SCP-7055 — SCP-7055 | Cost Breakdown

Read on SCP Wiki ↗

SCP-7055 Unknown ~ medium confidence

SCP-7055

Expected annual

$2.0M

One-time setup

$3.0M

Annual recurring

$2.0M

Personnel

Initial one-time setup is estimated at about $3.0M (main drivers: land control, contingency/reserve funds, covert buy‑in and equipment). Annual recurring costs are approximately $2.0M/yr driven by research staff, rapid-response readiness, insurance and covert/cover expenditures.

🏗️ One-Time Capital Costs Total: $3.0M

Facilities $726K

[#1, #2, #19] Land control/easement (€500k chosen mid-range -> $550,000), perimeter fencing/gates one-time (€110k -> $121,000), utilities/off-grid deployment one-time (€50k -> $55,000).

Contingency Reserve $550K

[#18] One-time contingency reserve chosen (€500k -> $550,000) to cover major unexpected infrastructure or legal liabilities.

Decommissioning Reserve $550K

[#22] Decommissioning / remediation end-of-life contingency chosen mid-range (€500k -> $550,000).

Equipment $534K

[#4, #5, #6, #9, #14, #15] Vehicles (€50k -> $55,000), fixed/remote surveillance installation (€120k -> $132,000), acoustic equipment (€60k -> $66,000), secure IT/storage hardware (€30k -> $33,000), rapid-response team equipment/training (equipment portion €200k -> $220,000), emergency containment tools (€25k -> $27,500).

Covert Operations Fund $330K

[#17] Classified/covert operational buy-in (initial) chosen mid-range (€300k -> $330,000).

Initial Research And Lab Setup $165K

[#8, #16] Field lab and sample-preservation setup (€100k -> $110,000) and museum-grade archival setup (€50k -> $55,000).

Cover Story Rollout $88K

[#10] Public relations / wildfire narrative initial rollout estimated (€80k -> $88,000).

Legal Fees $55K

[#11] One-time legal fees and municipal agreements initial negotiation (€50k -> $55,000).

🔄 Annual Recurring Costs Total: $2.0M/yr

Research And Monitoring $640K/yr

[#6, #7, #8, #9, #16, #20] Acoustic analysts/compute/storage (€120k -> $132,000), research team salaries/consumables (€300k -> $330,000), lab storage power/maintenance (€15k -> $16,500), secure data hosting/backups (€15k -> $16,500), long-term monitoring program (€120k -> $132,000), archival maintenance/insurance (€12k -> $13,200).

Rapid Response Personnel $330K/yr

[#14] Annual personnel readiness, turnover, and readiness training for strike/response team (€300k -> $330,000/yr).

Administrative Overhead $257K/yr

[#23] Administrative overhead and inflation contingency (estimated at 15% of base recurring costs per analyst assumption).

Staff Wages $220K/yr

[#3] On-site security staffing (guards/patrols) annual wages chosen mid-range (€200k -> $220,000/yr).

Covert Operations Annual $165K/yr

[#17] Ongoing covert/operational cover budget for discreet cooperation and influence (€150k -> $165,000/yr).

Insurance Premiums $165K/yr

[#18] Insurance/liability premiums estimate (€150k -> $165,000/yr).

Cover Story And Legal $50K/yr

[#10, #11] Ongoing PR/field liaison (€25k -> $27,500) and legal retainer/municipal ongoing costs (€20k -> $22,000).

Facilities Maintenance $45K/yr

[#2, #5, #19] Perimeter fence/site maintenance (€6k -> $6,600), surveillance maintenance/data transmission (€25k -> $27,500), utilities/power O&M (€10k -> $11,000).

Logistics And Transport $35K/yr

[#4, #21] Vehicle operating costs (fuel/maintenance/insurance €12k -> $13,200), travel/logistics and rotating specialist accommodation (€20k -> $22,000).

Environmental Management $33K/yr

[#12] Controlled burns/vegetation suppression and erosion control (€30k -> $33,000/yr).

Stakeholder Compensation $22K/yr

[#13] Payments/compensation to local stakeholders and tourism control (€20k -> $22,000/yr).

Supplies And Consumables $11K/yr

[#15] Emergency containment consumables and replacement tools (€10k -> $11,000/yr).

⚡ Cost Scenarios

📊 Baseline (baseline) $2.0M/yr

94.0% probability / year

Normal operational year with no major incidents; ongoing monitoring, maintenance, research and covert/cover operations proceed as planned.

no breaches regular monitoring routine maintenance

🚨 Minor Incident $2.1M/yr

5.0% probability / year +$110K vs baseline

Localized public intrusion, small containment deployment, minor legal/PR response, short-term research surge.

public encroachment/tourist breach small-scale anomalous activity requiring short RRT deployment

🚨 Major Breach $3.1M/yr

1.0% probability / year +$1.1M vs baseline

Significant reactivation or large public exposure requiring full strike-team response, extended containment operations, major legal/PR/insurance payouts.

reactivation/resurgence explosive public breach or political exposure

👥 Personnel 20 total

Role	Count	Notes
Security Officer / MTF Agent	6	[#3] 24/7 guard coverage estimate (6 guards chosen at mid-range staffing).
Research Scientist	4	[#7] Multi-disciplinary research team (botany/linguistics/psych) estimated 2–6 -> 4.
Acoustic Analyst / Engineer	2	[#6] 1–3 analysts for signal analysis chosen = 2.
Rapid Response / Security Team	6	[#14] Dedicated rapid-response strike team personnel (team size for readiness/training).
Site Director / Administrative Staff	1	[#23] Single site manager/administrative lead included in overhead.
Engineer / Maintenance	1	[#19] On-site maintenance/technical support for power, comms and equipment.

📋 Confidence Notes

Estimates are order-of-magnitude and based on analyst-provided ranges in EUR translated to USD; many line items (covert budget, contingency, land acquisition) have wide ranges and depend heavily on site size and political/legal choices, so confidence is medium.

← SCP-7054 ↑ All SCPs SCP-7056 →