SCP-5487 Unknown ~ medium confidence
SCP-5487
Expected annual
$4.5M
One-time setup
$4.4M
Annual recurring
$4.2M
Personnel
13
Initial capital outlay is dominated by a hardened vault, lab instrumentation, and contingency/reserve allocation (~$4.4M one-time); main recurring drivers are staff wages, ongoing research/monitoring, and undercover/enforcement operations (~$4.22M/yr).
🏗️ One-Time Capital Costs Total: $4.4M
Contingency Reserve $2.0M
[#27] One-time contingency reserve allocation for high-impact incidents (market leak or mass-produced variant).
Investigative Program Seed $1.0M
[#10] One-time seed funding for source-tracing / anomalous synthesis investigative program startup.
Initial Research And Lab Setup $550K
[#8, #23] In-house laboratory instrumentation and bench buildout (GC-MS/HPLC/NMR access or purchase) and anomalous-production amortization/production-run apparatus where applicable (#23 one-time amortization).
Facilities $500K
[#1] Climate-controlled, blast-resistant, tamper-evident vault upgrade (assumes new hardened vault construction rather than minimal retrofit).
Equipment $308K
[#2, #3, #6, #7, #22] Electronic monitoring hardware & CCTV (#2 hardware), specialized storage containers (#3), chemical neutralization equipment if purchased (#6), armored-vehicle retrofit for courier program (#7), initial IT/security hardware (#22).
Forensic Storage Setup $35K
[#13] Initial forensic evidence storage systems and chain-of-custody setup.
🔄 Annual Recurring Costs Total: $4.2M/yr
Staff Wages $1.4M/yr
[#4, #5, #9] Salaries + benefits: security officers (6 FTE), hazmat/chem-disposal technicians (3 FTE), dedicated chemists/researchers (4 FTE); benefits estimated ~25% included in figure.
Research And Monitoring $990K/yr
[#8, #10, #16] Ongoing research funding and field monitoring: annual anomalous/source-tracing program costs (#10 recurring), lab service/calibration and per-analysis costs (#8), continuous market intelligence and monitoring (#16).
Undercover Enforcement Unit $600K/yr
[#12] Sustained undercover operations/SCID field enforcement unit operating budget (staff overtime, informants, sting equipment).
Replacement Attrition Outsourced $400K/yr
[#23] Recurring contingency / outsourced anomalous-supplier budget for replacement/experimental batches if not produced internally.
Cover Story And Legal $350K/yr
[#14, #15, #25] Legal/PR retainer and cover-up budget (#14 retainer), liaison/reimbursement to local law enforcement and partnerships (#15), and public-health outreach/addiction management program funding (#25).
Logistics And Transport $79K/yr
[#6, #7, #29] Per-trip courier/armored transport operational costs (#7 recurring), hazardous disposal contract fees (#6 recurring), transportation insurance and packaging compliance (#29).
Insurance And Indemnity $75K/yr
[#21] Liability insurance and indemnity costs when coordinating with external hospitals/agencies.
Personnel Mental Health $50K/yr
[#30] Psychological care and monitoring program budget for personnel exposed to dependency-altering variants.
Facilities Maintenance $48K/yr
[#2, #22, #24] CCTV/data storage & hardware maintenance (#2), IT/security maintenance (#22), HVAC/energy for long-term storage (#24) and routine vault maintenance.
Training And Certification $40K/yr
[#18] Annual training for security, hazmat, lab biosafety, chain-of-custody, and use-of-force refreshers.
Supplies And Consumables $33K/yr
[#5, #19] PPE, consumables, solvents, sample vials, calibration gases, and routine lab disposables.
Emergency Response Retainer $30K/yr
[#17] Retainer for emergency decontamination/medical rapid response contractors and per-incident response readiness.
Background Checks Program $30K/yr
[#26] Ongoing vetting, re-checks, polygraphs and psychological evaluations for personnel with access.
Documentation And Redaction $20K/yr
[#28] Record redaction, secure archiving, and controlled-access records management costs.
Forensic Evidence Operations $15K/yr
[#13] Ongoing forensic evidence storage operations and chain-of-custody maintenance.
Evidence Destruction Audits $12K/yr
[#20] Annual third-party audits and certification of evidence destruction and disposal processes.
Clinical Development Program $0/yr
[#11] Clinical development costs (pilot/full trials) not pursued in baseline; set to $0 in recurring baseline but included as a potential program expense if pursued.
Transportation Insurance And Compliance $0/yr
[]
Cost Scenarios
📊 Baseline (baseline) $4.2M/yr
93.0% probability / year
Normal operating year with routine storage, scheduled transfers, research, and enforcement activity; no major leaks or large-scale incidents.
routine_storage_and_analysis scheduled_courier_transfers ongoing_research_and_enforcement
🚨 Mass Market Outbreak $9.2M/yr
5.0% probability / year +$5.0M vs baseline
A non-Foundation mass-produced variant spreads widely, triggering mass seizures, public-health crises, multi-site containment and large-scale enforcement and treatment operations.
widespread_non-foundation_production mass_overdoses_or_public_exposure cross-site_emergency_containment
🚨 Major Breach $5.2M/yr
2.0% probability / year +$1.0M vs baseline
Significant theft or violent breach of Site-989 vault or courier convoy resulting in focused emergency response, legal exposure, and replacement/containment costs.
violent_breach_or_theft courier_convoy_attack targeted_insider_exfiltration
👥 Personnel 13 total
Role Count Notes
Security Officer / MTF Agent 6 [#4] 24/7 guarded access with 2 guards per shift; 6 total to cover rotations.
Hazmat / Chemical Disposal Technician 3 [#5] Personnel trained to neutralize and dispose of used SCP-5487; midpoint staff chosen (3 FTE).
Research Scientist 4 [#9] Dedicated chemists/pharmacologists/toxicologists for containment, variant analysis, and neutralization protocol development.
📋 Confidence Notes
Costs are mapped to analyst ranges but several high-variance items (contingency reserve size, choice of internal production vs. outsourced replacement runs, and decision to pursue clinical development) introduce uncertainty; many line items are provided as ranges in source notes requiring midpoint assumptions.
← SCP-5486 ↑ All SCPs SCP-5488 →