← SCP Cost Explorer Read on SCP Wiki ↗
SCP-4426 Unknown ~ medium confidence
SCP-4426
Expected annual
$16.8M
One-time setup
$28.9M
Annual recurring
$16.1M
Personnel
37
One-time setup for sensors, drones, mobile lab and legal/partnership reserves is large (~$1–30M), while long-term recurring costs dominate (security, land-access, monitoring, analysts), producing annual budgets in the low tens of millions.
🏗️ One-Time Capital Costs Total: $28.9M
Contingency Reserve Fund $25.0M
[#23] One-time establishment of a long-term contingency / insurance fund (foundation recommends multi-million reserve; chosen midpoint within $5M–$100M range to ensure preparedness).
Equipment $2.4M
[#4, #5, #7, #10, #11, #12, #26] Sensor node hardware (50 nodes), radio/RX racks and antennas, initial drone/robot fleet, lead-lined sample boxes, freezers and PPE sets, and vehicle fleet purchases aggregated from stated ranges.
Facilities $1.1M
[#8, #17, #25] Initial outfitting of a containerized radiological lab and decon facility, power/communications node installations (generators/solar/batteries) and a secure archive/vault ($250k–1M, $200k–800k, $20k–100k ranges aggregated).
Initial Research And Lab Setup $500K
[#9, #6] Initial purchase/outfitting of higher-end analytical instruments and central secure data/storage setup to reduce per-sample outsourcing (sequencer/ICP-MS access, compute/storage pipelines).
Initial Training And Certification $20K
[#14] Initial certification and training courses for personnel (radiation safety, drone/robot ops) estimated at the low end of the stated range.
🔄 Annual Recurring Costs Total: $16.1M/yr
Staff Wages $3.1M/yr
[#2, #3, #6, #18, #16, #29] Salaries for perimeter security, rapid-response teams, analysts/linguists/data scientists, pilots and essential administrative staff aggregated from salary ranges (midpoint estimates).
Land Access And Partnerships $3.0M/yr
[#1] Annual payments, permits and reimbursements to Ukrainian authorities and partner arrangements to maintain cooperative control of the CEZ (range $1M–$5M; midpoint used).
Multi Decade Amortization $3.0M/yr
[#30] Annualized set-aside / amortization to fund a multi-decade (30-year) commitment to monitoring, equipment refresh and pensions (derived from the multi-decade ranges provided).
Contingency Reserve Annual Contribution $2.0M/yr
[#23] Annual contribution/top-up to the contingency reserve to maintain readiness for catastrophic events (recommended multi-year replenishment).
Research And Monitoring $1.1M/yr
[#4, #5, #6, #9, #11, #18, #22] Sensor network comms/maintenance, radio monitoring and archive costs, off-site specialized analyses budget, biobank cold-storage contracts, signal/linguistic analysis software and environmental/wildlife monitoring.
Logistics And Transport $650K/yr
[#10, #16, #26] Helicopter/air support usage, vehicle fleet fuel/maintenance and certified sample transport/logistics costs.
Cover Story And Legal $600K/yr
[#19] Legal fees, PR and cover-story operations budget (does not include land-access/partnership payments captured separately).
Equipment Maintenance $600K/yr
[#24] Annual maintenance, calibration and spare-parts budget (~10–20% of capital equipment; applied to aggregated capital).
Supplies And Consumables $525K/yr
[#7, #8, #10, #12, #15, #28] Drone/robot consumables and repairs, mobile-lab operating supplies, sample packaging replacements/shipping, PPE replacements/dosimetry, contaminated waste disposal and remediation per-intervention costs.
Overhead Misc $400K/yr
[#29] Miscellaneous administration, procurement, insurance and contingency overhead (estimated 10–20% typical; midpoint applied).
Facilities Maintenance $300K/yr
[#2, #17, #25, #26] Ongoing generator fuel/maintenance, communications fees, checkpoint/facility upkeep and archive maintenance.
Medical Surveillance $300K/yr
[#13] Baseline and periodic medical screening, imaging and long-term surveillance for exposed personnel (program-level estimate based on 50-person program).
Rapid Response Ops $200K/yr
[#3] Operational non-wage costs for rapid-response teams (fuel, tactical consumables, medkits, vehicle usage beyond staff wages).
Amnesticization $150K/yr
[#20] Per-detainee amnesticization/treatment and replacement identity work aggregated to an annual budget.
Public Health Liaison $120K/yr
[#27] Coordination and liaison with regional hospitals, emergency services and epidemiological monitoring.
Training And Drills $60K/yr
[#14] Ongoing training, third-party trainers and simulated breach exercises (annualized).
Sample Remediation $50K/yr
[#28] Annual budget for small-scale remediation or sanitizing following field sampling operations.
Detention And Processing $30K/yr
[#21] Short-term holding, legal processing and low-profile incarceration costs for detainees (small annual budget for several incidents).
⚡ Cost Scenarios
📊 Baseline (baseline) $16.1M/yr
83.0% probability / year
Normal year with routine monitoring, security, sampling and maintenance and no major incidents.
routine_surveillance scheduled_sampling no_breaches
🚨 Minor Incident $16.6M/yr
15.0% probability / year +$500K vs baseline
Localized breach or elevated activity requiring emergency mobilization, extra analysis, detentions and public-relations remediation.
localized_breach radiation_spike unexpected_transmission
🚨 Major Breach $46.1M/yr
2.0% probability / year +$30.0M vs baseline
Large-scale containment failure or public exposure requiring major cleanup, mass evacuations, international negotiations and large contingency drawdown.
mass_release public_exposure international_crisis
👥 Personnel 37 total
Role Count Notes
Security Officer / MTF Agent 16 [#2] Local/contract checkpoint and patrol personnel to enforce the exclusion zone (12–20 estimated; midpoint used).
Rapid Response Team Specialist 8 [#3] Tactical/maintenance specialists for breach response and sampling (6–12 estimated).
Research Scientist / Data Analyst 4 [#6, #9] Analysts, data scientists and lab technicians handling processing and sample analysis (3–6 analysts noted).
Linguist / Signal Analyst 3 [#5, #18] Specialists for radio monitoring and linguistic analysis (2–6 estimated).
Engineer / Maintenance 2 [#7, #24, #17] Technicians for drones, robots, power/communications and calibration/maintenance.
Medical Officer 1 [#13] Medical surveillance and treatment capacity for exposed personnel.
Administrative Staff 2 [#1, #19, #29] Procurement, legal coordination, and program administration support.
Site Director / Executive Staff 1 [#1, #19] Senior oversight and diplomatic liaison role to manage partnerships and high-level operations.
📋 Confidence Notes
Estimates are built from analyst ranges in the notes and the article; many line items have wide ranges and depend on political/diplomatic choices, so confidence is moderate rather than high.
← SCP-4425 ↑ All SCPs SCP-4427 →