SCP-9666 — SCP-9666 | Cost Breakdown

Read on SCP Wiki ↗

SCP-9666 Safe ~ medium confidence

SCP-9666

Expected annual

$38.0M

One-time setup

$209.7M

Annual recurring

$37.2M

Personnel

Estimated upfront capital (site construction, vessels, remediation and equipment) is large (roughly $210M one-time in this model) with steady annual operating costs driven by specialized staff, remediation R&D, logistics and cover operations (~$37M/yr). Main cost drivers are remote hardened infrastructure, remediation/thaumaturgical R&D, continuous maritime logistics and an ongoing cover/disinformation program.

🏗️ One-Time Capital Costs Total: $209.7M

Facilities $111.5M

[#1, #12, #15] Hardened site construction, vault-grade rooms/containment infrastructure and on-site medical facility structural build-out.

Initial Research And Lab Setup $38.0M

[#5, #13] Initial remediation/R&D first-phase and specialized research equipment / lab buildout.

Insurance And Liability Reserve $20.0M

[#24] Reserve fund / contingency set-aside for catastrophic contingencies and liabilities.

Marine Infrastructure $9.0M

[#2] Dock, pier, helipad, shore reinforcement and transfer infrastructure.

Patrol Vessels And Landing Craft $7.0M

[#8] Acquisition of patrol boats, landing craft, shore tug and spares (capex).

Power Microgrid Capex $5.0M

[#3] Primary power microgrid, diesel generators, UPS and renewable adjuncts (capex).

Helicopter Acquisition $5.0M

[#9] Purchase of single medium utility helicopter (capex option assumed).

Surveillance Suite $3.8M

[#10] Radar/AIS/sonar/thermal sensor suite, UAVs and C2 integration (capex).

Water And Sewage Systems Capex $2.4M

[#4] Desalination, filtration and hazardous effluent treatment capital works.

Secure Comms And Data $2.0M

[#11] Air-gapped servers, satcom, secure backups and EMP/physical protections (capex).

Biohazard Disposal Infrastructure $1.5M

[#16] Incinerator/containment equipment and forensic recovery capital.

Ppe And Decon $1.0M

[#14] One-time purchase of custom hazardous suits and decon trailers.

Remote Robots And Rovs $1.0M

[#19] ROVs/UAVs and remote robotics acquisition for hazardous-zone work (capex).

Cover Network Setup $800K

[#22] Initial creation of cover entities, shell companies and altered charts/publication controls.

Records And Archive Facility $750K

[#29] On-site secure archives and controlled destruction capability (capex).

Armory And Security Equipment $600K

[#7] Initial security equipment, armory setup and weapons storage infrastructure.

Legal And Diplomatic Setup $200K

[#21] One-time legal/treaty negotiation and initial liaison set-up costs.

Training Setup $150K

[#20] Initial instructor/course build and training materials.

Equipment $0

[]

🔄 Annual Recurring Costs Total: $37.2M/yr

Staff Wages $10.0M/yr

[#6] 24/7 staffing (researchers, security, medical, tech, logistics, management) with hazard pay and rotations.

Research And Monitoring $7.6M/yr

[#5, #18, #28] Ongoing remediation R&D/operations, environmental monitoring and long-term scientific program budget.

Logistics And Transport $3.3M/yr

[#8, #9, #25] Vessel and helicopter operations, fuel and routine transport/resupply to offshore site.

Security Forces $2.5M/yr

[#7] Armed guards, maritime patrol crew salaries, training and ammunition resupply (operational recurring).

Cover Story And Legal $2.0M/yr

[#21, #22] Ongoing disinformation, PR, chart alterations, legal liaison and treaty compliance.

Contingency Fund Replenishment $2.0M/yr

[#24] Annual replenishment/retained budget allocation to rebuild contingency reserve over time.

Supplies And Consumables $1.7M/yr

[#13, #14, #25] Laboratory reagents/consumables, PPE replacement and on-site consumables.

Power Fuel And Generation $1.2M/yr

[#3] Recurring diesel fuel, generator maintenance and UPS/battery upkeep.

Facilities Maintenance $1.2M/yr

[#26] Structural maintenance, corrosion control and scheduled hull/jetty upkeep for marine environment.

Specialized Contractors $1.0M/yr

[#27] On-call thaumaturges, external labs and high-rate specialist contracting.

Medical And Health Monitoring $800K/yr

[#15] On-site medical operations, long-term biomonitoring and periodic screening/medevac contingencies.

Surveillance Operations $700K/yr

[#10] Analyst staffing, UAV ops, satellite comms and sensor operations.

Personnel Replacement $600K/yr

[#30] Recruitment, severance, disability liabilities and attrition-related costs.

Comms And Cybersecurity $500K/yr

[#11] Secure comms upkeep, cyber defenses and off-site archival logistics.

Waste Management $500K/yr

[#17] Capture/neutralize hazardous waste on-site and certified transport off-island.

Training And Drills $400K/yr

[#20] Recurring anomalous protocol training, joint drills and instructor costs.

Biohazard Disposal $300K/yr

[#16] Recurring disposal contracts, incineration runs and hazardous-waste handling.

Counterintelligence $300K/yr

[#23] Background checks, vetting, counter-surveillance and OPSEC measures.

Water Sewage Maintenance $250K/yr

[#4] Maintenance and consumables for desalination and hazardous-effluent handling.

Robotics Maintenance $200K/yr

[#19] Maintenance, spares and specialized sensor upkeep for ROVs/UAVs and robotics.

Archive Management $150K/yr

[#29] Secure archival operations, controlled destruction and records control staff.

⚡ Cost Scenarios

📊 Baseline (baseline) $37.2M/yr

80.0% probability / year

Normal operating year with no major incidents; routine remediation and programmatic activity only.

routine_operations scheduled_remediation no_breach

🚨 Minor Incident $38.8M/yr

15.0% probability / year +$1.5M vs baseline

Localized containment breach or exposure event requiring emergency response, short-term medevac and cleanup.

small_breach unexpected_exposure maritime_incursion

🚨 Major Remediation Campaign $47.2M/yr

5.0% probability / year +$10.0M vs baseline

Discovery of accelerating contamination or failure of local mitigations prompting a large-scale remediation campaign and extended external contracting.

remediation_failure new_spread_detected large_scale_cleanup

👥 Personnel 90 total

Role	Count	Notes
Security Officer / MTF Agent	30	[#6, #7] Armed maritime and site security staffing; salaries and operations portion reflected in staff_wages and security_forces.
Research Scientist	20	[#6, #5, #13, #28] Thaumiel research, remediation R&D and long-term scientific program staff.
Engineer / Maintenance	10	[#6, #3, #26] Site engineering, power, water and corrosion maintenance teams.
Logistics / Deck Crew	12	[#6, #8, #25] Vessel/shore crew, resupply handlers and cargo operations.
Medical Officer	6	[#6, #15] On-site clinic staff, medevac coordination and long-term health monitoring support.
Administrative Staff	5	[#6, #21, #22] Site administration, records control and cover operations coordination.
Site Director / Executive Staff	1	[#6] Senior site management and liaison with Foundation/GOC leadership.
Support Technicians / Specialists	6	[#6, #19, #10] Sensor operators, robotics technicians and ICT support.

📋 Confidence Notes

Estimates use analyst ranges and mid-to-conservative selections; major uncertainty stems from the unknown scope of WHITE ARROW remediation and political/diplomatic arrangements which can change capex/opex materially.

← SCP-9663 ↑ All SCPs SCP-9667 →