← SCP Cost Explorer Read on SCP Wiki ↗
SCP-9409 Safe ~ medium confidence
SCP-9409
Expected annual
$24.3M
One-time setup
$345.3M
Annual recurring
$23.6M
Personnel
115
Upfront capital is large (~$345.3M) driven primarily by a regional environmental/hydrology engineering program and subterranean construction; annual operating costs are ~ $23.6M/yr dominated by staff wages, ongoing research/monitoring, and covert cover/legal operations.
🏗️ One-Time Capital Costs Total: $345.3M
Facilities $324.0M
[#1, #2, #5, #10, #22] Perimeter fencing, subterranean construction, pipeline hookups/covert distribution installations, surface defense emplacements and the large-scale environmental/hydrology civil works program.
Decommissioning Fund $10.0M
[#30] Long-term decommissioning/remediation reserve for site closure and environmental remediation.
Contingency Reserve $5.0M
[#27] One-time contingency/emergency reserve recommended to rapidly respond to breaches or major equipment losses.
Equipment $4.0M
[#3, #4, #6, #12, #13, #14, #15] Pumps/packaging line, secure storage tanks, distribution fleet purchase and outfitting, CCTV hardware, unmanned systems purchase, initial weapons purchase, and one-time medical/veterinary clinic setup costs.
Cover Story Initial Setup $2.0M
[#24] Initial creation and establishment of front organisations and legal/cover structures.
Initial Research And Lab Setup $250K
[#16] Initial laboratory equipment and instrumentation for QA/QC and dilution monitoring.
🔄 Annual Recurring Costs Total: $23.6M/yr
Staff Wages $12.3M/yr
[#8, #9, #12] Security payroll (50-person garrison) plus scientists, technicians, operators and monitoring staff salaries and benefits.
Research And Monitoring $3.5M/yr
[#13, #16, #23] Ongoing unmanned-systems maintenance and ops, lab testing/QA/QC staffing and consumables, and the large-scale ecology/research program.
Cover Story And Legal $3.2M/yr
[#24, #25, #28, #18] Ongoing cover-story maintenance, PR/misdirection payments, legal defense/liability equivalents, and compensation/reimbursements to civilians and local governments.
Facilities Maintenance $1.5M/yr
[#20, #21, #29] Personnel housing/onsite support, energy/utilities for pumps and HVAC, and wastewater treatment/disposal operations.
Supplies And Consumables $1.1M/yr
[#11, #14, #17] Ammunition and ordnance consumables, small-arms ammo/training costs, and packaging/PPE/consumables for pumps and packaging lines.
Recruitment And Cooperative Payments $500K/yr
[#19] Stipends and incentives for cooperative local individuals and recruitment/training costs.
Contingency Topup $500K/yr
[#27] Annual top-up to the contingency/emergency fund to maintain readiness.
Medical Veterinary Operations $400K/yr
[#15] Recurring medical and veterinary operations, consumables, PPE and biosafety consumables.
Capture Incentives $300K/yr
[#26] Bounties and market-price payments for captures and incentives paid to cooperatives and staff.
Logistics And Transport $250K/yr
[#7] Fleet operation costs (fuel, drivers, maintenance, licensing) for tanker/truck distribution.
⚡ Cost Scenarios
📊 Baseline (baseline) $23.6M/yr
87.0% probability / year
Routine year with no major incidents; normal operations, research, cover maintenance and scheduled maintenance only.
no large-scale breaches regular research cadence standard maintenance
🚨 Minor Incident $25.1M/yr
10.0% probability / year +$1.5M vs baseline
Localized wildlife siege or equipment damage requiring extra ammo, short repairs, and limited emergency response.
localized perimeter breach warren discovery requiring offensive missions
🚨 Major Breach $43.6M/yr
2.0% probability / year +$20.0M vs baseline
Significant coordinated wildlife assault or containment breach causing major damage to surface infrastructure and requiring heavy repairs, replacement equipment, and extended emergency response.
massive perimeter breach destruction of pumping/packaging infrastructure widespread equipment loss
🚨 Political Exposure $33.6M/yr
1.0% probability / year +$10.0M vs baseline
Discovery or partial exposure of municipal injections/cover operations leading to legal actions, large settlements, and increased covert operations spending.
media/legal discovery municipal investigation public litigation
👥 Personnel 115 total
Role Count Notes
Security Officer / MTF Agent 50 [#8] Minimum garrison of 50 security personnel required on-site at all times.
Research Scientist 20 [#9] Example staffing includes ~20 scientists for operations and research.
Technician / Operator 30 [#9] Technical staff to operate pumps, packaging, and field operations (~30 technicians/operators).
Administrative Staff 10 [#9] On-site management and administrative personnel (~10 admins).
Monitoring Operator 5 [#12] CCTV/perimeter monitoring staff (example: 5operators).
📋 Confidence Notes
Analyst notes provide ranges and concrete examples for many line items, allowing reasonable mid-point estimates for staffing and equipment; however the large uncertainty in scope (size of Inclusion Zone, number of municipal hookups, and whether the environmental program scales to regional/global works) reduces overall confidence.
← SCP-9408 ↑ All SCPs SCP-9410 →