SCP-3548 — SCP-3548 | Cost Breakdown

Read on SCP Wiki ↗

SCP-3548 Keter ? low confidence

SCP-3548

Expected annual

$40.4M

One-time setup

$25.8M

Annual recurring

$39.5M

Personnel

196

One-time capital and setup costs are ~ $25.8M driven by vehicle/air asset purchases and facility buildouts; baseline recurring operations are ~ $39.45M/yr driven mainly by regional MTF staffing, monitoring, research, contingency reserve and ongoing amnestic production.

🏗️ One-Time Capital Costs Total: $25.8M

Air Assets Purchase $9.0M

[#4] Purchase of 3 helicopters at ~$3M each (ownership strategy assumed).

Containment Module Construction $5.0M

[#6] Small specialized permanent containment module (midpoint estimate).

Amnestic Facility Build $3.0M

[#8] Facility build for Class‑A amnestic production and secure storage.

Tactical Vehicles Purchase $2.4M

[#3] 12 armored vans × $200k purchase cost.

Sensor Deployment Initial $2.0M

[#22] Initial sensor array and remote detection hardware deployment (midpoint).

Secure Data Center Build $1.2M

[#20] Hardened server cluster / classified data center (midpoint).

Monitoring Platform Build $1.0M

[#11] Centralized monitoring platform (initial build).

Mtf Training Initial $600K

[#2] Initial cohort training for 120 staff (facility, instructors, ranges).

Generators And Installation $600K

[#24] Generator purchase & installation for field/lab redundancy (midpoint).

Communications Setup $500K

[#23] Hardened radios/satellite comms purchase & setup (midpoint).

Field Containment Kits Purchase $300K

[#5] Regional portable containment kits (6 × $50k).

Ppe Initial Kits $150K

[#17] Initial PPE kits for 6 regional teams (~$25k/team).

Facilities $0

[]

Equipment $0

[]

Initial Research And Lab Setup $0

[]

🔄 Annual Recurring Costs Total: $39.5M/yr

Staff Wages $10.8M/yr

[#1] Regional MTF detachments: 6regions × ~20 staff = 120 staff × $90k/yr.

Contingency Reserve Replenishment $5.0M/yr

[#25] Annual replenishment allocation toward a liquid contingency reserve for large‑scale incidents.

Monitoring And Call Center $3.5M/yr

[#11] Annual licensing, data purchase, and staffing for global monitoring & tipline.

Scientific Research And Pathology $2.5M/yr

[#21] Lab staffing, consumables and research projects to study SCP‑3548 (midpoint).

Asset Depreciation And Replacement $2.0M/yr

[#28] Annual reserve for vehicle/air/asset replacement cycles (midpoint).

Amnestic Manufacturing And Replenishment $1.2M/yr

[#8] Annual manufacturing/QA/stockpile replenishment (midpoint).

Emergency Medical Reserve $1.2M/yr

[#16] Reserve for trauma care, med evac and casualty support (midpoint).

Intelligence Liaison And Foreign Ops $1.2M/yr

[#19] Liaison officers, clearances, safehouses and foreign operation budgets (midpoint).

Air Assets Maintenance $1.2M/yr

[#4] Annual maintenance/fuel/crew for owned helicopters (assumed ownership).

Medical Staff Wages $1.2M/yr

[#7] Six full‑time physicians @ $200k/yr.

Digital Forensics And Cyber Ops $1.1M/yr

[#12] Cyber ops and digital forensics team & tools (annual).

Legal Cover Compensation Fund $1.0M/yr

[#13] Annual reserve for payments, settlements and local authority expenses (conservative midpoint).

Witness Relocation And Monitoring $950K/yr

[#15] Relocation setup and annual monitoring for relocated witnesses (assumes ~20 cases/yr, midpoint).

Public Relations And False Narratives $650K/yr

[#14] PR firm retainers, staged content and false narrative operations.

Data Center Maintenance And Cybersecurity $650K/yr

[#20] Ongoing maintenance, backups and cybersecurity for secure data infrastructure.

Decontamination And Cleanup $600K/yr

[#18] Annual budget for hazardous cleanup and environmental testing (midpoint).

