SCP-5385 — SCP-5385 | Cost Breakdown

Read on SCP Wiki ↗

SCP-5385 Neutralized ~ medium confidence

SCP-5385

Expected annual

$3.8M

One-time setup

$11.9M

Annual recurring

$3.8M

Personnel

One-time acquisition and hardening of the Homeburg Hotel dominate upfront costs (property purchase + renovations ≈ $9.6M). Annual costs are driven by staff wages, insurance/reserve funding, ongoing security/monitoring, and legal/cover-story expenses (~$3.75M/yr).

🏗️ One-Time Capital Costs Total: $11.9M

Property Acquisition $8.0M

[#1] Purchase of the Homeburg Hotel and adjacent buildings (urban/suburban cluster pricing; closing/title/escrow fees included).

Contingency Fund $2.0M

[#25] One-time contingency reserve set aside for emergency decommissioning, large-scale recontainment, demolition, or mass decon.

Facilities $800K

[#2] Physical renovation and hardening of the hotel: reinforcement, lockdown doors, containment vestibules, decon showers, bespoke sample handling spaces.

Captive Insurer Setup $500K

[#20] One-time setup costs for captive insurance / captive insurer overhead and legal reserves.

Equipment $360K

[#4, #7, #22] Installation of CCTV/access control and electronic locks, commercial -40°C freezer or walk-in cold room, air-gapped archive hardware and secure workstations.

Initial Research And Lab Setup $105K

[#9, #10, #15] Initial stock of sample handling consumables, Level-II Hazmat suits initial purchase and bench/startup research consumables/bench equipment for archival access.

Vehicle Purchase $50K

[#19] Retrofit/purchase of one secure transfer vehicle adapted for biohazard transport.

Generator And Ats $30K

[#8] Backup generator, automatic transfer switch and installation sized for cold storage resilience.

Incendiary Equipment And Training $20K

[#11] Procurement of authorized incendiary/thermal devices and initial operator training/certification.

🔄 Annual Recurring Costs Total: $3.8M/yr

Staff Wages $1.6M/yr

[#3, #15] Annual wages + benefits for security guards (24/7 coverage), research/archival staff, investigators, drivers and supervisory/admin staff; includes employer taxes/benefits.

Insurance Reserve Funding $1.0M/yr

[#20] Annual risk/reserve funding for captive insurer, legal reserves and liability pools when traditional insurance is unavailable.

Cover Story And Legal $250K/yr

[#17, #24] Legal retainer, PR consultants, cover-story maintenance, takedown/suppression actions and occasional settlement budgeting (routine annual budget, excludes large one-off settlements).

Contingency Replenishment $200K/yr

[#25] Annual replenishment target to restore contingency/reserve after any drawdowns.

Research And Monitoring $150K/yr

[#15, #22] Ongoing research bench costs, archival access costs, periodic monitoring/analysis of archived biological matter and audit activities.

Logistics And Transport $120K/yr

[#19, #8] Vehicle operating costs, drivers' wages, fuel, insurance; includes small recurring generator fuel/maintenance burden.

Facilities Maintenance $90K/yr

[#6] Utilities (electricity, heat/cooling, water), routine building maintenance, groundskeeping for hotel and adjacent properties.

Security Monitoring And Response $80K/yr

[#4, #5] Off-site alarm/camera monitoring contract, alarm response agreements, routine security systems maintenance.

Emergency Services Aid $75K/yr

[#18] Payments, MOUs, training and mutual-aid costs for local fire/police/EMS cooperation and reduced public scrutiny.

Supplies And Consumables $55K/yr

[#9, #10, #16] Annual replenishment of sample consumables, PPE replacements, disinfectants, suit components and general disposables.

Cybersecurity Maintenance $50K/yr

[#22] Annual maintenance, audits and cybersecurity staffing/contract costs for air-gapped archives and secure workstations.

Hazmat Contract $30K/yr

[#12] Standby hazardous-materials / decontamination contract for incident response and periodic deep cleanings.

Archive Maintenance And Suppression $30K/yr

[#24] Ongoing archival climate control for non-biological artifacts, legal takedowns and publication suppression activities.

Staff Recruitment Vetting $25K/yr

[#23] Ongoing background reinvestigations, psychological screening, polygraphs and clearance maintenance.

Bio Waste Disposal $20K/yr

[#13] Regulated hazardous biological waste pickups, manifests and compliant disposal.

Medical Surveillance $10K/yr

[#14] Baseline medical surveillance, immunizations, periodic exposure testing and psychiatric support for staff.

Forensic And Mortuary $10K/yr

[#21] Routine forensic/toxicology casework budgeting and refrigerated storage/legal management for occasional SCP-related remains.

Generator Fuel And Maintenance $5K/yr

[#8] Annual fuel and maintenance contract for backup generator/ATS supporting cold storage.

Incendiary Recertification $3K/yr

[#11] Annual recertification and operator refresh training for authorized incendiary/thermal devices.

⚡ Cost Scenarios

📊 Baseline (baseline) $3.8M/yr

94.5% probability / year

Normal, uneventful year with only scheduled operations and no major incidents.

routine operations no breaches scheduled maintenance

🚨 Minor Incident $3.9M/yr

5.0% probability / year +$120K vs baseline

Localized contamination or small-scale breach requiring hazmat response, limited legal/forensic work and temporary operational disruption.

small decontamination single forensic case minor legal/PR action

🚨 Major Breach $6.8M/yr

0.5% probability / year +$3.0M vs baseline

Serious containment failure or public exposure prompting large-scale decontamination, potential demolition, mass legal settlements and major PR operations.

large-scale contamination multiple fatalities / public exposure extended demolition or recontainment

👥 Personnel 21 total

Role	Count	Notes
Security Officer / MTF Agent	12	[#3] 24/7 perimeter security guard coverage (three shifts + leave/overlap).
Research Scientist	3	[#15] Scientists authorized to access archived biological matter and perform controlled analysis.
Archivist	1	[#15, #24] Records/archive maintenance and publication suppression coordination.
Incident Investigator	1	[#15] Investigates incidents and coordinates with hazmat/forensics.
Security Supervisor	1	[#3] Oversees guard shifts, security systems and off-site monitoring liaison.
Driver / Courier	2	[#19] Secure-transfer drivers for sample movement and vehicle operations.
Administrative Staff	1	[#17, #23] Administrative, legal liaison, HR/vetting coordination and PR/legal support.

📋 Confidence Notes

Estimates are grounded in the analyst notes' ranges and SCP-specific procedural requirements, but wide ranges for property acquisition, insurance/reserve funding and incident severity introduce moderate uncertainty.

← SCP-5384 ↑ All SCPs SCP-5387 →