← SCP Cost Explorer Read on SCP Wiki ↗
SCP-6395 Unknown ~ medium confidence
SCP-6395
Expected annual
$18.9M
One-time setup
$60.0M
Annual recurring
$18.3M
Personnel
120
One-time capital of approximately $59.95M driven by land/site construction and equipment (Site-462, perimeter and power/vehicle fleets); recurring annual costs ~ $18.325M driven primarily by staff wages, lifecycle reserve, MTF readiness and logistics.
🏗️ One-Time Capital Costs Total: $60.0M
Facilities $46.5M
[#1, #2, #3, #12, #28] Land acquisition, Site-462 construction, perimeter barrier installation and wastewater upgrades; #28 is the analyst capital-summary (included here for traceability).
Equipment $6.8M
[#4, #5, #7, #11, #13, #15, #19] Surveillance/sensor network, RF monitoring hardware, MTF initial kit, power hardware, vehicle fleet purchases, information-security hardware, initial containment consumables.
Initial Research And Lab Setup $3.2M
[#14, #27] Laboratory buildout and memetic research tooling/initial R&D equipment.
Cover Operations Setup $3.0M
[#17] One-time payments and setup for cover agreements, legal/diplomatic arrangements and initial soft payments to local authorities.
Crisis Contingency Fund $500K
[#21] Initial emergency mobilization stockpile / contingency fund for large-scale surge scenarios.
🔄 Annual Recurring Costs Total: $18.3M/yr
Staff Wages $8.0M/yr
[#6, #18] Salaries and benefits for baseline staff (approx. 120 personnel); includes cultural/translation staff budgeting.
Facility Lifecycle Reserve $4.0M/yr
[#24] Annual capital replacement reserve (5–10% of capital assets as recommended).
Logistics And Transport $2.0M/yr
[#7, #13, #21] MTF rotation and readiness costs, vehicle fuel & maintenance, emergency stockpile refresh/transport readiness.
Research And Monitoring $1.6M/yr
[#4, #5, #14, #15, #16, #22, #23, #27] Ongoing surveillance monitoring, RF operations, lab consumables, information-archival upkeep, periodic searches/enforcement, environmental/agricultural testing, training/drills, memetic R&D/program costs.
Supplies And Consumables $1.1M/yr
[#8, #9, #10, #19, #20, #26] Medical care, social services, agricultural/food support, PPE/consumables replenishment, mortuary services, miscellaneous local contracting.
Cover Story And Legal $1.1M/yr
[#17, #25] Ongoing cover-operation maintenance, payments to keep plausible deniability, legal retainers and emergency PR.
Facilities Maintenance $450K/yr
[#3, #11, #12] Fence and perimeter maintenance, power-system fuel/maintenance, wastewater operation/maintenance.
Annual Budget Summary $0/yr
[#29] Analyst's recurring-budget summary (reference only; detailed recurring line items provided above).
⚡ Cost Scenarios
📊 Baseline (baseline) $18.3M/yr
87.0% probability / year
Normal operational year with routine maintenance, staffing, research and enforcement; no major incidents.
routine_operations scheduled_training no_breach_events
🚨 Minor Incident $19.3M/yr
10.0% probability / year +$1.0M vs baseline
Localized breach or memetic incident requiring MTF deployment, medical surge and temporary repair/surge logistics.
localized_breach small_memetic_outbreak short_term_MTF_deployment
🚨 Major Breach $38.3M/yr
2.0% probability / year +$20.0M vs baseline
Significant containment failure or widespread disturbance requiring large-scale mobilization, relocation or capital replacement.
partial_containment_failure widespread_beta_movement international_attention
🚨 Political Exposure $23.3M/yr
1.0% probability / year +$5.0M vs baseline
Diplomatic or public exposure in host nation requiring heavy legal/diplomatic payouts, cover re-establishment, and potential relocation.
leak_to_public host_nation_investigation diplomatic_crisis
👥 Personnel 120 total
Role Count Notes
Security Officer / MTF Agent 40 [#6] Core armed response and tactical staff included within overall salary budget.
Watchtower Guard / Patrol Officer 40 [#3, #6] Perimeter and patrol staffing to man watchtowers and fences; salaries included in staff wages.
Research Scientist 10 [#6, #14, #27] Researchers assigned to memetic study and experiments; matches analyst 8–12 estimate.
Engineer / Maintenance 10 [#11, #12, #13] Technical staff to run microgrid, wastewater and vehicle maintenance.
Administrative Staff / Translators 8 [#6, #18] Administrative support, translators and cultural liaisons.
Medical Officer / Clinic Staff 4 [#8] Medical personnel to run clinics and emergency care; costs included in medical recurring line item.
Support Staff (cooks, housekeeping, logistics) 6 [#10, #26] Local hires for food support, logistics and cover operations.
Site Director / Executive Staff 2 [#6] Senior leadership (site directors/co-managers) included in salary totals.
📋 Confidence Notes
Estimates are midpoints of analyst ranges and aggregate summaries; political/diplomatic variability and construction standards produce material uncertainty, but many line items are well-described so confidence is medium.
← SCP-6394 ↑ All SCPs SCP-6396 →