SCP-5409 — SCP-5409 | Cost Breakdown

Read on SCP Wiki ↗

SCP-5409 Unknown ~ medium confidence

SCP-5409

Expected annual

$1.1M

One-time setup

$301K

Annual recurring

$1.1M

Personnel

Estimated one-time startup costs are approximately $301,000 driven by site retrofit, heavy equipment/rental, and analytical characterization; recurring annual costs are approximately $1,063,900 driven primarily by security and research/staff wages plus overhead and contingency.

🏗️ One-Time Capital Costs Total: $301K

Facilities $75K

[#7] Retrofit / BCF-3 greenhouse containment upgrade to BSL-2 standards, secondary containment, HVAC/filtration and intrusion detection reconfiguration.

Contingency Removal Capability $50K

[#21] Capital contracting for contingency removal/destruction capability (mobile incinerator, heavy equipment contracting, remediation planning).

Equipment $34K

[#9, #15, #17] Automated irrigation / fertigation hardware and installation, purchase of -80C freezer for sample archiving, initial CCTV/tamper-detection installation.

Analytical Characterization $30K

[#13] One-off deep materials characterization: FTIR, NMR, GC-MS/LC-MS proteomics/lipidomics and polymer analysis (contract instrument time).

Heavy Equipment Rental $16K

[#2] Tree-spade/backhoe/crane rental and transport/rigging and operator fees for exhumation and rootball extraction.

Field Recovery $15K

[#1] Site recovery: travel, on-site cordon, hazmat, evidence collection, short-term lodging and vehicles for 2–3 day operation.

Polymer Handling Initial $15K

[#22] Initial handling and setup for unknown polymer pacifier material (specialized containment, inerting procedures, disposal planning).

Social Media And Legal Initial $10K

[#6, #23] Initial web suppression/takedown activity and initial legal counsel/records archiving and gag-order processing.

Hazardous Waste Initial $10K

[#19] Initial hazardous/biohazardous waste handling and disposal for remains, contaminated soil and PPE.

Forensic Services $9K

[#4] Forensic pathology/anthropology: autopsy, histology, radiology, DNA sequencing and reporting on infant remains.

Local Government Liaison $8K

[#5] Fees for trail closure, landowner/park reimbursements, permits, and compensation to witnesses for cooperation/NDA.

Microbiology Initial $8K

[#14] Initial microbiology/virology screening, culture, PCR panels and metagenomic sequencing to exclude pathogens.

Data Storage Initial $8K

[#25] Secure IT/data storage initial setup, encrypted servers and offsite backup provisioning.

Secure Transport $5K

[#3] Secure vehicle(s), armed courier/security detail, refrigerated containment and decontamination stops for transfer to Site-51.

Rootball Container $4K

[#8] Custom oversized pot/container, sterile substrate, anti-root liners and seismic/secure anchoring for rootball stabilization.

Psychological Support Initial $4K

[#24] Initial psychological support and ethics review setup for staff exposed to traumatic remains and imagery.

Initial Research And Lab Setup $0

[]

🔄 Annual Recurring Costs Total: $1.1M/yr

Staff Wages $720K/yr

[#10, #11, #12] Continuous security staffing, dedicated botanical specialists, and allocated research staff / contractors for ongoing analysis.

Program Overhead $161K/yr

[#27] Site overhead allocation (administration, HR, accounting, insurance) estimated at ~20% of direct recurring operating costs.

Contingency Reserve $100K/yr

[#26] Reserved contingency for emergency crane calls, emergency sample destruction, emergency staffing and unknown anomalous behaviors (recommended 10–25% reserve).

Facilities Maintenance $25K/yr

[#7, #16] Ongoing facility maintenance including HVAC/environmental control energy and upkeep for the BCF-3 containment bay.

Research And Monitoring $12K/yr

[#20] Periodic imaging, sap-flow meters, scheduled re-analyses and contracted instrument time for long-term monitoring assays.

Hazardous Waste Recurring $10K/yr

[#19] Routine disposal of contaminated material, regulated medical waste incineration or autoclave processing for regular operations.

Supplies And Consumables $7K/yr

[#18] Fertilizer, soil amendments, PPE, sterile sampling kits, replacement tubing/filters and routine consumables.

Cover Story And Legal $6K/yr

[#23] Ongoing legal counsel, records management, PR/legal liaison for subpoenas or civil matters and continued takedown/legal actions.

Data Storage And It $6K/yr

[#25] Recurring secure data storage, backups, encryption and periodic cyber-security audits.

Microbiology Monitoring $5K/yr

[#14] Periodic microbiology/virology monitoring, repeat PCR/metagenomics to detect emergent pathogens.

Polymer Handling Recurring $4K/yr

[#22] Ongoing safe-storage, periodic experimental work and controlled disposal costs for SCP-5409-1 polymer material.

Cctv Maintenance $3K/yr

[#17] Video storage, maintenance and monitoring costs for 24/7 camera coverage and encrypted storage.

Psychological Support $2K/yr

[#24] Ongoing staff counseling and ethics-board/IRB-like review meeting costs.

Cold Storage Maintenance $2K/yr

[#15] Electricity, monitoring, and maintenance for -80C freezer and refrigerated storage.

Irrigation Maintenance $1K/yr

[#9] Consumables and maintenance for automated irrigation, nutrient feeders, pumps and sensors.

Logistics And Transport $0/yr

[]

⚡ Cost Scenarios

📊 Baseline (baseline) $1.1M/yr

88.0% probability / year

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

routine_monitoring no_security_incident standard_research_tempo

🚨 Minor Incident $1.2M/yr

10.0% probability / year +$95K vs baseline

Localized incident requiring extra testing, hazardous disposal, overtime security and modest legal/PR actions.

localized_contamination unexpected_sap_leak / minor pathogen_suspicion small_security_breach

🚨 Major Breach $1.7M/yr

2.0% probability / year +$630K vs baseline

Major security breach or public discovery necessitating emergency felling/removal, remediation, large legal/PR response and replacement of capabilities.

public_exposure large_security_breach rapid_growth_event requiring destruction

👥 Personnel 8 total

Role	Count	Notes
Security Officer / MTF Agent	4	[#10] Continuous 24/7 guard coverage with rotation, two on-site at a time recommended; wages/benefits included in staff_wages.
Research Scientist	2	[#12] Allocated research staff / external contractors (chemistry, proteomics, microbiology) included in research staff wages.
Research Technician / Botanical Specialist	2	[#11] On-site botanical specialists / horticulturalists for daily maintenance, sampling and automated system oversight.

📋 Confidence Notes

Analyst notes provide detailed line-item ranges for most costs but many items (retrofit scope, depth of research, and unknown anomalous behaviors) have high variance; therefore medium confidence.

← SCP-5408 ↑ All SCPs SCP-5410 →