SCP-5941 — SCP-5941 | Cost Breakdown

Read on SCP Wiki ↗

SCP-5941 Thaumiel ~ medium confidence

SCP-5941

Expected annual

$37.1M

One-time setup

$343.1M

Annual recurring

$32.4M

Personnel

133

One-time capital costs are dominated by construction and contingency reserves (~$343M total); recurring annual operating costs are roughly $32.4M/yr driven by personnel wages, cover/legal operations, utilities and maintenance.

🏗️ One-Time Capital Costs Total: $343.1M

Facilities $200.0M

[#1] Excavation and Site-0707 construction/hardening around the archaeological site (subterranean reinforcement, sealed shafts, blast doors, anti-tamper architecture).

Contingency Reserve Emergency Fund $50.0M

[#17] Earmarked rapid-response reserve for large-scale emergency containment mobilization.

Decommissioning Reserve $30.0M

[#30] Long-term decommissioning and site remediation reserve to remove infrastructure and restore site if closed/exposed.

Equipment $26.6M

[#4, #7, #9, #10, #11, #15, #20, #21, #27] Initial procurement: rapid-response gear, medical suite, generators, surveillance deployment, secure IT, vehicle/helipad/vehicle fleet, specialized containment hardware, robotic inspection systems, decontamination suite.

Archaeological Compliance And Cover Payments $12.5M

[#12] One-time compensation/purchases for land/permits and archaeological mitigation to maintain plausible cover in Knossos.

Land Acquisition And Legal $10.0M

[#13] Land purchase/long-term lease and legal fees, covert governmental agreements and counsel retainer for initial acquisition.

Initial Legal And Lobbying Retainer $6.0M

[#25] Upfront negotiation/retainer costs for diplomatic/legal cover and ministerial-level influence.

Reputation Reserve $5.0M

[#29] Baseline emergency fund for reputation-management and misinformation operations if leaks occur.

Community Relocation Initial $3.0M

[#24] Initial payments/relocations/compensation to displaced residents.

Initial Research And Lab Setup $0

[]

🔄 Annual Recurring Costs Total: $32.4M/yr

Staff Wages $12.4M/yr

[#3, #5, #6, #7] Combined fully-burdened salaries: security force (~100 personnel), senior containment/command specialists (≈15), research/technicians (≈15), medical staff (≈3).

Cover Story And Legal $6.1M/yr

[#12, #23, #25, #29] Ongoing cover funding for museums/fronts, shell organizations, PR; recurring legal/diplomatic/lobbying budgets and minimal reputation-monitoring.

Utilities And Power $2.0M/yr

[#8] Continuous ventilation, dehumidification, HVAC and power draw for subterranean site (energy-intensive operations).

Cultural Conservation $1.8M/yr

[#28] Grants/partnership funding to local museums and archaeologists to preserve cultural-historical ties and reduce scrutiny.

Logistics And Transport $1.5M/yr

[#15] Recurring costs for vehicle/armored transport maintenance, helicopter ops, fuel and transport logistics.

Personnel Support And Base Ops $1.4M/yr

[#14] Housing, dining, laundry, janitorial services and other base operational support for on-site staff.

Facilities Maintenance $1.2M/yr

[#2] Ongoing structural stabilization, geotechnical monitoring, grout injection campaigns and routine repairs to prevent cave-ins and water ingress.

Rapid Response Maintenance And Training $1.0M/yr

[#4] Annual replacement, training and consumables for rapid-response/tactical assets and special response teams.

Insurance And Political Risk $1.0M/yr

[#18] Internal accounting/policy reserve for political risk and indemnity (Foundation typically self-insures; this is an internal allocation).

Training And Exercises $600K/yr

[#22] Regular drills, inter-site coordination exercises, simulations and tabletop planning.

Backup Fuel And Maintenance $550K/yr

[#9] Fuel, testing and maintenance for diesel generators and backup power systems.

Communications Support $550K/yr

[#11] Recurring support, cybersecurity and secure comms operations (SOC) and encrypted data management.

Supplies And Consumables $450K/yr

[#26] Lab reagents, PPE, office supplies and routine consumable replenishment.

Surveillance Maintenance $400K/yr

[#10] Yearly calibration, maintenance and software updates for camera/sensor/thaumaturgical detection networks.

Waste Handling And Hazard Disposal $300K/yr

[#16] Regular hazardous/waste disposal and specialized disposal events for contaminated/anomalous refuse.

Specialized Containment Maintenance $300K/yr

[#20] Maintenance and replacement of thaumaturgical countermeasures, device upkeep and exotic-material systems.

Community Stipend $300K/yr

[#24] Ongoing community payments/stipends to minimize scrutiny and provide clandestine job creation.

Research And Monitoring $200K/yr

[#19] Long-term data retention, archival storage, sample preservation and monitoring/archival indexing costs.

Robotic Systems Operations $200K/yr

[#21] Operations, control and replacement of inspection drones/robotic systems for the labyrinth.

Decon Maintenance $100K/yr

[#27] Periodic certification, maintenance and servicing of decontamination/isolation suites.

⚡ Cost Scenarios

📊 Baseline (baseline) $32.4M/yr

75.0% probability / year

Normal uneventful year with routine maintenance and operations.

routine_operations scheduled_maintenance

🚨 Major Geotechnical Repair $38.4M/yr

20.0% probability / year +$6.0M vs baseline

Occasional major repair campaign to the labyrinth/subsurface structures (grout injection, large-scale stabilization).

cave-in water_ingress microseismic_event

🚨 Breach And Emergency Response $102.4M/yr

5.0% probability / year +$70.0M vs baseline

Containment breach or thaumic escalation requiring large-scale mobilization, international/legal response and extensive remediation.

PoI_containment_failure memetic_or_dimensional_breach major_site_compromise

👥 Personnel 133 total

Role	Count	Notes
Security Officer / MTF Agent	100	[#3] Site garrison and response teams; used the analyst estimate of ~100 personnel for recurring wage cost calculation.
Senior Staff / Specialists	15	[#5] Site director, containment head, lead thaumaturgists/archaeologists and senior medical staff (10–20 estimated; midpoint used).
Research Scientist / Technician	15	[#6] Baseline monitoring, archival work and contingency research staff retained on-site.
Medical Officer	3	[#7] Full-time medics plus part-time specialists (2–4 FTE range; midpoint used).

📋 Confidence Notes

Estimates are mid-range selections from wide analyst ranges and include discretionary reserve assumptions; the anomalous nature of SCP-5941 and political/archaeological variables introduce meaningful uncertainty.

← SCP-5940 ↑ All SCPs SCP-5942 →