SCP-298 Safe ~ medium confidence
SCP-298
Expected annual
$1.9M
One-time setup
$3.6M
Annual recurring
$1.9M
Personnel
14
One-time setup costs are dominated by containment construction, anechoic/test chamber build, lab outfitting, acoustic instrumentation and an R&D program; recurring costs are driven by security and specialist research staff plus medical, monitoring, and operational support.
🏗️ One-Time Capital Costs Total: $3.6M
Active Noise Control Program $1.2M
[#13] One-time 1–2 year dedicated R&D program budget for active noise control (salaries, DSP engineers, speaker arrays, modeling, trials).
Facilities $908K
[#1, #10, #11, #21] Reinforced containment room, anechoic chamber build, soundproof observation chamber, and quarantine/storage outfitting; mid-point estimates used for construction/retrofitting ranges.
Contingency Reserve Seed $600K
[#25] One-time seed contingency/reserve fund for catastrophic experiments, lawsuits, buyouts (midpoint of recommended reserve range).
Equipment $348K
[#3, #4, #8, #12, #17, #22] Custom transport crates/mounts, transmitters/tamper tags, initial digitization server/hardware, acoustic instrumentation, mechanical testing equipment, and conservation-grade stamping equipment (one-time purchases).
Contingency Scaleup Reserve $300K
[#29] One-time rapid-response/scale-up contingency for containment failure / cross-contamination (midpoint).
Initial Research And Lab Setup $235K
[#14] BSL-2 (enhanced) lab outfitting for altered-blood handling: biosafety cabinets, incubators, warm baths, autoclave, PPE setup.
🔄 Annual Recurring Costs Total: $1.9M/yr
Staff Wages $1.1M/yr
[#6, #23] 24/7 security (9 guards, three-shift rotation; wages + ~20% benefits) plus core research staff (senior acoustician, materials/xenobiologist, organist, 2 lab techs; salary + benefits).
Medical Emergency Readiness $175K/yr
[#18] On-call trauma/ER team retainer, stocked emergency medical supplies, transfusion capability, medevac planning and readiness for experiments.
Research And Monitoring $145K/yr
[#16] Analytical testing (outsourced mass spec/SEM/X-ray or in-house costs) budget for proteomics, mass spectrometry, EM, elemental analysis at experimental cadence.
Cover Story And Legal $122K/yr
[#24, #30] Ongoing legal/regulatory fees and cover-story / museum maintenance / public-relations expenses (museum exhibit upkeep, expert visits).
Donor And Ethics $75K/yr
[#19] Donor recruitment, informed-consent administration, volunteer compensation, screening and ethics oversight for harvested blood research.
Insurance Premiums $62K/yr
[#25] Annual insurance/premiums and liability coverage budget (midpoint of recommended premium range).
Conservator Retainer $55K/yr
[#7] Annual retainer for specialist conservator/organ-restoration contractor plus per-project consulting.
Supplies And Consumables $50K/yr
[#15] Routine lab consumables and reagents: PPE, disposables, culture media, sample vials, temperature-control media for maintaining blood near 38°C.
Facilities Maintenance $36K/yr
[#2] Utilities, HVAC, dehumidification, maintenance contracts and site overhead to maintain climate control, vibration isolation, and monitoring.
Logistics And Transport $22K/yr
[#26] Climate-controlled internal movement, inter-site transfers, trained movers and occasional armored transport for transfers to external specialists.
Hazardous Waste Disposal $22K/yr
[#20] Incineration/autoclave disposal of contaminated materials, decontamination of surfaces, and hazardous-material incineration for altered materials.
Training And Sop $22K/yr
[#27] Staff training, periodic drills, SOP development and updates (PPE, acoustic hazard safety, disassembly/reassembly procedures, contamination response).
Long Term Archival Storage $19K/yr
[#28] Ongoing climate-controlled long-term vault storage, periodic inspection, and disposition planning for originals/replaced parts (recurring costs).
Digital Storage And It Monitoring $18K/yr
[#8, #9] Ongoing digital records storage, secure backups, telemetry logging and IT monitoring for experiment audio/video and data (includes recurring portion of archival storage).
Transmitter Maintenance $2K/yr
[#5] Recurring telemetry maintenance, battery replacement, periodic radio checks and RTLS/GPS monitoring service subscription.
Cost Scenarios
📊 Baseline (baseline) $1.9M/yr
83.0% probability / year
Normal year with routine research, maintenance, and no major incidents.
routine_research scheduled_maintenance no_incidents
🚨 Minor Incident $2.0M/yr
15.0% probability / year +$150K vs baseline
Small containment incident or localized contamination requiring medical response, additional testing, and temporary lockdown.
localized_contamination minor_medical_event temporary_lockdown
🚨 Major Breach $3.4M/yr
2.0% probability / year +$1.5M vs baseline
Significant containment failure or cross-contamination (components installed into other organs), multiple casualties, legal exposure, and large-scale remediation.
containment_failure cross_site_contamination legal_liability
👥 Personnel 14 total
Role Count Notes
Security Officer / MTF Agent 9 [#6] 24/7 guard coverage with three shifts (9 guards total) per analyst notes.
Research Scientist (Senior Acoustician) 1 [#23] Senior acoustician responsible for acoustic R&D and experiments.
Research Scientist (Materials/Xenobiologist) 1 [#23] Materials scientist/xenobiologist for altered-blood and material testing.
Music Specialist / Organist 1 [#23] Specialist organist/performer for controlled experiments.
Laboratory Technician 2 [#23] Two lab technicians to run assays, sample handling, and day-to-day lab tasks.
📋 Confidence Notes
Midpoint estimates used for ranges; many line items are well-specified (security, salaries, lab outfitting) but R&D outcomes, contingency sizing, and build-vs-lease choices introduce uncertainty, yielding medium confidence.
← SCP-297 ↑ All SCPs SCP-299 →