SCP-7269 Unknown ? low confidence
SCP-7269
Expected annual
$20.5M
One-time setup
$12.9M
Annual recurring
$20.3M
Personnel
847
Upfront one-time setup is substantial (≈$12.9M) driven by reserves, long-term R&D fund, and construction/equipment; recurring annual operations are dominated by force deployment, logistics and ongoing staffing (~$20.3M/yr). Main cost drivers are National Guard/force support, MTF deployments, and recurring diplomatic/cover/legal expenditures.
🏗️ One-Time Capital Costs Total: $12.9M
Long Term R And D Program $5.0M
[#22] Seed fund for multi-year neutralization/engineering program (program-level capital reserve).
Incident Response Reserve $3.0M
[#21] Contingency fund reserved for rapid escalation, demolition, emergency research, or large-scale response.
Facilities $1.6M
[#1, #3, #4, #13, #14, #18] Land acquisition, perimeter works, observation tower, barracks buildout, power infrastructure, and live-specimen holding facility buildout (structural/constructive work).
Equipment $1.5M
[#5, #10, #12, #17, #23, #24, #27, #30] Remote sensor hardware, patrol vehicles purchase/outfitting, initial armaments, specialized observation tools, communications hardware, IT servers, PPE initial purchase, and retrieval manipulators/miniature equipment.
Cover Operations Initial $1.1M
[#15] Initial public affairs / legal / cover operations setup and contingency for politically sensitive cover budget.
Initial Research And Lab Setup $400K
[#16] Initial scientific lab equipment and instrumentation for analysis of specimens and experiments.
Community Mitigation Fund $250K
[#2] Initial community compensation / mitigation fund to reduce interference and provide goodwill.
Medical Kit Setup $25K
[#26] One-time setup of medical kits and initial medical supplies for field medics and response teams.
🔄 Annual Recurring Costs Total: $20.3M/yr
Logistics And Transport $11.8M/yr
[#7, #9, #10, #11, #25] National Guard/perimeter force support reimbursements, liaison/contract payments, vehicle maintenance/fuel, aviation availability/medevac contracts, and staffing rotations/travel.
Staff Wages $4.6M/yr
[#6, #8, #20] 24/7 surveillance operators and analysts, MTF-Tau-32 deployment salaries/overhead/hazard pay and interrogation/forensics personnel wages.
Cover Story And Legal $1.4M/yr
[#15, #29, #31, #32] Ongoing public affairs, legal fees, insurance/indemnities, diplomatic/ongoing payments to regional authorities, and annual audits/compliance.
Research And Monitoring $1.1M/yr
[#16, #18, #28] Ongoing scientific staff salaries/program costs, live-specimen facility operations, and environmental/arthropod ecology monitoring.
Facilities Maintenance $570K/yr
[#5, #13, #14, #33] Sensor maintenance/replacement, barracks utilities & upkeep, generator/fuel maintenance, and capital replacement/attrition budget.
Counter Extremism And Deradicalization $400K/yr
[#19] Translation, cultural engagement, psychologists/anthropologists and deradicalization program recurring costs.
Medical Support And Medevac $188K/yr
[#26] Field medics, medical supplies replenishment, and local hospital contracts (routine readiness).
Supplies And Consumables $95K/yr
[#12, #17, #27] Ammunition and weapons resupply, observation-tool upkeep, and PPE consumables.
Communications Service $40K/yr
[#23] Recurring secure comms / satellite service fees and link redundancy costs.
It And Archive Maintenance $25K/yr
[#24] Long-term data archive storage, server maintenance, and backup operations.
Cost Scenarios
📊 Baseline (baseline) $20.3M/yr
88.0% probability / year
Normal year with routine operations, no major incidents—regular patrols, research, and diplomatic engagement.
no_breach steady_operational_tempo ongoing_diplomacy
🚨 Minor Incident $20.8M/yr
10.0% probability / year +$500K vs baseline
Localized breach or escalation requiring temporary surge security, short-term emergency research, limited reparations and PR response.
small_breach local_protests_or_publicity temporary_force_surge
🚨 Major Breach $25.3M/yr
2.0% probability / year +$5.0M vs baseline
Significant containment failure or politically-driven large-scale operation requiring reserve activation, demolition/neutralization, major legal/diplomatic expenditures and extended research.
large_scale_breach political_exposure need_for_neutralization_program
👥 Personnel 847 total
Role Count Notes
Security Officer / MTF Agent 30 [#8] MTF-Tau-32 operational deployment (rotating operators, special-ops).
Surveillance Analyst 4 [#6] 24/7 monitoring, video review, alerts and data handling staff.
Research Scientist 4 [#16] Ongoing scientific research staff (physicists/biologists/engineers).
Technician 2 [#16] Lab/field technicians supporting research and specimen handling.
Counter-Extremism Specialist / Cultural Liaison 3 [#19] Translators, psychologists, anthropologists and de-radicalization program staff.
Interrogation / Forensic Personnel 2 [#20] Detainee processing, forensic analysts and recording staff.
Medical Officer / Field Medic 2 [#26] Onsite medics and trauma readiness staff.
National Guard / CALMECAC force (hosted) 800 [#7, #9] National Guard regiment and allied forces supported/hosted as part of perimeter deployments (logistics covered in recurring costs).
📋 Confidence Notes
Wide parameter ranges, heavy dependence on political/diplomatic negotiations with Mexican authorities, and thaumaturgic/behavioral uncertainty make precise costing difficult; contingency and reserve items are judgment calls rather than line-item accounting.
← SCP-7268 ↑ All SCPs SCP-7270 →