SCP-410 — SCP-410 | Cost Breakdown

Read on SCP Wiki ↗

SCP-410 Safe ~ medium confidence

SCP-410

Expected annual

$307K

One-time setup

$250K

Annual recurring

$295K

Personnel

Estimated one-time startup of $250,300 for containment, instruments, software development and contingency; recurring baseline operating costs ~ $294,600/yr driven mainly by staff wages, archive/IT maintenance, document-generation upkeep, legal/insurance and consumables.

🏗️ One-Time Capital Costs Total: $250K

Document Generation Dev $60K

[#7] One-time development of automated multilingual document generator with controlled error insertion (recommended automated approach).

Incident Contingency Reserve $50K

[#14] One-time reserve recommended for conservation/restoration contingencies and reimbursements for artifact damage.

Research Pilot $30K

[#26] One-time small pilot biochemical/physiological research budget if deeper study is authorized.

Initial Research And Lab Setup $25K

[#11] Dedicated starter laboratory instrument set (stereo microscopes, imaging, histology starter supplies).

Feeding Archive Setup $20K

[#9] One-time secure Feeding Archive database deployment, scanning hardware and physical archive shelving setup.

Ethical Legal Reserve One Time $20K

[#27] One-time preparations for IRB/ethical/legal frameworks if human-tissue testing is contemplated.

Legal Retainer $10K

[#15] One-time legal/ethics retainer and initial compliance/legal setup.

It Security Setup $10K

[#19] One-time IT hardening and access-control setup for Feeding Archive and logs.

Sop Development $8K

[#18] SOP writing and initial staff training development costs.

Facilities $3K

[#1] Custom 1×1×1 m acrylic containment fabrication + installation, anti-tamper fixtures and spare lids.

Secure Transport Initial $3K

[#16] Initial secure transport supplies and internal chain-of-custody training/supplies.

Background Checks Initial $3K

[#17] Initial background checks and security vetting for assigned team (~6–10 staff band estimate).

Incubator Purchase $3K

[#23] One-time small incubator/humidity cabinet if required for colony/environment control.

Transport Modules $3K

[#2] Purchase of 4–6 approved 20×20×20 cm transport modules and spares.

Equipment $2K

[#8, #10] Printer purchase and starter PPE/tool kit (printers, PPE/gloves/forceps starter kit).

Husbandry Setup $2K

[#13] One-time setup for breeding housings, cameras and initial husbandry enclosure supplies.

Summary Misc $0

[#29] Summary guidance only; no separate additional one-time cost beyond line items above.

🔄 Annual Recurring Costs Total: $295K/yr

Staff Wages $150K/yr

[#4, #5, #6] Entomology technician(s) and transport backup (~1 FT + 1 PT combined), senior researcher oversight (fractional FTE), and in-house linguist (0.5 FTE or equivalent).

Research And Monitoring $22K/yr

[#11, #24] Core facility/shared-use fees (SEM, mass spec) and data analysis/QA/audit workload labor.

Cover Story And Legal $20K/yr

[#15] Routine legal/ethics/compliance retainer, permit maintenance, and PR/cover-up preparedness budget.

Supplies And Consumables $19K/yr

[#8, #10, #12, #13] Paper/toner/inks, specialized substrates/etching outsourcing, PPE consumables, histology/reagent consumables, husbandry consumables.

External Collaboration $18K/yr

[#21] Funds for limited external testing under NDA, reimbursements and travel for collaborators.

Policy Enforcement $12K/yr

[#28] Opportunity-cost / misuse prevention monitoring, audits and occasional legal review to prevent propaganda/misuse.

Feeding Archive Maintenance $12K/yr

[#9] Annual server/storage/backups and IT admin time for Feeding Archive.

Specialist Transcription $10K/yr

[#20] Budget for outsourced epigraphy/engraving/transcription for unusual scripts and substrates.

It Security Maintenance $6K/yr

[#19] Ongoing IT security, monitoring and minor SOC activities for archive/access control.

Insurance $6K/yr

[#22] Incremental policy loading for artifact liability and research coverage.

Document Generation Maintenance $5K/yr

[#7] Annual maintenance and updates for automated document-generation system (alternate: outsourcing cost may replace this).

Incident Contingency Replenish $5K/yr

[#14] Annual replenishment budget for contingency reserve if used.

Facilities Maintenance $3K/yr

[#23, #25] HVAC/incubator incremental energy and annual containment replacement/depreciation reserve.

Sop Refresher $2K/yr

[#18] Annual refresher training and printed SOP materials.

Compliance Monitoring $2K/yr

[#27] Ongoing monitoring and compliance overhead for ethical/legal obligations after initial setup.

Logistics And Transport $1K/yr

[#16] Internal secure transport administrative costs; external courier per-mission costs are episodic and budgeted under contingencies.

Background Checks Renewal $1K/yr

[#17] Periodic renewal/vetting of personnel security checks.

Locksmith Rekeying $400/yr

[#3] Rekeying cylinder lock every 3 months (mechanical option).

Research Program Continuation $0/yr

[#26] Recurring research program costs only if long-term biochemical studies are continued; baseline assumes 0 additional/year beyond pilot.

⚡ Cost Scenarios

📊 Baseline (baseline) $295K/yr

92.5% probability / year

Normal, uneventful year with routine operations and no major incidents.

routine_feeding_and_research no_artifact_contamination no major legal incidents

🚨 Minor Incident $331K/yr

5.0% probability / year +$36K vs baseline

Small contamination or damage to a non-priority artifact requiring conservation, limited legal/PR action and overtime response.

accidental_use_of_historic_material localized contamination requiring conservation

🚨 Major Breach Or Public Exposure $745K/yr

0.5% probability / year +$450K vs baseline

Significant public exposure or contamination of high-value artifacts leading to major conservation, legal action and containment upgrades.

high-profile artifact contamination public disclosure requiring large-scale response

🚨 Research Scaleup $715K/yr

2.0% probability / year +$420K vs baseline

Authorization of a major biochemical/genomic research program requiring expensive instrumentation, staff hires and expanded testing budgets.

approved proteomics/genomics program large-scale external collaboration

👥 Personnel 4 total

Role	Count	Notes
Research Technician / Entomology Technician	2	[#4] One full-time technician plus one part-time transport/backup technician (combined wages included in staff_wages).
Research Scientist / Coleopterist	1	[#5] Senior researcher oversight (fractional FTE available for approvals and oversight).
Linguist / Language Specialist	1	[#6] In-house 0.5 FTE linguist or equivalent contractor pool for feeding reviews (cost included in staff_wages).

📋 Confidence Notes

Estimates are based directly on analyst line-item ranges and a recommended automated document-generation approach; major uncertainties remain around conservation/incident severity, choice of automation vs. outsourcing for document generation, and any escalation to human-tissue research, so confidence is medium.

← SCP-409 ↑ All SCPs SCP-411 →