Record Falsification And Archival $600K/yr

[#29] Ongoing program costs for falsified records, archival replacement and suppression actions.

Containment Module Operations $500K/yr

[#6] Ongoing operations for specialized containment module (midpoint).

Sensor Maintenance And Data Fees $500K/yr

[#22] Maintenance and data fees for deployed sensor arrays and drones.

Containment Failure Exercises $500K/yr

[#30] Annual budget for modeling, large‑scale drills and mitigation exercises (midpoint).

Amnestic Administration Per Event $450K/yr

[#9] Consumables & medic time for amnestic dosing (assumes ~50 events/yr, midpoint per‑witness).

Psychological Support Program $375K/yr

[#26] Counseling, PTSD treatment and memetic screening program (midpoint).

Tactical Vehicles Maintenance $360K/yr

[#3] Annual maintenance/fuel/tires for armored vans and vehicles.

Evidence Seizure And Chain $300K/yr

[#10] Evidence seizure, packaging & transport chain program (midpoint annual).

Communications Airtime And Maintenance $250K/yr

[#23] Airtime, satellite links and comms maintenance.

Fuel And Generator Maintenance $250K/yr

[#24] Fuel stockpiles and generator maintenance (midpoint).

Mtf Training Refresher $150K/yr

[#2] Annual refresher training for 120 staff.

Waste Disposal $125K/yr

[#27] Incineration and compliant disposal of amnestic waste & biohazards.

Field Containment Kits Replacement $60K/yr

[#5] Consumable replacements & repairs for regional kits.

Ppe Replacement And Laundering $60K/yr

[#17] Annual PPE replacement, laundering & consumables.

Medical Travel And Incident Overhead $20K/yr

[#7] Per‑incident travel/overhead reserve (conservative annual estimate).

Facilities Maintenance $0/yr

[]

Supplies And Consumables $0/yr

[]

Research And Monitoring $0/yr

[]

Logistics And Transport $0/yr

[]

Cover Story And Legal $0/yr

[]

⚡ Cost Scenarios

📊 Baseline (baseline) $39.5M/yr

78.0% probability / year

Normal year with routine manifestations and no major public incidents; all recurring programs operate at planned capacity.

routine_manifestations no-large-public-incidents

🚨 Minor Incident $41.5M/yr

20.0% probability / year +$2.0M vs baseline

Year includes one or more elevated public manifestations requiring expanded amnestic deployment, additional relocations and targeted PR/legal payouts.

elevated_event_rate localized large manifestation expanded relocation/PR/legal costs

🚨 Major Breach $64.5M/yr

2.0% probability / year +$25.0M vs baseline

Large public breach/mass manifestation requiring mass amnestic dosing, emergency deployments, major asset usage and substantial contingency spending.

mass_manifestation wide public exposure major infrastructure/containment costs

👥 Personnel 196 total

Role	Count	Notes
Security Officer / MTF Agent	120	[#1] 6 regional detachments × ~20 staff (operators, medics, comms, logistics).
Medical Officer	6	[#7] Six full‑time physicians trained in amnestic pharmacology.
Research Scientist	20	[#21] Lab scientists and pathology staff (headcount implied by research budget).
Digital Forensics / Cyber Ops	8	[#12] Cyber team and digital forensics staff (headcount implied by cyber ops budget).
Call Center / Monitoring Staff	25	[#11] Monitoring & tipline staffing implied by monitoring program budget.
Engineer / Maintenance	6	[#3,#24] Technical staff for vehicle/air/generator maintenance and field systems.
Administrative Staff	5	[#13,#29] Admin and records staff supporting legal/cover and archival programs.
Intelligence Liaison / Foreign Ops	6	[#19] Liaison officers and foreign operations support staff.

📋 Confidence Notes

Estimates are order‑of‑magnitude and many line items depend on unknown manifestation frequency, procurement choices (own vs charter air assets), and scale of incidents; analyst ranges were broad and several judgements (midpoints, assumed event rates) were used.

← SCP-3547 ↑ All SCPs SCP-3549 →