← SCP Cost Explorer Read on SCP Wiki ↗
SCP-4422 Safe ? low confidence
SCP-4422
Expected annual
$263.5M
One-time setup
$205.8M
Annual recurring
$261.1M
Personnel
77
Initial capital and site acquisition are the dominant one-time costs (~$206M). Recurring annual costs are driven primarily by plant operation and energy/opportunity costs (~$261M/yr), with staffing, maintenance, R&D and monitoring as secondary drivers.
🏗️ One-Time Capital Costs Total: $205.8M
Facilities $155.5M
[#1, #2, #3, #4, #25] Site acquisition, structural retrofits, solenoid/tank foundations, high-voltage/grid interface one-time upgrades, and phased replacement/modernization capital.
Equipment $21.3M
[#11, #13, #14, #15, #16, #17, #19, #21] Capital spares for accelerators, major solenoid refurbishment, monitoring/SCADA hardware, gas-analysis lab instruments, Level-A PPE and initial consumables, secondary-exhaust scrubbers, initial emergency gear, and data/archival hardware.
Contingency Reserve $20.0M
[#23] Dedicated liquid contingency / accident reserve (initial capital placement).
Insurance Reserve One Time $5.0M
[#27] Initial insurance-equivalent reserve / capital set-aside for external liabilities.
Initial Research And Lab Setup $3.3M
[#26, #18] Long-lead / bespoke manufacturing initial procurements and initial baseline environmental/epidemiological studies.
Heavy Lift Mobilization $500K
[#24] Initial heavy-lift contracting/setup for large-module moves and permits.
Legal And Cover Setup $275K
[#20] Initial legal/PR/settlement costs to establish and conceal the commercial front.
🔄 Annual Recurring Costs Total: $261.1M/yr
Plant Operation Costs $175.0M/yr
[#6] Baseline power-plant operating costs to keep Site-4422 functioning as a credible commercial generator (fuel, staff, regulatory compliance).
Energy Opportunity Cost $56.0M/yr
[#5] Opportunity cost of reserved generation (assumed moderate continuous usage ~150 MW equivalent; wholesale price midpoint applied).
Staff Wages $10.9M/yr
[#7, #8, #9, #10] Cover auxiliary plant staff, research team / anomalous engineers, security staff, and on-call anomalous-equipment specialists (salaries + ~30% overhead and benefits).
Research And Monitoring $6.2M/yr
[#12, #14, #18, #22, #21] Accelerator/tachyon emitter maintenance, monitoring/SCADA calibration and cyber-security, environmental monitoring operations, R&D/modeling projects, and data hosting/licenses.
Contingency Topup $5.0M/yr
[#23] Annual top-up to contingency / accident reserve.
Facilities Maintenance $2.3M/yr
[#3, #4, #13, #17] Periodic structural inspections & minor repairs, high-voltage/substation maintenance, solenoid maintenance/cooling upkeep, and scrubber upkeep.
Insurance Reserve Recurring $2.0M/yr
[#27] Annual provision for external liabilities / self-insurance accounting.
Logistics And Transport $1.2M/yr
[#24] Annual budget for heavy-lift hires, specialized transport, permits, and road/rail reinforcement on-call availability.
Cover Story And Legal $825K/yr
[#20, #30] Ongoing legal counsel, regulatory filings, PR, payroll fraud/cover costs, community relations and sponsorships for long-term cover.
Emergency Drills $600K/yr
[#19] Routine multi-disciplinary drills, mutual-aid agreements, and expeditionary containment kit maintenance.
Long Lead Replenishment $550K/yr
[#26] Recurring budget for replenishment of long-lead / bespoke anomalous components and rare materials.
Supplies And Consumables $345K/yr
[#15, #16, #29] Gas chromatography/MS consumables, Level-A PPE replacements and consumables, and hazardous waste/disposal contracts.
Training And Certification $175K/yr
[#28] Ongoing hazmat, accelerator ops, and temporal-safety training and recertification.
⚡ Cost Scenarios
📊 Baseline (baseline) $261.1M/yr
90.0% probability / year
Normal operational year with no major incidents; full cover operation and routine maintenance.
routine_operations scheduled_maintenance normal_research_activity
🚨 Minor Incident $266.1M/yr
8.0% probability / year +$5.0M vs baseline
Localized accident or limited containment event requiring repairs, emergency response, and small legal/cleanup costs.
small_explosion minor_toxic_release localized_structural_damage
🚨 Major Breach $361.1M/yr
2.0% probability / year +$100.0M vs baseline
Severe containment failure or explosion with mass casualties, large-scale contamination, major structural rebuilds and significant legal liability.
large_explosion widespread_toxic_release structural_collapse
👥 Personnel 77 total
Role Count Notes
Auxiliary Plant Staff 25 [#7] Routine cover employees operating the power plant; salaries and benefits included in staff_wages.
Research Scientist 10 [#8] Immediate research team, accelerator/tachyon specialists and temporal physicists; high salary bands and overhead accounted for in staff_wages.
Security Officer / MTF Agent 36 [#9] Armed guards, access control operators and supervisors for 24/7 coverage; training and equipment costs in staff_wages and recurring budgets.
On-call Specialists (anomalous-equipment) 6 [#10] Rapid-response anomalous-equipment and temporal incident specialists; on-call allowances and readiness included in staff_wages.
📋 Confidence Notes
Wide ranges in analyst estimates, large anomalous and bespoke engineering uncertainties, and operational model dependence (continuous operation vs intermittent use) reduce confidence; historical incident history indicates non-negligible tail risks.
← SCP-4421 ↑ All SCPs SCP-4423 →