SCP-4529 Safe ~ medium confidence
SCP-4529
Expected annual
$2.8M
One-time setup
$1.7M
Annual recurring
$2.7M
Personnel
17
Estimated one-time setup costs are approximately $1.68M, with ongoing annual operations around $2.67M; primary drivers are staff wages (security, medical, research), legal/cover-story obligations, and research/monitoring equipment and operations.
🏗️ One-Time Capital Costs Total: $1.7M
Contingency Reserve $500K
[#24] One-time contingency/emergency reserve fund for unpredictable containment exigencies.
Equipment $325K
[#8, #9, #13, #18, #20] CCTV/thermal camera hardware, professional drones, protective/field gear, data/IT hardware for secure communications, and initial purchase of response vehicles.
School Relocation Setup $300K
[#14] Initial costs to relocate students/staff (modular classrooms, transport setup) as a one-time containment-related relocation expense.
Facilities $295K
[#1, #2, #19] Perimeter fencing, vehicle barriers, gates and badge readers plus small hardened guardhouse/visitor processing building and generator installation & site works.
Initial Research And Lab Setup $210K
[#10, #12] Environmental/anomalous monitoring instruments and small secured lab/analysis space with initial software and forensic kits.
Public Campaign Setup $30K
[#15] Initial public cover-story campaign/setup costs and municipal coordination onboarding.
Amnestic Storage $15K
[#6] Secure pharmacy-grade storage, compliance equipment and dispensing infrastructure for Class-B amnestics (one-time setup).
🔄 Annual Recurring Costs Total: $2.7M/yr
Staff Wages $1.8M/yr
[#3, #4, #5, #11] Ongoing salaries & benefits for 24/7 on-site security (incl. supervisor/overtime), armed/emergency response team, at least one medical professional (amnestic administration/triage), and a small research team.
Cover Story And Legal $405K/yr
[#14, #15, #16, #17, #22, #25] Annual costs for maintaining cover story/municipal liaison, legal retainer, litigation/settlement reserve, insurance through front organizations, psychological/community support and ethical/archival oversight fees.
Supplies And Consumables $135K/yr
[#6, #7, #13] Class-B amnestic consumables (stock rotation/administrations), per-incident detention supplies (bedding/meals/sanitary), and replacement field PPE/equipment consumables.
Facilities Maintenance $90K/yr
[#1, #19, #21] Fence/ perimeter inspection and repairs, generator fuel/maintenance and seasonal groundskeeping/vegetation management (incl. snow removal).
Research And Monitoring $80K/yr
[#8, #10, #12, #18] Ongoing monitoring (CCTV storage & archival), calibration/consumables for environmental/anomalous sensors, software/licenses and maintenance for research equipment and data management operations.
Logistics And Transport $50K/yr
[#9, #20] Vehicle fuel, maintenance and replacement reserve for response vehicles plus drone maintenance and spare batteries.
Contingency Fund Annual $50K/yr
[#24] Annual top-up to contingency/emergency reserve to maintain multi-year coverage for leaks, lawsuits or major incidents.
Incident Investigation $30K/yr
[#23] Annual budget for forensic response, investigations, travel for interviews and lab analyses; includes per-incident consumables averaged annually.
Cost Scenarios
📊 Baseline (baseline) $2.7M/yr
85.0% probability / year
Normal year with routine monitoring, containment operations, occasional minor detentions and no major incidents or permanent school buyout.
routine_detentions scheduled_research regular_maintenance
🚨 Minor Incident $2.8M/yr
10.0% probability / year +$150K vs baseline
Spike in detected intrusions leading to increased amnestic use, extra overtime, and modest legal/PR expenses.
increased_incident_rate extra_amnestic_administrations overtime_and_minor_legal_fees
🚨 Major Breach $3.7M/yr
3.0% probability / year +$1.0M vs baseline
Larger-scale containment event requiring extended investigations, higher settlement/defensive legal costs and emergency response scaling.
multiple_simultaneous_incidents media_attention litigation_and_settlements
🚨 School Buyout $5.9M/yr
2.0% probability / year +$3.2M vs baseline
Decision to permanently acquire/buy out the elementary school property and close/repurpose it to remove ongoing public exposure.
political_pressure persistent_leaks operational_choice_to_remove_public_site
👥 Personnel 17 total
Role Count Notes
Security Officer / MTF Agent 9 8 on-site guards across 3 shifts plus 1 supervisor covering perimeter and initial detentions. [#3]
Armed Response Team 3 Specialized rapid-response personnel for extraction/detainment and emergency interventions. [#4]
Medical Officer 1 Full-time nurse/paramedic for amnestic administration and emergency care; on-call arrangements included. [#5]
Research Scientist 4 Psychologists/field researchers/containment scientists to study SCP-4529-1 and maintain protocols. [#11]
📋 Confidence Notes
Estimates are assembled from broad ranges provided in analyst notes; many costs (perimeter length, incident rate, whether a buyout occurs) are uncertain so totals are approximate but grounded in provided ranges.
← SCP-4528 ↑ All SCPs SCP-4530 →