← SCP Cost Explorer Read on SCP Wiki ↗
SCP-5410 Unknown ~ medium confidence
SCP-5410
Expected annual
$2.8M
One-time setup
$2.3M
Annual recurring
$2.8M
Personnel
33
Estimated one-time setup costs are approximately $2.28M driven primarily by facility upgrades (BSL/containment), specialized equipment (perfusor, imaging, monitoring) and contingency reserves. Recurring annual costs are approximately $2.785M/yr dominated by staff wages, ongoing organ-support consumables, and sustained research/monitoring operations.
🏗️ One-Time Capital Costs Total: $2.3M
Facilities $1.2M
[#3, #4, #6] BSL upgrade, long-term containment vault/cell construction, and power infrastructure/generator tie-in costs.
Equipment $455K
[#2, #5, #7, #8] Prefab isolation unit, initial monitoring/data-logging suite, organ perfusion hardware, and on-site imaging/test equipment initial purchases.
Contingency Fund $150K
[#20] One-time reserved contingency fund for immediate incident response and unforeseen containment needs.
Decommissioning Disposal $150K
[#25] End-of-life decommissioning and hazardous disposal planning and initial costs.
Emergency Retrieval Deployment $50K
[#1] Immediate lockdown/retrieval team deployment, PPE, transport crates, short-term equipment rental and overtime for retrieval.
External Contracting Initial $50K
[#15] Initial external contractor engagements (mobile MRI mobilization, outsourced advanced analyses).
Public Relations Initial $50K
[#22] Initial PR/obfuscation contingency to manage potential external discovery and narrative control.
Initial Research And Lab Setup $45K
[#9, #13] Initial stocking of consumables/reagents and initial SOP/training development (lab setup).
Data Storage And Cybersecurity $45K
[#17] Secure servers, encrypted backups and air-gapped archive setup (initial purchase and configuration).
Forensic And Materials Analysis $40K
[#16] Metallurgy, circuitry, isotopic and chemical testing campaigns (early-phase forensic analyses).
Legal And Regulatory Initial $30K
[#23] Initial legal retainer/consultation for handling human tissue laws, permits, and recordkeeping setup.
Records Redaction And Cover $25K
[#14] Archival updates, record redaction and initial internal cover documentation creation.
🔄 Annual Recurring Costs Total: $2.8M/yr
Staff Wages $1.7M/yr
[#7, #10, #11] Core research payroll (PI, scientists, techs, pathologist, biosafety officer), 24/7 perfusion/technical staffing and 24/7 security staffing payroll included in total.
Research And Monitoring $472K/yr
[#5, #8, #15, #24] Monitoring/data-logging maintenance, outsourced imaging/test campaigns, contractor services for specialized analyses and multi-year research program annual allocation.
Organ Support Consumables $240K/yr
[#7] Recurring sterile fluids, disposables and specialized consumables for organ perfusion and life-support if tissue is viable.
Cover Story And Legal $71K/yr
[#14, #22, #23] Ongoing records maintenance/redaction, PR/obfuscation baseline, and recurring legal/regulatory fees.
Supplies And Consumables $60K/yr
[#9] Ongoing lab consumables, reagents, histology supplies, sterile solutions and PPE replenishment.
Medical And Ethics $60K/yr
[#12] Routine medical checks, psychological screening/counseling, IRB-like oversight and incident follow-up.
Facilities Maintenance $50K/yr
[#6, #19] Generator/UPS fuel & maintenance, HVAC/filters, HVAC/HVAC seals and routine containment systems maintenance.
Contingency Replenish $50K/yr
[#20] Annual replenishment target for the emergency contingency fund to ensure readiness for incident response.
Long Term Archival Curatorial $30K/yr
[#21] Ongoing archival curation, monitoring and insurance-equivalent budgeting for indefinite retention.
Data Storage And Cybersecurity $15K/yr
[#17] SOC monitoring, encrypted backups upkeep and cybersecurity subscriptions.
Waste Disposal $15K/yr
[#18] Contracted biohazardous waste disposal, autoclave processing and contaminated PPE disposal.
Sop Refresher Training $12K/yr
[#13] Annual refresher training, memetic awareness drills and SOP updates.
Logistics And Transport $10K/yr
[#8, #15] Recurring transport, courier and occasional mobilization costs for outsourced scans/equipment movement.
⚡ Cost Scenarios
📊 Baseline (baseline) $2.8M/yr
88.0% probability / year
Normal operational year with no major incidents: containment maintained, routine research and monitoring continue, recurring costs only.
stable_containment scheduled_research_and_maintenance
🚨 Minor Incident $3.0M/yr
10.0% probability / year +$200K vs baseline
Localized containment incident or equipment failure requiring emergency response, additional contractor analyses, overtime, and limited PR/legal action.
localized_containment_breach equipment_failure unexpected_tissue_activity
🚨 Major Breach $4.3M/yr
2.0% probability / year +$1.5M vs baseline
Significant containment breach or anomalous escalation requiring large-scale incident response, potential decommissioning, widespread PR/legal containment and external specialists.
major_containment_failure external_exposure need_for_decommissioning_or_large_scale_remediation
👥 Personnel 33 total
Role Count Notes
PI (senior scientist) 1 [#10] Senior research lead responsible for program oversight.
Research Scientist 3 [#10] Mid/senior research scientists supporting experiments and analysis.
Lab Technician 4 [#10, #7] Laboratory technicians for sample prep, assays and routine instrument operation; includes staff supporting perfusion operations.
Clinical Pathologist 1 [#10] Clinical oversight for human tissue handling and pathology.
Biosafety Officer 1 [#10, #13] Responsible for biosafety compliance, SOPs and training.
Perfusion Technician 3 [#7] Specialized technical staff to manage continuous perfusion/life-support shift coverage.
Security Officer / MTF Agent 14 [#11] 24/7 guarded post coverage, alarms response and rapid-reaction capability.
Medical Officer / Counselor 2 [#12] Medical monitoring, staff counseling and psychological screening.
Engineer / Maintenance 2 [#6, #19] Facilities and systems maintenance, generator/UPS and containment system upkeep.
Administrative Staff 2 [#14, #23] Records management, redaction processing and legal/regulatory coordination.
📋 Confidence Notes
Many line items are based on conditional factors (tissue viability, BSL requirements, and extent of active research) so cost ranges are broad; core recurring payroll and containment infrastructure are grounded in canonical staffing and facility upgrade estimates which provides moderate confidence.
← SCP-5409 ↑ All SCPs SCP-5411 →