← SCP Cost Explorer Read on SCP Wiki ↗
SCP-4223 ARCHON ~ medium confidence
SCP-4223
Expected annual
$22.4M
One-time setup
$13.7M
Annual recurring
$22.0M
Personnel
20
Upfront capital and contingency reserves are significant (~$13.7M one-time) for site acquisition, engineering and secure vaults; annual operating costs are dominated by corporate embedding, PR/legal programs and reimbursement to commercial partners (~$22.0M/yr).
🏗️ One-Time Capital Costs Total: $13.7M
Contingency Reserve $5.0M
[#24] Large contingency reserve for anomalous behavior, emergency remediation, buyouts or mass-exposure response.
Equipment $2.0M
[#6, #7, #8] Geyser capture engineering (capture well, piping, valves), bulk storage tanks with Faraday/containment, and environmental monitoring instruments purchase.
Site Acquisition Purchase $1.5M
[#1] Purchase of Hartman Geyser land and buffer zone, including legal/title work (purchase option).
Legal Defense Reserve $1.5M
[#21] One-time legal defense / liability reserve fund allocation.
Decommissioning Reserve $1.5M
[#26] One-time decommissioning and environmental remediation set-aside.
Facilities $975K
[#2, #5] One-time perimeter buildout and civilian cover infrastructure (visitor center/bottling outpost) construction and site hardening.
Initial Research And Lab Setup $950K
[#10] Specialized lab analysis setup and secure vaults (SEM/XPS/mass spec, Faraday-shielded storage).
Corporate Negotiation Fees $300K
[#12] Initial negotiation and legal fees for corporate embed / agreements with manufacturer.
🔄 Annual Recurring Costs Total: $22.0M/yr
Cover Story And Legal $14.5M/yr
[#11, #12, #13, #14, #15, #16, #18] Covert funding/academic embeds, corporate embeds and payments, PR/media seeding, disinformation and academic counter-research, legal/lobbying and bribes, and commercial partnership reimbursements/subsidies.
Counter Intervention Readiness $2.0M/yr
[#20] Budgeted readiness for containment responses and field interdiction; annual allocated readiness funds.
Staff Wages $1.2M/yr
[#3, #9] On-site security staff salaries (guards + supervisors) and scientific monitoring team salaries.
Tactical Team $1.0M/yr
[#4] Small Foundation tactical/rapid response team: personnel, training, vehicles and insertion/extraction readiness.
Low Level Rnd $600K/yr
[#25] Low-level R&D and diversionary product projects to support cover narratives and corporate partners.
Monitoring And Intel $525K/yr
[#19] Intelligence monitoring for unauthorized replication, patent/preprint surveillance, and analyst staff/software.
Contingency Replenishment $500K/yr
[#24] Annual replenishment budget for contingency reserve if used.
Research And Monitoring $450K/yr
[#8, #10] Environmental testing, sample analysis, and specialized lab operations/consumables.
Logistics And Transport $350K/yr
[#17] Secure transport from geyser to bottling labs/commercialization, escorts, customs and chain-of-custody.
Insurance And Premiums $275K/yr
[#21] Annual insurance premiums and liability coverage.
Archive And Admin $275K/yr
[#23] Recordkeeping, secure data storage, translations and administrative overhead.
Facilities Maintenance $165K/yr
[#2, #7, #6] Annual maintenance of perimeter/hardening, storage tanks/containment, and capture/engineering systems.
Public Safety And Tourist Management $125K/yr
[#22] Tourist management, signage, decoy sites, and local outreach to discourage visits.
Supplies And Consumables $0/yr
[]
Site Lease $0/yr
[#1] Long-term lease alternative to purchase (set to 0 here because purchase option selected above).
⚡ Cost Scenarios
📊 Baseline (baseline) $22.0M/yr
88.0% probability / year
Normal operational year with no major incidents; all routine cover, embedding, security, monitoring and commercial reimbursements proceed as budgeted.
no major breaches stable corporate cooperation
🚨 Minor Incident $23.5M/yr
10.0% probability / year +$1.5M vs baseline
Localized unauthorized sampling, small PR leak, or limited replication attempt requiring field interdiction and elevated PR/legal activity.
unauthorized sampling detected small-scale public exposure local legal challenge
🚨 Major Breach $32.0M/yr
2.0% probability / year +$10.0M vs baseline
Significant public exposure, large-scale replication or environmental dispersal requiring buyouts, emergency remediation, legal settlements and major PR/corporate interventions.
large-scale public leak successful replication attempts major environmental release
👥 Personnel 20 total
Role Count Notes
Security Officer / MTF Agent 12 [#3] On-site guards to staff 24/7 shifts; local hires to prevent unauthorized approach and protect equipment.
Security Supervisor 2 [#3] Supervisors/shift leads coordinating guard rotations and incident response.
Research Scientist 6 [#9] Geologists, chemists and technical staff maintaining instruments, sampling and producing reports used in public/academic outlets.
📋 Confidence Notes
Analyst notes provide detailed line items and wide ranges; numerical midpoints were used for estimates but many recurring items (corporate embeds, reimbursements, contingency sizing) have large uncertainty and are policy-dependent, so confidence is medium.
← SCP-4222 ↑ All SCPs SCP-4224 →