SCP-9101 — SCP-9101 | Cost Breakdown

Read on SCP Wiki ↗

SCP-9101 Unknown ? low confidence

SCP-9101

Expected annual

$4.5M

One-time setup

$5.0M

Annual recurring

$4.4M

Personnel

Estimated upfront capital of $4,951,500 driven primarily by potential relocation/new-facility and specialized containment/hardware; annual operating expenses are approximately $4,372,000/yr dominated by security, a standing rapid-response/tactical team, and ongoing research/analysis staff.

🏗️ One-Time Capital Costs Total: $5.0M

Relocation Or New Facility $3.0M

[#23] Contingency budget placeholder for full relocation or construction of a bespoke containment facility (mid-range).

Equipment $504K

[#2, #3, #8, #17, #18] Armored transport and modular containment crate; implant + surgery (one-time device/surgery costs); sensor/camera/audio installation; initial recapture kit; secure communications installation (installation portion).

Facilities $500K

[#1] Reinforced humanoid containment cell construction, airlock and environmental control (mid-range estimate).

Initial Research And Lab Setup $488K

[#11, #20] Initial research seed funding, lab buildout, and initial data/analysis infrastructure for experiments and modelling.

Environmental Adaptive Hardware $300K

[#12] Modular chambers and experimental dynamic-adjustment hardware (lighting, fields, temperature/pressure control).

Power Redundancy $120K

[#10] UPS, backup generator, basic EMP shielding and associated installation (one-time capital).

Amnestic Initial Stock $30K

[#14] Initial stock of Class-A/B amnestic pharmaceuticals and memetic treatment supplies.

Sedation Initial Stock $10K

[#4] Initial emergency sedation/stabilization kit stock (darts, nasal sprays, IV meds, antidotes).

🔄 Annual Recurring Costs Total: $4.4M/yr

Staff Wages $3.2M/yr

[#5, #6, #7, #11, #20] Security staffing (8–12 FTEs), rapid-response/tactical team payroll and readiness pay, dedicated medical staff (physician + nurse), ongoing research staff wages, and data analysts/modellers.

Incident Contingency Reserve $300K/yr

[#16] Annual reserve for property damage, emergency cleanup, hazardous-material response and rapid contracting after significant incidents.

Cover Story And Legal $150K/yr

[#15] Cover story maintenance, legal counsel retainer, PR contingency, and settlement/resettlement reserves for public incidents.

Replacement And Depreciation Reserve $150K/yr

[#25] Annual reserve for replacement and depreciation of vehicles, implants, monitoring hardware, and other capital equipment.

Facilities Maintenance $100K/yr

[#1, #10] General maintenance of containment cell and facility systems, periodic structural upkeep tied to reinforced cell and power infrastructure.

Research And Monitoring $98K/yr

[#9, #11, #20] Ongoing monitoring/IT maintenance, data storage and modelling operations, and non-salary research operational costs.

Counseling And Retention $90K/yr

[#19] Counseling, PTSD treatment, and retention/hazard pay premiums to retain experienced personnel.

Supplies And Consumables $70K/yr

[#4, #17, #21] Annual resupply of sedatives/medications, recapture consumables (darts, replacement restraint components), and routine decontamination/laundering contracts.

Logistics And Transport $60K/yr

[#2] Vehicle maintenance, transport logistics, and routine mobility costs for armored transport and mobile containment crate.

Training And Drills $60K/yr

[#24] Annual multi-department recapture drills, contractor instructors, and training materials.

Personnel Rotation And Hr Overhead $40K/yr

[#13] HR administration, background checks, rotation/anonymization overhead, and counselling program administration.

Insurance And Compliance $40K/yr

[#22] Internal audits, compliance reporting, regulatory fees, and compliance overhead.

Amnestic Memetic Budget $30K/yr

[#14] Ongoing budget for amnestic pharmaceuticals, memeticist consultant services, and application logistics.

Power Fuel And Maintenance $15K/yr

[#10] Fuel, periodic maintenance and service contracts for backup generator/UPS systems (72-hour fuel supply upkeep).

Comms Subscriptions $12K/yr

[#18] Ongoing subscriptions and upkeep for hardened/encrypted communications, satcom backup, and secure radio networks.

Implant Maintenance $2K/yr

[#3] Annual maintenance/replacement and battery work for implanted tracking devices and wearable backups.

⚡ Cost Scenarios

📊 Baseline (baseline) $4.4M/yr

88.0% probability / year

Normal year with no significant containment incidents; routine operations and scheduled maintenance only.

no_major_breach routine_operations scheduled_research

🚨 Minor Incident $4.6M/yr

10.0% probability / year +$250K vs baseline

Limited containment breach or dynamic shift requiring emergency response, modest repairs, additional amnestics/PR.

small_unplanned_dynamic_shift temporary_containment_breach localized_property_damage

🚨 Major Breach $8.4M/yr

2.0% probability / year +$4.0M vs baseline

Significant containment failure requiring major repairs, legal/PR payouts, and relocation or major containment upgrade in-year.

sustained_containment_failure facility_damage public_exposure/relocation

👥 Personnel 33 total

Role	Count	Notes
Security Officer / MTF Agent	10	[#5] 24/7 security coverage (approx. 8–12 FTEs as noted) including supervision and specialized training.
Rapid Response / Tactical Team Member	12	[#6] On-call rapid-response/tactical recapture team personnel and standby pay; team sized for readiness and specialized operations.
Research Scientist	4	[#11] Research staff dedicated to experiments into trigger mechanics and containment methodology.
Data Analyst / Modeller	2	[#20] Analysts and modellers for event correlation, predictive modelling, and secure archival analysis.
Medical Officer	2	[#7] Dedicated on-call physician and nurse/medic for sedation, trauma care, and ongoing medical management.
Engineer / Maintenance	1	[#10] Engineer/maintenance lead responsible for power systems, EMP hardening upkeep, and facility systems.
IT Specialist / Sysadmin	1	[#9, #18] Systems administration, monitoring maintenance, and secure communications upkeep.
Administrative Staff	1	[#13] HR/administrative support for rotation policies, background checks, and administrative overhead.

📋 Confidence Notes

SCP-9101's anomalous behaviour is vaguely described and historically difficult to stabilize; estimates rely on wide analyst ranges and several contingency placeholders (relocation, experimental hardware), so overall cost confidence is low.

← SCP-9100 ↑ All SCPs SCP-9103 →