SCP-8101 Unknown ~ medium confidence
SCP-8101
Expected annual
$1.7M
One-time setup
$1.9M
Annual recurring
$1.6M
Personnel
12
Initial one-time containment and R&D setup is approximately $1.91M, with ongoing annual operations around $1.61M; main drivers are personnel (security + research) and recurring specialized R&D/forensic/legal support, with large one-time R&D and reserve funding also significant.
🏗️ One-Time Capital Costs Total: $1.9M
Initial Research And Lab Setup $800K
[#8, #22] Initial R&D / research program funding to develop non-recording monitoring workarounds and investigate mechanism (combined starter programs / instrumentation and program setup: $300k + $500k).
Facilities $362K
[#1, #6, #15, #16] Hangar reinforcement/transfer corridor and vault/BSL-2 buildout plus redundant UPS/generator provisioning and alternate-room readiness ($150k + $112,500 + $50k + $50k). Includes structural work, climate/control provisioning, and contingency alternate-room readiness.
Equipment $355K
[#5, #7, #13, #14, #19, #21] Initial acquisition of hermetic containers, spare EEG cap/cabling, heavy-lift/transport equipment, access/tamper hardware, secure log hardware, and initial forensic-grade PPE stocks ($40k + $15k + $250k + $35k + $10k + $5k).
Insurance Reserve Initial $200K
[#20] Initial insurance/contingency reserve fund (~$200k one-time, conservative mid-range of $100k–$500k).
Amnestic Stockpile $100K
[#12] Production and initial stockpile of Class-A/B amnestics and secure storage (~$100k one-time).
Background Vetting Initial $30K
[#17] Initial background and psychological vetting for new hires (20 staff @ ~$1k–$2k each; median ~$30k one-time).
Sop Development $20K
[#8] SOP development and initial training for non-recording live-observation and safety protocols (~$20k one-time).
Incident Supplies And Training $20K
[#9] On-site trauma/psychiatric emergency supplies and initial retraining (~$20k one-time).
Initial Training Program $20K
[#18] Initial specialized training program development and delivery (~$20k one-time).
🔄 Annual Recurring Costs Total: $1.6M/yr
Staff Wages $985K/yr
[#2, #3] Ongoing salaries & benefits for security (6 guards + 1 supervisor, salary+30% overhead ~$460k/yr) and site technical/research staff (1 senior, 2 junior, 1 tech, 1 medic, salary+30% overhead ~$525k/yr).
Research And Monitoring $243K/yr
[#10, #19, #22] Ongoing forensic testing budget (~$40k/yr for ~10 items/year), monitoring/log audit recurring costs (~$3k/yr), and continuation of specialized R&D if active (~$200k/yr).
Cover Story And Legal $100K/yr
[#11, #12, #20] Ongoing cover story/front-company upkeep, PR/amnestic administration operational costs and small legal/containment action budgeting (combined ~$100k/yr median).
Facilities Maintenance $69K/yr
[#1, #6, #14, #15, #16] Annual hangar upkeep/depreciation and vault utilities/maintenance, access-control maintenance, incremental HVAC/power costs, and contingency readiness drills (~$25k + $15k + $2k + $17k + $10k).
Psychological Services $50K/yr
[#4] Mandatory psychological evaluations and follow-ups for staff or anyone exposed (budget median ~$50k/yr).
Insurance Reserve Replenishment $50K/yr
[#20] Annual replenishment contribution to contingency/reserve funds to maintain preparedness (~$50k/yr).
Incident Medical Readiness $30K/yr
[#9] Annual recertification, on-call staffing portion, and readiness for acute psychological/medical incidents (~$30k/yr).
Supplies And Consumables $28K/yr
[#5, #7, #21, #24] Consumables and small recurring supplies: hermetic container replenishment (~$5k/yr), EEG electrodes/gel/cleaning (~$3,500/yr), biohazard waste hauling (~$5k/yr), and miscellaneous operational overhead (~$15k/yr).
Logistics And Transport $20K/yr
[#13] Annual budget for occasional contractor moves, vehicle/freight contracts and heavy-lift operations (~$20k/yr median per expected moves).
Oversight And Ethics $20K/yr
[#23] Administrative costs for periodic ethical/review board hearings and oversight (~$20k/yr).
Training And Drills $10K/yr
[#18, #16] Annual refresher training and drills to maintain SOP readiness (~$10k/yr).
Background Vetting Renewals $7K/yr
[#17] Recurring vetting/renewal costs for existing staff (~$5k–$10k/yr; median ~$7k/yr).
Cost Scenarios
📊 Baseline (baseline) $1.6M/yr
84.5% probability / year
Normal operational year with routine monitoring, no major incidents.
no incidents standard testing suspended routine maintenance
🚨 Minor Incident $1.8M/yr
12.0% probability / year +$150K vs baseline
Localized incident (e.g., a hazardous dispensed item discovered, limited exposure) requiring extra forensics, amnestics, and limited legal/medical response.
hazardous dispensed item small civilian exposure increased forensic work
🚨 Major Breach $2.6M/yr
3.0% probability / year +$1.0M vs baseline
Partial breach or site compromise forcing relocation, large-scale containment response, public suppression and legal expenses.
site compromise multiple civilian exposures MTF deployment and relocation
🚨 Catastrophic Breach $6.6M/yr
0.5% probability / year +$5.0M vs baseline
Major public exposure or catastrophic legal/settlement event with long-term reputational and operational costs.
widespread public exposure large litigation/settlement major political/legal fallout
👥 Personnel 12 total
Role Count Notes
Security Officer / MTF Agent 6 [#2] Six full-time guards (rotation to provide 24/7 coverage; salary estimates per-note).
Security Supervisor 1 [#2] One site security supervisor for oversight (~$85k/yr salary included in staff_wages).
Research Scientist (Senior / PI) 1 [#3] One senior researcher (PI) responsible for oversight and testing.
Research Scientist (Junior) 2 [#3] Two junior researchers supporting monitoring and analysis.
Technician / Engineer 1 [#3] One technician/engineer for maintenance and equipment support.
Research Nurse / Medic 1 [#3, #9] One medic/research nurse for subject readiness and emergency response.
📋 Confidence Notes
Line items are derived directly from analyst estimates in the notes; personnel and recurring costs are well-specified but R&D, incident frequency, and reserve sizing are uncertain, producing medium confidence overall.
← SCP-8100 ↑ All SCPs SCP-8102 →