← SCP Cost Explorer Read on SCP Wiki ↗
SCP-1406 Safe ~ medium confidence
SCP-1406
Expected annual
$1.7M
One-time setup
$1.2M
Annual recurring
$1.7M
Personnel
14
Initial setup and equipment (site purchase/containment modifications, in-house lab setup) drive one-time costs; recurring costs are dominated by security and research staff wages plus overhead and ongoing testing/monitoring.
🏗️ One-Time Capital Costs Total: $1.2M
Initial Research And Lab Setup $500K
[#10, #11] In-house analytical capital (mass specs/ICP-MS/NMR/etc.) and lab buildout for photoluminescence, calorimetry and related specialized testing.
Facilities $396K
[#1, #2, #5, #6, #7, #28] Property purchase/lease and site-control work, perimeter/fence installation, guardhouse/access-control construction, containment chamber reinforcement/modification, HVAC install, and a long-term decommissioning reserve.
Incident Contingency Fund $150K
[#16] Liquid contingency reserve for emergency response, rapid replacement, or relocation costs.
Equipment $109K
[#3, #9, #13, #17, #18, #8] CCTV/hardware and network hardening, secure storage (glovebox/lockers), initial PPE kit, secure transport container, data/server provisioning, and fire-suppression hardware.
Cover Story Setup $55K
[#19] Initial funding for staged restoration cover story, permits, contractor staging, and local reimbursements.
Backup Power $30K
[#25] Purchase and installation of generator/UPS as backup power for containment systems.
Sop Development $8K
[#22] Initial SOP development, translation and documentation.
🔄 Annual Recurring Costs Total: $1.7M/yr
Staff Wages $1.0M/yr
[#4, #15, #27] Security staff (6 guards + supervisor) and dedicated research team salaries plus 1 French-speaking liaison/translator.
Overhead Allocation $220K/yr
[#29] Administrative overhead (HR, finance, procurement) allocated as ~20–30% of direct operations.
Research And Monitoring $134K/yr
[#10, #11, #12, #14, #26] Outsourced comprehensive analyses, specialized campaign testing, toxicology/environmental sampling, medical monitoring and periodic environmental surveys.
Contingent Advanced Research $100K/yr
[#30] Seed/standing allocation for advanced follow-up research if novel properties warrant a funded program.
Facilities Maintenance $60K/yr
[#2, #5, #7, #8, #25] Fence/portal repairs, guardhouse utilities, HVAC energy and filter replacements, fire-suppression testing, and backup power fuel/maintenance.
Supplies And Consumables $57K/yr
[#13, #21, #23] PPE consumables and replacement, hazardous waste disposal events, and laboratory consumables/reagents/glassware.
Instrumentation Maintenance $45K/yr
[#24] Service agreements for mass-spec/ICP/NMR, HVAC, CCTV, fire suppression and UPS/generator maintenance contracts.
Cover Story And Legal $30K/yr
[#19, #20] Ongoing cover-story payments, local agreements and legal retainer/consulting fees.
Logistics And Transport $12K/yr
[#17] Recurring secure transport/escorted transfer budget for samples and occasional object movement.
Data Infrastructure Hosting $10K/yr
[#18] Secure hosting, off-site encrypted backups, and basic cybersecurity maintenance for footage, research and medical records.
Training And Drills $5K/yr
[#22] Annual drills, SOP updates and training refreshers.
⚡ Cost Scenarios
📊 Baseline (baseline) $1.7M/yr
91.0% probability / year
Normal year with routine operations, monitoring, and no major incidents.
routine_operations scheduled_testing no_incidents
🚨 Minor Incident $1.8M/yr
8.0% probability / year +$75K vs baseline
Localized event such as a small uncontrolled exothermic reaction, minor contamination, or equipment failure requiring cleanup and limited repairs.
localized_fire minor_contamination equipment_failure
🚨 Major Breach $2.3M/yr
1.0% probability / year +$600K vs baseline
Significant containment/visibility incident causing extended cleanup, legal action, replacement of equipment, possible temporary relocation and public exposure mitigation.
breach significant_fire media_exposure
👥 Personnel 14 total
Role Count Notes
Security Officer / MTF Agent 7 [#4] Six guards for 24/7 coverage plus one supervisor as described in security staffing estimates.
Research Scientist / Chemist 2 [#15] Chemists for analytical work and sample interpretation (1–2 FTEs).
Materials Scientist 1 [#15] Materials scientist for chair/metal analysis and corrosion testing.
Field Researcher / Xenobiologist 1 [#15] Xenobiologist/field researcher for sampling and environmental studies.
Psychiatrist / Medical Officer 1 [#14, #15] Psychiatrist/medical officer for monitoring cognitive effects and medical follow-up.
Containment Engineer 1 [#6, #7] Engineer for containment modifications, HVAC/filtration and maintenance oversight.
Translation / Liaison Staff 1 [#27] French-speaking liaison for local dealings and contractor management.
📋 Confidence Notes
Analyst notes provide detailed line items and ranges, allowing an informed mid-range estimate; significant uncertainty remains around purchase vs lease, in-house vs outsourced analytics, and contingent advanced research costs, so confidence is medium.
← SCP-1405 ↑ All SCPs SCP-1407 →