SCP-6243 Unknown ~ medium confidence
SCP-6243
Expected annual
$1.9M
One-time setup
$3.6M
Annual recurring
$1.9M
Personnel
12
First-year capital-heavy program with one-time site purchase/construction and R&D pushes total one-time spending to multiple millions; steady-state annual operations are driven by security and medical staffing, pocket-dimension R&D, surveillance maintenance, and contingency/reserve costs.
🏗️ One-Time Capital Costs Total: $3.6M
Initial Research And Lab Setup $1.1M
[#10, #11] Initial laboratory study package and R&D/program initiation for pocket-dimension probes and test rigs.
Long Term Mapping Initiation $1.0M
[#23] Program-level initiation funding for long-term pocket-dimension mapping/exploration (habitat/probe program seed).
Facilities $500K
[#1, #2, #6] Property/site acquisition, perimeter hardening and Site-17 containment cell construction (purchase, fencing, reinforced pad, airlocks and interlocks).
Contingency Fund $500K
[#18] Initial emergency containment/breach contingency fund held available for major incidents.
Equipment $260K
[#3, #5, #16] Persistent surveillance & sensor array installation, rapid-response/extraction equipment purchase, and site vehicles/fleet purchase.
Hazmat Hvac Upgrades $50K
[#9] One-time HVAC/HEPA upgrades and physical lab modifications for resin/gold-dust containment.
Amnestic Acquisition $50K
[#13] Initial procurement/production of amnestics and stockpile setup; training setup for administration.
It Setup $50K
[#20] Hardened servers, encrypted backups, and secure off-site storage initial deployment.
Power Infrastructure $40K
[#17] One-time purchase/installation of generators, UPS, and fuel-storage infrastructure.
Initial Training Vetting $35K
[#19] Initial background checks, specialized training and psychological screening setup.
Cover Story Setup $25K
[#14] Initial cover-story / front-company setup (websites, incorporation, initial actor/stipend contracts).
🔄 Annual Recurring Costs Total: $1.9M/yr
Staff Wages $825K/yr
[#4, #7] On-site security staff (8 FTE: guards + supervisors) and medical/caretaker/social staff for SCP-6243-A-1 (RN, part-time physician, social workers) including wages and benefits.
Pocket Program Ops $300K/yr
[#11] Ongoing operations, upgrades and staff for pocket-dimension probe program (tethered systems, analytics, fabrication).
Cover Story And Legal $180K/yr
[#14, #15, #24] Ongoing cover-story upkeep, front-company expenses, legal retainers, property taxes/fees, and media-suppression / PR contingency budget.
Administrative Overhead $150K/yr
[#22] Accounting, HR, procurement and general administrative overhead (~10-15% of operations).
Research And Monitoring $90K/yr
[#10, #12] Ongoing follow-up research (material/pathology studies) and Department of Folklore fieldwork/travel for cultural ties.
Contingency Replenishment $50K/yr
[#18] Annual replenishment target for emergency contingency draws (variable depending on incidents).
Supplies And Consumables $45K/yr
[#8, #9, #21] Medical consumables (feeding-tube supplies, formulas), routine care supplies, and consumables for decontamination and sampling.
Rapid Response Readiness $40K/yr
[#5] Annual readiness, training, drills, consumables and small replacement items for the regional extraction/response team.
Hazardous Disposal $30K/yr
[#9, #21] Ongoing hazardous-waste disposal contracts, PPE replacement, HEPA filter replacement and environmental sampling around the well and containment sites.
Amnestic Replenishment $30K/yr
[#13] Annual procurement/replenishment of amnestics, pharmacology oversight and monitoring for administrations.
Facilities Maintenance $25K/yr
[#2, #6] Ongoing maintenance of perimeter, site infrastructure, and containment cell upkeep (repairs, signage, drainage maintenance).
Power Maintenance $25K/yr
[#17] Fuel, maintenance and periodic testing costs for backup generators and UPS systems.
It Maintenance $25K/yr
[#20] Annual cybersecurity, backups, audits and secure-database maintenance for amnestic logs and research records.
Logistics And Transport $20K/yr
[#16] Vehicle maintenance, fuel, and local transport for staff and routine site logistics.
Training Recurring $20K/yr
[#19] Refresher training and ongoing psychological screening for assigned personnel.
Surveillance Maintenance $12K/yr
[#3] Annual maintenance, power and data costs for CCTV/thermal/seismic/sensor array and encrypted communications.
Long Term Mapping Ops $0/yr
[#23] Placeholder for recurring multi-year expedition costs if the long-term exploration program is executed; set to 0 in baseline.
Cost Scenarios
📊 Baseline (baseline) $1.9M/yr
92.0% probability / year
Normal year with steady operations, no major breach or program initiation.
no breach no major program initiation
🚨 Minor Incident $2.0M/yr
5.0% probability / year +$100K vs baseline
Localized exit or contamination event requiring targeted response, limited amnestic use and cleanup.
small containment breach limited civilian exposure localized environmental contamination
🚨 Major Breach $2.9M/yr
1.0% probability / year +$1.0M vs baseline
Significant containment breach requiring mass response, large amnestic administration, temporary quarantine facilities and major repairs.
major containment breach mass exposure or public incident extensive site damage
🚨 Exploration Program Initiation $3.1M/yr
2.0% probability / year +$1.2M vs baseline
Decision to commence long-term mapping/colonization of the pocket-dimension, triggering program initiation expenditures and higher ops.
approval to initiate long-term exploration funding allocation for habitat/probe program
👥 Personnel 12 total
Role Count Notes
Security Officer / MTF Agent 8 [#4] 24/7 onsite guard coverage: 3shifts, minimum 2 guards per shift plus supervisors (8 FTE total).
Medical Officer / RN 1 [#7] Full-time registered nurse assigned to SCP-6243-A-1 for feeding-tube and routine care.
Physician (part-time) 1 [#7] 0.5 FTE physician oversight (counted as one headcount; budgeted as part-time).
Social Worker / Handler 2 [#7] 1–2 social/counseling staff/handlers to manage Class V socialization and approved visitors.
📋 Confidence Notes
Analyst notes provide detailed line-item ranges for most categories (property, security, medical care, R&D), but uncertainty remains around pocket-dimension R&D scale, contingency funding usage frequency, and long-term exploration decisions, yielding medium confidence.
← SCP-6242 ↑ All SCPs SCP-6244 →