← SCP Cost Explorer Read on SCP Wiki ↗
SCP-3436 Safe ~ medium confidence
SCP-3436
Expected annual
$38.4M
One-time setup
$1.5B
Annual recurring
$36.7M
Personnel
68
Estimated one-time capital costs are driven by site acquisition and construction in Lower Manhattan (~$1.5B). Recurring annual costs (~$36.74M/yr baseline) are dominated by legal/cover-story, insurance/reserves, staffing, and continuous monitoring/aviation mitigation.
🏗️ One-Time Capital Costs Total: $1.5B
Facilities $1.2B
[#1, #2, #3, #8, #13, #16] Land/air-rights and structural shell buildout plus façade/cover buildout, initial morgue fitout, initial life-safety systems, and one-time interaction-mitigation build costs.
Decommissioning Remediation $200.0M
[#28] One-time estimated cost for eventual controlled demolition/removal/remediation while maintaining secrecy.
Contingency Reserve Seed $100.0M
[#20] Initial seed for incident/accident/catastrophe reserve recommended for Manhattan exposure.
Equipment $15.4M
[#4, #7, #9, #10, #11, #12, #18, #22] Perimeter barriers and mantraps, rapid-response medical kits, remote-sensing hardware, long-range tracking sensors, data hardware, generators/utility hardware, UAV/drone fleet, and vehicle procurement.
Aviation Emergency Coordination One Time $2.0M
[#27] One-off emergency coordination and short-term airspace measures (contracts/licenses) if needed.
Initial Research And Lab Setup $1.8M
[#19, #17] Initial contracted research projects, custom instrumentation development for non-contact analysis, and initial vetting/training pipeline setup.
Legal Setup $550K
[#14] One-time legal setup costs: front-company registration, initial permitting through fronts and initial legal retainer fees.
🔄 Annual Recurring Costs Total: $36.7M/yr
Incident Reserve Topup $10.0M/yr
[#20] Annual top-up to catastrophe/incident reserve to re-seed after draws or to increase readiness for high-impact events.
Cover Story And Legal $6.0M/yr
[#14, #15, #23, #24] Ongoing legal retainers and permitting through fronts, cover-company operations and PR/event costs, media monitoring and rapid-response takedown/legal actions, and non-payroll overhead for front compliance.
Insurance Equivalents $5.0M/yr
[#21] Front-company insurance premiums and internal loss reserves sized to avoid detectable patterns.
Staff Wages $5.0M/yr
[#5, #6, #7, #11, #24, #29] Salaries for security team (site director, supervisors, ~30 guards), engineering/technical staff (~15 FTE), medical rapid-response staff, on-site cybersecurity/IT staff, core administrative payroll, and embedded ethics/oversight salary components.
Facilities Maintenance $3.6M/yr
[#4, #12, #13, #3, #16] Annual maintenance of perimeter systems, power/HVAC/elevator utilities (electricity, fuel, generator upkeep), building life-safety systems, architectural/façade upkeep, and upkeep of interaction-mitigation installations.
Research And Monitoring $3.4M/yr
[#9, #10, #11, #18, #19, #26] Sensor maintenance/calibration, contracted airborne/radar tracking time, data hosting and secure storage costs, UAV operation & maintenance, continuing non-contact R&D contracts, and monitoring of surrounding infrastructure risks.
Aviation Mitigation $1.0M/yr
[#27] Ongoing liaison/coordination with aviation authorities, TFR administration costs and periodic mitigation if permanent airspace measures are not required but active monitoring/coordination is.
Miscellaneous Surge $1.0M/yr
[#30] Containment-specific miscellaneous and surge funds for unanticipated small capital purchases, sensor replacements after ABEs, and local expediency funds.
Supplies And Consumables $775K/yr
[#7, #8, #25] Medical/response consumables (sedatives, disposables, PPE), morgue/cremation readiness costs, and routine small consumables/PPE.
Logistics And Transport $600K/yr
[#22] Operation of secure transport fleet (armored vans), fuel, parking, and secure courier logistics.
Ethical Oversight $200K/yr
[#29] Ongoing internal ethics committee operations, audits, and reporting support beyond embedded staff wages.
Training And Background Checks $150K/yr
[#17] Ongoing background vetting, psychological screening, and recurring specialized no-contact safety training for authorized personnel.
⚡ Cost Scenarios
📊 Baseline (baseline) $36.7M/yr
90.0% probability / year
Normal, uneventful year with routine operations and no major incidents.
stable containment routine maintenance no public exposure
🚨 Minor Incident $38.7M/yr
8.0% probability / year +$2.0M vs baseline
Localized incident(s) requiring emergency response, increased PR/legal activity, and limited mortuary actions.
civilian trespass resulting in ABE limited airborne recovery or incineration short-term media attention
🚨 Major Breach $111.7M/yr
2.0% probability / year +$75.0M vs baseline
Major exposure or containment-compromising event requiring large legal settlements, emergency demolition/containment, extended airspace mitigation and large-scale reserve draws.
public exposure permanent airspace mitigation required large-scale litigation or demolition
👥 Personnel 68 total
Role Count Notes
Security Officer / MTF Agent 30 Full 24/7 guard coverage (three shifts + relief); maps to security wage budget [#5].
Site Director / Executive Staff 1 Senior site director authorized for access and euthanasia decisions; included in security/management wages [#5].
Security Supervisor 2 Shift supervisors and senior security management [#5].
Research Scientist / Engineer 15 Engineering and technical services for monitoring, sensors, and infrastructure upkeep [#6].
Medical Officer 4 Rapid-response medical/forensic staff for euthanasia, medic response and morgue operations [#7, #8].
Administrative Staff 4 Front/company administration, accounting and compliance staff for cover story operations [#24, #15].
Cybersecurity / IT 2 Data storage, encrypted comms, and cybersecurity personnel [#11].
Class-D Personnel (consented) 10 Controlled Class C/D pool used for permitted/consented access; not high-salaried staff but maintained as active pool [#6].
📋 Confidence Notes
Analyst notes provide detailed line items and ranges, but many items (site price, construction approach, degree of required aviation mitigation, and contingency sizing) have wide ranges. Estimates use mid-range assumptions; actual costs could vary materially if retrofit vs new-build or if permanent airspace measures become necessary.
← SCP-3435 ↑ All SCPs SCP-3437 →