← SCP Cost Explorer Read on SCP Wiki ↗
SCP-7961 Standard ~ medium confidence
SCP-7961
Expected annual
$224K
One-time setup
$339K
Annual recurring
$202K
Personnel
4
Estimated one-time startup costs are about $339,000 driven primarily by property acquisition, lab retrofit, specialized instrumentation and a contingency reserve; annual operations are roughly $201,950/year driven by staff wages, ongoing research/monitoring, ARK storage and cover/legal expenses.
🏗️ One-Time Capital Costs Total: $339K
Contingency Reserve $100K
[#24] Minimum contingency reserve set aside for possible scale-up or programmatic escalation (note recommends $100k minimum).
Initial Research And Lab Setup $75K
[#14] Laboratory containment retrofit / dedicated small BSL suite (chosen mid-range).
Facilities $58K
[#2, #4] Property acquisition/easement (~$50k chosen within $10k–$250k range) plus perimeter installation (~$8k install).
Specialized Instrumentation $50K
[#17] Field anomalous-energy / spectral / EM instrumentation (chosen mid-range of $10k–$150k).
Equipment $26K
[#5, #6, #8] Surveillance camera (~$3,500), off-grid power/comms hardware (~$10,000 one-time), and drone purchase/payload (~$12,500).
Incident Response Kit $15K
[#20] Initial rapid-response / emergency containment kit (chosen $5k–$25k range).
Site Survey $10K
[#1] Site survey, geotech, legal land-use check, travel and lodging for specialists.
Ark Integration $5K
[#7] One-time ARK integration / indexing work (chosen mid-range $1k–$10k).
🔄 Annual Recurring Costs Total: $202K/yr
Staff Wages $90K/yr
[#9, #11, #15, #23] Salaries for drone operator/field tech (~$20k), security patrol/contractor (~$15k), research scientist(s) (~$30k), and ARK/data analyst (~$25k).
Research And Monitoring $39K/yr
[#15, #16, #17, #7] Laboratory analysis reagents/consumables (~$25k/year), controlled growth/greenhouse costs (~$15k/year) minus ARK bandwidth moved to its own line; includes modest instrumentation calibration/ops (~$5k/year).
Cover Story And Legal $25K/yr
[#3, #19] Covert cover story / liaison and local compensation (~$10k/year) plus legal/insurance/permits contingency (~$15k/year).
Personnel Overheads $18K/yr
[#21] Employer taxes, benefits and training (estimated ~20% of payroll; range $5k–$25k).
Ark Storage And Bandwidth $6K/yr
[#7] ARK bandwidth and archival storage for 24/7 HD footage (~$6k/year chosen within $1.2k–$12k range).
Supplies And Consumables $6K/yr
[#10, #12] Drone maintenance/spares and batteries (~$3k/year) plus PPE and field consumables (~$2.5k/year).
Replacement Cycles $5K/yr
[#22] Amortized replacements (camera, drone, batteries, sensors) due to corrosive atmosphere (~$5k/year).
Facilities Maintenance $4K/yr
[#4, #18] Perimeter/camouflage maintenance (~$1.25k/year) and corrosion mitigation / coating and site hardware upkeep (~$3k/year).
Logistics And Transport $3K/yr
[#13] Sample handling, refrigerated/secure transport and chain-of-custody logistics (~$3k/year).
Incident Response Readiness $3K/yr
[#20] Annual readiness, training and replenishment for incident response (~$3k/year within $1k–$10k).
Property Lease $2K/yr
[#2] Possible recurring lease/easement payments if property is not acquired outright (moderate placeholder).
Cellular Data And Comms $1K/yr
[#6] Cellular data plan / encrypted backhaul for camera (~$1.2k/year chosen between $600–$2.4k).
Program Summary Note $0/yr
[#25] Reference to analyst's example baseline summary; no separate budget line (informational).
Contingency Scaling $0/yr
[#24] Scalable recurring contingency for program expansion (set to 0 baseline; large-scale response would be scenario-driven).
⚡ Cost Scenarios
📊 Baseline (baseline) $202K/yr
89.0% probability / year
Normal operating year with routine monitoring, maintenance, and research; no major incidents or program scale-up.
routine_drone_inspections standard_research_activities no breaches or escalations
🚨 Minor Incident $227K/yr
10.0% probability / year +$25K vs baseline
Minor vandalism, targeted theft, equipment failure, or small localized contamination requiring repair, legal work, and replacement equipment.
camera_or_drone_damage local tampering small contamination event
🚨 Programmatic Scaleup $2.2M/yr
1.0% probability / year +$2.0M vs baseline
Research reveals global-scale implications or contagious propagation requiring rapid scale-up to multi-site containment and large-scale ecological surveys and farms.
evidence_of_widespread_propagation discovery_of_large-scale_anomalous_utility regulatory_exposure requiring overt containment
👥 Personnel 4 total
Role Count Notes
Research Scientist 1 [#15] Performs lab analysis, experiments and supervises greenhouse work; salary portion included in staff_wages.
Data Analyst / ARK Staff 1 [#23, #7] Reviews footage, archives events, integrates with ARK; salary portion included in staff_wages.
Drone Operator / Field Technician 1 [#9, #8, #10] Conducts bi-weekly inspections, drone maintenance and sample collection; part-time but counted as one staff slot.
Security Officer / Contractor 1 [#11] Performs periodic patrols and physical checks; may be contracted but represented in staff_wages estimate.
📋 Confidence Notes
Analyst notes supplied detailed ranges for nearly every line item and local-context assumptions (SE England), but wide ranges on property acquisition, lab retrofit, specialized instrumentation and contingency create material uncertainty; baseline operational items are better defined.
← SCP-7960 ↑ All SCPs SCP-7962 →