SCP-4498 — SCP-4498 | Cost Breakdown

Read on SCP Wiki ↗

SCP-4498 Unknown ~ medium confidence

SCP-4498

Expected annual

$14.8M

One-time setup

$26.6M

Annual recurring

$14.1M

Personnel

Estimated one-time capital of $26,555,000 driven primarily by facility refurbishment, research lab setup, and a long-term mitigation/resettlement reserve; recurring annual costs of $14,140,000 driven mainly by security & staff wages, ongoing research, food/hygiene, and reserves.

🏗️ One-Time Capital Costs Total: $26.6M

Long Term Mitigation Reserve $10.0M

[#30] Reserve for potential relocation, major mitigation construction, or scale-up if remediation/relocation required.

Facilities $5.5M

[#1, #2] Secure perimeter construction and site refurbishment/repurposing (perimeter hardening, gates, watchtowers, conversion/repair of Site-53 buildings into dormitories/cells, medical wing, kitchens, waste handling).

Initial Research And Lab Setup $3.5M

[#11] Initial research program setup: lab buildout, neuroimaging capacity (MRI purchase/alternatives), core instrumentation, multidisciplinary hiring and startup costs.

Legal And Cover Setup $1.0M

[#20] Initial legal retainer, cover-story establishment, land-use agreements and upfront compensation contingencies.

Community Relations $1.0M

[#21] One-time purchase/relocation easements, buyouts or community mitigation to limit perimeter risk.

Containment Upgrade Contingency $1.0M

[#26] Contingency fund for bespoke containment of any newly-identified anomalous entity among the group.

Power And Hvac $800K

[#3] Installation of redundant generators, UPS, HVAC upgrades, fuel storage and initial commissioning.

Containment Specific Construction $800K

[#15] Specialized cells, shielding (Faraday/EM), sensory dampening and redundant life-support chambers for anomalous behaviors.

Equipment $600K

[#4] Site-wide surveillance, sensors, secure comms and local server racks, monitoring consoles (CCTV, biometric access, night-vision cameras).

Specialized Response Setup $600K

[#6] Applied Task Force Cairns-99 initial equipment: armored vehicle retrofits, less-lethal launchers, netguns, restraint gear and rapid-response fleet setup.

Transportation Fleet $500K

[#17] Purchase/retrofit of secure transfer vehicles and secure containers for on-site/off-site transfers.

Medical Equipment $400K

[#8] One-time trauma-bay and on-site clinic equipment, basic lab, diagnostic devices and secure pharmacy setup.

Monitoring Systems $250K

[#25] One-time wearable tags, biometric logging hardware and identity management installation.

Non Lethal Equipment $150K

[#7] Initial stock and secure armory storage for non-lethal munitions, nets, sedation stocks and restraints.

Veterinary Enclosures $150K

[#9] One-time specialized animal enclosures and containment upgrades for non-human subjects.

Training Setup $125K

[#19] Initial intensive training program setup, simulation infrastructure for riot/non-lethal training.

Decontamination Setup $100K

[#16] Decontamination facility and hazardous-material handling initial installation.

Pharmaceutical Stockpile $80K

[#24] Initial stocking of sedatives, antidotes, veterinary meds and controlled substances.

🔄 Annual Recurring Costs Total: $14.1M/yr

Staff Wages $6.5M/yr

[#5, #8, #11, #6, #27] Fully-burdened salaries (security guards, research staff, medical staff, specialized response personnel and some operational staff).

Food And Hygiene $1.4M/yr

[#13] Meals, bedding, laundry and hygiene services for ~325+ residents and staff (~475 people daily).

Research And Monitoring $1.1M/yr

[#11] Ongoing experimental programs, imaging scan contracts, lab consumables and multidisciplinary study budgets.

Emergency Response Reserve $1.0M/yr

[#18] Annual allocation toward an emergency/breach response reserve and contingency contracting capacity.

Litigation And Settlements $500K/yr

[#22] Annual legal reserve for claims, settlements, confidentiality enforcement and defense.

Facilities Maintenance $400K/yr

[#3, #4] Ongoing generator/HVAC maintenance and surveillance/licenses upkeep.

