← SCP Cost Explorer Read on SCP Wiki ↗
SCP-3957 Safe ~ medium confidence
SCP-3957
Expected annual
$9.8M
One-time setup
$11.1M
Annual recurring
$9.7M
Personnel
117
One-time setup of a remote, winterized Foundation base for SCP-3957 is estimated at roughly $11.05M, with annual operating costs around $9.725M driven primarily by staff wages, aviation/logistics, fuel/power, and scientific/lab operations.
🏗️ One-Time Capital Costs Total: $11.1M
Facilities $3.7M
[#4, #6, #16, #19, #26] Fencing (0.5 km perimeter), site campus (command, barracks, med bay, winterized utilities), containment engineering/modifications to entrance, allowance for an initial major repair/upgrade event, and land buyout/lease. Figures include remote installation/winterization premium.
Equipment $2.9M
[#2, #3, #5, #7, #9, #20, #25] Initial security PPE/weapons and armory, armored patrol vehicles (6), perimeter sensors & CCTV, diesel generators, tethered/armored robotics and interior monitoring hardware, specialized containment crates/transport units, and hardened communications hardware.
Initial Research And Lab Setup $2.2M
[#11] Modular BSL-3 laboratory buildout (conservative baseline). Includes specialized autopsy/analysis spaces and initial certification; BSL-4 option would be materially higher but is not budgeted here.
Contingency Reserve Initial $2.0M
[#28] Rapid-response contingency reserve fund (available for immediate scale-up or emergency decommission).
Training Program Initial $100K
[#24] Initial tactical and anomalous-handling training program set-up (cold-weather ops, Russian-language ops, hazardous-response protocols).
Legal Structuring One Time $50K
[#15] One-time legal/liaison structuring and covert front-company setup.
Cover Story Initial $35K
[#14] Initial local misinformation campaign (signage, seeded permits, front-company setup).
🔄 Annual Recurring Costs Total: $9.7M/yr
Staff Wages $3.8M/yr
[#1, #10, #19, #17] Salaries & benefits for security rotational pool (to sustain 25 armed officers on site at all times), research/containment specialists and clinicians, maintenance staff salaries, and a portion of emergency-response personnel wages.
Logistics And Transport $1.7M/yr
[#3, #8, #20] Vehicle fuel & maintenance for armored patrols, aviation lease/contract for a rotary-wing on retainer, and transport/shipping costs for specimens and heavy equipment.
Cover Story And Legal $850K/yr
[#14, #15, #21] Ongoing cover-story PR maintenance, payments/liaison to local authorities, and annual legal-risk/mitigation budgeting for covert deniability and incident mitigation.
Research And Monitoring $810K/yr
[#5, #9, #11, #12] Monitoring staff/software/licenses for sensors, robotics operations & repairs, laboratory operation/certification costs, and modest baseline experimental budget.
Supplies And Consumables $540K/yr
[#27, #20] Annual consumables (food, PPE replacements, spare parts, lab reagents) plus recurring consumables/shipping for containment crates and specimen handling.
Power Generation And Fuel $450K/yr
[#7] Diesel fuel consumption and generator maintenance, sized for sustained winter heating and redundant power needs.
Facilities Maintenance $425K/yr
[#4, #6, #19] Ongoing maintenance of perimeter fencing, site utilities (HVAC/winterization), building upkeep, and repair materials accelerated by harsh winters.
Emergency Response $300K/yr
[#17] Non-wage recurring costs for on-call rapid-response teams: armored medic equipment, hazmat consumables, extraction gear, and medevac readiness (excluding wages accounted in staff_wages).
Contingency Reserve Maintenance $200K/yr
[#28] Annual allocation to maintain/rotate the contingency reserve and keep rapid-deployment funds available.
Amnestic Production And Cognitive Ops $150K/yr
[#13] Class-A amnestic inventory, administration costs, medical oversight, and record rewriting for civilian incidents.
Forensic Cleanup $100K/yr
[#18] Recurring contingency budget for biohazard cleanup, covert disposal, and forensic scene processing.
Insurance And Audit $100K/yr
[#22] Internal audits, risk reserves, and oversight reporting (Foundation-equivalent budgeting rather than commercial insurance).
Community Contracts $100K/yr
[#26] Ongoing local mitigation via small contracts, groundskeeping hires, and community payments to reduce civilian curiosity.
Training Refreshers $85K/yr
[#24] Annual refresher training for tactical, anomalous handling, language, and cold-weather operations.
Translation Services $70K/yr
[#23] Russian translators, cultural liaisons, and local research to support cover story and interviews.
Cybersecurity $40K/yr
[#16, #25] Ongoing cybersecurity/hardening support for keypad systems, comms backbone, and encrypted site communications maintenance/licensing.
⚡ Cost Scenarios
📊 Baseline (baseline) $9.7M/yr
87.0% probability / year
Normal operational year with no major incidents; routine monitoring, staff rotations, and modest testing.
steady operations routine experiments no breaches
🚨 Minor Incident $10.0M/yr
10.0% probability / year +$300K vs baseline
Small-scale containment incident (e.g., single civilian breach, limited equipment loss, minor onsite injuries) requiring emergency response, amnestics, and local mitigation.
civilian breach localized equipment failure small-scale contamination
🚨 Major Breach $12.7M/yr
2.0% probability / year +$3.0M vs baseline
Significant breach with multiple personnel affected, major equipment loss/damage, large forensic/cleanup and legal exposures, and short-term scale-up of staff & assets.
large-scale perimeter failure extended unauthorized entry significant equipment/sensor loss
🚨 Political Exposure $11.2M/yr
1.0% probability / year +$1.5M vs baseline
Local discovery or public incident causing political/legal fallout requiring major covert mitigation, compensation, and long-term cover-story investment.
media exposure civilian casualties disclosed local official investigations
👥 Personnel 117 total
Role Count Notes
Security Officer / MTF Agent 90 [#1] Staffing pool to sustain 25 armed officers on-site 24/7 (rotations, supervisors, weapons custodians).
Research Scientist 12 [#10] On-site and off-site researchers, containment specialists, pathologists, and translators support.
Engineer / Maintenance 7 [#19] Civil engineers, maintenance crew for building systems, heat lines, and emergency repairs.
Medical Officer 4 [#10, #17] Medics and medical support for onsite emergencies and amnestic administration.
Administrative Staff 2 [#15, #22] Site admin, records, and compliance support for cover/legal requirements.
Translator / Cultural Liaison 2 [#23] Russian translators and local-cultural liaison staff.
📋 Confidence Notes
Analyst notes provide explicit staffing and component ranges enabling order-of-magnitude estimates, but many line items (avian/aviation strategy, BSL level, local-hire vs expatriate staffing, and contingency sizing) are policy choices producing materially different totals, yielding medium confidence.
← SCP-3956 ↑ All SCPs SCP-3958 →