SCP-5806 Safe ~ medium confidence
SCP-5806
Expected annual
$1.3M
One-time setup
$2.2M
Annual recurring
$1.3M
Personnel
11
Estimated initial one-time setup and acquisition costs are approximately $2.16M driven primarily by site acquisition, escalation contingency, and initial remediation/buyouts; ongoing annual operations cost about $1.26M driven by staff wages (security, site management, researchers), legal/cover operations, and monitoring infrastructure.
🏗️ One-Time Capital Costs Total: $2.2M
Facilities $875K
[#1, #9] Site acquisition/purchase/lease and structural/engineering assessment costs for the Flowered Acres wing and investigations into door/structure immobility.
Escalation Contingency $500K
[#26] Minimum dedicated contingency for large-scale escalation (mobile assets, relocation or neutralization mobilization).
Equipment $155K
[#5, #6, #10, #12] Sensor/surveillance hardware, secure server hardware, non-invasive inspection robotics/borescopes, and initial PPE/decon equipment.
Medical Testing $100K
[#14] One-time comprehensive medical and neurological screening for ~20 staff/subjects (MRI/EEG/serology/toxicology).
Compensation $100K
[#18] Owner buyout, staff severance, NDAs and hush payments to secure cooperation from facility owners and employees.
Insurance Reserve $100K
[#19] Initial liability/insurance reserve for unforeseen claims and containment-related incidents.
Legal Cover Up $75K
[#17] Initial legal/PR retainers, community compensation planning and immediate document/records management for cover story setup.
Resident Relocation $50K
[#2] Immediate relocation and continuity-of-care costs for current residents (transport, temporary placement, administrative costs).
Controlled Breaching $50K
[#11] Purchase/rental of breaching/demolition tools and consultants to enable a controlled forced entry if required (per-attempt equipment baseline).
Fleet Acquisition $40K
[#23] Purchase of light fleet (vans/response vehicle) for staff transport and rapid response.
Power Upgrades $30K
[#7] Backup generator, UPS and installation (one-time hardware and installation costs).
Hvac Isolation $30K
[#8] HVAC isolation/sealing and installation of filtration/pressure-control systems to isolate wing air handling.
Amnestic Interventions $30K
[#16] Initial budget for pharmacological/amnestic interventions and psychiatric follow-up if policy requires application to known personnel.
Initial Research And Lab Setup $15K
[#13] Forensic and materials analysis lab fees and initial analytic instrument usage (SEM, radiography, etc.).
Archive And Documentation $10K
[#24] Secure cabinets, initial cataloging and climate control setup for physical artifacts and secure digital archiving hardware.
🔄 Annual Recurring Costs Total: $1.3M/yr
Staff Wages $950K/yr
[#3, #4, #21] Salaries and benefits for 24/7 on-site security team, site director/administrative staff, and dedicated research staff.
Cover Story And Legal $117K/yr
[#15, #17, #25] Covert/offsite surveillance and behavioral monitoring of staff, ongoing legal/PR maintenance, and community relations/informant payments to maintain cover story.
Facilities Maintenance $69K/yr
[#7, #8, #20, #24, #19] Ongoing fuel/maintenance for generators, HVAC filter/replacement and isolation system upkeep, routine sealed-wing inspections, archive climate control, and periodic contingency/reserve replenishment.
Supplies And Consumables $62K/yr
[#5, #12, #27] Network/storage maintenance for sensors, PPE consumables and decon supplies, and general facility consumables/operating supplies.
Research And Monitoring $45K/yr
[#6, #21, #22] Ongoing data-storage/analysis costs, non-salary lab overhead for research team, and psychological support/longitudinal monitoring costs for residents/staff.
Logistics And Transport $14K/yr
[#23] Vehicle operations: fuel, maintenance, licensing and light fleet operating costs for transport and on-call response.
Cost Scenarios
📊 Baseline (baseline) $1.3M/yr
95.5% probability / year
Normal year with sealed-wing monitoring, no forced entry or major incidents; routine maintenance and research continue.
sealed monitoring routine maintenance no unauthorized breaches
🚨 Minor Incident $1.4M/yr
4.0% probability / year +$150K vs baseline
Localized incident such as attempted unlawful entry, small contamination event, or limited breach attempt requiring site-level emergency response and limited controlled interventions.
attempted unauthorized access limited contamination small-scale breaching attempt
🚨 Major Breach $2.8M/yr
0.5% probability / year +$1.5M vs baseline
Significant escalation requiring mobilization of wider Foundation assets: large containment teams, facility evacuation/relocation, major medical/legal response, or neutralization attempt.
successful large-scale breach off-site effects observed mass casualty/contamination
👥 Personnel 11 total
Role Count Notes
Security Officer / MTF Agent 6 [#3] Rotating 24/7 on-site armed guard team (6 total to cover shifts).
Site Director / Executive Staff 1 [#4] Senior site director responsible for daily decisions and liaison with external authorities.
Administrative Staff 1 [#4] On-site administrator/HR for relocated staff and operations.
Research Scientist 3 [#21] Dedicated anomaly research team (2–4 recommended; midpoint used) to coordinate experiments, monitoring and reporting.
📋 Confidence Notes
Estimates combine well-defined operational costs (staff, equipment, routine maintenance) with wide ranges for property acquisition, breach/contingency events, and anomalous-specific interventions; uncertainty about anomaly behavior and contingency mobilization lowers confidence.
← SCP-5805 ↑ All SCPs SCP-5807 →