← SCP Cost Explorer Read on SCP Wiki ↗
SCP-5480 Unknown ~ medium confidence
SCP-5480
Expected annual
$2.2M
One-time setup
$6.3M
Annual recurring
$2.2M
Personnel
20
Estimated one-time setup costs are approximately $6.3M driven by property acquisition, contingency reserves, and renovation/equipment; annual recurring costs are approximately $2.16M driven by personnel (monitoring, security, research), legal/cover maintenance, and facilities upkeep.
🏗️ One-Time Capital Costs Total: $6.3M
Property Acquisition Entire Building $3.0M
[#2] Alternative option: purchase of entire small multi-unit urban building (including expected scale-up of acquisition cost).
Property Acquisition Adjacent Units $1.2M
[#1] Purchase of 2–4 adjacent apartments (mid-range estimate for 4 units in a mid-price US/UK city).
Contingency Reserve One Time $1.0M
[#22] One-time recommended contingency/reserve fund for unplanned escalations, large-scale cleanup, or expedited relocation.
Vehicles Purchase $200K
[#9] Purchase of unmarked response vans/backup vehicle(s) and light armor options (site fleet initial purchase).
Initial Research And Lab Setup $175K
[#12] Initial laboratory equipment, instruments, and starting consumables for research and testing.
Relocation Transfer One Time $150K
[#23] One-time cost estimate for de-escalation relocation or a simple secure transfer of the PoI to a Foundation facility.
Equipment $115K
[#5, #10, #11] Covert surveillance hardware and installation, initial secure communications/IT setup, and initial data storage/hardware setup.
Facilities $110K
[#4] Structural renovations and soundproofing for PoI unit and buffer units (double walls, HVAC rework, acoustic doors, secure locksets).
Closing Holding Title Work $100K
[#3] Title insurance, escrow, transfer taxes, and initial legal work for shell entities/nominee purchasers (2–6% of purchase price; sized toward the higher acquisition alternative).
Rapid Response Equipment $100K
[#8] Initial equipment for specialized rapid-response team (breaching tools, PPE, specialized kit).
Neighbor Buyouts $100K
[#17] Neighbor buyouts/relocation assistance and nuisance compensation for several adjacent households.
Legal Retainer One Time $30K
[#16] Emergency legal retainer and initial municipal/contingency legal work for handling immediate complaints or litigation.
Cover Entity Setup $25K
[#15] One-time costs to establish front companies/shell entities and initial legal/PR setup fees.
🔄 Annual Recurring Costs Total: $2.2M/yr
Staff Wages $1.4M/yr
[#6, #7, #8, #12] Ongoing personnel costs for 24/7 monitoring operators (7–8 FTE), onsite security guards (4–6 FTE), specialized rapid-response team personnel, and research staff salaries (small 2–4 person team).
Administrative Overhead $272K/yr
[#21] Foundation-tier administrative overhead applied to payroll and operations (~20% applied to personnel/operational recurring costs).
Cover Story And Legal $150K/yr
[#15, #16, #25] Ongoing shell maintenance, PR/cover-story expenses, municipal relations, regular legal fees and public-facing incident response budget.
Research And Monitoring $130K/yr
[#11, #12, #24] Recurring costs for data storage/retention/forensic review, outsourced tests/assays, consumables for ongoing research, and archiving/compliance audits.
Annual Contingency Reserve $100K/yr
[#22] Annual contribution to contingency/reserve fund to cover medium-sized unexpected events or to replenish reserves after incidents.
Facilities Maintenance $70K/yr
[#18, #19] Property taxes/utilities/HOA and routine building maintenance/building manager or retainer.
Logistics And Transport $35K/yr
[#9] Vehicle operating costs: fuel, maintenance, insurance, and driver services for response vehicles.
Supplies And Consumables $20K/yr
[#13] Biohazard cleaning contracts, PPE, sterilization supplies, and recurring hazardous-waste disposal.
Counter Surveillance $20K/yr
[#20] Periodic professional sweeps, OPSEC audits, and ad hoc counter-surveillance actions.
Medical And Psych Care $10K/yr
[#14] Routine medical and psychological care for PoI-595 provided covertly under cover stories.
⚡ Cost Scenarios
📊 Baseline (baseline) $2.2M/yr
92.0% probability / year
Normal uneventful year with standard monitoring, security, research, and maintenance costs.
routine_operations no_public_exposure
🚨 Minor Incident $2.4M/yr
6.0% probability / year +$200K vs baseline
Localized incident requiring extra cleanup, temporary increased PR/legal activity, and limited remediation.
targeted_complaint small_containment_breach local_media_tip
🚨 Major Relocation And Exposure $3.7M/yr
2.0% probability / year +$1.5M vs baseline
Significant escalation forcing relocation/transfer to secure facility, substantial PR/legal response, and large contingency spending.
anomaly_escalation large_breach forced_relocation
👥 Personnel 20 total
Role Count Notes
Monitoring Operator 8 24/7 monitoring staff covering three shifts (operators + supervisor aggregated into FTE count). Mapped to recurring staff wages [#6].
Security Officer / MTF Agent 5 Onsite/uniform-appearing guards for deterrence and immediate containment; rotational staffing. Mapped to recurring staff wages [#7].
Specialized rapid-response team 4 Armed/containment on-call team personnel for breach response and drills; wages included in staff_wages and equipment in one-time rapid_response_equipment [#8].
Research Scientist 3 Small research team performing assays, behavioral studies, and oversight; wages included in staff_wages and initial lab setup in initial_research_and_lab_setup [#12].
📋 Confidence Notes
Estimates are built from analyst-provided ranges and standard operational assumptions for covert residential containment; some items (property purchase, contingency needs, and research scope) are highly location- and anomaly-dependent, producing moderate uncertainty.
← SCP-5479 ↑ All SCPs SCP-5481 →