← SCP Cost Explorer Read on SCP Wiki ↗
SCP-7346 Unknown ? low confidence
SCP-7346
Expected annual
$356.0M
One-time setup
$6.4B
Annual recurring
$329.5M
Personnel
875
Estimated initial capital expenditures are in the multibillion-dollar range (≈ $6.22B) driven primarily by core-system hardware, redundant fail-safes, hardened construction, power generation and high-performance compute; annual operating costs are hundreds of millions per year (expected ≈ $356M/year) driven by staff, R&D, power, and contingency replenishment.
🏗️ One-Time Capital Costs Total: $6.4B
Equipment $3.4B
[#3, #6, #7, #8, #11, #12, #16, #21, #22] Core reality-reconstruction hardware, HPC/data-center capital, long-term archival hardware, security systems hardware (EMP-hardened sensors/CCTV), specialized lab instruments, redundancy/fail-safe duplicate cores, transportation fleet vehicles (armored/helicopters), info-sec hardware and air-gapped devices, and sensor/network rollout hardware.
Facilities $1.7B
[#1, #2, #5, #13, #17, #27, #29] Site acquisition, hardened underground construction, capital for dedicated power plant and distribution, environmental/life‑support facility buildout, medical/quarantine facility capital, decommissioning liability estimate, and O5 meeting room hardware/secure meeting room buildout.
Contingency Reserve $811.2M
[#26] One-time contingency / emergency reserve fund (set at 15% of capital expenditures per analyst guidance; used for unexpected catastrophic repairs, legal crises, or program expansion).
Initial Research And Lab Setup $350.0M
[#4, #14] Initial multi-year R&D program and testing/commissioning and validation campaigns (initial phase + program start-up testing costs).
Decommissioning Costs $200.0M
[#27] Future decommissioning and long-term stewardship liability / safe deactivation and remediation estimate.
Consumables Initial Stock $8.0M
[#15] Initial inventory of seals, cryogens, HV capacitors, shielding blocks, spare parts and critical consumables.
Clearance And Initial Training $2.0M
[#25] Initial background-vetting, clearance processing and per-person onboarding vetting costs for operational staff.
Cover Company Setup $1.0M
[#19] Initial legal/front company formation, shell entities and setup to support covert cover-story operations.
Existential Risk Insurance $0
[#28] Advisory/unquantifiable item (existential risk insurance); explicitly unquantifiable—estimate set to zero in financial budget but noted in program planning).
🔄 Annual Recurring Costs Total: $329.5M/yr
Staff Wages $123.0M/yr
[#9, #10, #17, #23, #30] Salaries and benefits for continuous personnel: security forces, scientific & technical staff, embedded medical personnel (salary component included here), contracted emergency liaisons, and internal audit/oversight staffing contributions.
Research And Monitoring $92.0M/yr
[#4, #6, #7, #11, #14] Ongoing R&D program funding, HPC electricity/maintenance and compute operations, archival preservation operations, recurring specialized lab maintenance and recurring testing/validation campaigns.
Facilities Maintenance $25.0M/yr
[#2, #5, #8, #13] Ongoing maintenance and lifecycle replacement for hardened civil works, plant & distribution upkeep (excluding fuel), security hardware maintenance, HVAC and contamination-control maintenance.
Power Operation And Fuel $20.0M/yr
[#5] Annual fuel, grid-tie operations, reactor/plant operations and associated operational staffing and consumables for dedicated power generation and UPS/battery cycling.
Contingency Replenish $20.0M/yr
[#26] Annual replenishment target for contingency/emergency reserve to rebuild the reserve after drawdowns or cover new risks.
Cover Story And Legal $15.0M/yr
[#19] Ongoing cover-story maintenance, legal teams, PR work, front-company operational expenses and litigation defense retainers.
Covert Payments And Liaison $10.0M/yr
[#20] Discretionary liaison, influence, and local/regional payments, bribes and diplomatic/stakeholder payments where required to secure secrecy and operational freedom.
