← SCP Cost Explorer Read on SCP Wiki ↗
SCP-2418 Safe ~ medium confidence
SCP-2418
Expected annual
$356K
One-time setup
$466K
Annual recurring
$351K
Personnel
5
Initial one-time setup and contingency reserves are the largest up-front expenses (~$467k), driven by property acquisition/renovation, security hardening, and a large incident reserve; annual recurring costs are moderate (~$351k/yr) dominated by on-site staff, legal/cover operations, medical retainer, and oversight.
🏗️ One-Time Capital Costs Total: $466K
Incident Contingency Reserve $100K
[#21] One-time containment/PR/legal/cleanup reserve to be held for rapid response to exposure or public incidents.
Equipment $99K
[#2, #3, #6, #9, #10, #11, #18] Security hardening hardware (locks, biometric readers), water-access sensors/actuators (one-time portion), medical kit and portable ventilator, surveillance servers/CCTV, backup generator/UPS (one-time portion), dehumidifier/environmental units, and archive/server hardware setup.
Facilities $80K
[#1] Purchase of rural Egyptian property and structural basement/roof/stair stabilization and access improvements.
Specialist Biohazard Response $75K
[#24] One-time contingency mobilization for specialized containment/pathogen response and specialist testing if ancient water hazards are discovered.
Initial Research And Lab Setup $55K
[#12, #13] Initial archaeological/historical studies and testing infrastructure/medical monitoring setup for controlled tests.
Decommissioning $50K
[#22] Cost to excavate, preserve, transport the nilometer and remediate or legally close the front if site is decommissioned.
Training And Sop Development Initial $8K
[#23] Initial staff training, SOP development, and initial drills.
🔄 Annual Recurring Costs Total: $351K/yr
Staff Wages $105K/yr
[#4, #5] On-site guards (4 FTE) and site manager/local liaison salary; includes benefits and hazard premiums.
Cover Story And Legal $46K/yr
[#7, #17, #20] Front-company operational costs, local/international legal retainer, and insurance/tax/accounting for the cover front.
Medical On Call $30K/yr
[#6] Retainer and availability for part-time physician, paramedic training and emergency medical response capability.
Site42 Coordination And Overhead $30K/yr
[#25] Programmatic oversight, travel, and overhead allocation for Site-42 coordination and integration.
Logistics And Transport $25K/yr
[#16] Secure transport/extraction retainer and average per-event transport budget for transfers to/from Site-42.
Incident Contingency Replenish $25K/yr
[#21] Annual replenishment budget to maintain the rapid-response contingency reserve after use.
Research And Monitoring $21K/yr
[#9, #12, #18] Remote monitoring costs (storage & comms), ongoing archaeological/research budget, and data storage/archiving recurring costs.
Bribery And Informal Payments $20K/yr
[#8] Contingency budget for informal payments to local officials/actors to avoid scrutiny or smooth permits.
Facilities Maintenance $13K/yr
[#10, #11] Fuel and servicing for backup generator/UPS, energy and conservator fees for environmental control and routine site maintenance.
Ethical Oversight And Admin $12K/yr
[#15] Ethics Committee liaison, administrative approvals, travel and staff time for oversight.
Testing And Lab Consumables $10K/yr
[#13] Consumables, lab analyses, and per-test costs for approved controlled tests (estimated annual test budget).
Subject Screening And Monitoring $6K/yr
[#14] Annual budget for recruitment/screening of subjects and minimal ongoing health monitoring (baseline screening load).
Supplies And Consumables $4K/yr
[#19] PPE, disposables, disinfectants, test kits, batteries and routine consumables.
Staff Training And Drills $4K/yr
[#23] Annual refresher training and periodic drills with ethics/medical teams.
⚡ Cost Scenarios
📊 Baseline (baseline) $351K/yr
96.4% probability / year
Normal, uneventful year with routine operations, no significant incidents or policy changes.
steady_operations routine_research no_incident
🚨 Minor Incident $401K/yr
3.0% probability / year +$50K vs baseline
Localized incident such as vandalism, attempted unauthorized entry, or small structural/equipment failure requiring repairs, overtime, and local mitigation.
unauthorized_entry_attempt minor_equipment_failure local_investigation
🚨 Major Breach $551K/yr
0.5% probability / year +$200K vs baseline
Significant containment incident or public exposure requiring rapid mobilization of specialist teams, large PR/legal action, and substantial cleanup or relocation efforts.
public_exposure large_scale_looting biohazard_incident
🚨 Research Breakthrough Requiring Scale Up $2.9M/yr
0.1% probability / year +$2.5M vs baseline
Policy decision to approve routine use of SCP-2418 as a medical asset (large-scale exploitation/long-term care for rejuvenated individuals) requiring major expansion of housing, security, transport, and long-term care budgets.
policy_approval_for_use programmatic_exploitation long-term_care_needs
👥 Personnel 5 total
Role Count Notes
Security Officer / MTF Agent 4 [#4] Four guards to provide 24/7 coverage (shift rotations and hazard premiums included in staff wages).
Site Manager / Local Liaison 1 [#5] Senior local/ex-pat manager responsible for daily operations, cover coordination, and chain-of-command.
📋 Confidence Notes
Estimates are based on analyst ranges and standard small-site containment practice; many local variables (Egyptian property market, frequency of testing, and use-policy decisions) cause uncertainty, and large contingency items have wide ranges.
← SCP-2417 ↑ All SCPs SCP-2419 →