← SCP Cost Explorer Read on SCP Wiki ↗
SCP-5314 Unknown ~ medium confidence
SCP-5314
Expected annual
$10.6M
One-time setup
$9.5M
Annual recurring
$10.3M
Personnel
17
Estimated startup (one-time) costs are approximately $9.48M driven by facility build-out, hermetic lab construction, ecological remediation reserves and contingency funds; recurring annual costs are roughly $10.33M/yr driven primarily by MTF operational readiness, sustained research & monitoring, staff wages, and long-term remediation/contingency replenishment.
🏗️ One-Time Capital Costs Total: $9.5M
Facilities $3.4M
[#1, #5, #6] Insulated frozen-storage warehouse build-out (Area-3 sporangium warehouse) plus hermetic cultivation lab build-out and HVAC upgrade/installation (construction, insulation, ducting, pressure-control systems).
Ecological Remediation Program $2.0M
[#30] Initial capital for a program to address potential forest/pine-stand remediation (soil replacement, selective tree removal, program mobilization).
Contingency Fund $1.5M
[#29] Containment breach contingency fund / emergency surge capacity reserve for rapid cold storage rental, contractor hiring, and surge equipment.
On Site Incinerator $600K
[#14] Capital cost to install an on-site high-temperature incinerator/bio-incineration capability for carcass and large biohazard disposal.
Equipment $386K
[#2, #4, #16, #20] Purchase and installation of -80°C freezers and LN2 cryo system, continuous temperature monitoring hardware & alarms, decontamination hardware (HPV generator/autoclave/foggers), and cryo shipper units.
Environmental Monitoring Deploy $300K
[#23] Initial deployment of permanent field sensors, camera traps, and baseline environmental surveillance infrastructure.
Legal Contingency Reserve $300K
[#21] One-time contingency reserve for legal settlements, permitting facilitation, or indemnity payments in early incidents.
Initial Research And Lab Setup $280K
[#13] Portable/bench molecular diagnostics and initial lab instrumentation (e.g. portable PCR, initial sequencing runs and lab consumables for start-up research).
Compensation Reserve $200K
[#28] Initial reserve for compensation/indemnity to civilians/property owners for early incidents or small-scale losses.
Backup Power Generator $150K
[#3] Generator, ATS, fuel storage or initial installation to provide continuous power for ULT freezers, HVAC and monitoring systems.
Environmental Remediation Initial $150K
[#15] Initial mobilization and medium-scale remediation equipment/contractor mobilization for local site treatment (fumigation/soil removal capability).
Hazmat Suits $105K
[#7] Purchase of a pool (~10) of Type-4 fully encapsulating hazmat suits plus initial spares and fit-testing equipment.
Electronic Records Setup $85K
[#26] Secure IT setup, encrypted records systems, chain-of-custody databases and audit infrastructure initial setup.
🔄 Annual Recurring Costs Total: $10.3M/yr
Mtf Operational $5.5M/yr
[#11] Operational readiness for MTF Epsilon-1 (≈20 operators): salaries, specialized training, medevac contracts, equipment and annual exercises (midpoint of $4M–$8M/yr).
Research And Monitoring $1.5M/yr
[#13, #23, #24] Ongoing research program and surveillance: annual molecular diagnostics/consumables, qPCR sequencing runs, field sampling and program-level research (focused team and experiments) estimated at ~$1.25M for research + ~$90k field diagnostics + ~$150k surveillance operations = ~$1.49M/yr.
Staff Wages $1.4M/yr
[#9, #10] Salaries for containment/research staff and on-site security: (3 scientists + 4 technicians + 1 biosafety officer ≈ $740k/yr) + (9 guards ≈ $700k/yr incl. benefits) = ~$1.44M/yr.
Ecological Longterm Management $500K/yr
[#30] Ongoing long-term forest management, selective removal and vector-control programs if low-level ecological persistence is detected.
Medical Reserve $300K/yr
[#17] Budget reserve for staff medical treatment, surgeries, hospitalizations and follow-up for infected personnel.
Cover Story And Legal $200K/yr
[#21, #22] Legal retainer, liaison, and PR/cover-story management and monitoring for leak management and local authority interaction.
