SCP-5539 — SCP-5539 | Cost Breakdown

Read on SCP Wiki ↗

SCP-5539 Safe ~ medium confidence

SCP-5539

Expected annual

$1.7M

One-time setup

$86K

Annual recurring

$1.7M

Personnel

First-year one-time setup costs are modest (~$86k) for sensors, cases and research instrumentation; annual operational costs are dominated by personnel (research salaries, MTF readiness), legal/insurance reserves and contingency funds leading to a high recurring budget (~$1.70M/yr).

🏗️ One-Time Capital Costs Total: $86K

Initial Research And Lab Setup $80K

[#11, #12, #19, #23] BAC measurement equipment and calibration one-time purchase (#11); instrumentation & data-capture kit one-time purchase (#12); data storage/server one-time deployment (#19); modeling & initial mapping one-time funding (#23).

Equipment $5K

[#2, #4] CCTV/tamper hardware and installation (#2) and tamper-evident crate/transport case (#4).

Archival Replacement Reserve $1K

[#21] Replacement/repair / archival conservation one-off reserve to produce decoy/replacement signage.

Facilities $0

[]

🔄 Annual Recurring Costs Total: $1.7M/yr

Catastrophic Contingency Reserve $500K/yr

[#24] Large contingency reserve maintained for catastrophic or high-profile exposure scenarios (minimum maintained allocation used).

Staff Wages $348K/yr

[#3, #8] Research team salaries (1 PI + 2 researchers + 1 lab tech/admin support) (#8) and pro-rated monitoring & inventory staff time (#3).

Insurance And Indemnity $200K/yr

[#17] Insurance / indemnity / contingent settlement reserve to handle claims and settlements.

Mtf Readiness Allocation $150K/yr

[#6] Fractional readiness, training, admin and equipment readiness allocation for MTF Mu-680 specific to SCP-5539 missions.

Mtf Deployment Per Test $120K/yr

[#7] MTF deployment costs per authorized test (travel, per-diem, overtime, equipment use) estimated at $5,000/deployment × assumed 24 deployments/yr.

Cover Story And Legal $100K/yr

[#15] Legal, cover-story, discrete reimbursements and local mitigation reserve.

Bar Compensation Per Test $60K/yr

[#13] Compensation & cooperation agreements with participating bars at $2,500/bar/test × assumed 24 tests/yr (average 1 bar reimbursed per test).

Medical Per Test $48K/yr

[#10] Medical staffing & on-site emergency coverage estimated at $2,000/testing day × assumed 24 testing days/yr.

Instrumentation Field Deployment $48K/yr

[#12] Field deployment costs for instrumentation per test estimated at $2,000/test × assumed 24 tests/yr.

D Class Handling $40K/yr

[#9] D-class allocation & handling: housing, guards, medical screening, food, transport and supervision for D-class used in tests.

Research And Monitoring $36K/yr

[#19, #22, #23] Data storage/operations and software licenses recurring ops (#19); monitoring program for illicit installations/social media/local reporting (#22); ongoing modeling & follow-up research funding (#23).

Logistics And Transport $32K/yr

[#5, #14] Secure courier/transport per-trip prorated to expected trips (#5) and travel & lodging for out-of-area tests (#14).

Secure Courier Transport $20K/yr

[#5] Secure courier/transport for movement to testing or relocation estimated at $850/trip × assumed 24 trips/yr.

Facilities Maintenance $15K/yr

[#1] Secure storage overhead (pro-rated share of Mass Storage Site-33, Warehouse 6: space, utilities, janitorial, site management).

Incident Response $2K/yr

[#16] Incident response & retrieval team per-incident costs ($7,500/incident) multiplied by estimated 0.2 incidents/yr to produce an expected annual expense.

Workplace Training $1K/yr

[#20] Employee workplace conduct memos & twice-yearly training reminding Low-Security Warehouse 6 staff about alcohol policy.

Supplies And Consumables $500/yr

[#18] Consumables for testing (alcohol, single-use mouthpieces/PPE, cleaning) estimated per program.

⚡ Cost Scenarios

📊 Baseline (baseline) $1.7M/yr

87.5% probability / year

Normal uneventful year with routine testing, maintenance of readiness and legal/insurance reserves; no major public exposures.

scheduled_testing no_public_exposure routine_maintenance

🚨 Minor Incident $1.8M/yr

10.0% probability / year +$30K vs baseline

Single small public exposure or unauthorized installation requiring a retrieval, small settlements and extra legal/PR work.

unauthorized_installation small_public_exposure

🚨 Major Breach $2.2M/yr

2.0% probability / year +$430K vs baseline

High-profile exposure or multiple simultaneous incidents requiring substantial legal settlements, larger retrieval operations, and insurance payouts.

high_profile_media_exposure cross-jurisdictional_incident

🚨 Catastrophic Breach $3.0M/yr

0.5% probability / year +$1.2M vs baseline

Major, large-scale exposure (e.g., installation in a major venue causing many affected patrons or international incidents) triggering use of catastrophic contingency and emergency funds.

mass_public_exposure international_legal_crisis

👥 Personnel 5 total

Role	Count	Notes
Research Scientist	3	[#8] PI + 2 researchers performing experiments and analysis; included in research salaries.
Lab Technician / Administrative Support	1	[#8] Lab tech / admin support included in research team salaries for experiments, BAC measurements and logging.
Administrative / Inventory Staff	1	[#3] Pro-rated monitoring and weekly inventory/log entry by security/admin staff; accounted as part of staff wages.

📋 Confidence Notes

Line-item costs are grounded in analyst estimates, but annualized figures rely on assumed testing frequency and estimated incident rates (both uncertain). Contingency and insurance items add variance; overall confidence rated medium.

← SCP-5538 ↑ All SCPs SCP-5540 →