SCP-144 Safe ~ medium confidence
SCP-144
Expected annual
$5.4M
One-time setup
$30.5M
Annual recurring
$4.6M
Personnel
7
Baseline recurring operating costs are approximately $4.58M/year, driven primarily by staff wages, ongoing research and monitoring campaigns, satellite imagery/launch operations and diplomatic/cover programs; potential one-time capital and R&D expenditures could push lifetime upfront costs into the tens of millions.
🏗️ One-Time Capital Costs Total: $30.5M
Satellite Development $10.0M
[#22] Dedicated smallsat/hosted-payload development, launch and initial ops if commercial assets are insufficient.
High Altitude Platform R And D $5.0M
[#10] Program-level R&D for high-altitude UAV/balloon capabilities and payload development (one-time program costs).
Ascent R And D $5.0M
[#23] R&D for human ascent suits, life support and high-atmosphere survivability (program-level one-time investment).
Contingency Reserve $3.0M
[#26] Recommended initial rapid-response reserve to fund emergency mobilization and emergency R&D.
Facilities $2.0M
[#3, #4, #25] Secure observation outpost construction, access/helipad road works and occasional larger refurb projects (one-time construction and infrastructure upgrades).
Initial Research And Lab Setup $2.0M
[#9, #12, #13, #21] Ground-based instrumentation, laboratory access/equipment, initial sensor R&D/prototype builds, and initial data infrastructure.
Decommissioning Fund $2.0M
[#27] Fund for potential decommissioning, severance, remediation and relocation if site remediation becomes necessary.
Incident Reserve Fund $1.0M
[#19] One-time incident reserve for large compensation/diplomatic incident handling (initial pool).
Equipment $280K
[#7, #8, #15, #6] On-site communications hardware, hybrid power installation, one-time medical/training equipment and vetting/background check setup costs.
Diplomatic Setup $150K
[#17] One-time setup/introductions and initial diplomatic/liaison establishment costs.
Cultural Impact Assessment $50K
[#16] One-time cultural/archaeological impact assessment and mitigation planning.
🔄 Annual Recurring Costs Total: $4.6M/yr
Research And Monitoring $1.5M/yr
[#9, #10, #12, #13, #14, #21, #24, #29] Ongoing instrumentation maintenance/calibration, balloon/UAV launch cadence and ops, annual laboratory testing/contracts, sensor deployment upkeep, expedition program costs, data processing/analysis and recurring research campaigns/training.
Cover Story And Legal $1.0M/yr
[#17, #18, #19, #28] Diplomatic liaison upkeep, covert operations/cover funding, legal retainer and regional development/PR cover projects.
Staff Wages $940K/yr
[#1, #20] On-site Foundation observer salary/benefits and small dedicated scientific team salaries (4–8 FTEs aggregated).
Satellite Imagery Procurement $300K/yr
[#11] Commercial satellite tasking, imagery procurement and occasional leased sensor time.
Medical And Medevac $175K/yr
[#15] Medevac contract, recurring medical supplies and on-call high-altitude medical consulting.
Logistics And Transport $150K/yr
[#4] Vehicle fleet operation or long-term chartering and routine access logistics (seasonal roads/transport).
Security $120K/yr
[#6] Local guard team wages, training and vetting refreshes (recurring security staffing costs).
Monastic Stipends $100K/yr
[#2] Payments/stipends to monastery and monks for cooperation, upkeep and cultural mitigation.
Administrative Overhead $80K/yr
[#30] Accounting, admin, travel for HQ investigators and oversight costs.
Supplies And Consumables $75K/yr
[#5] Regular resupply (food, fuel for generators/heating, spare parts, climbing consumables and shipping).
Facilities Maintenance $60K/yr
[#25] Site maintenance, seasonal hazard mitigation, periodic refurbishment and infrastructure upkeep.
Communications Bandwidth $30K/yr
[#7] Recurring bandwidth and service leases for encrypted satellite/VSAT uplink.
Cultural Conservation $30K/yr
[#16] Ongoing conservation work and occasional archaeological mitigation.
Power Fuel And Maintenance $25K/yr
[#8] Fuel deliveries and routine maintenance for diesel backup and battery/solar upkeep.
Cost Scenarios
📊 Baseline (baseline) $4.6M/yr
90.0% probability / year
Normal operational year with routine monitoring, periodic launches/expeditions and no major incidents or program-scale one-time expenditures.
routine_monitoring no_major_incident
🚨 Minor Incident $5.2M/yr
5.0% probability / year +$600K vs baseline
Localized accident, equipment failure, small media leak or limited diplomatic friction requiring emergency response and legal/cover payments.
localized_injury equipment_failure small_media_leak
🚨 Major Breach $9.6M/yr
0.5% probability / year +$5.0M vs baseline
Significant incident (rope failure, mass-casualty event, large diplomatic exposure) requiring large remediation, legal settlements and intensive emergency operations.
rope_failure diplomatic_exposure major_casualties
🚨 Research Scale Up $21.6M/yr
4.5% probability / year +$17.0M vs baseline
Deliberate program escalation: building a dedicated imaging satellite or major high-altitude platform and large R&D investments in ascent and sensor technology.
decision_to_build_satellite fund_large_r_and_d initiate_high-altitude_program
👥 Personnel 7 total
Role Count Notes
On-site Observer / Senior Field Agent 1 [#1] Single full-time on-site observer included in staff_wages.
Research Scientist / Technical Staff 6 [#20] Small dedicated science team (4–8 FTEs) aggregated into staff_wages.
📋 Confidence Notes
Analyst notes provide detailed line items and ranges, enabling a structured estimate, but many items are conditional and have wide ranges (especially major R&D and satellite programs), so precision is moderate.
← SCP-143 ↑ All SCPs SCP-145 →