← SCP Cost Explorer Read on SCP Wiki ↗
SCP-6831 Unknown ~ medium confidence
SCP-6831
Expected annual
$41.3M
One-time setup
$69.6M
Annual recurring
$38.7M
Personnel
108
Initial capital (facility retrofits, imaging/robotics, and emergency reserve) dominates one-time costs (~$69.6M), while recurring annual operations (staff wages, long-term care, replacement reserve, and contingency operations) drive annual costs (~$38.3M). Main drivers: new containment construction, long-term care and staffing, HPC/research, and depreciation/replacement reserves.
🏗️ One-Time Capital Costs Total: $69.6M
Facilities $60.5M
[#8, #24, #30] Site-11 containment cell construction (#8, estimate midpoint $4.75M), utilities/environmental controls installation and upgrades (#24, midpoint $750k), and large-scale worst-case containment facility expansion (#30, midpoint $55M) aggregated here.
Equipment $4.5M
[#4, #6, #7, #9, #10, #20, #21, #23, #26] Aggregated one-time equipment and procurement: secure archival setup (#4 $175k), extraction teams vehicles/kits (#6 $400k), specialized micro-robotics procurement/R&D (#7 $900k), initial containment consumables inventory (#9 $115k), imaging suite equipment (#10 $1.65M), cybersecurity hardening (#20 $150k), PR/domain acquisitions (#21 $550k), transportation fleet equip (#23 $375k), topology field gear (#26 $175k).
Initial Research And Lab Setup $2.4M
[#1, #11, #17] WebCrawler Φ-12 initial development and model training/team hiring (#1 $1.375M), HPC cluster/setup for topology research (#11 $900k), initial training/curriculum development for extraction and SOPs (#17 $100k).
Legal Reserve And Insurance $1.2M
[#25] One-time portion of legal/insurance reserve (midpoint $1.25M) held against large litigation/ exposure events.
Emergency Containment Reserve $1.0M
[#15] One-time recommended contingency/reserve to seed rapid-response emergency containment fund (midpoint $1.0M).
🔄 Annual Recurring Costs Total: $38.7M/yr
Replacement And Depreciation Reserve $10.4M/yr
[#27] Annual capital replacement reserve estimated at ~15% of aggregated capital outlay (applied to one-time capital total of $69.615M → ~$10.442M/yr).
Staff Wages $9.8M/yr
[#5, #11, #16, #10] Aggregated annual payroll for embedded liaison operatives, research team salaries, Site-11/security guards, and imaging/technical operators (includes estimated overhead and benefits; see personnel breakdown).
Scaleup Contingency Operations $6.0M/yr
[#30] Ongoing elevated operational costs in a scaling scenario (midpoint ~$6.0M/yr); separate from one-time facility CAPEX.
Long Term Care $2.8M/yr
[#12] Ongoing per-instance long-term care aggregated: per-instance midpoint ~$55k/yr; assumed 50 contained instances as example → $2.75M/yr. Notes state per-instance variability; this line uses the 50-instance example.
Research And Monitoring $2.4M/yr
[#10, #11] Ongoing imaging suite staffing/maintenance and theoretical research team/HPC credits (imaging/staffing ~$800k/yr; research team + HPC credits ~$1.55M/yr).
Cover Story And Legal $1.0M/yr
[#21, #22] Ongoing PR/cover-story operations and legal defense/permit management combined (PR/legal ongoing midpoint ~$1.0M/yr).
Structural Remediation And Compensation $1.0M/yr
[#13] Homeowner compensation, temporary housing, property repairs and NDA buyouts (assumed average ~$10k/incident × ~100 incidents → ~$1.0M/yr).
Digital Scrub Pipeline $685K/yr
[#3] Legal takedowns, content-moderation staffing, cooperation fees, forensic capture, and storage overhead (base $575k + storage $60k + incidental payouts ~$50k → ~$685k/yr).
Logistics And Transport $675K/yr
[#6, #23] Recurring consumables/transport for field extraction teams (~$175k/yr) plus transport fleet operating costs (~$500k/yr).
Topology Mapping Operations $600K/yr
[#26] Field surveys, dedicated survey teams and recurring mapping ops (~$600k/yr).
Research Publication Suppression $600K/yr
[#28] Controlled academic partnerships, classified grants and publication suppression (~$600k/yr).
