SCP-8831 — EXB-8831 | Cost Breakdown

Read on SCP Wiki ↗

SCP-8831 Unknown ~ medium confidence

EXB-8831

Expected annual

$17.1M

One-time setup

$33.1M

Annual recurring

$16.6M

Personnel

Initial one-time costs are dominated by town acquisition, resident compensation, and lab/facility buildout (~$33.1M). Recurring annual costs are driven by security staffing and long-term medical/mental-health/socioeconomic support, with a baseline annual budget of ~$15.6M.

🏗️ One-Time Capital Costs Total: $33.1M

Resident Compensation And Relocation $10.0M

[#2] Compensation/relocation payouts, buyouts and stipends to residents (one-time buyouts/relocation).

Facilities $9.3M

[#1, #3, #13] Town acquisition/title control, perimeter installation (fencing/gates/CCTV), and utilities/infrastructure repairs/restoration (one-time structural work).

Initial Research And Lab Setup $4.3M

[#6, #16] On-site research laboratory buildout (secure labs/HVAC/power) and initial HPC/computational modeling setup.

Equipment $2.2M

[#7, #8, #20] High-end instrumentation purchase, initial data/storage/server infrastructure, and containment-specific hardware (Faraday cages/EM shielding) purchases.

Housing Repairs And Assistance $2.0M

[#12] One-time housing repairs, remediation, and long-term assistance/upgrades to civilian homes.

Settlement Reserve One Time $2.0M

[#24] One-time settlement reserve for expected litigation/claims (separate from recurring premiums).

Vehicle Fleet Acquisition $800K

[#5] Armored/mobile response vehicle purchases (6–12 vehicles; acquisition cost).

Initial Medical Screening $500K

[#10] Initial full medical exams/diagnostics for population (one-time screening costs).

Forensic Investigation Initial $500K

[#15] Major initial forensic/archeological investigation and evidence archival costs.

Legal Initial Retainer $500K

[#17] Initial legal retainer/liability management and FOIA/records preparation costs (one-time portion).

Decommissioning And Site Handback $500K

[#28] One-time decommissioning, remediation, and handback costs when site returns to civilian control.

Site Monitoring Install $200K

[#14] Initial install of long-term monitoring network and automated detectors (power-independent nodes, uplinks).

Environmental Testing Initial $150K

[#23] Initial environmental/biohazard testing and baseline sampling.

Archive Preservation Initial $150K

[#26] Initial archive/museum-style preservation and exhibit setup (one-time).

🔄 Annual Recurring Costs Total: $16.6M/yr

Staff Wages $3.8M/yr

[#4, #9] Salaries and benefits for security staff (24 guards/MTF agents), research scientists and core on-site staff (12 senior/junior researchers) and site admin.

Resident Healthcare $2.8M/yr

[#10, #11] Ongoing medical care for residents (chronic follow-ups) and mental-health/counseling/PTSD rehabilitation programs.

Program Contingency $2.4M/yr

[#30] Prudential contingency (20% of baseline operating subtotal) for unexpected anomalous losses/damage and unknown expenses.

Research And Monitoring $1.9M/yr

[#7, #8, #14, #15, #16, #27] Instrument calibration/consumables, continuous monitoring/data ops & storage, monitoring network ops, curation/forensic curation, HPC/compute time, and multiyear scientific program operations.

Emergency Response Reserve $1.2M/yr

[#21] Annual reserve (10% of baseline operating subtotal) for rapid mobilization, evacuations, and emergency response.

Socioeconomic Support $1.0M/yr

[#22] Long-term job training, educational catch-up, child services, and socioeconomic reintegration programs.

Housing Subsidies $1.0M/yr

[#12] Short-term housing subsidies, transitional housing, and rent support (recurring support during reintegration years).

Long Term Scientific Program $1.0M/yr

[#27] Multi-year funded research initiative (annualized portion of a 5–10 year program).

Cover Story And Legal $600K/yr

[#17, #18] Ongoing legal counsel, FOIA management, liability administration, and public-relations/cover-story operations.

Logistics And Transport $200K/yr

[#5] Vehicle maintenance, fuel, spare vehicles, and transport ops for response teams.

Insurance Premiums $200K/yr

[#24] Annual insurance premiums for staff and operations (recurring).

Facilities Maintenance $150K/yr

[#3, #13] Ongoing maintenance of perimeter, buildings, HVAC, power systems, and basic site upkeep.

Supplies And Consumables $150K/yr

[#29] Miscellaneous consumables, PPE, fuel spares, office supplies, and operational overhead.

Data Security And Opsec $150K/yr

[#19] Cybersecurity, secure comms, background-checks, and OPSEC operations.

Training And Drills $50K/yr

[#25] Regular emergency drills, anomalous-hazard training, and staff turnover/replacement costs.

Archive Operations $30K/yr

[#26] Ongoing archive preservation, curation, and controlled public-access operations.

Environmental Remediation Ops $0/yr

[#23] [] No ongoing remediation assumed by default; set to 0 unless contaminants are found.

⚡ Cost Scenarios

📊 Baseline (baseline) $16.6M/yr

82.0% probability / year

Normal operational year with no major incidents; routine monitoring, research, and reintegration support only.

no_recurrence routine_operations

🚨 Minor Incident $17.1M/yr

15.0% probability / year +$500K vs baseline

Localized recurrence or anomalous event requiring short emergency mobilization, temporary extra medical/evac costs, and limited repairs.

localized_recurrence small_scale_evacuations temporary_repairs

🚨 Major Breach $30.6M/yr

3.0% probability / year +$14.0M vs baseline

Significant recurrence or public revelation that requires large-scale evacuation, litigation/settlements, major rebuilds, and PR/legal crisis response.

large_scale_recurrence public_exposure major_infrastructure_damage

👥 Personnel 55 total

Role	Count	Notes
Security Officer / MTF Agent	24	24 guards/rapid-response personnel covering 24/7 perimeter and reactions; maps to security staffing cost estimates [#4].
Research Scientist	12	Senior/junior temporal physicists, engineers, and analysts conducting experiments and modeling [#9, #16, #27].
Data Engineer / IT	3	Data engineers and sysadmins for monitoring, storage, and cybersecurity operations [#8, #19].
Medical Officer	2	Medical staff administering ongoing healthcare and screenings [#10].
Psychologist / Counselor	6	Mental-health professionals for PTSD, rehabilitation, and family/social services [#11].
Engineer / Maintenance	3	Facility, vehicle, and instrumentation maintenance staff [#5, #13].
Administrative Staff	4	Administrative, legal liaisons, and PR coordination staff supporting operations and cover-story activities [#17, #18].
Site Director / Executive Staff	1	Overall site leadership and liaison with Foundation administration (oversight of reintegration site procedures).

📋 Confidence Notes

Estimates are order-of-magnitude budgetary figures derived from analyst ranges and a moderate town population assumption (~500 residents). Many line-items depend strongly on population, political/legal uncertainty, and unknown anomalous behaviors, so precision is limited.

← SCP-8830 ↑ All SCPs SCP-8833 →