← SCP Cost Explorer Read on SCP Wiki ↗
SCP-001-TWISTEDGEARS-KAKTUS-PROPOSAL Maksur1 ~ medium confidence
TwistedGears-Kaktus Proposal
Expected annual
$68.5M
One-time setup
$3.2B
Annual recurring
$66.8M
Personnel
245
Estimated immediate capital requirements are ~$3.235B one-time, driven primarily by strategic-scale contingency reserves and historic remediation allowances; recurring operations run roughly $66.85M/yr, driven by MTF staffing, amnestic readiness, medical reserves, and ongoing research/monitoring.
🏗️ One-Time Capital Costs Total: $3.2B
Xk Contingency Program $1.6B
[#22] Long-term XK contingency program capital buildout (seed archives, refugia, armed response fleet, hardened arks).
Historic Remediation Reserve $1.2B
[#23] Historic remediation and public-health liability reserve (actuarial placeholder for reparations/epidemiological consequences).
Initial Research And Lab Setup $225.0M
[#12] One-time mass-amnestic R&D program buildout, controlled trials, procurement of mobile dispersal systems and supporting R&D infrastructure.
Emergency Relocation Reserve $110.0M
[#20] Emergency infrastructure & civilian relocation contingency (one-time reserve to buy/relocate coastal communities, map alteration, housing/transport).
Facilities $16.5M
[#9] Regional site standby augmentation (hardened power/comms, generators, comms upgrades, detention/medical wards).
Equipment $8.2M
[#2, #6, #15] Seabed passive sensor array procurement & installation services (sensors+installation), rapid-response boats/boarding gear, and secure transport container setup.
🔄 Annual Recurring Costs Total: $66.8M/yr
Staff Wages $23.5M/yr
[#7, #16, #11, #14, #10, #4, #18, #19, #17, #1, #3, #5, #21, #13, #24, #15, #8] Aggregated salary components across MTF salaries, researchers, medical/amnestic teams, containment/security staff, data/security personnel, legal/cover teams, and miscellaneous operational staff (salary portions extracted from each relevant line item).
Mass Amnestic Annual Maintenance Reserve $10.0M/yr
[#12] Recommended recurring $10M/yr holdback for upkeep/ready-warm status of mass-amnestic capability and warm standby R&D resources.
Medical And Casualty Fund $6.3M/yr
[#13] Medical care, long-term follow-up, compensation and non-salary medical program costs (salary portion accounted in staff_wages).
Mtf Training And Equipment $5.0M/yr
[#7] Recurring training and equipment budget for MTF sustained readiness (non-salary/training portion separated from salaries).
Cover Story And Legal $4.3M/yr
[#18, #21] Ongoing PR/black-ops budget, forged documents, payoffs, and legal liability/black-budget accounting non-salary costs.
Research And Monitoring $4.2M/yr
[#16, #17] Ongoing research/countermeasure program non-salary costs and secure data/backup infrastructure non-salary maintenance.
Facilities Maintenance $3.0M/yr
[#10] Increased utility, security staffing, supplies and maintenance for regional sites kept at heightened readiness.
Logistics And Transport $2.7M/yr
[#1, #4, #15] Permanent maritime monitoring subscriptions/overflights (non-salary), covert maritime enforcement non-salary (vessels/fuel/maintenance), and transport retention/exercise non-salary.
Containment Of Active Components $2.5M/yr
[#14] Ongoing containment, monitoring, environmental control and diagnostics for active components moved to multiple sites (non-salary portion).
Amnestic Capability Maintenance $1.9M/yr
[#11] Non-salary costs for maintaining amnestic stockpile, cold-chain storage, licensing and training (salary portion in staff_wages).
International Liaison $1.5M/yr
[#19] Covert cooperation funding, reimbursements and clandestine diplomacy non-salary costs.
Supplies And Consumables $880K/yr
[#24, #3] Consumables, replacement sensors, batteries, ROV consumables, EOD kits, PPE and seabed sensor maintenance non-salary costs.
Local Humint And Mitigation $765K/yr
[#5] Local informant networks, paid agreements/bribes, small-scale covert relocations and mitigation payments (non-salary).
Mtf Surge Activation Reserve $385K/yr
[#8] Annual set-aside to cover expected frequency of MTF surge activation; non-salary portion of per-event mobilization costs.
⚡ Cost Scenarios
📊 Baseline (baseline) $66.8M/yr
87.9% probability / year
Normal operational year with routine monitoring, MTF readiness, research, and maintenance only.
routine_operations no_major_incidents
🚨 Minor Incident $67.8M/yr
10.0% probability / year +$1.0M vs baseline
Localized civilian intrusion/salvage attempt or small reanimation requiring interdiction and targeted amnesticization.
unauthorized_salvage small-scale_reanimation localized_public_disclosure
🚨 Major Incident $91.8M/yr
2.0% probability / year +$25.0M vs baseline
Large interdiction/reanimation event requiring broad MTF mobilization, field sites, widescale amnestic operations and regional evacuations.
multi-vessel_engagement large-scale_reanimation regional_evacuations
🚨 Xk Escalation $1.1B/yr
0.1% probability / year +$1.0B vs baseline
001-Apotheosis / SK->XK escalation requiring program-scale mass-amnestic deployment, emergency relocations, and invocation of XK contingency reserves.
apotheosis_event widespread_masquerade_break population-scale_response
👥 Personnel 245 total
Role Count Notes
Security Officer / MTF Agent 150 [#7] MTF sustained readiness staffing (100–200 personnel).
Research Scientist 20 [#16] Research & countermeasure program (10–30 researchers).
Medical Officer / Amnestic Team 15 [#11, #13] Medical/amnestic teams for targeted suppression and casualty mitigation.
Security Officer / Containment Staff 30 [#10, #14] Additional site security and containment staff for augmented regional sites and storage suites.
Engineer / Maintenance 6 [#2, #9] ROV/vessel technicians, facilities engineers for seabed sensors and site standby upgrades.
Logistics / Transport Crew 12 [#1, #4, #6] Patrol vessel crews, transport/airlift crews and rapid-response boat teams.
IT / Cybersecurity 4 [#17] Secure data & backup deep-well infrastructure operations and cybersecurity staff.
Administrative Staff / Legal / Liaison 8 [#18, #19, #21] Cover story teams, legal accounting, and international liaison support.
📋 Confidence Notes
Estimates are order-of-magnitude midpoints derived from analyst ranges; recurring budgets and smaller operational items are reasonably constrained, but one-time strategic reserves (mass-amnestic R&D, XK contingency, historic remediation) carry high uncertainty and policy-dependent variability, yielding medium overall confidence.
← SCP-001-TUFTOS-PROPOSAL ↑ All SCPs SCP-001-WERYLLIUM-PROPOSAL →