Routine Maintenance $400K/yr

[#23] Routine building, equipment maintenance and capital refresh to avoid containment degradation.

Administrative Overhead $400K/yr

[#27] HR, procurement, finance, records, social-work and administrative operating costs.

Supplies And Consumables $300K/yr

[#7, #24, #29] Non-lethal consumables replacement, pharmaceuticals replenishment and petty resident supplies/hobby materials.

Cover Story And Legal $300K/yr

[#20] Ongoing legal counsel, PR/cover maintenance, liaison with local authorities and land-use payments.

Psychological Management $300K/yr

[#10] Intensive therapy programs, counseling, psychotropic management and continual psychological evaluation.

Training Programs $300K/yr

[#19] Recurring training, simulation exercises, riot-control rehearsals and certification refreshers.

Utilities $300K/yr

[#14] Water, sewage, hazardous waste handling and municipal/on-site utility costs.

Logistics And Transport $250K/yr

[#17] Fuel, drivers, maintenance and insurance for transfer vehicles and secure logistics.

Specialized Response Team $250K/yr

[#6] Annual training & equipment refresh for Applied Task Force Cairns-99 (non-lethal fleet upkeep and readiness).

Secure It Support $150K/yr

[#12] Ongoing IT support, audits, encrypted backups and classified data security operations.

Veterinary Care $100K/yr

[#9] Ongoing veterinary services, feed, vaccinations and enclosure maintenance.

Audit And Oversight $100K/yr

[#28] Annual internal/external audits, compliance inspections and oversight reporting.

Monitoring And Identity $75K/yr

[#25] Recurring costs for wearable tags, logging services and identity-tracking system subscriptions.

⚡ Cost Scenarios

📊 Baseline (baseline) $14.1M/yr

65.0% probability / year

Normal operational year with scheduled training, maintenance and no major incidents.

no major riots standard staffing levels ongoing research and maintenance

🚨 Minor Incident $15.1M/yr

25.0% probability / year +$1.0M vs baseline

Small-scale riot or containment disturbance requiring overtime, repairs and medical surge response.

localized riots medical surges temporary repairs and overtime

🚨 Major Breach $17.1M/yr

5.0% probability / year +$3.0M vs baseline

Significant breach or extended riot requiring external task force support, infrastructure repair and replacement.

large-scale breach structural damage extended containment operations

🚨 Political Exposure $20.1M/yr

2.0% probability / year +$6.0M vs baseline

Media leak or local political exposure forcing expensive legal action, buyouts or accelerated relocation.

public exposure legal challenges community relocation demands

🚨 Research Breakthrough Requiring Scale Up $18.1M/yr

3.0% probability / year +$4.0M vs baseline

Significant research result that requires rapid scale-up of facilities or staffing (e.g., new mitigation trials, repeated imaging studies).

successful mitigation research rapid clinical trials facility expansion

👥 Personnel 85 total

Role	Count	Notes
Security Officer / MTF Agent	60	[#5] 24/7 guard force (three-shift staffing) sized conservatively at 60 guards to manage 325+ residents; fully-burdened costs assumed in staff_wages.
Research Scientist	8	[#11] Multidisciplinary research team (neuroscience, psychology, anomalous studies) supporting ongoing studies and mitigation research; salaries included in staff_wages.
Medical Officer / Nurses / EMTs	10	[#8] On-site medical staff to handle trauma, psychiatric emergencies and routine care; staffing costs included in staff_wages.
Administrative Staff	5	[#27] HR, procurement, records, finance and clerical staff supporting operations; operational overheads partly in administrative_overhead.
Engineer / Maintenance	2	[#3, #23] Facilities and systems maintenance staff for HVAC/generators, decontamination systems and routine repairs; labor assumed in staff_wages and routine_maintenance.

📋 Confidence Notes

Estimates are medium confidence: analyst notes provide ranges and clear cost categories, but many line items (acreage of Site-53, volatility frequency, proportion of animals/anomalies, local property costs, and potential bespoke containment needs) are uncertain and could move totals substantially.

← SCP-4497 ↑ All SCPs SCP-4499 →