← SCP Cost Explorer Read on SCP Wiki ↗
SCP-9029 Unknown ~ medium confidence
SCP-9029
Expected annual
$31.8M
One-time setup
$64.3M
Annual recurring
$31.0M
Personnel
106
Initial capital costs are large (~$63.5M) driven by lab buildout, artillery procurement, vehicles and heavy equipment; recurring annual costs are dominated by ammunition, personnel wages, research and environmental monitoring (~$31.0M/yr). Main cost drivers are artillery munitions, dedicated 24/7 MTF staffing, and sustained research/environmental programs.
🏗️ One-Time Capital Costs Total: $64.3M
Initial Research And Lab Setup $17.1M
[#13, #14, #15, #16, #17] BSL-3/4-capable laboratory retrofit/build-out (#13 ~$8.0M), analytical instrumentation and sample processing (#14 ~$1.375M), initial Hemotoxin-9029 research program setup (#15 ~$4.5M), R&D for ant population control/eradication initial program (#16 ~$3.0M), initial environmental monitoring setup (#17 ~$200k).
Facilities $10.2M
[#5, #8, #18, #24, #26, #38] Perimeter walls/gates and access control (#5 ~ $3.5M), emplacement/fortification related civil works (#8 $2.0M), land acquisition estimate (#18 $3.0M), road/access construction (#24 $1.0M), optional microgrid/energy infrastructure (#26 $750k); ties into the analyst preliminary total (#38).
Artillery Procurement $10.0M
[#8] Purchase of 4–6 howitzers and associated hardware (~$8–12M); budgeted here at midpoint ~$10M.
Vehicles And Heavy Equipment $8.0M
[#4, #25] Armored retrieval vehicles and mobile incinerator component included here (#4 vehicles/incinerator combined $2.0M) plus MRAPs/trucks/heavy equipment for earthworks and logistics (#25 ~$6.0M).
Helicopter Purchase $7.5M
[#7] Optional helicopter purchase (not required if leased) mentioned as $5–10M option; midpoint $7.5M included as a one-time capital possibility.
Incident Contingency Reserve $3.0M
[#32] Recommended rapid-response reserve for large incidents (~$1–5M; midpoint used here $3.0M).
Equipment $2.8M
[#6, #7, #10, #19, #20, #29] Surveillance network & mast/tower installation (#6 ~$800k), drone fleet/persistent aerial sensors (#7 ~$300k), ballistic/personal kit bulk purchase (#10 ~$900k), secure refrigerated/evidence storage (#19 ~$250k), communications/datacentre hardware (#20 ~$500k), satellite imagery/software setup (#29 ~$50k).
Incendiary Chemical Munitions Setup $2.0M
[#11] Procurement of incendiary/chemical munitions and secure armory/setup (~$2.0M one-time for procurement/armory).
Legal Regulatory Initial $1.0M
[#31] Initial contingency funds to mitigate legal/regulatory risks, lobbying and permitting (~$1.0M).
Communications Datacenter $500K
[#20] Encrypted comms hardware, secure servers and initial off-site backup setup (~$500k).
Legal Cover Setup $500K
[#21] Initial legal/cover-story setup, retainer and community engagement bootstrap (~$500k).
Training Program Initial $500K
[#23] Initial live-fire and doctrine/training program establishment (~$500k one-time).
Ppe And Decon Initial $300K
[#12] Initial procurement of full chemical/biological suits, PAPR, decon showers and field decon stations (~$300k).
Specialist Certification $250K
[#2] One-time certification and specialist team initial training for artillery crews, EOD, hazmat and ordnance handlers (~$250k).
Secure Storage $250K
[#19] Refrigerated/sample secure storage vaults and evidence management setup (~$250k).
Cold Chain $200K
[#28] Cold-chain equipment: freezers, LN2 dewars, secure transport containers (~$200k).
Wastewater Systems $150K
[#27] One-time neutralization / contaminated-water handling system (~$150k).
🔄 Annual Recurring Costs Total: $31.0M/yr
Staff Wages $9.3M/yr
[#1, #2, #3, #7, #8] Salaries, benefits and hazard pay for: 60full-time MTF operators (~$4.8M/yr #1), 20 specialists (~$2.0M/yr #2), 10 medical staff & monitoring (~$1.2M/yr #3), pilots/operators & drone crew (~$300k/yr #7), and artillery crew wages (allocated portion ~$1.0M/yr #8).
