← SCP Cost Explorer Read on SCP Wiki ↗
SCP-5653 Unknown ~ medium confidence
SCP-5653
Expected annual
$7.1M
One-time setup
$55.3M
Annual recurring
$6.8M
Personnel
37
Initial one-time capital (secure works, reserves, equipment) is dominated by large remediation and indemnity reserves totaling tens of millions; steady-state annual operations are driven by personnel (permanent guards + MTF) and recurring monitoring, legal/liaison, and insurance costs (~$6.8M/yr).
🏗️ One-Time Capital Costs Total: $55.3M
Breach Remediation Reserve $27.5M
[#21] Large rapid-remediation reserve (tactical mobilization, emergency excavation, international coordination) sized for worst-case scenarios.
Self Insurance Reserve $12.5M
[#22] Self-insurance reserve in lieu of commercially available anomalous-risk insurance (one-time capitalization).
Cultural Restitution Reserve $5.5M
[#20] Reserve for restitution/compensation for accidental damage or civilian harm to religious artifacts or personnel.
Facilities $3.0M
[#6] Permanent physical upgrades to crypt entrances, reinforced doors/bulkheads, archaeological-grade structural supports, excavation shoring and contractor/scaffolding in a protected heritage site.
Legal Settlement Initial $2.8M
[#18] Initial negotiation/settlement costs or one-time concessions needed to secure Vatican cooperation (budgeted midpoint).
Equipment $1.2M
[#2, #4, #7, #8, #9, #12, #14, #15, #26] Firearms/body armor/riot gear/NVGs/radios for guards; MTF expedition outfit; HVAC install costs; generators/UPS; surveillance installation; initial medical kits; custom capture/restraint fabrication; initial PPE.
Misc Contingency Reserve $1.1M
[#30] Unallocated procurement/emergency fund for unpredictable anomalous needs (initial capitalization).
Cover Story Contingency $500K
[#19] One-time contingency fund for a major leak / PR emergency (initial reserve).
Hvac Install $350K
[#7] Negative-pressure ventilation, HEPA/chemical filtration, humidity & temperature control one-time install.
Mtf Expedition Equipment $225K
[#4] Dedicated subterranean raid kit (drones, LiDAR, breaching tools, GPR rental initial outfit).
Surveillance Installation $200K
[#9] Fixed/mobile IR/thermal camera and sensor installation adapted for masonry/archaeological constraints.
Capture Restraint Design $125K
[#14] Design/fabrication of custom restraints and remote immobilizers for nonstandard anatomy.
Backup Power Install $100K
[#8] Generators and UPS hardware purchase/installation for redundant power.
Guard Training And Armament $90K
[#2] Firearms, ballistic plates, NVGs, radios, range time and specialized tactical training for guards (one-time outfit/training costs).
Medical Initial Equipment $50K
[#12] Tactical medics equipment, trauma kits, portable AEDs, field surgical kit initial stock.
Secure Comms Devices $30K
[#26] Secure radios / crypto devices for teams (one-time procurement).
Ppe Initial $20K
[#15] Initial hazmat suits, decon shower setup consumable starter kits.
Initial Research And Lab Setup $0
[#13] Baseline assumes use of contract BSL-3 pathology services (contract lab fees included as recurring). No BSL-3 buildout is budgeted as a baseline one-time build here.
🔄 Annual Recurring Costs Total: $6.8M/yr
Staff Wages $2.8M/yr
[#1, #3, #10, #11, #12] Permanent guard salaries (12 guards), MTF operator salaries (baseline 16 operators), 24/7 control-room operators (6–10 FTEs modeled as 8), and archaeologist/conservator oversight; medics included within MTF salaries.
Research And Monitoring $800K/yr
[#13, #16, #17, #23] Contract pathology/sequencing fees and lab analyses, forensics & investigative labor, multidisciplinary research program budgets, and archaeological conservation/restoration after operations.
Insurance Premiums $600K/yr
[#22] If obtainable, specialized premiums for property/personnel/third-party liabilities; otherwise represents funded equivalent of annual self-insurance cost.