Monitoring Network Ops $5.0M/yr
[#22] Annual data subscriptions, sensor feed costs, satellite links and network monitoring operations for global sensing feeds.
Logistics And Transport $4.0M/yr
[#16] Annual ops, fuel, maintenance and crewing for secure transport fleet (armored vehicles, helicopters/VTOL, pilots/drivers).
Supplies And Consumables $3.0M/yr
[#15] Annual replenishment of consumables and spare parts (seals, cryogens, filters, capacitors, lubricants, shielding components).
Info Security Ops $3.0M/yr
[#21] Ongoing information security operations: air-gapped system maintenance, key custody, counter-insider programs and secure printing/vault operations.
Security Systems Upgrades $2.0M/yr
[#8] Annual upgrades, EMP-hardening refreshes, anti-drone countermeasures, and sensor refresh cycles.
Emergency Response Contracts $2.0M/yr
[#23] Standing mutual-aid agreements, standby fees, contracted military/paramilitary assistance and surge deployment readiness.
Audits And Oversight $2.0M/yr
[#30] Ongoing red-team exercises, internal audit teams, external review boards and third-party validators operating fees.
Psych Health And Monitoring $1.5M/yr
[#18] Ongoing counseling, cognitive screening, memetic monitoring, and occupational-health programs.
Training Budget $1.0M/yr
[#25] Ongoing training, recertification, polygraphs, reinvestigations and specialized operator/custodian training budgets.
Administrative Overhead $500K/yr
[#24] Containment documentation management, revision control, secure classified printing and administration staff for protocol updates.
O5 Meeting Operations $500K/yr
[#29] Annual operations and convening costs for O5 quorum secure meeting/authorization system.
⚡ Cost Scenarios
📊 Baseline (baseline) $329.5M/yr
88.0% probability / year
Normal uneventful year with routine operations, staffing, maintenance, and scheduled R&D/testing.
no major incidents scheduled R&D and maintenance only
🚨 Minor Incident $354.5M/yr
10.0% probability / year +$25.0M vs baseline
Localized equipment failure, limited core-system fault, smaller repair campaign and legal/cover activities; extra emergency logistics and replacement parts required.
localized core or HPC outage minor containment breach or component failure emergency repairs and public/cover legal response
🚨 Major Breach $1.5B/yr
2.0% probability / year +$1.2B vs baseline
Significant core-system failure or partial activation causing extensive hardware replacement, large-scale repairs, emergency reconstruction, and major political/legal exposure.
catastrophic core hardware failure major containment breach or partial system activation political exposure requiring large legal/liaison payouts
👥 Personnel 875 total
Role Count Notes
Security Officer / MTF Agent 250 [#9] Armed guards, tactical response teams, rapid-reaction personnel for 24/7 site security.
Research Scientist 400 [#4, #10, #14] Physicists, engineers, computational scientists, and specialist researchers conducting R&D, simulations and testing.
Engineer / Maintenance 120 [#5, #6, #11, #13] Power plant operators, HPC/data center engineers, cryogenics and vacuum technicians, environmental control and facility maintenance staff.
IT / Data Center Staff 40 [#6, #7, #21, #22] HPC operators, storage custodians, CISO-team support and monitoring network operators.
Administrative Staff 30 [#19, #24, #25] Administrative, legal-support liaisons, document control and program managers maintaining cover-story operations and classified documentation.
Medical Officer 10 [#17, #18] Onsite medical staff and quarantine operators; occupational health personnel.
Security Intelligence / Analysts 25 [#9, #20, #23, #30] Intelligence analysts, OPSEC/counter-surveillance, liaison officers for emergency mutual-aid contracts and oversight support.
📋 Confidence Notes
High uncertainty driven by the unmodeled, non‑analogous 'core system' (reality-reconstruction hardware) and the very wide ranges in analyst notes; many capital line items could be orders of magnitude higher than assumed, so numerical estimates are order-of-magnitude, conservative mid/high choices rather than precise valuations.
← SCP-7344 ↑ All SCPs SCP-7347 →