← SCP Cost Explorer Read on SCP Wiki ↗
SCP-5232 Safe ~ medium confidence
SCP-5232
Expected annual
$5.0M
One-time setup
$2.2M
Annual recurring
$4.8M
Personnel
21
Estimated one-time setup costs ~$2.22M driven by property acquisition/fit-out, vehicles, and research/lab instrumentation; recurring annual costs ~$4.80M driven primarily by staff wages (MTF, analysts, researchers), legal/PR/takedown operations, and a large contingency/reserve.
🏗️ One-Time Capital Costs Total: $2.2M
Facilities $900K
[#13, #14] Property acquisition and one-time hardening/fit-out costs (purchase/lease of frequently-used site(s) and structural modifications / civilian-facing cover-business fit-out). Estimate uses mid-range property purchase ($750k) + fit-out ($150k).
Initial Research And Lab Setup $705K
[#7, #15, #18, #19, #26] Honeypot/forensic lab setup ($50k), interior mapping & instrumentation (LiDAR/GPR/etc. ~$175k), portable quarantine suite outfitting ($75k), specialized interaction gear ($80k), and contingency/startup R&D for hosting-tracing techniques (~$325k).
Equipment $588K
[#8, #20, #23] Per-site physical monitoring install (~$37,500 for one site), temporary containment/holding systems one-time purchase (~$100,000), and vehicle purchases (2–3 tactical vehicles) (~$450,000).
Redirect Site Development $20K
[#3] Redirect/mirror site development (one-time development effort for a benign sinkhole site / secure redirect).
Domain Acquisition $10K
[#2] Domain purchase / trademark acquisition (defensive buys and typosquatting). Typical defensive purchase assumption used.
🔄 Annual Recurring Costs Total: $4.8M/yr
Staff Wages $2.0M/yr
[#1, #10, #11, #16, #27] All staffing salary costs: cyber monitoring analysts (3 FTEs, $270k total), per-site rapid-response guards (2 FTEs per monitored site, $80k), dedicated MTF rapid-intervention squad (8–12 operators; budgeted ~$1,000,000), research salaries (small dedicated team budgeted ~$500,000), and program management / administrative staff (~$200,000).
Reserve Fund $1.0M/yr
[#28] Reserve fund set aside for scale-up contingencies (20–30% contingency guidance; selected midpoint of $500k–$1.5M range).
Cover Story And Legal $845K/yr
[#5, #6, #21, #22] Legal/financial takedown baseline (~$200k/yr), paid search/SEO & ad suppression (~$120k/yr), public relations / witness management (~$275k/yr), plus a recurring contingency for legal settlements (~$250k/yr).
Supplies And Consumables $254K/yr
[#4, #7, #18, #1] Ongoing redirect hosting & CDN (~$4k/yr), honeypot/forensic VM and maintenance (~$120k/yr), medical supplies/med staff consumables (~$100k/yr), and cyber tooling/monitoring subscriptions (~$30k/yr) (note: tooling portion of #1 separated from analyst wages).
Research And Monitoring $250K/yr
[#16, #17, #26] Non-salary research expenditures: lab consumables, equipment maintenance, controlled testing budget / ticket purchases (~$100k/yr), and recurring R&D follow-up for hosting-tracing (~$50k/yr). Portion of research staff salary is captured in staff_wages.
Logistics And Transport $209K/yr
[#12, #23, #24] Annual operations for vehicle/airlift charters and vehicle operating costs (~$125k/yr), expected per-event rapid-deployment costs averaged across the year (~$54k/yr), and waste/cleanup crew budgets (~$30k/yr).
Facilities Maintenance $89K/yr
[#9, #14] Per-site sensor connectivity & maintenance (~$24k/yr for one site) plus operational costs for hardened/leased facilities and utilities/maintenance (~$55k for cover-site operations & miscellaneous upkeep).
Training And Doctrine $62K/yr
[#25] Annual training, exercises and doctrine development for MTF, guards and research teams (~$25k–$100k/yr; midpoint used).
Containment Maintenance $40K/yr
[#20] Recurring maintenance and checks for temporary containment/holding systems (~$20k–$60k/yr; midpoint used).
⚡ Cost Scenarios
📊 Baseline (baseline) $4.8M/yr
68.0% probability / year
Normal year with single-site monitoring and routine operations; no major public incidents or property purchases.
no major incidents routine monitoring and tests single-site operations
🚨 Minor Incident $4.9M/yr
25.0% probability / year +$150K vs baseline
One or a few local incidents requiring additional takedowns, legal action, and extra MTF deployments.
localized public exposure one major takedown/legal action additional MTF deployments
🚨 Major Breach $6.3M/yr
5.0% probability / year +$1.5M vs baseline
Significant breach or exposure event with multi-site activity, large-scale legal/settlement costs and intensive MTF operations.
public scandal / media exposure multiple simultaneous sites active large legal settlements
🚨 Aggressive Scaleup $7.8M/yr
2.0% probability / year +$3.0M vs baseline
Program chooses to purchase/secure multiple properties and significantly expand infrastructure in response to increased activity.
multi-site escalation decision to acquire properties research scale-up
👥 Personnel 21 total
Role Count Notes
Cyber Monitoring Analyst 3 [#1] Three full-time analysts for continuous monitoring (as specified; tooling costs handled in supplies).
Security Officer / MTF Agent 10 [#11] Dedicated MTF rapid-intervention squad (8–12 personnel budgeted; 10 used here for headcount).
Per-site Security Guards 2 [#10] Local rapid-response guard contingent (2 full-time guards per monitored site).
Research Scientist 4 [#16] Small dedicated research team (physicists, atmospheric specialists, xenobiologists) to analyze sites; salaries included in staff_wages.
Administrative Staff / Program Manager 2 [#27] Program manager and administrative support to coordinate cross-department efforts.
📋 Confidence Notes
Costs are based on analyst line-item estimates with midpoints chosen for ranges; many items (property prices, legal settlements, incident frequency) have high variance, so overall confidence is medium.
← SCP-5231 ↑ All SCPs SCP-5233 →