Cover Story And Legal $575K/yr
[#18, #19, #28] Ongoing legal/diplomatic retainer for Vatican liaison and cultural-heritage counsel, recurring public-relations/information-control budget, and legal/ethical oversight / internal review board costs.
Logistics And Transport $485K/yr
[#5] Helicopter on-call retainer and armored-vehicle leasing for emergency deployments and personnel/specimen transport.
Misc Contingency Replenish $300K/yr
[#30] Annual replenishment for the unallocated rapid-procurement fund to respond to unpredictable anomalous needs.
Training And Exercises $250K/yr
[#3, #29] Ongoing MTF readiness training, certifications, and multi-agency exercises / tabletop drills.
Surveillance Monitoring $225K/yr
[#9] Monitoring software, sensor data processing, and contracted monitoring services for subterranean sensor arrays.
Facilities Maintenance $215K/yr
[#7, #8] Ongoing HVAC energy & maintenance, generator fuel and maintenance, general site maintenance and minor structural upkeep.
Personnel Support $200K/yr
[#24] Lodging, food, transport allowances, rotations and family/deployment support for on-call MTF and guard personnel.
Cyber Monitoring $200K/yr
[#26] Social-media monitoring, cyber ops to remove sensitive material, and secure-communications operations (recurring).
Supplies And Consumables $90K/yr
[#15, #12, #27] PPE consumables, decon/waste disposal contracts, routine consumables (filters, batteries, lighting) and annual replenishment of trauma/medical consumables.
Psychological Services $50K/yr
[#25] Vetting, screening, and ongoing counseling for personnel exposed to traumatic/religiously charged environments.
Mtf Equipment Maintenance $20K/yr
[#4] Annual maintenance, replacement, and consumables for expedition/raid kits.
Anomalous Capture Consumables $5K/yr
[#14] Consumable sedatives and single-use capture supplies per mission (modeled as a small recurring budget).
⚡ Cost Scenarios
📊 Baseline (baseline) $6.8M/yr
82.5% probability / year
Normal, uneventful year with steady operations, monitoring, and routine maintenance only.
no breach routine maintenance scheduled exercises
🚨 Minor Incident $7.3M/yr
15.0% probability / year +$500K vs baseline
Localized breach or discovery requiring a rapid MTF deployment, limited repairs, targeted conservation and increased legal/PR activity.
localized breach limited structural/archaeological damage small-scale casualty or sample acquisition
🚨 Major Breach $16.8M/yr
2.0% probability / year +$10.0M vs baseline
Significant containment failure or mass incursion requiring large-scale remediation, use of breach reserves, major conservation/restoration and international/legal response.
mass casualty or multiple-sepulcher breach extensive structural damage activation of breach remediation reserve
🚨 Political Exposure $9.8M/yr
0.5% probability / year +$3.0M vs baseline
High-profile leak or political scandal requiring major legal settlements, extended PR, and diplomatic mitigation with the Holy See.
major media leak Vatican diplomatic escalation public disclosure risk
👥 Personnel 37 total
Role Count Notes
Security Officer / MTF Guard 12 [#1] Permanent Vatican Relic Recovery Office guards for 24/7 coverage (modeled as 12 personnel to match recurring guard salary budget).
MTF Operator / Specialist 16 [#3] MTF Zeta-9 on-call operators, EOD/engineer support and medics (salaries modeled for 16 operators as baseline).
Operations / Control-room Operator 8 [#10] 24/7 monitoring staff (modeled as 8 FTE to represent 3–4 operators per shift with rotations).
Conservator / Archaeologist 1 [#11] Specialist conservator/archaeologist oversight (contracted/embedded cultural-heritage lead).
📋 Confidence Notes
Analyst notes provide detailed line-item ranges, but many large optional choices (BSL-3 build vs contract labs, level of reserves retained, extent of structural work) introduce uncertainty. Midpoint assumptions were used where ranges were wide.
← SCP-5652 ↑ All SCPs SCP-5654 →