SCP-8863 Unknown ~ medium confidence
SCP-8863
Expected annual
$543K
One-time setup
$1.5M
Annual recurring
$510K
Personnel
1.8
One-time setup costs are dominated by contingency/reserve funds and optional specialized-physics study equipment, while annual costs are dominated by cybersecurity staffing and professional/legal support; baseline one-time ≈ $1.46M and baseline recurring ≈ $510k/yr.
🏗️ One-Time Capital Costs Total: $1.5M
Incident Response Reserve $500K
[#18] One-time incident response contingency fund recommended for breaches, remediation, consultants and emergency replacements.
Specialized Physics Study $500K
[#21] Optional per-study cost for specialized femto-scale physics experiments (ballpark; per-study; chosen midpoint to represent a major contracted experiment).
Equipment $200K
[#3, #4, #5, #6, #8, #9, #17] Capital hardware and systems: backup generator + UPS (capital), Faraday enclosure, hardened sandboxed workstation setup, network segregation setup (initial), logging/forensics hardware initial purchase, CCTV/access-control setup, honeypot/decoy setup.
Facilities $190K
[#1, #2] Containment-room refurbishment and structural/electrical isolation: concrete reinforcement, dedicated HVAC, moisture control, anti-tamper finishes, dedicated circuits/isolation and wiring work.
Initial Research And Lab Setup $70K
[#14, #16, #22] Initial research/lab items: content pack and licensed materials, EM/physics instrumentation purchase, SOP development and initial training materials.
🔄 Annual Recurring Costs Total: $510K/yr
Staff Wages $303K/yr
[#7, #11, #12, #10] Cybersecurity staffing (1 FTE security engineer + retainer), senior researcher oversight (fractional FTE), research technician (0.5 FTE), and personnel time for interaction visits (hourly staffing costs).
Contingency Reserve $85K/yr
[#26] Flexible reserve (20% of baseline recurring costs) to handle unforeseen costs, inflation, contract changes and ad-hoc experiments as recommended.
Cover Story And Legal $50K/yr
[#19] Legal counsel, records management, PR/cover-story work and contract legal retainer.
Facilities Maintenance $21K/yr
[#3, #9, #15, #16, #5] Generator/UPS maintenance, CCTV/access control maintenance, hardware replacement budget, EM instrumentation calibration/maintenance, and workstation maintenance budget.
Supplies And Consumables $21K/yr
[#6, #8, #14, #17, #23] Recurring network bandwidth/firewall subscriptions, storage & retention costs, content licensing/updates, honeypot operations, and utilities/consumables (filters, power for equipment).
Research And Monitoring $15K/yr
[#13, #20] Psychological screening/counselling and ethics/oversight board annual costs and related monitoring program expenses.
Insurance And Indemnity $10K/yr
[#25] Insurance, indemnity and worker's compensation reserve related to anomaly operations and electrical interaction risks.
Logistics And Transport $5K/yr
[#24] Travel, secure courier services, remote staff rotation and hardware shipping/replacement logistics.
Cost Scenarios
📊 Baseline (baseline) $510K/yr
84.0% probability / year
Normal, uneventful year with routine operations and no major incidents or special large-scale experiments.
routine monitoring scheduled visits no breaches or scale-up
🚨 Minor Incident $560K/yr
10.0% probability / year +$50K vs baseline
Small containment-related incident causing limited damage, resets, overtime, short investigations and minor replacements.
localized breach of low-risk systems electrical/transient anomaly causing resets
🚨 Major Breach $810K/yr
1.0% probability / year +$300K vs baseline
Significant breach or manipulation event requiring large-scale remediation, external consultants and replacement of systems.
facility-wide electrical manipulation multiple-systems compromise
🚨 Research Breakthrough Requiring Scale Up $1.0M/yr
5.0% probability / year +$500K vs baseline
Decision to pursue specialized femto-scale physical experiments requiring national-lab resources and major one-time study costs.
approval for specialized physics experiments allocated beam time / national-lab collaboration
👥 Personnel 1.8 total
Role Count Notes
Security Engineer / SOC Agent 1 [#7] One full-time security engineer (salary + benefits) plus SOC/on-call monitoring included in staffing costs.
Senior Researcher / Executive Staff 0.2 [#11] Fractional senior researcher oversight (0.1–0.2 FTE) budgeted for approvals and case management.
Technician / Research Staff 0.5 [#12] 0.5 FTE technician for routine checks, experiments, logging and maintenance.
Interaction Staff / Research Assistant 0.1 [#10] Part-time/occasional staff providing interaction visits (hourly budgeted visits, ~122+ visits/yr).
📋 Confidence Notes
Analyst notes provide detailed line-item estimates for most categories (staffing, hardware, recurring services) yielding moderate confidence; uncertainty remains around probability estimates, optional high-cost physics studies, and contingency sizing.
← SCP-8862 ↑ All SCPs SCP-8864 →