SCP-2410 Unknown ~ medium confidence
SCP-2410
Expected annual
$6.1M
One-time setup
$4.6M
Annual recurring
$5.9M
Personnel
29
One-time startup capital is approximately $4.6M, driven by lab buildout, non-invasive screening integration, contingency/reserve and capital equipment. Expected annual operating costs are about $5.93M/year, dominated by salaries (field/embedded agents, forensic staff, security), global monitoring/response, and legal/PR cover operations.
🏗️ One-Time Capital Costs Total: $4.6M
Non Invasive Screening Integration $1.2M
[#15] Pilot integration of conveyor/IR/X-ray/ultrasound scanners at ~10 sites (one-time capital/integration).
Contingency Fund $1.2M
[#24] Emergency mass-response contingency/reserve for large-scale seizures, temporary storage, mass incineration, and mass amnestic operations.
Equipment $504K
[#2, #4, #5] Capital hardware: on-site incinerator (#2 $275,000), refrigerated evidence storage & installation (#4 $19,000), and portable hazmat/transport vehicle fleet capital (#5 $210,000).
Facilities $375K
[#1, #31] BSL-2 containment laboratory fit-out estimate (structural/ventilation/access control). Includes mapping to the analyst's high-level summary (#31).
Initial Research And Lab Setup $325K
[#13] Laboratory analysis equipment and research lab buildout (microscopes, histology, imaging/autoclave/PPE station).
Epi Retainer One Time $200K
[#28] One-time contingent epidemiological investigation retainer / access fee to higher-biosafety labs.
Web Infrastructure Dev $175K
[#9] Development of web crawling/monitoring/censorship infrastructure (one-time dev).
Legal Pr Retainer $175K
[#18] Initial legal/PR retainer and one-time cover-up startup costs.
Chain Of Custody Dev $112K
[#19] Development & deployment of encrypted chain-of-custody/evidence database and secure systems (one-time dev).
Embedded Onboarding $100K
[#8] One-time onboarding/cover-establishment costs for embedded agents in QA/contractors.
Municipal Legal Retainers $75K
[#10] Initial legal agreements/retainers for municipal police liaison/covert redirection.
Sop Development $50K
[#20] Development of SOPs and initial staff training program creation (one-time).
🔄 Annual Recurring Costs Total: $5.9M/yr
Staff Wages $2.9M/yr
[#7, #8, #12, #29] Salaries & benefits: field response agents (~10 @ $120k -> $1.2M #7), embedded agents (~10 @ $100k -> $1.0M #8), forensic biology/pathology personnel (~5 staff -> $400k #12), security staffing (guards rotational ~4 @ $80k -> $320k #29).
Cover Story And Legal $700K/yr
[#10, #18] Municipal police liaison stipends/cover payments (~$200k/yr #10) and ongoing legal/PR/cover-up budget (~$500k/yr #18).
Research And Monitoring $565K/yr
[#9, #14, #23] Ongoing operations: web moderation/monitoring ops (~$275k/yr #9), sequencing/advanced per-sample testing (~$250k/yr #14), and pathogen monitoring/PCR surveillance (~$40k/yr #23).
Program Overhead $539K/yr
[#30] Program overhead and contingency (administrative, procurement markup) estimated as 10% of recurring subtotal before overhead per analyst guidance.
Logistics And Transport $370K/yr
[#6, #16, #25] Hazmat transport recurring costs (drivers/fuel/maintenance/permits ~$50k #6), teddy-bear sampling procurement & shipping (~$70k #16), and international logistics/permits liaison (~$250k #25).
Amnestic Program $350K/yr
[#11] Amnestic drug per-administration & medical/admin logistics (~$100k–$500k + ~$50k logistics; midpoint used).
Epi Retainer Recurring $150K/yr
[#28] Recurring retainer / contracted access to higher-biosafety labs and epidemiological specialists (retainer model).
Non Invasive Maintenance $125K/yr
[#15] Maintenance/ops for integrated screening at sites (~$50k–$200k/yr; midpoint used).
Chain Of Custody Hosting $50K/yr
[#19] Hosting, maintenance, and secure storage for chain-of-custody/evidence systems (~$30k–$75k/yr).
Supplies And Consumables $38K/yr
[#22, #27] Decontamination/sterilization consumables and miscellaneous consumables (PPE, evidence bags, tools): ~$27,500 + ~$10,000.
Training $35K/yr
[#20] Recurring staff training, annual refreshers, and simulation exercises (~$20k–$50k/yr).
Incinerator Operating $28K/yr
[#3] Incinerator fuel, service, emissions compliance, ash testing, and operator certification (~$15k–$40k/yr).
Psychological Support $25K/yr
[#21] Counseling and occupational health programs for staff (~$10k–$40k/yr).
Imaging Maintenance $25K/yr
[#26] Annual service contracts/calibration for imaging and diagnostic equipment (~$10k–$40k/yr).
Hazardous Waste Disposal $10K/yr
[#17] Post-incineration ash testing and hazardous waste disposal fees (~$5k–$15k/yr).
Facilities Maintenance $2K/yr
[#4] Energy/maintenance for refrigerated evidence storage (~$1k–$3k/yr; midpoint used).
Cost Scenarios
📊 Baseline (baseline) $5.9M/yr
83.0% probability / year
Normal year with routine monitoring, sampling, containment, and no major incidents.
routine_sampling regular_monitoring no_mass_events
🚨 Minor Incident $6.4M/yr
15.0% probability / year +$500K vs baseline
Localized production/run yields a cluster of affected items requiring intensified seizures, additional sequencing, incinerations, and increased PR/legal activity.
cluster_discovery multiple_exposures localized_mass_seizure
🚨 Major Breach $9.4M/yr
2.0% probability / year +$3.5M vs baseline
Large-scale production or retail distribution event requiring emergency mass response: mass seizures, contracting BSL-3/4 work, large amnestic operations, substantial legal/PR payouts and international logistics.
mass_production_run widespread_public_exposure international_mass_seizure
👥 Personnel 29 total
Role Count Notes
Security Officer / Guard 4 [#29] 24/7 security rotations (approx. 3–6 guards; midpoint used).
Field Response Agent / MTF Agent 10 [#7] Trained field agents (analyst assumed 10 dedicated agents at $120k fully-loaded each).
Embedded Agent (QA Contractor) 10 [#8] Embedded agents placed in toy QA/contractors (8–15 positions; midpoint 10 used).
Research Scientist / Forensic Biologist / Pathologist 3 [#12] 2–3 researchers; midpoint 3 used.
Lab Technician / Histology Technician 2 [#12] 2 histology/technical staff per analyst notes.
📋 Confidence Notes
Analyst notes provide line-item ranges and clear mappings for most costs; however anomalous operational volatility and uncertain incident frequencies (and the SCP's unusual biology) introduce uncertainty in incident probabilities and contingency sizing, so a medium confidence rating is appropriate.
← SCP-2409 ↑ All SCPs SCP-2411 →