SCP-4396 Unknown ~ medium confidence
SCP-4396
Expected annual
$33.2M
One-time setup
$19.3M
Annual recurring
$32.4M
Personnel
190
Estimated initial one-time (capital/setup) costs ≈ $19.3M driven by vehicle procurement, optional aviation purchase, surveillance/equipment and a contingency seed; ongoing annual operating costs ≈ $32.4M driven primarily by global MTF staffing, legal/cover operations, and recurring incident response (amnestic, cleanup, witness handling).
🏗️ One-Time Capital Costs Total: $19.3M
Equipment $11.1M
[#5, #7, #8, #9, #19] Vehicle procurement (~$4,200,000), initial field kit per city ($600,000), optional purchase of 3 light helicopters ($6,000,000), initial surveillance software/servers ($250,000) and IT setup ($50,000).
One Time Contingency Seed $5.0M
[#21] One-time reserve/seeding of escalation contingency fund ($5,000,000).
Facilities $1.5M
[#3, #13] Safehouse retrofit costs across ~20 cities ($1,000,000) and short-term specialized aviary/holding facility retrofit ($500,000).
Initial Research And Lab Setup $1.5M
[#14] Lab setup and specialized equipment for teleportation/behavioral/DNA research (~$1,500,000).
Training Initial $200K
[#15] Initial training course materials and instructor costs (~$200,000).
🔄 Annual Recurring Costs Total: $32.4M/yr
Staff Wages $18.1M/yr
[#1, #2, #14, #12] Global MTF field agents (~160 × $90,000 = $14,400,000), central command/coordination staff (~20 × $120,000 = $2,400,000), research staff (6 scientists/technicians ≈ $900,000), medical/veterinary retainer (3–4 specialists ≈ $400,000).
Cover Story And Legal $3.1M/yr
[#16, #17, #23] Legal retainer and covert witness handling/resettlement (~$2,200,000/yr), public relations/media management (~$400,000/yr), reputation/indemnity insurance & litigation reserve (~$500,000/yr).
Research And Monitoring $2.8M/yr
[#14, #22, #25, #9] Research/testing consumables & travel (~$500,000), long-term containment/behavioral R&D (~$1,000,000), ad-hoc destructive/extraordinary experiments (avg ~$300,000/yr), surveillance/social-media monitoring staff & cloud (~$1,000,000/yr).
Facilities Maintenance $2.1M/yr
[#4, #13] Safehouse utilities/lease renewals and upkeep (~$2,000,000/yr) plus short-term containment/aviary operations (~$100,000/yr).
Supplies And Consumables $2.0M/yr
[#7, #10, #11, #20, #24] Consumables/tranquilizer supplies (~$150,000), per-incident response consumables/amnestic administration (~$200,000), amnestic procurement & secure storage (~$500,000), scene cleanup/biohazard remediation (~$1,000,000), miscellaneous PPE/consumables (~$150,000).
Contingency Operating $2.0M/yr
[#21] Annual operating contingency for escalation/civil disturbances (~$2,000,000/yr).
Logistics And Transport $1.9M/yr
[#6, #8, #18] Vehicle operations & maintenance (~$400,000/yr), aviation charters/helicopter hires (~$1,000,000/yr), cross-border logistics/covert transport (~$500,000/yr).
Training And Exercises $300K/yr
[#15] Annual refresher training, tabletop exercises and travel (~$300,000/yr).
It And Databases Ops $100K/yr
[#19] Ongoing IT operations: secure servers, backups, encrypted comms (~$100,000/yr).
Cost Scenarios
📊 Baseline (baseline) $32.4M/yr
83.0% probability / year
Normal year with assumed incident frequency (~200 incidents/yr) and no major escalations; operations use charter aviation and contingency reserves are not drawn down beyond planned operating contribution.
~200 incidents/year no major public panic charter-based aviation
🚨 Minor Incident $36.3M/yr
15.0% probability / year +$3.9M vs baseline
Sustained surge in incident rate (roughly double) causing higher amnestic, cleanup, witness/resettlement and transport costs for the year.
incident rate ~2× baseline increased scene cleanups more frequent witness relocations
🚨 Major Breach $42.4M/yr
2.0% probability / year +$10.0M vs baseline
Public panic, civil disturbance or prolonged standoff requiring large-scale emergency mobilization, contingency fund draw, litigation and extended operations.
public panic/protests large-scale property damage or legal exposure mass evacuations / extended operations
👥 Personnel 190 total
Role Count Notes
Security Officer / MTF Agent 160 Rapid-response teams in ~20 cities (6 on duty per city + supervisors); salary assumptions from note #1.
Administrative / Central Command Staff 20 Fusion/incident management, legal liaison, analysts; salary assumptions from note #2.
Research Scientist / Technician 6 Research staff for lab testing and behavioral studies; cost accounted under staff_wages and research recurring (note #14).
Medical Officer / Veterinarian 4 Field vets / avian specialists on retainer; count and cost based on note #12.
📋 Confidence Notes
Many line items are grounded in concrete staffing and per-unit estimates (medium confidence), but the single largest driver—annual incident frequency—is highly uncertain and could scale multiple categories proportionally, reducing confidence to medium.
← SCP-4395 ↑ All SCPs SCP-4397 →