SCP-4841 Safe ~ medium confidence
SCP-4841
Expected annual
$1.1M
One-time setup
$1.6M
Annual recurring
$1.0M
Personnel
5
Initial capital and setup costs are about $1.58M driven by site stabilization, secure vault setup, facility/camp construction and contingency reserves; annual operating costs are ~ $1.03M/yr dominated by on-site security, seasonal archaeology, transport (helicopter) and monitoring/communications.
🏗️ One-Time Capital Costs Total: $1.6M
Facilities $570K
[#3, #6, #4, #20] Perimeter fencing/gates/vehicle barriers (#3), church structural stabilization & conservation (#6), secure vault buildout at nearby facility (#4), and purchase/installation of insulated container field camp (#20).
Equipment $280K
[#2, #5, #7, #8, #13, #21] Remote sensor/electronics purchase & installation (#2 ~$60k), custom artifact crates (#5 ~$60k), generator purchase & installation (#7 ~$30k), satellite terminal (~$15k) (#8), purchase of portable LIDAR/GPR package (~$90k) (#13), and secure server/hardware/software for archive/catalog (~$25k) (#21).
Contingency Reserve $200K
[#22] Rapid-response / escalation reserve recommended to cover unexpected containment escalations, relocations, or urgent security/legal actions (#22).
Cover Setup $200K
[#15] Initial legal/diplomatic/cover-up expenses to establish the 'military seizure' cover and payments/arrangements with local officials (~$200k initial) (#15).
Initial Research And Lab Setup $150K
[#11, #14, #25, #17, #18] Initial specialist analytical testing batch (~$40k) (#11), initial translation/historical research contracts (~$30k) (#14), initial specialized iconography/anthropology contracts (~$40k) (#25), baseline medical/psychiatric screening for core personnel (~$20k) (#17), and initial environmental testing campaign (~$20k) (#18).
Environmental Remediation Reserve $100K
[#18] Dedicated remediation contingency for potential biological/chemical soil or water remediation if testing reveals contamination (#18).
Community Compensation Initial $75K
[#16] One-time compensation to local residents for restricted access/temporary relocation or projects to justify restricted zone (~$75k) (#16).
🔄 Annual Recurring Costs Total: $1.0M/yr
Research And Monitoring $296K/yr
[#10, #12, #14, #21, #23, #25] Annual seasonal archaeological digs/field seasons (~$200k/yr) (#10), conservation/treatment budget for icons and samples (~$60k/yr) (#12), follow-up historical/translation research (~$10k/yr) (#14), secure archive replication & maintenance (~$6k/yr) (#21), periodic conservator monitoring visits (~$10k/yr) (#23), and ongoing specialist research follow-ups (~$10k/yr) (#25).
Staff Wages $293K/yr
[#1] On-site security detachment: 4guards + 1 supervisor with remote-location/hazard premiums; wages + benefits/overhead (~$293k/yr) (#1).
Logistics And Transport $205K/yr
[#9, #19] Helicopter/airlift standby and operations for medevac, extractions and logistics (~$125k/yr) (#9) plus specialist personnel travel/per diem and ground logistics (~$80k/yr) (#19).
Cover Story And Legal $90K/yr
[#15, #24] Ongoing legal/diplomatic maintenance to sustain cover (~$50k/yr) (#15) plus media/OPSEC, takedown and PR leak response (~$40k/yr) (#24).
Satellite Service $60K/yr
[#8] Satellite airtime/service for secure uplink and communications (~$60k/yr) (#8).
Facilities Maintenance $50K/yr
[#7, #20] Annual generator diesel fuel & maintenance (~$30k/yr) (#7) and field-camp operations/propane/maintenance (~$20k/yr) (#20).
Remote Monitoring Service $18K/yr
[#2] Communications, monitoring service and secure uplink for alarm/sensor network (~$18k/yr) (#2).
Medical Followups $10K/yr
[#17] Annual medical and psychiatric follow-ups, emergency medical readiness (~$10k/yr) (#17).
Supplies And Consumables $5K/yr
[#5] PPE, decontamination supplies, consumables for artifact handling and removals (~$5k/yr) (#5).
Community Compensation $5K/yr
[#16] Ongoing small stipend or community projects to maintain cover and local goodwill (~$5k/yr) (#16).
Cost Scenarios
📊 Baseline (baseline) $1.0M/yr
83.0% probability / year
Normal uneventful year with scheduled digs, regular monitoring, and routine operations.
no breaches scheduled archaeology seasons routine maintenance
🚨 Minor Incident $1.1M/yr
10.0% probability / year +$80K vs baseline
Small containment/operational incident (localized artifact damage, brief unauthorized access) requiring emergency response, overtime, limited conservation and PR work.
brief unauthorized access localized artifact damage small media leak
🚨 Major Breach $1.7M/yr
2.0% probability / year +$700K vs baseline
Major breach or significant artifact damage requiring large-scale relocation, remediation, extended contractor work and diplomatic/legal escalation.
significant structural failure major artifact destruction extended site evacuation
🚨 Political Exposure $1.8M/yr
5.0% probability / year +$750K vs baseline
High-profile exposure to media or local/national political actors forcing intensive legal/diplomatic payments, PR operations and larger compensation/cover expenditures.
major media leak local political dispute international diplomatic pressure
👥 Personnel 5 total
Role Count Notes
Security Officer / MTF Agent 4 [#1] Four on-site guards to staff 24/7 perimeter rotations as per analyst note (~4 guards) (#1).
Site Supervisor 1 [#1] One on-site supervisor to manage rotations and liaison (~1 supervisor) (#1).
📋 Confidence Notes
Analyst notes provide detailed line-item estimates and ranges, allowing a reasoned budget, but many items (charter flight hours, remediation needs, diplomatic payments, frequency of digs) have wide ranges and depend on unpredictable events; hence medium confidence.
← SCP-4840 ↑ All SCPs SCP-4842 →