SCP-4421 — SCP-4421 | Cost Breakdown

Read on SCP Wiki ↗

SCP-4421 Unknown ~ medium confidence

SCP-4421

Expected annual

$2.0M

One-time setup

$6.3M

Annual recurring

$1.8M

Personnel

Initial one-time setup and contingency funding dominate costs (~$6.3M), while ongoing security, surveillance, R&D and community liaison drive recurring annual costs (~$1.83M/yr). Major breaches or extended negotiations could add multi-million dollar increments.

🏗️ One-Time Capital Costs Total: $6.3M

Initial Research And Lab Setup $1.7M

[#11, #12, #23] R&D program for nonstandard tracking (initial capital), laboratory/remote-handling setup (gloveboxes, manipulators, cameras, robotics), and initial forensic testing fees.

Contingency Reserve Fund $1.2M

[#16] Contingency/reserve for casualties, legal settlements and crisis response (set-aside fund).

Equipment $695K

[#3, #4, #6, #21] Initial procurement of anomalous-shielding hardware and sensors; armored/GP S-hardened transport vehicle retrofit/ procurement; perimeter surveillance initial install; secure archival hardware.

Facilities $500K

[#2] Secure containment locker build-out at Reliquary Site-76 (lead-lined locker, Faraday cage, integrated access control and armored door).

Intelligence Counter Goi Ops Contingency $500K

[#17] Contingent budget for intelligence and counter-GoI/covert operations during high-risk retrievals.

Site Remediation Contingency $300K

[#25] Contingency for contaminated-site remediation and environmental/occult remediation contracts if staging/operations cause contamination.

Backup Containment And Relocation $275K

[#24] Backup containment/emergency relocation capability (secondary site prep, airlift readiness, crates and contingency logistics).

Negotiation And Communal Compensation $250K

[#7] Initial goodwill/negotiation package for LoI-504 leadership & community stakeholders (covert payments, offerings, reparations).

Public Impact Mitigation Contingency $250K

[#19] Contingency payments to businesses and economic compensation for disruptions to Jackson Square/tourism.

Mtf Retrieval Operation $200K

[#1] MTF activation/deployment (personnel, travel, per diem, armament, short-term ops support) for a targeted recontainment operation (7–14 day estimate).

Disinformation And Pr Incident $100K

[#28] One-time budget for a single public-relations / disinformation response in the event of information leakage.

Comms And Jamming Setup $75K

[#18] Initial communications, jamming and OPSEC equipment procurement for protected comms and temporary electronic suppression.

Personnel Screening $60K

[#9] Initial specialist personnel screening for core team (FEaR enforcement, background investigations, psych evals for ~20 people).

Ppe And Decon Setup $60K

[#13] Initial PPE and decontamination infrastructure purchases (hazmat suits, decon showers, monitoring equipment).

Cover Story Operation $50K

[#8] One-time cover-story / covert local permit/repair cover expenses for operations.

🔄 Annual Recurring Costs Total: $1.8M/yr

Staff Wages $600K/yr

[#5] Onsite 24/7 security staffing (8–12 full-time guards + 1 supervisor): salaries, benefits, training, overtime and QRT staffing.

Research And Monitoring $330K/yr

[#3, #6, #11, #21] Ongoing R&D support for tracking tech, continuous anomalous-shielding monitoring and calibration, perimeter monitoring operations, secure data archival operations.

Program Management $170K/yr

[#30] Program management and oversight (Site-93/Site-76 coordination, admin, legal liaison, reporting).

Cultural Consultancy $125K/yr

[#10] Retainers for Hoodoo/Voodoo scholars, local cultural liaisons and clergy consultants for training and operational advice.

Programmatic Contingency $120K/yr

[#26] Annual operational uplift reserve for unknown anomalous effects and flexible program funding (~10–15% of ops budget).

Supplies And Consumables $82K/yr

[#12, #22, #13] Lab consumables and remote-handling consumables, contaminated consumables replacement/disposal, PPE replacement and hazardous waste disposal.

Insurance And Accounting $62K/yr

[#27] Internal insurance, auditors, clandestine accounting overhead and compliance for cover funds.

Facilities Maintenance $50K/yr

[#20] Long-term containment maintenance & recertification (lead-lining integrity checks, sensor recalibration, access protocol recertification).

Cover Story And Legal $50K/yr

[#8] Legal retainer and recurring covert local government coordination costs.

Community Stipends And Liaison $50K/yr

[#7] Ongoing stipends and liaison budget for LoI-504 leadership & community stakeholders to maintain the agreement.

Training Exercises $50K/yr

[#14] Regular training exercises and tabletop simulations for MTF, security, and research teams (1–2 major exercises/year budgeted).

Medical And Psych Care $50K/yr

[#15] Medical staffing for ops, counseling and post-exposure care for staff exposed to religious trauma/anomalous effects.

Logistics And Transport $42K/yr

[#4, #24] Vehicle/transport maintenance, fuel, convoy readiness and backup-readiness annual upkeep.

Comms Maintenance $25K/yr

[#18] Maintenance and service contracts for OPSEC/jamming/secured communications equipment.

Personnel Screening Ongoing $10K/yr

[#9] Ongoing screening and updates for new hires and periodic re-evaluations (FEaR maintenance).

Artifact Welfare $10K/yr

[#29] Climate control, pest control, and archival conservation for the wooden cane.

⚡ Cost Scenarios

📊 Baseline (baseline) $1.8M/yr

81.0% probability / year

Normal year with no major incidents: routine operations, security, R&D, community liaison and maintenance.

no retrievals stable LoI agreement routine maintenance and operations

🚨 Minor Incident $2.4M/yr

12.0% probability / year +$600K vs baseline

Localized incident or short recontainment requiring MTF deployment and limited PR/mitigation.

targeted recontainment localized cultural escalation small information leak

🚨 Major Breach $4.4M/yr

2.0% probability / year +$2.6M vs baseline

Significant breach or GoI confrontation requiring large contingency funds, intelligence ops, remediation and legal response.

GoI intervention / armed conflict major public exposure lethal engagement / large remediation

🚨 Research Breakthrough Requiring Scale Up $2.8M/yr

5.0% probability / year +$1.0M vs baseline

Discovery or breakthrough necessitates expanded R&D, staffing and longer-term program expansion.

effective tracking tech breakthrough decision to scale R&D expanded laboratory studies

👥 Personnel 11 total

Role	Count	Notes
Security Officer / Guard	10	[#5] Full-time armed guards trained on anomalous protocols; core 8–12 guards assumed (10 used for costing).
Security Supervisor	1	[#5] Onsite supervisor / quick-reaction coordinator.

📋 Confidence Notes

Analyst notes provide explicit ranges and midpoints for most items, enabling quantified estimates; however several high-cost contingency items (community negotiations, GoI actions, remediation) are highly variable and scenario-dependent, reducing overall confidence.

← SCP-4420 ↑ All SCPs SCP-4422 →