← SCP Cost Explorer Read on SCP Wiki ↗
SCP-4448 Safe ~ medium confidence
SCP-4448
Expected annual
$1.2M
One-time setup
$844K
Annual recurring
$1.1M
Personnel
11
Initial one-time capital outlay is approximately $843,700 (land, perimeter systems, buildings, vehicles and specialized equipment). Annual recurring operating costs are about $1,107,535/year, driven mainly by security & research salaries, emergency response contracts, insurance and contingency reserves.
🏗️ One-Time Capital Costs Total: $844K
Equipment $338K
[#2, #3, #4, #6, #9, #11, #18, #24] Sum of perimeter electric fence hardware & install, generator/UPS/ATS install, access-control door hardware, CCTV/thermal/environmental sensor hardware & install, initial PPE kit, vehicles/boat acquisition, recording hardware, and ROV acquisition (midpoint values).
Contingency Reserve $330K
[#20] One-time emergency reserve fund (midpoint of suggested €100k–€500k reserve).
Facilities $107K
[#1, #5] Midpoint estimate for land purchase (0.5–2 ha) and construction of a reinforced, climate-controlled on-site operations/guard hut; includes surveying and basic structural work.
Recovery Operation One Event $18K
[#13] Representative one-off recovery/remediation cost for a single recovery event (midpoint €3k–€30k).
Legal Setup $16K
[#14] One-time legal/setup fees for contracts, permits and initial counsel (midpoint).
Cover Story Setup $16K
[#15] Initial PR/cover story development and signage/community outreach (midpoint).
Training Setup $10K
[#21] Initial staff training and certification (midpoint).
Medical Setup $7K
[#10] Initial on-site medical supplies and first-aid provisioning (midpoint).
Initial Research And Lab Setup $0
[]
🔄 Annual Recurring Costs Total: $1.1M/yr
Staff Wages $528K/yr
[#7, #17] Ongoing salaries/benefits for continuous security staffing (6 guards + 1 supervisor) and research team (3 researchers + 1 technician) — midpoint totals.
Research And Monitoring $108K/yr
[#6, #13, #17, #18, #19, #22, #23] Recurring costs for sensor connectivity/cloud storage, routine environmental sampling & lab tests, research consumables, storage/transcription, cultural/repatriation advisor retainer, archival analysis and incident investigation baseline activity (sum of midpoints).
Emergency Response Contracts $104K/yr
[#8] Contracted standby EMS/hazmat/rescue capability (midpoint of €40k–€150k/yr as baseline contracted option).
Contingency $82K/yr
[#20] Annual contingency reserve (recommended 10–20% of operating budget; midpoint used here).
Administrative Overhead $80K/yr
[#25] HR, accounting, procurement, audits and permit renewal administrative costs (midpoint €25k–€120k/yr).
Insurance $63K/yr
[#16] Property, liability and environmental insurance premiums (midpoint €15k–€100k/yr).
Medical Contracts $50K/yr
[#10] Formal agreement/standby fees with local hospital for burn/steam treatment capacity (midpoint €10k–€80k/yr).
Cover Story And Legal $29K/yr
[#14, #15] Ongoing legal counsel, permit renewals, and community payments/events under the cover story (midpoints).
Facilities Maintenance $28K/yr
[#2, #3, #5, #12] Annual maintenance, utility costs and certified inspections for fence, generator/tests, guard hut utilities and scheduled preventative maintenance (midpoints).
Cultural Review And Repatriation $25K/yr
[#19] Annual advisory/contingency budget for cultural advisors and repatriation/legal claims (midpoint €5k–€40k/yr) — included partially inside research_and_monitoring but listed separately for transparency.
Logistics And Transport $7K/yr
[#11] Fuel, routine maintenance and licensing/garaging for patrol vehicles and boats (midpoint).
Land Lease $7K/yr
[#1] Optional recurring lease & easement alternative to purchase (midpoint €2k–€10k/yr).
Training $7K/yr
[#21] Annual refresher training and certification costs (midpoint €2k–€10k/yr).
Rov Maintenance $7K/yr
[#24] Operator training, maintenance and routine upkeep for ROV (midpoint €2k–€10k/yr).
Generator Fuel Maintenance $4K/yr
[#3] Fuel, routine load-testing and generator maintenance (midpoint €1.5k–€6k/yr).
Supplies And Consumables $3K/yr
[#9] Annual replacement of PPE consumables and expendables (midpoint).
Access Control Maintenance $935/yr
[#4] Software licensing, recalibration and maintenance for biometric/PIN access control (midpoint €200–€1,500/yr).
⚡ Cost Scenarios
📊 Baseline (baseline) $1.1M/yr
82.0% probability / year
Normal operational year with no major incidents; routine monitoring, staffing and maintenance only.
no incidents routine operations
🚨 Minor Incident $1.4M/yr
15.0% probability / year +$225K vs baseline
Localized provocation or accidental approach causes a short-duration 150°C lake event; triggers medical treatments, short remediation and incident investigation.
single provoked event medical treatment for 1–3 subjects short remediation/recovery
🚨 Major Breach $2.6M/yr
3.0% probability / year +$1.5M vs baseline
Significant provocation or multiple simultaneous incidents requiring mass medical response, evacuation, large-scale remediation, major repairs and legal/PR response.
multiple provoked exposures mass casualty / evacuation extensive environmental remediation
👥 Personnel 11 total
Role Count Notes
Security Officer / MTF Agent 6 [#7] Continuous perimeter/security guards (6 per minimum staffing model).
Security Supervisor 1 [#7] On-site supervisory position for 24/7 coverage.
Research Scientist 3 [#17] Core research team (2–4 researchers; midpoint used).
Technician 1 [#17] Technician/support staff for sensors, recording and field ops.
📋 Confidence Notes
Analyst notes provide detailed line-item ranges (EUR) but many items are range-based and conditional (purchase vs lease, contracted vs in-house emergency teams). Currency conversion (EUR→USD) and midpoint selections introduce uncertainty; contingency and incident costs are highly scenario-dependent, so confidence is medium.
← SCP-4447 ↑ All SCPs SCP-4449 →