← SCP Cost Explorer Read on SCP Wiki ↗
SCP-8312 Unknown ~ medium confidence
SCP-8312-81
Expected annual
$6.6M
One-time setup
$8.1M
Annual recurring
$6.2M
Personnel
1830
Program-level one-time setup and remediation costs are estimated at ~$8.08M (major drivers: HVAC retrofit, pipe relining, emergency reserves and central research program setup). Recurring annual costs are estimated at ~$6.225M/yr (major drivers: lost productive time, additional security staffing, drug testing and medical/addiction care).
🏗️ One-Time Capital Costs Total: $8.1M
Facilities $4.0M
[#5, #6, #7, #8, #25, #29] Mid-range per-site capital remediation aggregated across six affected sites: recoating/epoxy lining, targeted metal replacement contingency, sewage-pipe relining, HVAC/humidity retrofit, cathodic protection installs. Does not duplicate central research/setup items.
Emergency Contingency Reserve $1.5M
[#21] One-time per-site contingency reserve recommendation aggregated across six sites (set-aside rapid-response fund).
Research Program Setup $1.2M
[#18] One-time program creation grant / pilot R&D funding (central): initial project setup to study life cycle, counteragents, and addiction mechanisms.
Liability Reserve $600K
[#27] One-time liability / risk reserve aggregated across six sites for punitive exposure incidents or accidental injuries.
Equipment $540K
[#10, #4, #19, #23, #26] One-time equipment installs and stocks aggregated for six sites: corrosion/sensor installation, initial PPE stock, site freezers for samples, RFID ration-card hardware, stockpile of replacement metal parts.
Initial Research And Lab Setup $250K
[#17] Centralized BSL-2 lab fit-out (one-time) to support mycology/pharmacology and neutralization R&D used by multiple sites.
🔄 Annual Recurring Costs Total: $6.2M/yr
Staff Wages $3.2M/yr
[#1, #11] Aggregated: valuation of lost productive time (300 staff/site × 2 hr/month valued at ~$40/hr) and additional security/enforcement FTEs (4 extra guards/site at ~$60k each used as baseline) across six sites.
Research And Monitoring $862K/yr
[#10, #12, #18, #30] Recurring monitoring and R&D: corrosion sensor data hosting/maintenance, drug-testing program costs, ongoing central research program running budget (recurring). Note #30 referenced as aggregate recurring planning guidance.
Medical Treatment And Care $498K/yr
[#15] Recurring budget for acute medical treatment, psychiatric hospitalization, and emergency care aggregated across six sites.
Supplies And Consumables $360K/yr
[#2, #3, #4, #19, #23, #24] Recurring consumables aggregated across sites: extra ration-card rewards for maintenance participation, monthly cleaning/fungicidal supplies, PPE replenishment, sample transport consumables, RFID system maintenance, and training/signage budgets.
Logistics And Transport $300K/yr
[#13] Recurring costs for security sweeps, raids, investigative ops and evidence processing aggregated across sites.
Cover Story And Legal $300K/yr
[#14, #22] Recurring internal disciplinary/legal overhead and communications/cover-story administration aggregated across sites.
Addiction Treatment $300K/yr
[#16] Recurring counseling, inpatient rehab and ongoing psychiatric medication programs aggregated across sites.
Facilities Maintenance $237K/yr
[#9, #20, #25] Recurring facilities costs aggregated: increased HVAC/dehumidification energy, routine hazardous-waste disposal, and maintenance of cathodic protection / corrosion-mitigation systems.
Central Coordination $200K/yr
[#28] Recurring central program management and coordination (1–2 FTEs aggregated as central cost).
⚡ Cost Scenarios
📊 Baseline (baseline) $6.2M/yr
80.0% probability / year
Normal, uneventful year with only planned recurring activities and no major remediation events.
regular monthly maintenance ongoing testing and treatment programs no major outbreaks or infrastructure failures
🚨 Minor Incident $6.7M/yr
12.0% probability / year +$500K vs baseline
Localized outbreak or single-site remediation requiring emergency repairs and elevated medical/security response.
single-site sewage or tunnel outbreak targeted pipe relining or panel replacement short-term medical surge and additional interdiction ops
🚨 Major Breach $7.7M/yr
6.0% probability / year +$1.5M vs baseline
Multi-site or multi-area containment failure requiring extensive remediation, replacements and legal/medical response.
widespread cultivation networks discovered multiple sewer/tunnel relinings and panel replacements major medical clusters and extended lockdowns
🚨 Catastrophic Breach $16.2M/yr
2.0% probability / year +$10.0M vs baseline
Large-scale failure across the program requiring full-scale replacements, central R&D emergency scale-up and major legal/medical liabilities.
systemic structural failure or rapid multi-site spread major casualties / mass hospitalizations significant political exposure or costly litigation
👥 Personnel 1830 total
Role Count Notes
Security Officer / MTF Agent 24 [#11] 4 additional full-time security hires per site as the baseline increment (4 × 6 sites = 24).
Central Program Coordinator / Manager 2 [#28] Central coordination staff (1–2 FTEs aggregated as 2).
Research Scientist 4 [#17, #18] Central research team supporting R&D and BSL-2 operations (aggregated recurring research staff covered by the central research budget).
Facility Staff / Technicians 1800 [#1] Existing site staff participating in monthly maintenance (300 staff/site × 6 sites = 1800). Lost-productive-time valuation in recurring costs reflects time taken from these personnel.
📋 Confidence Notes
Estimates are based on the analyst-provided per-site and central figures; many line items have ranges and choices (recoat vs replacement, local vs central lab) so totals aggregate mid-range choices and reserves. Reasonably auditable but subject to change if replacement-heavy remediation is chosen or if incident frequencies differ.
← SCP-8311 ↑ All SCPs SCP-8313 →