← SCP Cost Explorer Read on SCP Wiki ↗
SCP-9429 Unknown ~ medium confidence
SCP-9429
Expected annual
$11.1M
One-time setup
$5.2M
Annual recurring
$11.1M
Personnel
63
Initial one-time capital costs are dominated by outpost construction, heavy-lift installation, and Site-41 laboratory instrumentation (~$5.16M). Recurring annual costs are dominated by personnel, specialized R&D, and administrative overhead (~$10.83M/yr).
🏗️ One-Time Capital Costs Total: $5.2M
Initial Research And Lab Setup $1.9M
[#9, #23] Field scientific equipment for outposts and long-term Site-41 research instrumentation purchases (mass spectrometer, SEM, XRD) for detailed analysis.
Contingency Fund $1.1M
[#22] One-time contingency fund sizing (reserve for catastrophic repair/structural failure as a capital contingency).
Facilities $882K
[#1, #4, #5] Secure perimeter installation, construction of 8 outposts/base camps, and fixed-safety infrastructure (anchors, railings, stair repairs) combined one-time installation costs.
Equipment $819K
[#6, #7, #8, #10, #11, #17] Power systems (solar/batteries/generators), communications & telemetry infrastructure, autonomous ruggedized data-capture hardware, remote-sensing platforms (drone/tripod LiDAR purchase), climbing/PPE kits, and initial data-storage hardware one-time costs.
Heavy Lift And Airlift $188K
[#3] Initial site access and heavy-lift operations (helicopter sling/airlift or crane work) to place outposts, platforms, and anchors.
Cover And Legal One Time $105K
[#21] One-time legal/land settlement or easement costs.
Training Program $100K
[#14] Initial anti-memetic/amnestic training program development and rollout one-time cost.
Medical Supplies Initial $10K
[#18] Initial trauma kit and on-site trauma supplies per outpost one-time purchase.
🔄 Annual Recurring Costs Total: $11.1M/yr
Staff Wages $4.8M/yr
[#13] Personnel salaries for field researchers, technicians, medics, and associated benefits (48 staff employed, benefits included).
Research And Monitoring $3.2M/yr
[#7, #8, #9, #10, #14, #17, #23, #24] Ongoing costs for communications service contracts (~$30k), data storage & retention (~$60k mapping + $60k cloud), sample analysis staffing & services (analysts ~$300k), training monitoring (~$275k), instrumentation maintenance/usage (~$100k), and anti-memetic R&D program costs (~$1,750,000).
Administrative Overhead $1.2M/yr
[#25] Miscellaneous administrative overhead, program management, procurement and Site-41 integration costs estimated at ~12% of recurring subtotal per analyst guidance.
Data Storage And Maintenance $420K/yr
[#8, #17] Recurring cloud/bandwidth, tape rotation, backup services and associated storage maintenance (~$60k + ~$360k analyst/service split included here and in research_and_monitoring).
Supplies And Consumables $410K/yr
[#6, #8, #9, #11, #19] Fuel and generator operations (~$26k), data storage/transfer consumables (~$30k), field sampling consumables (~$20k), PPE replacement (~$10.5k), and food/water/fuel/batteries waste removal (~$400k) combined.
Insurance And Reserve $300K/yr
[#22] Annual insurance premiums and liability reserves (~$300k/yr).
Facilities Maintenance $187K/yr
[#1, #5, #6, #20] Perimeter maintenance ($12k), fixed-safety inspections/repairs ($50k), power system maintenance ($26k) and general maintenance/refurbishment budget (~$125k/yr).
Emergency Medical And Evacuations $175K/yr
[#18] Medevac/helicopter retainer and emergency evacuation readiness (~$175k/yr).
Rope Access Contracts $165K/yr
[#12] Contract retainer for specialized rope-access technicians and rescue capability (annual retainer estimate).
Logistics And Transport $155K/yr
[#3, #16] Sample transport and shipping to Site-41 (~$155k/yr) and incidental logistics related to access/heavy-lift campaigns when required.
Medical And Amnestics $88K/yr
[#15] Annual budget for amnestic/antimemetic countermeasures, medical supplies, and field pharmacy (~$87.5k/yr).
Cover Story And Legal $60K/yr
[#21] Ongoing legal, land, cover, and counterintelligence maintenance and related fees (~$60k/yr).
⚡ Cost Scenarios
📊 Baseline (baseline) $11.1M/yr
85.0% probability / year
Normal operational year with no major incidents; routine maintenance, staffing, research, and monitoring proceed as budgeted.
routine operations scheduled research campaigns no major structural incidents
🚨 Minor Incident $11.1M/yr
12.0% probability / year +$-4000 vs baseline
Localized incident such as single outpost damage, limited equipment loss, or one medevac requiring overtime and replacement equipment.
localized structural damage single large evacuation equipment/sensor loss
🚨 Major Breach $13.3M/yr
3.0% probability / year +$2.2M vs baseline
Significant structural failure or major multi-casualty incident requiring large-scale reconstruction, extended research interruption, and large emergency response.
major structural collapse multiple evacuations widespread data loss
👥 Personnel 63 total
Role Count Notes
Security Officer / MTF Agent 12 [#2] Perimeter security staffing: 12guards employed to provide 24/7 coverage (4 guards per shift with rotation and leave).
Research Scientist 16 [#13, #24] Field and research scientists assigned to outposts and anti-memetic research programs (part of the 48 field staff).
Field Technician 20 [#9, #11, #17] Technicians to operate field equipment, sensors, and data capture systems (part of the 48 field staff).
Medical Officer 4 [#13, #18] On-site medics assigned across outposts (part of the 48 field staff) and to support medevac readiness.
Engineer / Maintenance 4 [#5, #6, #20] Engineers and maintenance personnel responsible for anchors, power systems, and ongoing refurbishment (part of the 48 field staff).
Administrative Staff 4 [#25] Program management, procurement, and administrative overhead staff supporting operations.
Data Analysts 3 [#17] Analysts and curators for data storage, curation, and analysis (2–4 persons estimated; mid-point used).
📋 Confidence Notes
Estimates derive from analyst ranges and mid-point aggregation; many items (antimemetic research intensity, contingency sizing, Site-41 existing instrumentation) are uncertain, producing medium confidence rather than high.
← SCP-9425 ↑ All SCPs SCP-9430 →