← SCP Cost Explorer Read on SCP Wiki ↗
SCP-9350 Unknown ~ medium confidence
SCP-9350
Expected annual
$10.7M
One-time setup
$52.1M
Annual recurring
$9.3M
Personnel
59
One-time capital expenditure is dominated by property acquisition and initial perimeter/infrastructure work (~$52.1M). Ongoing operations average roughly $9.29M/year, driven primarily by staff wages, cleanup/remediation, surveillance/security and cover/legal operations.
🏗️ One-Time Capital Costs Total: $52.1M
Facilities $42.7M
[#1, #4, #5, #7] Purchase of Warwick Castle, road privatization/easements, initial screening landscaping and perimeter hardening (fences/gates/anti-climb measures).
Contingency Reserve $5.0M
[#36] Recommended reserve for catastrophic incidents, mass amnestic campaigns or lengthy remediation/damage repair.
Equipment $2.4M
[#8, #9, #14, #19, #31, #33, #34, #35] CCTV/sensor hardware, surveillance back-end servers, generators/power hardware, river containment hardware, hardened IT/comms, initial vehicle fleet, drone systems, and secure evidence storage hardware.
Legal Closing Fees $900K
[#2] Legal/closing/transition fees, title searches, regulatory filings and immediate contractual settlements during acquisition.
Initial Research And Lab Setup $700K
[#22, #25] Portable GC-MS / mass-spec access and secure lab setup; initial memetic countermeasures R&D equipment.
Cover Compensation Initial $400K
[#3] Immediate compensation for cancelled tourism revenue, refunds to booked parties, vendors and suppliers to maintain cover.
🔄 Annual Recurring Costs Total: $9.3M/yr
Staff Wages $3.5M/yr
[#11, #12, #13, #16, #27] Salaries and benefits for perimeter/security guards (MTF/site), rapid-response teams and specialists, rotating Site-44/Foundation staff, continuous AV/monitoring staff, and contracted medical standby/EMS.
Logistics And Transport $1.5M/yr
[#17, #18, #33, #34] Cleanup and industrial sanitation after revelries, contracted hazardous-materials disposal, vehicle/boat maintenance and fuel, and drone operations replacement/ops.
Facilities Maintenance $1.2M/yr
[#6, #15, #21] Ongoing landscape/tree maintenance, utilities & fuel for the castle (electricity/HVAC/generators), and structural conservation/post-event repairs on historic masonry and fittings.
Cover Story And Legal $1.1M/yr
[#28, #29, #30] Amnestics and witness management, front-company/cover-operations overhead, PR/legal retainers and liaison with local authorities.
River Remediation And Treatment $1.0M/yr
[#20] Recurring river remediation/treatment costs per event (testing, pumping, neutralization and ecological remediation).
Research And Monitoring $400K/yr
[#10, #23] Surveillance operations/storage costs (cloud/colocation, tape/disk replacement, AI maintenance) and routine lab consumables/sample analysis fees.
Artifact Conservation $200K/yr
[#24] Historical/archaeological consultancy and ongoing artifact conservation projects and storage.
Training And Psych Support $120K/yr
[#26] Personnel training, memetic inoculation drills and psychological support/counselling for staff.
Memetic Rnd Maintenance $90K/yr
[#25] Ongoing maintenance/training costs for memetic countermeasures, PPE refreshes and testing.
Annual Audit And Oversight $75K/yr
[#37] Internal annual audits, oversight, administrative reporting and interdepartmental coordination costs.
Supplies And Consumables $60K/yr
[#38] Miscellaneous consumables and PPE (gloves, suits, batteries, signage, replacement locks, etc.).
It Communications Maintenance $60K/yr
[#32] IT & communications patching, certificate renewals, secure comms line maintenance and mobile radio upkeep.
Evidence Storage Maintenance $50K/yr
[#35] Climate-control, cataloguing and staff for secure evidence/artifact storage maintenance.
⚡ Cost Scenarios
📊 Baseline (baseline) $9.3M/yr
68.0% probability / year
Normal operational year with no major breaches; routine revelry events contained under existing protocols.
routine_revelry_events standard_cleanup_and_maintenance
🚨 Minor Incident $11.3M/yr
25.0% probability / year +$2.0M vs baseline
Year with a few larger-than-average revelry events requiring elevated cleanup, localized structural repairs and extra river remediation.
large_revelry_event localized_structural_damage river_spill_remediation
🚨 Major Breach $24.3M/yr
5.0% probability / year +$15.0M vs baseline
Severe containment breach or destructive anomalous activity (fire, city-wide contamination or visible anomalous display) triggering mass amnestic campaign, large-scale remediation and reconstruction.
public_exposure fire_or_widespread_damage mass_amnestic_response
🚨 Political Exposure $17.3M/yr
2.0% probability / year +$8.0M vs baseline
Local/national political or legal escalation requiring extended legal defence, public relations spending, and expanded witness management/amnestics.
FOI_or_media_exposure local_government_action high_profile_witness_cases
👥 Personnel 59 total
Role Count Notes
Security Officer / MTF Agent 30 [#11, #13] 24/7 perimeter guards and MTF rotations to enforce access controls and nightly patrols.
Rapid Response Team / Specialists 6 [#12] Armed quick-reaction team, K-9 and HAZMAT-trained personnel assigned to on-site incidents.
Research Scientist 4 [#22, #23, #25] Scientists conducting analysis of transmutation, memetic study and R&D on countermeasures.
AV / Monitoring Technician 8 [#10, #16] Continuous 24/7 monitoring of audio-visual feeds and AI-assisted analytics.
Site Director / Executive Staff 2 [#13] Senior Foundation personnel overseeing operations, liaison and decision-making.
Medical Officer 2 [#27] On-call medical staff and ambulance contract oversight for alcohol poisoning and injuries.
Engineer / Maintenance 4 [#14, #33, #35] Maintenance of generators, vehicles, boats, evidence storage climate systems and general site upkeep.
Administrative Staff 3 [#29, #30, #37] Front-company administration, PR/legal coordination support and audit/reporting administration.
📋 Confidence Notes
Estimates are based on detailed line-item analyst notes and ranges from the article, but many costs (property purchase, frequency/severity of events, and contingency drawdowns) have wide ranges and policy-dependent variance, lowering confidence.
← SCP-9349 ↑ All SCPs SCP-9355 →