← SCP Cost Explorer Read on SCP Wiki ↗
SCP-5436 Safe ~ medium confidence
SCP-5436
Expected annual
$4.7M
One-time setup
$3.0M
Annual recurring
$4.5M
Personnel
20
Initial capital/setup costs are approximately $2,980,000 driven by contingency reserves, lab setup and specialized equipment; ongoing annual operations are approximately $4,535,000/yr driven by staff wages, long-term research, continuous monitoring, legal/takedowns and logistics.
🏗️ One-Time Capital Costs Total: $3.0M
Emergency Contingency Reserve Initial $1.0M
[#20] Initial rapid-response / outbreak reserve allocation ($1,000,000).
Initial Research And Lab Setup $900K
[#7, #26] Detection algorithm R&D / initial model development ($400,000) and initial long-term research lab setup ($500,000).
Equipment $660K
[#1, #4, #6, #10, #16, #17, #18] Locker/media safe upgrade ($10,000), full-spectrum playback/recording rig ($80,000), air-gapped archival safe and masters ($25,000), confiscation vehicle(s) & outfitting ($120,000), initial secure transport cases ($15,000), data-analysis servers/secure workstations initial ($60,000), venue sensor kit deployment initial ($350,000).
Facilities $400K
[#2, #21] Chamber construction ($250,000) and reserve for two additional secure vault setups ($150,000).
Training And Sop Development Initial $20K
[#22] Initial SOP development and initial staff training ($20,000).
🔄 Annual Recurring Costs Total: $4.5M/yr
Research And Monitoring $1.8M/yr
[#8, #5, #6, #17, #18, #12, #14, #26] Automated monitoring compute/cloud ($120,000/yr), equipment calibration & spares ($8,000/yr), archival media refresh ($2,000/yr), data-analysis infra maintenance ($20,000/yr), venue maintenance/agreements ($150,000/yr), D-class program costs allocated to research ($300,000/yr), medical monitoring & imaging ($150,000/yr), long-term research program ongoing budget ($1,000,000/yr).
Staff Wages $1.4M/yr
[#9, #11, #13] Monitoring personnel salaries (4 analysts + 1 supervisor) and testing staff salaries (Level-3 researchers, neuroscientists, audio specialists) plus allocated salary portion of field teams (allocated portion of #11).
Cover Story And Legal $700K/yr
[#19, #23] Legal/takedown and cover operations ($500,000/yr) plus public-facing buyouts/content acquisition budget ($200,000/yr).
Logistics And Transport $300K/yr
[#11] Recurring operational costs for confiscation/rapid-response (fuel, vehicle maintenance, travel, per-year ops portion of #11 estimated at $300,000/yr).
Insurance And Liability Reserve $200K/yr
[#25] Annual reserve allocation for liability, legal judgments, or multi-year risk amortization ($200,000/yr).
Disposal And Destruction $100K/yr
[#24] Secure destruction/forensic disposal of unauthorized copies (~20 events/yr assumed => $100,000/yr).
Supplies And Consumables $40K/yr
[#15] EEG/ECG electrodes, disposables, replacement padding elements, cables, consumable test supplies (~$40,000/yr).
Training And Sop Ongoing $30K/yr
[#22] Ongoing recurrent training, drills, and clearance processing ($30,000/yr).
Facilities Maintenance $10K/yr
[#3] Annual containment chamber maintenance, padding replacement, HVAC filters, and safety recertification ($10,000/yr).
Secure Transport Replacement $5K/yr
[#16] Replacement spares and periodic replacement of rugged transport/locking cases ($5,000/yr).
⚡ Cost Scenarios
📊 Baseline (baseline) $4.5M/yr
94.0% probability / year
Routine year with scheduled testing, monitoring, maintenance, buyouts and no major incidents.
routine_monitoring scheduled_D-class_tests ongoing_R&D_and_agreements
🚨 Minor Incident $5.0M/yr
5.0% probability / year +$500K vs baseline
Localized public broadcast or discovery of several copies requiring targeted seizures, enhanced legal action, and limited medical surge.
localized_public_broadcast targeted_seizures limited_medical_surge
🚨 Major Breach $14.5M/yr
1.0% probability / year +$10.0M vs baseline
Significant dissemination (broad broadcast or shipment) causing many exposures, mass seizures, major medical surge, large amnestic/PR effort and emergency replenishment.
mass_broadcast widespread_exposure national_media_event
👥 Personnel 20 total
Role Count Notes
Monitoring Analyst 4 [#9] Front-line analysts for automated flag review and triage.
Monitoring Supervisor 1 [#9] Team lead / supervisor for monitoring staff.
Field Operator / Evidence Tech 6 [#11] Multi-role rapid-response teams for seizures, transport and evidence handling (2–3 teams assumed, ~6 personnel).
Research Scientist 4 [#13] Level-3 researchers to design/approve and run tests.
Audio Engineer / Specialist 1 [#13] Specialist to run ultrasonic-capable playback/recording and analysis.
Neuroscientist / Psychologist 1 [#13] Interprets cognitive effects and clinical protocols.
Medical Officer 1 [#14] Conducts baseline/post-exposure medical screening and coordinates imaging.
Administrative Staff 2 [#19,#23] Administrative / liaison roles for legal coordination, orchestral relationships and procurement.
Class-D Personnel 0 [#12] D-class are not 'staff'; D-class program costs are budgeted but they are not counted as staff headcount here.
📋 Confidence Notes
Line-item estimates are drawn from analyst notes but several items (D-class usage, long-term research scope, frequency of public copies) are highly variable; contingency and R&D introduce uncertainty so confidence is medium.
← SCP-5435 ↑ All SCPs SCP-5437 →