SCP-1503 — SCP-1503 | Cost Breakdown

Read on SCP Wiki ↗

SCP-1503 Safe ✓ high confidence

SCP-1503

Expected annual

$201K

One-time setup

$287K

Annual recurring

$194K

Personnel

Upfront setup is moderate (~$282k) driven by remote-site construction, housing, vehicles, and research surveys; annual operations are ~ $194k/year dominated by security payroll, remote monitoring, research, and overhead, with occasional large relocation/rigging events as the primary tail risk.

🏗️ One-Time Capital Costs Total: $287K

Facilities $88K

[#1, #8, #9, #25] Perimeter fence, road/trail upgrade, site housing/container purchase & setup, and cultural-mitigation construction/mitigation costs (materials, installation and site prep for remote mountainous terrain).

Initial Research And Lab Setup $57K

[#12, #13, #14, #15] GNSS/tilt/time-lapse instrumentation, initial high-resolution LiDAR/photogrammetry campaign, archaeology/epigraphy initial consulting & sample program, and initial sample analysis/conservation budget.

Contingency Reserve Initial Seed $50K

[#26] Initial contingency reserve seed for unforeseen heavy-lift, legal, repatriation, or accelerated-movement needs.

Vehicles $30K

[#10] Purchase of dedicated 4x4 pickup for site operations, towing and equipment transport.

Equipment $28K

[#3, #4, #5, #21] Surveillance cameras/sensors/NVR, off-grid power system (solar+batteries+small generator), remote communications hardware (cell/Starlink terminal), and satellite phone/emergency hardware.

Permitting And Legal One Time $20K

[#16] Initial permitting, legal counsel, government liaison setup and potential negotiated mitigation/fee seeds for Indonesian/local cultural authorities.

Cover Story Initial $5K

[#18] Initial cover-story / PR setup, signage and communications planning to establish plausible non-anomalous explanation.

Safety Training Initial $4K

[#20] Initial rope-access, mountain safety, first-aid and specialist training for the first cohort.

Sample Storage Setup $4K

[#19] Secure local storage setup for physical samples and digital archiving hardware/backups (basic climate control / secure container).

Satellite Phone And Emergency Equipment $800

[#21] Satellite phone purchase and initial airtime provisioning.

🔄 Annual Recurring Costs Total: $194K/yr

Staff Wages $50K/yr

[#6] Local security staff payroll (6 guards for 24/7 coverage plus site supervisor) including benefits and employer taxes.

Research And Monitoring $34K/yr

[#12, #13, #14, #15, #19] Ongoing archaeology/epigraphy research budget, periodic re-scans amortized, GNSS/data connectivity and storage costs, and sample archiving/analysis consumables.

Cover Story And Legal $20K/yr

[#16, #18] Ongoing legal/liaison retainer and PR/media monitoring & contingency response costs.

Remote Monitoring And Alarm Center $15K/yr

[#7] Outsourced or centralized monitoring center costs to receive alarms, triage and coordinate responses.

Administrative Overhead $15K/yr

[#27] Central program support (finance, HR, procurement) allocated to Site-75; approximates 15% overhead on direct recurring costs.

Relocation Event Reserve $10K/yr

[#11] Annualized reserve to fund infrequent contracted rigging/helicopter lifts or specialized relocation events (amortized contingency).

Medical Evacuation Retainer $10K/yr

[#21] Medevac/helicopter retainer and trauma readiness.

Community Relations $10K/yr

[#17] Annual community engagement, local stipends, outreach and small infrastructure/support projects to reduce trespass risk.

Facilities Maintenance $6K/yr

[#2, #8, #9] Fence maintenance/repairs, road/trail upkeep and site/container utilities upkeep.

Contingency Reserve Annual $5K/yr

[#26] Annual contribution to long-term contingency reserve for unusual events and legal/operational shocks.

Logistics And Transport $4K/yr

[#10] Vehicle maintenance, fuel and parts for the on-site 4x4 used for supply runs and access.

Equipment Replacement Amortization $4K/yr

[#23] Annual reserve/amortization for camera, sensor and battery replacements (5–7 year life assumed).

Insurance $3K/yr

[#24] Local insurance / indemnity arrangements for personnel and equipment where feasible.

Remote Communications Service $2K/yr

[#5] Monthly data plan for satellite/cellular backhaul (mid-range estimate).

Supplies And Consumables $2K/yr

[#22] Batteries, replacement media (SD cards), cabling, fasteners, herbicide/brush clearing, rope, small tools and fuel for small equipment.

Emergency Satphone Airtime $1K/yr

[#21] Ongoing satellite phone airtime and connectivity for emergency comms.

Power Fuel And Maintenance $1K/yr

[#4] Diesel generator fuel and engine maintenance for off-grid power backup.

Safety Training And Ppe $750/yr

[#20] Annual refreshers, PPE replacement and recurring specialist safety training costs.

⚡ Cost Scenarios

📊 Baseline (baseline) $194K/yr

83.0% probability / year

Normal year with routine operations and no major incidents.

no intrusion no relocation event routine maintenance and research

🚨 Minor Incident $209K/yr

10.0% probability / year +$15K vs baseline

Vandalism, small-scale intrusion, or localized equipment theft/damage requiring repairs/replacement and response.

vandalism perimeter breach by civilians localized equipment damage

🚨 Relocation Event $274K/yr

5.0% probability / year +$80K vs baseline

SCP-1503 approaches fence threshold triggering full re-establishment of Site-75: heavy-lift rigging/helicopter support and major reinstallation of perimeter and equipment.

SCP-1503 approaches fence within 10m need for specialized rigging/helicopter lifts extended field operations

🚨 Political Exposure $234K/yr

2.0% probability / year +$40K vs baseline

Government or cultural authorities demand archaeological oversight, public access, or impose mitigation requirements leading to high one-time/legal costs and higher recurring compliance.

heritage authority intervention formal government oversight public/legal challenge

👥 Personnel 7 total

Role	Count	Notes
Security Officer / MTF Agent	6	[#6] Six locally-hired guards providing 24/7 coverage (2 per shift × 3 shifts).
Site Supervisor	1	[#6] On-site supervisor/manager responsible for operations and liaison.

📋 Confidence Notes

Analyst notes provide detailed line-item ranges and operational context for a mundane, slowly-moving Safe-class object; numbers are estimates with moderate precision and explicit ranges, supporting a high confidence in order-of-magnitude budgeting.

← SCP-1502 ↑ All SCPs SCP-1504 →