SCP-5422 — SCP-5422 | Cost Breakdown

Read on SCP Wiki ↗

SCP-5422 Unknown ? low confidence

SCP-5422

Expected annual

$222.6M

One-time setup

$1.1B

Annual recurring

$205.1M

Personnel

One-time capital costs are dominated by deep-earth observatory construction and optional neutralization program seed funding (~$1.07B); ongoing annual costs are dominated by R&D, facility operations, embedded operations, and a potential neutralization R&D program (baseline ~$205M/yr). Major cost drivers are number of monitoring sites, scale of mitigation R&D, and scope of covert/embedded operations.

🏗️ One-Time Capital Costs Total: $1.1B

Neutralization Program Setup $500.0M

[#21] One-time capital/seed for long-term permanent-neutralization program (planetary-scale R&D option).

Facilities $230.0M

[#3, #8] Construction of deep-earth observatory(s) and secure classified research facility space (underground lab shell, clean rooms, shielding).

Initial Research And Lab Setup $177.5M

[#2, #10] Lab buildout and prototype R&D program setup for intangible-detection hardware and experimental suppression/mitigation device R&D.

Equipment $110.0M

[#1] Development and deployment of distributed monitoring/sensor network (first 20 sites; bespoke intangible-detection instruments).

Public Safety Reserve $20.0M

[#20] One-time reserved contingency funding for public-safety / civil contingency buildouts.

Insurance Seed $10.0M

[#18] One-time insurance/indemnity reserve seed (supplements recurring reserve pool).

Generators $5.0M

[#11] One-time purchase/installation of backup generators and protected power-line infrastructure for networked sites.

Contingency Plan Development $5.0M

[#14] One-time development of multi-national incident response and contingency plans.

Emergency Seed $5.0M

[#25] One-time discretionary/emergency seed fund for ad-hoc procurement and contingencies.

Identity And Training $2.5M

[#5] One-time setup costs for embedded operations (cover identities, initial training, safehouse setup).

Coverup One Time $2.0M

[#7] One-time funds for high-profile incident suppression and covert legal/PR capabilities.

Data Infrastructure $1.0M

[#13] Initial classified data storage, compute, and archival hardware deployment.

Vault Construction $500K

[#23] Secure vault construction for hazardous by-product archival/destruction.

Legal Frameworks $275K

[#6] One-time creation of legal/regulatory frameworks and audit templates.

Secure Transport Assets $200K

[#22] Purchase of armored transport assets and secure courier equipment for high-risk moves.

Ethics Setup $150K

[#15] One-time ethics committee administrative setup and contractor onboarding.

Exotic Items $100K

[#12] Purchase of single exotic materials/items (special alloys/crystals) needed at program start.

Memory Management Seed $50K

[#16] One-time seed funding for amnestic/memory-management capability and initial supplies.

🔄 Annual Recurring Costs Total: $205.1M/yr

Neutralization Program $100.0M/yr

[#21] Recurring R&D funding for a serious long-term program aiming at permanent neutralization (optional/large-scale).

Facilities Maintenance $30.0M/yr

[#1, #3, #8] Site leases, utilities, dewatering, long-term facility operations and security for observatories and secure facilities.

Research And Monitoring $13.0M/yr

[#2, #10] Ongoing R&D, iterative instrument upgrades, and experimental test campaigns for detectors and mitigation devices.

Embedded Operations $12.0M/yr

[#5] Recurring costs for a ~100-agent embedded global liaison/monitoring network (pay, allowances, safehouses).

Cover Story And Legal $10.0M/yr

[#7] Ongoing amnestic-level cover-up, legal teams, influence/PR operations and settlements.

Staff Wages $8.0M/yr

[#4, #15] Salaries, benefits, and clearance premiums for core specialized research staff and ethics/oversight personnel.

Security Response $5.0M/yr

[#9] Armed security teams and rapid-response tactical readiness across regions.

