← SCP Cost Explorer Read on SCP Wiki ↗
SCP-5863 Unknown ~ medium confidence
SCP-5863
Expected annual
$2.3M
One-time setup
$2.6M
Annual recurring
$2.2M
Personnel
9
Initial one-time capital and setup are dominated by contingency/escalation reserves and infrastructure; ongoing annual costs are driven primarily by staff wages, cover payments (park funding, local contracts, hush/legal) and a sustained research/monitoring program.
🏗️ One-Time Capital Costs Total: $2.6M
Escalation Reserve $1.0M
[#29] Higher-tier escalation reserve (pre-funded budget for catastrophic response scenarios).
Facilities $540K
[#5, #21, #15] Road-closure construction, quarantine facility outfitting, and power generation/backup infrastructure (solar/battery/generator) one-time buildout costs.
Contingency Fund Reserve $500K
[#25] Up-front contingency / emergency response fund (held in reserve for escalation).
Initial Research And Lab Setup $150K
[#19, #20] Initial pilot research program and specialized laboratory assays/equipment (hormone assays, sample storage, initial pilot studies).
Vehicles Fleet $100K
[#12] Purchase of SUVs/pickups for patrols, resupply, and response teams (initial fleet acquisition).
Equipment $60K
[#1] High-resolution camera system installation (PTZ/day-night/thermal cameras, tamperproof enclosures, network installation).
Legal Setup $60K
[#7, #10] Initial legal/setup costs for arranging cover grants/public-works contracts and FOIA/records management setup.
Field Sensors $60K
[#14] LIDAR, thermal arrays, acoustic/seismic/biosensor hardware deployed for standoff detection (initial instrumentation).
Drones And Robots $50K
[#13] Aerial quadcopters and at least one ground rover for remote inspections (initial purchase).
Software Development $30K
[#3] One-time development/customization/licensing fees for automated monitoring software and AI analytics (initial customization).
Nvr And Storage $10K
[#2] Encrypted on-site NVR hardware and initial secure off-site backup setup (one-time equipment).
Medical Kits $6K
[#16] Field medical countermeasure kits (initial purchase of beta-blockers, AEDs, trauma supplies, training kits).
Pr Initial Materials $5K
[#24] Initial public-relations and cover materials (website content, brochures, signage printing).
🔄 Annual Recurring Costs Total: $2.2M/yr
Research And Monitoring $568K/yr
[#3, #14, #19, #23] Ongoing research program staffing and studies, sensor maintenance/calibration, software licensing & updates, and information security/data analysis costs.
Cover Story And Legal $508K/yr
[#7, #8, #9, #10, #24, #28, #26] Annual cover payments/public-works contract funding, ongoing park funding, hush payments/retainers, legal counsel (FOIA/records), PR/limited PSY operations, and archival/institutional knowledge retention costs.
Staff Wages $490K/yr
[#4, #11] Remote monitoring analysts (3 FTE) and perimeter security staff (6 guards, rotating shifts) wages, benefits and overtime.
Psychological Care $100K/yr
[#18] Long-term psychological care, PTSD treatment and occupational rehab for affected personnel (caseload-driven budget).
Replacement Depreciation Reserve $100K/yr
[#27] Annual reserve for replacement/depreciation of cameras, drones, batteries, generators and vehicles (10-20% of capital).
Insurance Premiums $100K/yr
[#29] Insurance/policy premiums or standing escalation-retainer costs to enable rapid large-scale response.
Facilities Maintenance $90K/yr
[#6, #21] Road-closure appearance/inspections/patching and quarantine facility operational upkeep.
Logistics And Transport $50K/yr
[#12, #15] Vehicle fuel/insurance/maintenance and fuel/servicing for generator/backups deliveries.
Acute Medical Care $50K/yr
[#17] Expected annual costs for ER visits, hospitalizations and acute care for exposed personnel (incident-driven average).
Contingency Replenish $50K/yr
[#25] Annual replenishment contribution to contingency fund as used.
Supplies And Consumables $48K/yr
[#13, #16, #20] Drone batteries/repairs, medical resupply/training consumables, and laboratory consumables/testing fees.
Training And Ppe $10K/yr
[#22] Annual refresher training, stress inoculation and PPE upkeep for remote operations.
Data Backup And Bandwidth $5K/yr
[#2] Off-site secure backups, bandwidth and cloud retention costs for video and forensic data.
⚡ Cost Scenarios
📊 Baseline (baseline) $2.2M/yr
75.0% probability / year
Normal year with routine monitoring, maintenance, research and cover operations; no major incidents or exposures.
no incidents regular maintenance ongoing research and cover payments
🚨 Minor Incident $2.4M/yr
20.0% probability / year +$250K vs baseline
Limited medical incident or small civilian incursion requiring targeted emergency response, modest PR/legal action and increased medical care.
single significant exposure local media attention targeted legal/PR expenses
🚨 Major Breach $4.2M/yr
3.0% probability / year +$2.0M vs baseline
Large-scale medical/psychological event or high-profile breach that requires mass medical response, national-level containment and major cover operations.
mass exposure national media coverage federal-level intervention required
🚨 Political Exposure $3.2M/yr
2.0% probability / year +$1.0M vs baseline
Discovery or official inquiry exposing the cover story, necessitating large legal settlements, expanded hush/contract payments and accelerated influence operations.
FOIA/legal discovery state/federal investigation high-profile whistleblower/media investigation
👥 Personnel 9 total
Role Count Notes
Remote Monitoring Analyst 3 24/7 rotating analysts for automated alert review and coordination of responses [#4].
Security Guard 6 Perimeter/roadblock staffing for visible deterrence and redirection (3-shift rotation) [#11].
📋 Confidence Notes
Analyst notes provide broad ranges and many discretionary cover/contingency items; hardware and staffing costs are fairly well-bounded but contingency/escalation outcomes and long-term research demands introduce significant uncertainty.
← SCP-5862 ↑ All SCPs SCP-5864 →