Supplies And Consumables $8.3M/yr
[#9, #11, #12, #10, #14, #33, #28, #19, #27] Ammunition/munitions budget (~$6.0M/yr #9), storage/armory replenishment (~$1.0M/yr #11), decon/PPE consumables (~$100k/yr #12), replacement ballistic kit (~$200k/yr #10), lab consumables (~$200k/yr #14), general consumables (~$450k/yr #33), cold-chain refills (~$50k/yr #28), hazardous disposal contracts (~$175k/yr #19), wastewater/disposal recurring (~$112.5k/yr #27).
Research And Monitoring $3.9M/yr
[#15, #16, #17, #29] Ongoing Hemotoxin-9029 research (~$2.0M/yr #15), ant-control R&D (~$1.5M/yr #16), environmental monitoring/reserve (~$350k/yr #17), geospatial imagery/subscriptions & mapping analysis (~$35k/yr #29).
Logistics And Transport $3.6M/yr
[#4, #7, #8, #25, #26] Vehicle/generator fuel and small mobile crews (~$75k/yr #4), helicopter lease/operation (~$1.0M/yr option #7), artillery upkeep/equipment maintenance (~$1.0M/yr portion of #8), heavy vehicle/truck maintenance & fuel (~$1.0M/yr #25), and base fuel/energy (~$550k/yr #26 allocated here).
Cover Story And Legal $2.7M/yr
[#21, #31, #35, #22, #30] Ongoing local liaison/legal retainer/compensation (~$500k/yr #21), legal/regulatory ongoing reserve (~$375k/yr #31), community/cover projects (~$375k/yr #35), civilian compensation/claims reserve (~$1.25M/yr #22), and local public-health surveillance contribution (~$200k/yr #30).
Facilities Maintenance $1.2M/yr
[#5, #6, #13, #24] Annual upkeep: perimeter/fence/checkpoints maintenance (~$200k/yr #5), surveillance node power/maintenance (~$150k/yr #6), lab utilities/certification (~$750k/yr #13), and road/access maintenance (~$150k/yr #24).
Emergency Response Reserve $500K/yr
[#30] Annual reserve contribution for incident response (public-health contingency/reserve noted in #30 ~$500k).
Administrative Overhead $450K/yr
[#37] HR, payroll, procurement, audit and internal oversight (~$300–600k/yr; midpoint used).
External Contracting $350K/yr
[#34] Occasional external contracting for entomologists, ordnance engineers, forensic labs, remote sensing firms (~$200–500k/yr).
Training Drills $350K/yr
[#23] Annual live-fire exercises, simulated incursion drills, coordination exercises (~$200–500k/yr; midpoint used).
Communications And Cybersecurity $150K/yr
[#20] Secure server operations, backups, encrypted communications maintenance (~$150k/yr #20).
Psychological Care $150K/yr
[#36] PTSD/trauma counseling and personnel rehabilitation programs (~$100–200k/yr).
⚡ Cost Scenarios
📊 Baseline (baseline) $31.0M/yr
88.0% probability / year
Uneventful year with regular patrols, planned research and scheduled maintenance; no major incidents or breaches.
no_breach routine_operations scheduled_research
🚨 Minor Incident $35.5M/yr
10.0% probability / year +$4.5M vs baseline
Localized containment breach or small-scale environmental incident requiring emergency remediation, extra munitions, limited legal/compensation payouts and overtime.
limited_breach small_scale_remediation local_public_exposure
🚨 Major Breach $51.0M/yr
2.0% probability / year +$20.0M vs baseline
Large containment breach or research-lab incident causing mass contamination, major remediation, large legal settlements and escalated research/containment response.
large_breach widespread_contamination major_legal_exposure
👥 Personnel 106 total
Role Count Notes
Security Officer / MTF Agent 60 [#1] Core Lambda-12 contingency force staffing 24/7 perimeter posts; analyst explicitly estimated 60 full-time operators.
Specialist (EOD / Hazmat / Ordnance) 20 [#2] Artillery crews, chemical ordnance specialists, EOD and hazardous materials technicians.
Medical Officer 10 [#3] On-site medics, physicians, toxicologists and long-term health monitoring staff (10 staff estimated).
Pilots / UAV Operators 4 [#7] Drone and occasional manned aircraft pilots/operators required for persistent aerial surveillance and medevac insertions.
Artillery Crew 12 [#8] Crews to man and maintain several artillery pieces positioned for sustained fire support; headcount estimated to cover multiple guns and rotations.
📋 Confidence Notes
Analyst notes provide detailed line-item estimates but include wide ranges (e.g., artillery procurement, ammunition burn rates, BSL-3 vs BSL-4 choice, helicopter purchase vs lease) and many contingent options; midpoints and conservative assumptions were used. Ammunition usage and incident frequency are the largest sources of uncertainty.
← SCP-9028 ↑ All SCPs SCP-9030 →