SCP-5083 — SCP-5083 | Cost Breakdown

Read on SCP Wiki ↗

SCP-5083 Unknown ~ medium confidence

SCP-5083

Expected annual

$16.6M

One-time setup

$31.3M

Annual recurring

$16.1M

Personnel

Initial capital expenditures are dominated by heavy-structure upgrades, vault construction, covert-asset infrastructure and contingency seed funds (~$31.3M one-time). Annual operating costs (staff, security, intel, asset management and contingency replenishment) are substantial at roughly $16.13M/yr, with occasional incident-driven spikes.

🏗️ One-Time Capital Costs Total: $31.3M

Contingency Seed $20.0M

[#22] Seed contingency/reserve fund to be held as insurance-equivalent for catastrophic exposure, market operations, or large-scale settlements.

Facilities $2.9M

[#1, #2] Structural retrofit for heavy-mass handling, reinforced floors and dedicated vault construction/upgrades for weight-bearing secure storage.

Equipment $2.2M

[#3, #5, #8, #10, #23, #26] Industrial hydraulic press and tooling, armored/heavy-haul vehicle procurement/mods, initial ground radio/radar hardware, crowd-monitoring equipment, initial evidence digitization setup, and initial IT/hardened comms hardware.

Initial Research And Lab Setup $1.6M

[#16, #17] Secure anomalous-materials lab buildout and instrumentation for materials testing plus initial memetic R&D setup.

Melting Refining Setup $1.5M

[#4] Industrial melting/refining line (vacuum/refining furnace, emissions controls) as optional/contingency capability.

Covert Asset Infrastructure $1.5M

[#12] One-time costs to stand up shell companies, offshore account structures, and black-site storage necessary for large-scale covert asset management.

Trading Desk Setup $1.5M

[#31] Initial setup for professional trading/monetization desk and front-company infrastructure if Foundation monetizes seized material.

Training Setup $100K

[#25] Initial rooftop/home-entry and evidence-seizure training courses and equipment procurement for teams.

🔄 Annual Recurring Costs Total: $16.1M/yr

Contingency Replenishment $5.0M/yr

[#22] Annual replenishment target for contingency pool to maintain an operational reserve against catastrophic exposures or market interventions.

Staff Wages $3.5M/yr

[#6] MTF Omicron-17 payroll, training, equipment sustainment and standby costs (20–60 person force represented as mid-range staffing).

Facilities Maintenance $2.5M/yr

[#21] Ongoing physical security staffing, biometric/sensor systems maintenance, redundant power/comms and site upkeep across primary holding sites.

Research And Monitoring $950K/yr

[#16, #15] Ongoing materials testing/personnel costs for anomalous-property research and cohort/longitudinal medical monitoring studies.

Intel Recovery Fund $500K/yr

[#20] Ongoing intelligence collection budgets, informant payments, HUMINT and recovery ops fund for escaped instances.

Trading Tranche Reserve $500K/yr

[#31] Ongoing transactional/legal cover costs and per-tranche operational expenses if Foundation monetizes seized material.

Electronic Monitoring Staffing $400K/yr

[#8] Staffing and analysis costs for local radio/radar interception arrays and backup arrays at Site-17.

Cover Story And Legal $350K/yr

[#13, #19] PR/psych-ops, legal cover, settlements, local-authority coordination and classification/press-management operations.

Logistics And Transport $300K/yr

[#5, #6, #9] Per-deployment transport, airlift, vehicle operation, route security and per-event mission logistics averaged over expected deployments.

Covert Asset Ops $300K/yr

[#12] Ongoing operations for covert asset movement, offshore maintenance, and specialist staff for laundering/slow-release strategies.

Crowd Monitoring Maintenance $250K/yr

[#10] Ongoing staffing, maintenance and data-processing for drones, long-lens cameras and CCTV analytics.

Satellite And Radio Ops $200K/yr

[#7] Leasing radio/telescope time and signal-analysis capacity to monitor transmissions from Eunike 185 (leasing model chosen vs owning satellites).

Memetic Ongoing And Training $200K/yr

[#17] Ongoing memetic countermeasure production, refresher training and distribution for field and containment staff.

Market Monitoring $200K/yr

[#28] Small economics team and modeling to detect market movement and plan timed releases or justify holdings.

Medical Emergency And Followup $150K/yr

[#14] On-site medics for events, hospital follow-up and ongoing medical monitoring of consumers.

Amnestic Supplies $150K/yr

[#18] Amnestic agent production, administration and witness-management staffing/supplies.

It Maintenance $150K/yr

[#26] Maintenance of air-gapped systems, secure comms, hardened servers and logging/audit infrastructure.

Decommissioning Storage $150K/yr

[#30] Secure long-term storage/archival fees for pressed bodies (per-tonne storage and inventory management).

Supplies And Consumables $100K/yr

[#29] PPE, consumables, ammo, batteries, replacement drone parts, evidence bags and routine operational consumables.

Energy Costs $100K/yr

[#24] Incremental facility energy for pressing/melting operations, HVAC and heavy machinery power draw.

Psychological Care $100K/yr

[#27] Counseling, resilience programs and mental-health services for operatives and exposed civilians.

Forensic Storage $50K/yr

[#11] Evidence storage, tamper-evident custody materials and chain-of-custody handling costs.

Evidence Archiving $20K/yr

[#23] Archival IT, high-res imaging storage and cataloguing maintenance costs.

Training Refreshers $10K/yr

[#25] Annual refresher courses for roof/home-entry and evidence seizure teams.

⚡ Cost Scenarios

📊 Baseline (baseline) $16.1M/yr

23.0% probability / year

Normal operational year with expected routine deployments, monitoring, research and contingency replenishment; no major breaches or market-scale monetization events.

routine 1–4 events/yr no major recoveries no market exposure

🚨 Minor Incident $16.3M/yr

60.0% probability / year +$200K vs baseline

One or more moderately costly deployments/recovery operations and extra per-incident logistics (airlift, escorts, medical triage, small forensic caseload).

1–4 field deployments with elevated scope several small recoveries or evidence seizures

🚨 Major Recovery Operation $17.1M/yr

15.0% probability / year +$1.0M vs baseline

Expensive multi-team recovery of escaped instance(s) or a challenging overseas operation requiring sustained intel, airlift and operational surge.

recovery of hardened/hostile escaped instance multi-week international operation

🚨 Market Exposure $26.1M/yr

2.0% probability / year +$10.0M vs baseline

A leak/large-scale monetization / large public ingestion event forces large contingency draw, legal settlements, and intensive covert asset-management operations.

mass appearance of currency detected market movements or public leak necessity to monetize/neutralize large reserves

👥 Personnel 35 total

Role	Count	Notes
Security Officer / MTF Agent	28	[#6] Field operatives forming the bulk of MTF Omicron-17 (salaries and standby costs included in staff_wages).
MTF Team Leader / Supervisor	4	[#6] Mid-level leadership positions within the MTF for mission command and coordination.
Medical Officer (MTF medics)	2	[#6, #14] Embedded medics for on-site triage during deployments; salaries included in staff_wages and medical budgets.
Intelligence Liaison / Specialist	1	[#6, #20] Single MTF-linked intel specialist for liaison with central intel and recovery operations.

📋 Confidence Notes

Analyst notes provide detailed line-item ranges and operational procedures, enabling mid-level confidence in order-of-magnitude estimates; substantial uncertainty remains due to policy choices (e.g., melt vs. store), frequency/severity of recoveries, and discretion over contingency sizing.

← SCP-5082 ↑ All SCPs SCP-5084 →