitoring equipment (~$40k), IT initial setup portion (~$5k).
Decommissioning Transfer $30K
[#24] Decommissioning / transfer costs (mid-range estimate).
Pr Cover Setup $20K
[#20] One-time PR & cover-story setup costs.
Legal Hr One Time $10K
[#15] One-time legal/HR fees for employment restrictions and NDAs.
Relocation Onboarding $5K
[#2] Initial relocation & on-boarding to secure site (transport, lodging, checks).
🔄 Annual Recurring Costs Total: $637K/yr
Staff Wages $325K/yr
[#1, #8, #9, #10] Retained employment for SCP-6732-1 (~$120k/yr), Dept. of Spectral Phenomena senior researcher (~$110k/yr), technician support (~$60k/yr), minimal security incremental (~$35k/yr).
Logistics And Transport $100K/yr
[#18] Contingency response fund / MTF activation reserve (budgeted at ~$100k/yr reserve for potential activations).
Research And Monitoring $67K/yr
[#13, #14, #22, #11, #16, #17] Experimental budget (~$50k/yr), IT hosting/backups (~$2k/yr), records retention/audit (~$3k/yr), psychological/medical monitoring (~$5k/yr), ethics oversight (~$5k/yr), training (~$2k/yr).
Suppression Field Maintenance $35K/yr
[#26] If suppression field is present: power & maintenance (~$35k/yr midpoint).
Facilities Maintenance $25K/yr
[#4, #5, #7, #23] Access control maintenance (~$1k/yr), monitoring hosting/maintenance (~$5k/yr), sensor calibration & upkeep (~$9k/yr), replacement/depreciation reserve (~$10k/yr).
Supplies And Consumables $25K/yr
[#12] Consumables & research materials baseline (~$25k/yr).
Administrative Overhead $20K/yr
[#21] Administrative overhead & site allocation charge (~$20k/yr).
Restricted Confinement Hazard Pay $18K/yr
[#1] Additional restricted confinement/hazard pay for SCP-6732-1 (midpoint ~15% of salary, optional but budgeted).
Miscellaneous Liabilities $12K/yr
[#25] Miscellaneous liabilities & small claims reserve (~$12k/yr).
Cover Story And Legal $10K/yr
[#15, #20] Ongoing legal counsel (~$3k/yr) and PR/cover monitoring (~$7k/yr).
Cost Scenarios
📊 Baseline (baseline) $637K/yr
80.0% probability / year
Normal uneventful year with minimal posture (monitoring, retained employment, limited research) and budgeted reserves.
no major incidents standard monitoring and research only
🚨 Conservative Containment $1.1M/yr
15.0% probability / year +$445K vs baseline
Site upgrades to conservative posture during the year: installation of suppression field and transition to dedicated 24/7 security.
policy decision to actively suppress detected elevated spectral activity prompting upgrades
🚨 Minor Incident $787K/yr
5.0% probability / year +$150K vs baseline
A minor activation or anomalous event requiring MTF response and emergency expenditures beyond routine reserves.
localized activation temporary containment breach or environmental manipulation
👥 Personnel 4 total
Role Count Notes
Assigned Subject / Contained Employee 1 [#1] SCP-6732-1 (Dr. Edward Dahl) retained on payroll and subject to restrictions.
Research Scientist 1 [#8] Department of Spectral Phenomena senior researcher (~1 FTE) for oversight.
Technician / Analyst 1 [#9] Technical support for data collection and logging (~0.5–1.0 FTE rounded to 1).
Security Officer / MTF Agent 1 [#10] Minimal incremental security posture (~0.5 FTE estimated, rounded to 1 for headcount accounting).
📋 Confidence Notes
Analyst notes provide many explicit line items and estimates enabling a reasoned budget, but several items are optional, posture-dependent, and have wide ranges (e.g., suppression hardware, security posture), so uncertainty remains.
← SCP-6731 ↑ All SCPs SCP-6733 →