← SCP Cost Explorer Read on SCP Wiki ↗
SCP-9343 Unknown ~ medium confidence
SCP-9343
Expected annual
$12.0M
One-time setup
$23.3M
Annual recurring
$11.9M
Personnel
158
Baseline program for 25 active SCP-9343-1 sites requires an estimated one-time outlay of ~$23.3M (main drivers: property acquisition/easements, demolition/reserve, and facility/equipment buildout) and ongoing annual costs of ~$11.9M driven primarily by staff wages (security and scientific staffing). Major incident responses (demolition, mass amnesticization, PR/legal) can add multi-million-dollar spikes in any given year.
🏗️ One-Time Capital Costs Total: $23.3M
Property Acquisition Program Contingency $6.9M
[#14] Program-level contingency for high-value properties / heritage purchases (midpoint of £1M–£10M program contingency converted to USD).
Property Acquisition And Easements $4.4M
[#14] Per-site property acquisition/easement payments estimated at midpoint multiplied by 25-site baseline.
Emergency Demolition Reserve $3.8M
[#18] Program-held reserve for emergency demolition (midpoint of stated £1M–£5M).
Demolition Large Complex Estimate $3.8M
[#15] Representative estimate for demolition/remediation of a larger complex (midpoint of £1M–£5M large-site range).
Facilities $1.9M
[#1, #7] Perimeter fencing (per-site) and on-site research pavilion construction for 25 sites (midpoint estimates converted from GBP to USD; fencing + pavilion totals).
Equipment $994K
[#4, #6, #23, #10] Remote monitoring hardware (per-site aggregated), secure audio quarantining/storage (one-time portion), data-analysis/AI one-time development, PPE initial issue (per-team).
Archaeological Surveys $781K
[#16] Initial archaeological/heritage survey one-time costs for 25 sites (midpoint per-site × 25).
Initial Research And Lab Setup $369K
[#8, #9] Anechoic/sound-safe chambers (assumed 2 chambers baseline) and high-fidelity audio instrumentation one-time purchases.
Vehicles And Fleet $281K
[#19] Initial regional vehicle fleet purchase (midpoint estimate converted to USD).
Demolition And Remediation $194K
[#15] Typical small-site demolition/remediation per decommissioned site (midpoint of small-church range); listed as per-decommissioned-site cost.
Scaling Examples $0
[#28] Scaling guidance referenced; baseline calculations in this estimate assume 25 active sites as the program baseline used to produce totals.
🔄 Annual Recurring Costs Total: $11.9M/yr
Staff Wages $8.8M/yr
[#2, #3, #11] Permanent on-site security wages (25 sites aggregated), regional rapid-response team wages (program-level), and scientific staffing (site managers, field researchers, technicians) aggregated.
Research And Monitoring $2.1M/yr
[#6, #9, #22, #23, #12, #16, #25, #5, #27] Recurring costs including secure audio storage maintenance, instrumentation licensing/calibration, long-term research budget, AI/transcription maintenance, medical/amnestic program baseline, archaeological ongoing liaison, public-health follow-up, per-site network/telemetry, and expected incident-forensics annual allocation.
Cover Story And Legal $375K/yr
[#17] Ongoing cover-story PR, legal retainers and local government coordination (program-level midpoint).
Logistics And Transport $334K/yr
[#13, #19, #20] Witness retrieval/transport expected annual operations, vehicle running costs (fuel/maintenance) and helicopter/airlift retainer usage aggregated.
Facilities Maintenance $109K/yr
[#21] Energy & utilities and basic site maintenance for 25 sites (midpoint per-site × 25).
Insurance And Indemnity $106K/yr
[#24] Insurance/indemnity premiums program-wide (midpoint estimate converted to USD).
Training And Drills $62K/yr
[#26] Recurring training, emergency drills, and compliance audits (program-level midpoint).
Supplies And Consumables $32K/yr
[#10] Recurring PPE/refresher replacements and consumable safety items (annual refresh for teams).
⚡ Cost Scenarios
📊 Baseline (baseline) $11.9M/yr
80.0% probability / year
Normal operational year with routine monitoring, maintenance, and research activity; no major public exposure or demolition events.
routine_operations scheduled_research minor_maintenance
🚨 Minor Incident $12.1M/yr
18.0% probability / year +$250K vs baseline
Localized incident(s) requiring regional rapid-response, limited witness retrieval/amnesticization, incident forensics and short-term PR action.
public_witnesses small_breach limited_audio_exposure
🚨 Major Breach $17.4M/yr
2.0% probability / year +$5.5M vs baseline
Large-scale exposure or structural failure leading to emergency demolition, mass amnesticization, major remediation and elevated PR/legal/forensic costs.
mass_exposure media_leak structural_failure
👥 Personnel 158 total
Role Count Notes
Security Officer / MTF Agent 63 [#2] Estimated 2–3 FTE per site aggregated across 25 sites for 24/7 coverage; count reflects on-site rotating guard staff.
Rapid-response Team (Regional Security) 8 [#3] Regional mobile incident team (6–10 personnel); midpoint used for regional coverage.
Research Scientist 50 [#11] Site managers and field researchers aggregated across 25 staffed sites (portion of scientific staffing budget).
Technician 37 [#11] Field/technical support staff (audio techs, instrumentation technicians) aggregated across sites.
📋 Confidence Notes
Midpoint estimates were used for ranges and a baseline of 25 active sites was assumed per analyst scaling guidance (#28). GBP→USD conversion applied at 1.25 USD per GBP. Several items (property contingency, demolition reserve, number of chambers, team counts) required judgment calls; actual costs could vary substantially with site count, heritage constraints, and incident frequency.
← SCP-9342 ↑ All SCPs SCP-9345 →