Contingency Replenishment $200K/yr
[#29] Annual replenishment target for the containment breach contingency fund to restore surge capacity after use.
Environmental Decontamination $150K/yr
[#15] Recurring contractor remediation/targeted environmental antifungal treatments for localized sites.
Veterinary Contract $125K/yr
[#19] Contracted veterinary expertise for field euthanasia, necropsy and sampling (annual retainer/operations).
Training And Drills $75K/yr
[#27] Annual drills for lab emergency response, field decon and MTF retrieval exercises.
Compensation Reserve Annual $50K/yr
[#28] Annual replenishment for civilian/property compensation and hush payments as incidents occur.
Facilities Maintenance $40K/yr
[#6] Quarterly HVAC/pressure certification, general facility maintenance and mechanical service for cold storage/HVAC systems.
Per Deployment Response $38K/yr
[#12] Expected annualized cost of occasional MTF field deployments (assumed ~0.25 deployments/year × ~$150k per deployment = ~$38k/yr).
Backup Power Maintenance $30K/yr
[#3] Fuel, generator maintenance contracts and fuel-storage upkeep for backup power systems.
Decontamination Maintenance $30K/yr
[#16] Maintenance and consumables for HPV generators, autoclaves and foggers.
Pharmaceutical Replenishment $30K/yr
[#18] Annual replenishment/rotation of antifungal drug stockpiles and related medical consumables.
Waste Management $30K/yr
[#25] Regular biohazard waste pickup, treatment manifests and off-site disposal contracts.
It And Auditing $30K/yr
[#26] Ongoing secure IT operations, audits and encrypted communications upkeep.
Hazmat Suits Servicing $20K/yr
[#7] Annual servicing, SCBA cylinder fills, replacement parts and testing for encapsulating suits.
Animal Disposal Operational $20K/yr
[#14] Routine small-scale euthanasia and carcass transport/disposal operational costs averaged annually.
Supplies And Consumables $18K/yr
[#8] Annual PPE consumables (gloves, cartridges, disinfectant, single-use items).
Logistics And Transport $15K/yr
[#20] Baseline secure/frozen transport costs (vehicle + escort + monitoring) averaged annually for routine shipments.
Temperature Monitoring Service $4K/yr
[#4] 24/7 monitoring service fees and alerting for freezer/telemetry systems.
⚡ Cost Scenarios
📊 Baseline (baseline) $10.3M/yr
81.5% probability / year
Normal year with no major incidents: steady operations, scheduled research and monitoring, and routine training/drills.
no_incidents routine_operations
🚨 Minor Incident $11.0M/yr
15.0% probability / year +$650K vs baseline
Localized outbreak requiring one MTF deployment, targeted remediation, limited compensation and media management.
localized_outbreak single_deployment limited_environmental_contamination
🚨 Major Breach $15.3M/yr
3.0% probability / year +$5.0M vs baseline
Significant containment breach with multiple deployments, large remediation contract and major compensation/legal costs.
multi-site_release major_environmental_contamination large_compensation_claims
🚨 Ecological Establishment $18.3M/yr
0.5% probability / year +$8.0M vs baseline
SCP-5314 becomes established in pine stands requiring multi-year ecological remediation and large-scale program mobilization.
widespread_ecological_spread forest_infestation persistent_mycorrhizal_colonization
👥 Personnel 17 total
Role Count Notes
Research Scientist 3 [#9] Mycologist/microbiologist/research leads as per analyst staffing (3 scientists).
Laboratory Technician / Containment Technician 4 [#9] Lab technicians/containment technicians supporting cultivation and assays (4 technicians).
Biosafety Officer 1 [#9] Dedicated biosafety officer for BSL-3+/spore containment oversight (1).
Security Officer / Guard 9 [#10] 24/7 on-site security staffing (3 shifts × 3 guards = 9 guards) as described.
📋 Confidence Notes
Analyst notes provide detailed line-item ranges allowing mid-point estimates, but large ranges for ecological remediation, MTF operations and legal/compensation introduce substantial model uncertainty; scenario probabilities are subjective.
← SCP-5313 ↑ All SCPs SCP-5315 →