SCP-4115 Unknown ~ medium confidence
SCP-4115
Expected annual
$15.1M
One-time setup
$85.9M
Annual recurring
$14.7M
Personnel
53
[#27] One-time capital and setup estimated at approximately $85,900,000, with annual recurring operations around $14,690,000 driven primarily by anti-memetic pylons and their power/maintenance, staff wages/security, R&D, and contingency/reserve funding.
🏗️ One-Time Capital Costs Total: $85.9M
Equipment $44.8M
[#3, #5, #10, #12, #13, #21, #22, #26] Lucifer-grade anti-memetic pylons, anti-memetic headgear for guards, MTF breach-response equipment and vehicles, remote monitoring suite, hardened drone fleet, IT/hardware, patrol vehicles, and initial data/archive hardware.
Contingency Reserve $30.0M
[#20] Recommended contingency/emergency reserve fund for major breach response and large-scale remediation.
Land Easement And Settlement $6.0M
[#1] Legal agreement / land easement, possible purchase or settlement with Maryland state government.
Facilities $2.4M
[#2, #9, #11] Sealing cavern entrances, build-out of secure short-term holding/processing facility, and on-site power infrastructure/installation.
Initial Research And Lab Setup $1.2M
[#14] Research lab build-out and secure sample/research storage.
Legal And Cover Setup $700K
[#17, #18] Initial settlement/cover payment and legal negotiation/setup costs.
Environmental Studies $450K
[#19] One-time environmental impact studies and surveys related to sealing entrances and mitigation.
Medical Outfitting $200K
[#8] Initial outfitting for specialized medical/amnestic team (secure transport kits, containment medical kits).
Training Initial $150K
[#23] Initial anti-memetic protocol training and field exercises setup.
🔄 Annual Recurring Costs Total: $14.7M/yr
Staff Wages $4.8M/yr
[#7, #8] Security personnel wages and specialized medical/amnestic team staffing (24/7 perimeter security with shifts and on-call medics).
Research And Monitoring $4.6M/yr
[#12, #14, #15, #19, #26] Research staff salaries and consumables, anti-memetic R&D, remote monitoring/data operations, environmental monitoring, and archival maintenance.
Pylon Operations $2.0M/yr
[#4] Continuous power, scheduled maintenance, spare parts and amortized replacement reserve for anti-memetic broadcast pylons.
Cover Story And Legal $1.1M/yr
[#1, #17, #18] Ongoing legal counsel, compliance reporting, cover-story/public relations, and payments/compensation to local entities.
Mtf Training And Maintenance $750K/yr
[#10] Ongoing training, maintenance, and upkeep for MTF breach-response equipment and vehicles.
Facilities Maintenance $450K/yr
[#9, #11] Operating costs for short-term holding facility and fuel/maintenance for on-site power generators.
Supplies And Consumables $240K/yr
[#6, #13, #24] Headgear upkeep/replacement (batteries/filters), drone maintenance/fuel/spares, and routine consumables (PPE, med kits, amnestic vials).
Mental Health Program $200K/yr
[#16] Personnel psychological screening, counseling, long-term care, and medical monitoring related to memetic exposure.
It Operations $200K/yr
[#21] IT/cybersecurity operations, encrypted comms, backups and audits.
Logistics And Transport $150K/yr
[#22] Routine vehicle fuel, maintenance, and transport operations for patrols and logistics.
Training And Drills $125K/yr
[#23] Ongoing refresher training, interagency drills, and simulation costs.
Audit And Oversight $125K/yr
[#25] Periodic audits, independent reviews, and oversight of containment efficacy and legal compliance.
Cost Scenarios
📊 Baseline (baseline) $14.7M/yr
89.0% probability / year
Normal year with no major incidents; steady-state operations and scheduled maintenance/R&D.
steady_state_operations scheduled_maintenance no_breaches
🚨 Minor Incident $16.2M/yr
10.0% probability / year +$1.5M vs baseline
Localized breach or civilian exposure requiring MTF response, medical/amnestic operations, minor repairs and PR/legal actions.
small_breach civilian_exposure localized_equipment_failure
🚨 Major Breach $39.7M/yr
1.0% probability / year +$25.0M vs baseline
Widespread breach with mass exposure, large-scale cleanup, major equipment replacement and large indemnities/cover operations.
widespread_breach mass_exposure pylon_failure
👥 Personnel 53 total
Role Count Notes
Security Officer / MTF Agent 50 [#7] 24/7 perimeter security with three shifts, supervisors and relief staff; count chosen from analyst 40–60 range (median ~50).
Medical Officer 3 [#8] Specialized medical/amnestic on-call team; staffing implied by recurring medical costs.
📋 Confidence Notes
Analyst notes provide detailed line items and ranges but site-specific factors (exact pylon count/perimeter length, negotiated settlement size, and true severity/persistence of SCP-4115-01's memetic effects) are uncertain; many items use mid-range assumptions and recommended contingency sums.
← SCP-4114 ↑ All SCPs SCP-4116 →