Covert Procurement $550K/yr
[#14] Payments to cover contractors, shell companies, and covert contracting (~$550k/yr midpoint).
Ethical And Oversight $375K/yr
[#25] Internal audit, review panels and compliance operations (~$375k/yr).
Cybersecurity $325K/yr
[#20] Ongoing SIEM, intrusion detection, red-team tests and insider-threat mitigation (~$325k/yr).
Facilities Maintenance $300K/yr
[#24] Ongoing utilities, generator fuel, HVAC maintenance and general facility servicing for containment wings (estimate midpoint $300k/yr).
Webcrawler Operations $300K/yr
[#2] Cloud/compute/bandwidth and model retraining costs for continuous crawling and inference (midpoint ~$300k/yr).
Training And Drills $250K/yr
[#17] Annual recurrent training, red-team testing, SOP updates and drills (~$250k/yr; initial curriculum dev is one-time).
Hazardous Waste Disposal $150K/yr
[#18] Regulatory-compliant disposal of contaminated demolition debris and decon materials (~$150k/yr).
Specialized Robotics Maintenance $125K/yr
[#7] Annual maintenance and repairs for micro-manipulation and robotic extraction equipment (~$125k/yr).
Supplies And Consumables $90K/yr
[#9, #29] Annual replacement for containment consumables and small-item consumables / PPE / printing parts (containment replacement ~$30k/yr + incidentals ~$60k/yr).
Secure Archival Maintenance $90K/yr
[#4] Encrypted cold-storage maintenance, indexing and curator support (~$90k/yr).
Pharmaceuticals $85K/yr
[#19] Sedatives, anesthetics and forensic reagents required per annum (~$85k/yr).
Small Item Incidentals $60K/yr
[#29] Consumables, PPE, adhesives, sensors and other small recurring items (~$60k/yr).
⚡ Cost Scenarios
📊 Baseline (baseline) $38.7M/yr
73.0% probability / year
Normal year with steady operations, routine extractions, and maintenance; no major breaches or facility expansions.
routine_egresses scheduled_research no_major_incidents
🚨 Minor Incident $40.3M/yr
20.0% probability / year +$1.6M vs baseline
One or several localized extraction incidents requiring additional emergency response, structural remediation, and legal/PR handling.
multiple_local_egresses targeted_property_demolitions extra_legal_and_PR_actions
🚨 Major Breach $63.3M/yr
5.0% probability / year +$24.6M vs baseline
Containment breach requiring large-scale emergency containment, replacement of equipment, significant repairs, and expensive legal exposure.
major_containment_failure mass_exposure_events large_replacement_and_contracting
🚨 Research Breakthrough Requiring Scale Up $95.3M/yr
2.0% probability / year +$56.6M vs baseline
Scientific breakthrough or scaling of egress frequency forces immediate construction of a dedicated specialized facility and rapid operational scale-up.
sustained_scaling_behavior major_topology_discovery need_for_new_facility
👥 Personnel 108 total
Role Count Notes
Security Officer / MTF Agent 45 [#16] On-site guards and transport security (30–60 range in notes); count chosen near mid-to-high staffing to cover round-the-clock shifts; payroll included in staff_wages.
Embedded liaison operative 35 [#5] Foundation operatives embedded with local police (20–50 suggested); included in staff_wages (salary + overhead).
Research Scientist 12 [#11] Theoretical/topology researchers, grad students and visiting scientists; salaries aggregated into staff_wages and research_and_monitoring.
Medical Officer / Technician 6 [#10, #12] Medical/pathology and imaging technicians required for specimen analysis and ongoing monitoring; costs folded into staff_wages and long-term care.
Engineer / Maintenance 6 [#6, #7, #24, #26] Robotics, field sensor teams, HVAC/vibration isolation and vehicle maintenance staff; payroll included in staff_wages.
Administrative Staff 4 [#21, #22, #25] Admin, legal liaison, and program managers supporting PR/legal/oversight; costs included in staff_wages and cover_story_and_legal.
📋 Confidence Notes
Analyst notes provide detailed line items and ranges, enabling mid-range estimates; however large uncertainties remain in event frequency (egress rate), number of contained instances, and equipment lifecycles, so overall confidence is medium.
← SCP-6830 ↑ All SCPs SCP-6832 →