← SCP Cost Explorer Read on SCP Wiki ↗
SCP-7731 Unknown ~ medium confidence
SCP-7731
Expected annual
$2.0M
One-time setup
$2.3M
Annual recurring
$1.9M
Personnel
15
Estimated upfront capital of approximately $2,290,000 driven primarily by incinerator purchase/installation, monitoring/evidence lab outfitting, and a contingency reserve; recurring annual costs are approximately $1,942,000 driven mainly by staff wages, permitting/insurance, and operations (incineration, monitoring, and logistics).
🏗️ One-Time Capital Costs Total: $2.3M
Equipment $1.1M
[#1, #5, #10, #11, #12, #23] Industrial incinerator purchase and installation, environmental monitoring sensor suite, secure transport vehicle(s), backup generator/UPS hardware, initial PPE stock, and CCTV/compute/storage purchase.
Contingency Reserve $500K
[#24] Reserved contingency fund for escalation (evacuation, mass remediation, temporary site closure) — one-time reserve.
Facilities $285K
[#4, #11, #18, #20] Containment/segregation room retrofits, structural installation work for backup power/incinerator hookups, wastewater/air emissions treatment retrofit, and secure quarantine vault/lockers.
Initial Research And Lab Setup $220K
[#6, #22, #23] Secure evidence processing lab outfitting (microscopy/chemical/DNA kit), specialized sealed test chamber / mock-target facilities, and initial research compute/instrumentation.
Protective Suite Retrofit $60K
[#9] Retrofit of a protective/safe suite for the targeted individual (relocation/safe antechamber).
Training Initial $50K
[#13] Initial SOP development and contractor-delivered training for containment, incineration safety, and biohazard handling.
Initial Cover Story $50K
[#15] Initial cover-story/PR materials, municipal liaison setup, and memetic/prop design where necessary.
Initial Permitting Consultation $30K
[#14] Initial legal/permitting consultations for incineration, animal handling, waste transport and environmental compliance.
Administrative It Setup $30K
[#17] Initial secure logging/database/backup infrastructure and IT hardening for incident documentation and chain-of-custody.
🔄 Annual Recurring Costs Total: $1.9M/yr
Staff Wages $1.3M/yr
[#2, #7, #8, #9, #23] Salaries and benefits for research team (researchers/technicians), hazmat/animal-control response team, protective security detail (24/7 as needed), CCTV/data analysts, and certified incinerator/operator pay included in operations staffing.
Cover Story And Legal $195K/yr
[#14, #15, #25] Annual permitting renewals/compliance fees, ongoing cover operations / municipal liaison, insurance/pool contributions and legal defense funds.
Facilities Maintenance $112K/yr
[#1, #4, #11, #18] Permitting and emissions compliance costs, containment room filter replacement and HVAC energy, backup power fuel/maintenance, and wastewater/air treatment O&M.
Supplies And Consumables $95K/yr
[#3, #6, #12, #19] Hazardous ash/bio-waste disposal contracts, annual lab supplies and outsourcing of specialized tests, PPE restock and laundering, and decontamination / custodial overtime after events.
Research And Monitoring $75K/yr
[#5, #22, #23] Ongoing environmental sensor maintenance and data storage, specialized chamber operations for controlled tests, and compute/storage costs for CCTV/AI analytics.
Incineration Operations $50K/yr
[#2] Fuel (propane/diesel), spare parts, certified operator overtime, and annual stack testing for the incinerator (separate from permitting).
Psychological Support $30K/yr
[#9, #16] Counseling contracts, trauma support programs, temporary staffing to cover sick leave, and targeted-individual medical/psychological monitoring.
Logistics And Transport $20K/yr
[#8, #10] Operating costs for secure transport vehicle(s) and per-incident contractor callouts for animal control / hazardous-material transport.
Training And Drills $20K/yr
[#13] Recurring refresher training, contractor-led drills for incineration safety, biohazard handling, and director-protection procedures.
Veterinary Services $15K/yr
[#21] Routine veterinary/ecological services: capture, disease screening, necropsy, and control of invasive organisms.
Administrative Storage $10K/yr
[#17] Secure record-keeping, encrypted backups, database hosting and admin for incident documentation and chain-of-custody retention.
⚡ Cost Scenarios
📊 Baseline (baseline) $1.9M/yr
67.0% probability / year
Normal year with moderate frequency of manifestations and no major escalations; routine operations and research continue.
typical_manifestations routine disposal and monitoring no major escalation
🚨 Minor Incident $2.0M/yr
25.0% probability / year +$50K vs baseline
One or more small but notable events requiring extra incineration runs, additional decontamination, and short-term contractor callouts.
clustered manifestations increased biomass production extra hazardous-waste disposal
🚨 Political Exposure $2.2M/yr
5.0% probability / year +$300K vs baseline
Local-government or public exposure requiring intensive PR, legal defense, reparations, and higher compliance spending.
public sightings municipal investigation required reparations or settlements
🚨 Major Breach $2.9M/yr
3.0% probability / year +$1.0M vs baseline
Significant escalation: site-wide infestations or hazardous memetic/chemical byproducts requiring evacuation, mass remediation, and long-term remediation.
mass infestation hazardous chemical/memetic production site evacuation/long-term remediation
👥 Personnel 15 total
Role Count Notes
Research Scientist 2 Senior researchers leading pattern analysis, experiments, and publication control. [#7]
Lab Technician 2 Evidence processing, sample prep, and routine lab work. [#6]
Security Officer / MTF Agent 3 Protective detail for Director and rapid-response security for manifestations. [#9]
Hazmat / Animal-control Specialist 4 On-call hazmat response, animal capture and temporary quarantine operations. [#8, #21]
Data Scientist / Analyst 2 CCTV/AI analytics, pattern recognition, and timestamp/forensic data analysis. [#23, #5]
Engineer / Maintenance 1 Generator/UPS, HVAC, negative-pressure rooms, and incinerator maintenance. [#11, #4]
Administrative Staff 1 Incident documentation, chain-of-custody management, and liaison for permits/cover. [#17, #14, #15]
📋 Confidence Notes
Estimates use mid-range assumptions from analyst ranges; major sources of uncertainty include manifestation frequency/biomass, regulatory outcomes for incineration, and whether the Director requires permanent relocation. Staffing and contingency choices also drive variance.
← SCP-7730 ↑ All SCPs SCP-7732 →