Diplomatic $5.0M/yr

[#17] Covert intergovernmental expenditures, intelligence-sharing agreements and diplomatic liaison costs.

Insurance Reserve $5.0M/yr

[#18] Annual contributions to legal indemnity and liability reserve pools.

Public Safety $5.0M/yr

[#20] Ongoing programmatic funding for public-safety preparedness and medical/emergency readiness.

Power $3.0M/yr

[#11] High-energy operational power costs across networked sites and backup fuel for generators.

Oversight Audit $2.5M/yr

[#6] Recurring program costs for routine audits, forensic inspections and compliance enforcement.

Public Health Legal $2.0M/yr

[#24] Ongoing legal, coronial and family-management support for duplicate-person cases and related public-health responses.

Incident Response $1.5M/yr

[#14] Drills, planning updates, coordination with authorities and contingency maintenance.

Forensic Investigations $1.0M/yr

[#19] Ongoing forensic and longitudinal investigations to identify sources of SCP-5422-1 instances.

Supplies And Consumables $500K/yr

[#12] Specialized reagents, calibration sources, and experiment consumables.

Misc Discretionary $500K/yr

[#25] Small-scale emergency discretionary fund for bribes, emergency travel, and ad-hoc procurement.

Data Infrastructure $400K/yr

[#13] Ongoing classified cloud/colocation, compute, and archival costs.

Logistics And Transport $300K/yr

[#22] Routine secure transport and logistics for samples, prototypes, and equipment.

Personnel Support $250K/yr

[#16] Ongoing psychological support and routine memory-management program costs for exposed staff.

Waste Disposal $100K/yr

[#23] Recurring hazardous waste treatment, secure destruction and archival maintenance.

⚡ Cost Scenarios

📊 Baseline (baseline) $205.1M/yr

85.0% probability / year

Routine year with monitoring, R&D, facility operations, embedded operations, and the standing neutralization R&D program costs.

no major incidents normal R&D cadence regular audits and embedded ops activity

🚨 Minor Incident $210.1M/yr

10.0% probability / year +$5.0M vs baseline

Localized discovery or small-scale public exposure requiring incident-specific legal/PR suppression, targeted forensic cases, and extra response operations.

single high-profile exposure localized breach of information one or a few duplicate-person cases

🚨 Major Breach $305.1M/yr

2.0% probability / year +$100.0M vs baseline

Significant containment/operational breach causing mass exposure, large-scale public-safety mobilization and sustained legal/liability costs.

widespread Hume fluctuations large-scale public health impacts multi-jurisdictional legal crisis

🚨 Research Breakthrough Requiring Scale Up $705.0M/yr

3.0% probability / year +$500.0M vs baseline

A technical breakthrough or political decision forces rapid scale-up of neutralization efforts, triggering major capital and operational expansion.

authorized large-scale neutralization attempt rapid escalation of mitigation R&D international cooperative buildout

👥 Personnel 43 total

Role	Count	Notes
Research Scientist	20	[#4] Core specialized thaumaturgists and anomalous physicists funded under staff_wages.
Data Scientist / Engineer	10	[#2, #4] Data analysts and instrument engineers supporting detector development and monitoring.
Engineer / Maintenance	5	[#3, #8] Facility and systems engineers for observatory and secure facility operations (covered by staff_wages portion).
Administrative Staff	5	[#6, #15] Administrative, compliance, and program management staff included in staff_wages.
Ethics / Legal / Contractor Reviewers	2	[#15] Ethics committee and legal oversight personnel (small core staff).
Site Director / Executive Staff	1	[#6] Senior executive oversight position included in staff_wages.

📋 Confidence Notes

Estimates are low-confidence due to very wide ranges in analyst notes, uncertain program scope (number of sites, whether neutralization is pursued), high technical uncertainty for anomalous R&D, and many political/secretive cost components that are intrinsically hard to price.

← SCP-5421 ↑ All SCPs SCP-5423 →