SCP-628 Unknown ~ medium confidence
SCP-628
Expected annual
$2.4M
One-time setup
$8.8M
Annual recurring
$2.4M
Personnel
16
Estimated initial capital of $8,825,000 and recurring annual operations of $2,386,500; principal cost drivers are land acquisition and site construction, specialized infrasound instrumentation and monitoring infrastructure, and personnel payroll/occupational health.
🏗️ One-Time Capital Costs Total: $8.8M
Facilities $5.8M
[#1, #2, #4, #5, #12, #26] Land purchase/lease, perimeter fencing and access roads, site buildings (listening post, lab, quarters), soundproof shelters and acoustic treatment, and off-site redundant monitoring facility setup. Aggregate of mid-range estimates for civil/structural work and site infrastructure.
Misc Unmodeled Reserve $1.2M
[#30] Larger one-time reserve for catastrophic or unmodeled anomaly-driven escalation (recommended $0.5M–$2M).
Equipment $882K
[#3, #6, #7, #8, #10, #11, #16, #17, #19, #25, #27] One-time purchase of perimeter CCTV/PTZ towers, backup generator/UPS, weather and seismic sensors, servers/storage, UAV fleet, security vehicles, initial tools, secure archive hardware, initial database setup, and calibration/test rigs. Sum of mid-range hardware estimates.
Initial Research And Lab Setup $450K
[#9, #18] Specialized infrasound/acoustic sensor arrays, DAQ hardware and research-grade instrumentation and equipment for non-destructive acoustic/genetic/structural studies; lab buildout and research-specific instrumentation.
Contingency Reserve $300K
[#28] One-time contingency reserve/escrow recommended for unforeseen property/containment expenses (note 28 one-time reserve).
Legal And Cover Setup $62K
[#22] One-time permitting, legal work and initial public liaison/PR cover-story setup costs.
Training Development $35K
[#20] One-time development of training course materials and initial drill/onboarding curriculum.
Environmental Baseline Survey $20K
[#23] Baseline environmental surveys and protected-species assessments prior to full operations.
🔄 Annual Recurring Costs Total: $2.4M/yr
Staff Wages $1.4M/yr
[#15] Salaries and benefits for continuous-site staffing (approx. 16 FTEs; site director, researchers, botanists, techs, guards, medic, admin).
Research And Monitoring $365K/yr
[#9, #10, #11, #14, #18, #19, #25, #23, #29] Ongoing research experiments, sequencing/external lab work, data storage/bandwidth/cloud backup, drone operations and repairs, occupational health monitoring (audiometry/psych screenings/medic contract), archive cataloguing/transcription, environmental monitoring, and annual peer/audit reviews.
Miscellaneous Risk Allowance $275K/yr
[#30] Annual allowance (10–25% of operating budget) for emergent anomaly-driven needs and unmodeled escalation.
Facilities Maintenance $94K/yr
[#3, #5, #6, #12, #26] Annual maintenance and power for perimeter electronics, shelters, backup generator fuel/maintenance, listening-post HVAC/acoustic upkeep, and off-site facility operations.
Insurance And Contingency $88K/yr
[#28] Annual property/liability insurance premiums where obtainable and small recurring contingency contributions.
Supplies And Consumables $63K/yr
[#13, #17, #24, #27] PPE replacement, horticultural consumables, general operational consumables and small-parts replacement, and calibration consumables.
Cover Story And Legal $50K/yr
[#22] Ongoing legal/compliance renewals, community liaison and cover-story communications.
Logistics And Transport $42K/yr
[#16, #21] Patrol vehicle fuel/maintenance and annual emergency-response/contract retainer fees.
Training And Drills $10K/yr
[#20] Recurring staff refresher training, wind-evacuation drills and onboarding costs.
Cost Scenarios
📊 Baseline (baseline) $2.4M/yr
93.5% probability / year
Normal uneventful year with routine monitoring, maintenance, research and staffing at planned levels.
no anomalous escalation routine maintenance and research
🚨 Minor Incident $2.4M/yr
5.0% probability / year +$50K vs baseline
Localized damage or short-duration anomalous activation requiring small repairs, MTF rapid-response deployment and downtime.
single-trunk damage short MTF deployment minor equipment repair
🚨 Major Breach $2.7M/yr
1.0% probability / year +$300K vs baseline
Significant anomalous event with extended high-decibel output or storm-driven activation causing personnel injuries, structural repairs and larger remediation.
extended high-output activation multiple-trunk damage medical treatment & heavy-equipment repair
🚨 Catastrophic Breach $4.4M/yr
0.5% probability / year +$2.0M vs baseline
Public exposure or catastrophic escalation requiring large-scale emergency response, potential site relocation or long-term remediation and legal action.
widespread public exposure extended multi-day anomalous weather major legal/relocation expenses
👥 Personnel 16 total
Role Count Notes
Site Director / Executive Staff 1 [#15] Senior on-site lead; included in staff wages.
Research Scientist 2 [#15, #18] Senior researchers for acoustic and botanical studies.
Botanist 3 [#15, #17] Horticultural staff for routine care and monitoring of the copse.
Technician / Engineer 4 [#10, #11, #27] Instrumentation, IT, UAV and facility technicians.
Security Officer / MTF Agent 4 [#16] Perimeter security and patrol staff; salaries included in staff wages.
Medical Officer 1 [#14] On-site medic or contracted occupational health provider.
Administrative Staff 1 [#15, #22] Admin and liaison support for permits/cover story; included in payroll.
📋 Confidence Notes
Line items are granular and many mid-range estimates are available, but large uncertainties remain in land-price variance, locale-dependent permitting costs, and unpredictable anomaly-driven escalations; contingency allowances reflect that uncertainty.
← SCP-627 ↑ All SCPs SCP-629 →