← SCP Cost Explorer Read on SCP Wiki ↗
SCP-4458 Unknown ~ medium confidence
SCP-4458
Expected annual
$11.9M
One-time setup
$17.5M
Annual recurring
$11.6M
Personnel
80
Initial capital and setup expenses are substantial (approx. $17.5M) driven by engineering works, contingency/reserve funds, remediation preparedness, and advanced detection R&D. Ongoing annual operations are large (~$11.6M/yr) driven primarily by security and permanent staffing, continuous monitoring/research, and cover-story/legal/maintenance costs.
🏗️ One-Time Capital Costs Total: $17.5M
Remediation Reopening Fund $5.0M
[#29] Large-scale decontamination/remediation and eventual re-opening fund (contingent).
Initial Research And Lab Setup $3.0M
[#10] Advanced R&D and laboratory buildout for nanoscale/multi-scale detection (capital R&D program and specialized instrumentation).
Equipment $2.9M
[#3, #6, #8, #9, #21, #22, #23, #26] Pumps/controls/generators hardware, on-site security vehicles and gear, MTF response equipment, sensor network hardware, surveillance hardware, communications hardware, vehicle procurement, and initial forensic cold-chain hardware.
Facilities $2.1M
[#1, #2, #3, #16, #17] Town water-network isolation, retention/reservoir capacity, pump-station structural work, retrofit of plumbing fixtures, and private well/storm-drain mitigation (structural/engineering costs).
Civilian Relocation Buyouts $2.0M
[#18] One-time buyouts/compensation for displaced households (example-scale buyout chosen).
Contingency Reserve $2.0M
[#24] Containment breach contingency fund / emergency remediation reserve (set-aside).
Cover Story Setup $200K
[#19] Initial cover-story/PR/legal setup costs (contracts, staged remediation materials, retainer fees).
Sewage Initial Setup $150K
[#12] Portable sewage treatment / initial septic/decontamination setup for sealed town.
Ppe And Decon Setup $125K
[#14] Initial hazmat suits, decontamination stations, laundry/disposal systems setup.
🔄 Annual Recurring Costs Total: $11.6M/yr
Staff Wages $5.8M/yr
[#5, #7] Perimeter security personnel wages (rotational staffing) and permanent Foundation staffing (research, engineers, maintenance, admin).
Administrative Overhead $1.9M/yr
[#30] Administrative overhead and oversight (applied at 20% of recurring direct operational costs per guidance).
Research And Monitoring $1.1M/yr
[#9, #10, #11, #25, #20, #26] Routine eDNA/metagenomics lab analysis, sensor data processing, ongoing R&D operations/support, long-term biological research program, external environmental monitoring, and cold-chain sample storage ops.
Supplies And Consumables $710K/yr
[#6, #13, #14] Security equipment maintenance/fuel/replacements, potable water/consumables for personnel, and PPE consumables/disinfectants.
Cover Story And Legal $400K/yr
[#19] Ongoing PR, legal retainers, staged remediation teams, payments to maintain Standard Cover Story 285 and related local agreements.
Mtf Readiness And Training $350K/yr
[#8] Specialized response/MTF readiness costs: training, specialized equipment replacement, dive/submersible ROV maintenance and readiness.
Logistics And Transport $320K/yr
[#4, #23] Fuel and generator operations for backup power and periodic testing; vehicle fleet maintenance and fuel for supply/response runs.
Medical Services $300K/yr
[#15] On-site medical capability, EMT support, occupational health monitoring, psychological care.
Facilities Maintenance $250K/yr
[#3, #28] Ongoing maintenance of pump stations, reservoirs, and scheduled infrastructure preventative maintenance/inspections.
Sewage Operations $150K/yr
[#12] Ongoing sewage/sanitation management, portable treatment operations, hazardous wastewater handling.
Civilian Relocation Stipends $120K/yr
[#18] Ongoing stipends/assistance for displaced households (monthly payments/maintenance fees as required).
Surveillance Operations $100K/yr
[#21] Recurring operations and battery/repairs for drones, fixed cameras, thermal towers.
Training And Drills $100K/yr
[#27] Routine training, simulated breach exercises, compliance audits.
Communications Ops $40K/yr
[#22] Encrypted communications, telemetry, data storage operations and connectivity costs.
⚡ Cost Scenarios
📊 Baseline (baseline) $11.6M/yr
83.0% probability / year
Normal, uneventful year of operations with no major containment incidents; routine monitoring, maintenance, staffing, and cover-story upkeep.
no_breach routine_operations
🚨 Minor Incident $12.2M/yr
15.0% probability / year +$600K vs baseline
Localized breach or infrastructure failure requiring targeted MTF response, emergency repairs, overtime, and modest remediation.
localized_breach infrastructure_damage
🚨 Major Breach $19.6M/yr
2.0% probability / year +$8.0M vs baseline
Significant containment failure with structural damage, casualties, broad remediation, expanded evacuations, and large PR/legal fallout.
large_scale_breach widespread_contamination mass_casualties
👥 Personnel 80 total
Role Count Notes
Security Officer / MTF Agent 60 [#5] Perimeter security staffing: ~20 on-site per day with three shifts => ~60 personnel in rotation (salaries included in staff_wages).
Research Scientist 10 [#7, #25, #11] Permanent Foundation scientific staff working on monitoring, eDNA/metagenomics, and long-term biological research.
Engineer / Maintenance 5 [#3, #28] Engineers and maintenance technicians for pumps, valves, reservoir systems, and preventive infrastructure inspections.
Administrative Staff 3 [#19, #30] Admin and oversight staff for cover-story coordination, legal liaison, and site administration (overhead costs applied).
Medical Officer 2 [#15] On-site medical/EMT personnel for trauma response, occupational health, and psychological care.
📋 Confidence Notes
Notes provide detailed line-item ranges enabling mid-range estimates, but large uncertainties remain for R&D scope, civilian buyouts, contingency/reserve sizing, and the true frequency of breaches given anomalous behavior; hence medium confidence.
← SCP-4457 ↑ All SCPs SCP-4459 →