← SCP Cost Explorer Read on SCP Wiki ↗
SCP-4233 Unknown ~ medium confidence
SCP-4233
Expected annual
$33.5M
One-time setup
$222.4M
Annual recurring
$31.4M
Personnel
88
Baseline recurring operating costs are approximately $31,450,000 per year driven primarily by MTF staffing, vessel/helicopter operations, long-range monitoring (PANOPTICON) and expedition/logistics tempo. Front-loaded one-time capital and program startups (sensor deployments, vessel purchases/options, R&D startup, infrastructure and contingency reserves) total roughly $222,390,000.
🏗️ One-Time Capital Costs Total: $222.4M
Containment Escalation Reserve $100.0M
[#25] Low-probability reserve for large-scale containment/escalation programs (geo-engineering, global sea-floor barriers or large kinetic programs).
Vessel And Helicopter Purchase $90.0M
[#2] Purchase option for 2 medium offshore patrol vessels (ice-capable) and 2 MH-60-class-equivalent helicopters; procurement estimated conservatively.
Catastrophic Response Fund $10.0M
[#21] Emergency reserve for large-scale catastrophic response, humanitarian assistance and mass amnesticization.
Liability Retention Layer $7.5M
[#22] Larger indemnity/retained liability layer (one-time capitalization of larger liability backstop).
R And D Program Startup $6.0M
[#8] Initial multi-year non-lethal mitigation R&D program startup (acoustic/electromagnetic/wave-phase/structural R&D).
Hydrophone Deployment $3.0M
[#3] Deployment/hardware for ~30 hydrophone/node installations (~$100k/node).
Facilities $3.0M
[#15, #18, #24] SCIF/office/secure facility buildouts, evidence vault and harbor-side outfitting/mobile crane costs combined.
Equipment $1.1M
[#5, #16, #20, #9] SDR field suites (6 kits), field deployment equipment (vehicles/ROVs/UAVs), IT/backup systems and mobile amnestic van(s).
Coastal Mitigation And Modeling $800K
[#14] Flood-surge modeling, barrier procurement planning and sensor grid initial purchase.
Initial Research And Lab Setup $650K
[#6] Specialized materials analysis testing and necessary lab instrument upgrades (SEM/TEM/mass-spec/neutron activation etc.).
Training Program Development $350K
[#23] Initial specialized course development for divers, ROV pilots, amnestic administration and cold-weather ops.
🔄 Annual Recurring Costs Total: $31.4M/yr
Logistics And Transport $10.6M/yr
[#2, #7, #1, #18, #19] Vessel/helicopter operational budgets (charter/crewing/fuel/maintenance), annual expedition/salvage mission contingency, MTF recurring training & travel, per-mission lift costs and regional travel/local assets.
Staff Wages $8.6M/yr
[#1, #5, #6, #19, #9, #24] Salaries and benefits for standing NTF (40 operatives + support), research core team, signal/communications analysts, intelligence analysts, medical staffing and admin payroll.
Research And Monitoring $4.2M/yr
[#3, #4, #6, #8, #17] PANOPTICON ops and data fusion/cloud processing, satellite/AIS tasking contingency, ongoing R&D trials/testing, and environmental assessment/remediation budgets.
Cover Story And Legal $2.1M/yr
[#11, #12] Internal crisis PR/ops team retainer and baseline cover-story/media suppression legal/PR capacity.
Diplomatic Discretionary Fund $1.5M/yr
[#12] Annual reserve for time-sensitive covert payments, bribes, compensations and diplomatic liaison discretionary spending.
Insurance And Liabilities $1.2M/yr
[#22] Annual premiums/indemnity pool to cover contractor claims and limited commercial liabilities.
Civilian Witness Management $750K/yr
[#10] Annual contingency for witness transport, lodging, amnestic administrations and follow-up (avg. $5k/witness, multiple events per year).
Recruiting And Training $650K/yr
[#23] Ongoing recruitment pipeline costs and specialized training courses (cold-weather ops, ROV piloting, amnestic administration).
Local Evacuation Reserve $600K/yr
[#13] Annual reserve for small-scale coastal evacuations, temporary shelters, triage and infrastructure closures.
Facilities Maintenance $425K/yr
[#14, #15, #20, #24] Ongoing maintenance, SCIF/O&M, archive climate-control/security and sensor grid upkeep.
Local Assets $350K/yr
[#19] Local asset maintenance, translators, regional liaisons and travel budgets in affected regions.
Supplies And Consumables $275K/yr
[#16, #9] Field consumables and replacements (generators/fuel/batteries/ROV consumables) plus recurring amnestic/pharmaceutical supplies.
It Storage And Backup $100K/yr
[#20] Annual storage, redundancy and IT maintenance for continuous archival of legal logs, sound samples and CCTV backups.
⚡ Cost Scenarios
📊 Baseline (baseline) $31.4M/yr
62.0% probability / year
Normal year with monitoring, MTF readiness, standard research cadence and no major incidents.
no_major_emergence_near_pop centers routine_expeditions_only standard_R&D_and_sensor_ops
🚨 Minor Incident $32.5M/yr
30.0% probability / year +$1.0M vs baseline
Localized emergence requiring one expedition, targeted PR/legal actions and witness management.
single_beach_emergence small_salvage/extraction_mission limited_amnestics_and_PR
🚨 Major Breach $41.5M/yr
7.0% probability / year +$10.0M vs baseline
Emergence near populated area requiring multiple expeditions, evacuations, larger diplomatic payments and expanded remediation.
emergence_within_5km_of_town multi-mission_response large_PR_legal_and_evacuations
🚨 Containment Escalation $131.4M/yr
1.0% probability / year +$100.0M vs baseline
Rare year in which containment/escalation program is initiated, triggering large one-time capital drawdown for special programs/geo-engineering.
R&D_shows_containment_possible decision_to_fund_large-scale_program international_crisis_or_population_threat
👥 Personnel 88 total
Role Count Notes
Security Officer / MTF Agent 40 [#1] Standing rapid-response operatives for NTF Sigma-58 expansion (40 operatives).
Support Staff / MTF Support 6 [#1] Support (intel, comms, med) assigned to NTF rotations and deployments.
Research Scientist 6 [#6] Core materials/research team for suit/anchor analysis.
Signal Analyst / Communications 6 [#5] Signal analysts to man long-range monitoring and field SDR/DF suites.
Intelligence Analyst / Regional Liaison 8 [#19] Geo-intel analysts, translators and regional liaisons covering affected regions.
Engineer / Maintenance 4 [#16, #18] ROV pilots, crane/harbor technicians and equipment maintainers.
Medical Officer 4 [#9] Medical staff for amnestic administration, observation wards and casualty care.
Administrative Staff 10 [#24] HQ administrative, accounting, compliance and secure facility management.
Diver / ROV Operator 4 [#7, #18] Field divers and saturation/ROV operators for salvage and sample recovery missions.
📋 Confidence Notes
Estimates are based on analyst-provided ranges and canonical containment posture; many line items have wide ranges (vessel procurement, R&D success, escalation choices) so figures are middling-confidence rather than high.
← SCP-4232 ↑ All SCPs SCP-4234 →