SCP-3097 Safe ~ medium confidence
SCP-3097
Expected annual
$639K
One-time setup
$528K
Annual recurring
$628K
Personnel
8
First-year setup and capital costs are estimated at $527,750, driven primarily by a reinforced indoor testing chamber, facility upgrades, robotics and equipment, and several contingency reserves; ongoing annual operations are estimated at $628,150/yr, dominated by research staff wages, animal care, security and legal/insurance costs.
🏗️ One-Time Capital Costs Total: $528K
Facilities $158K
[#1, #3, #10] Locker purchase/installation (#1), reinforced indoor testing chamber (#3), and climate-control / HVAC tie-in (#10) for organic preservation.
Equipment $154K
[#2, #4, #5, #6, #7, #8, #15, #22, #23] Locker security installation (#2), containment/catch system initial purchase (#4), robotic throwing apparatus (#5), visual perception control system (#6), high-speed imaging equipment (#7), size-reduction tools (#8), tranquilizer rigs and initial darts (#15), transport crate/cart (#22), and initial IT/security hardware (#23).
Legal Pr Incident Reserve $100K
[#25] One-time incident contingency reserve for large legal/PR incidents, settlements, or regulatory remediation.
Structural Repair Reserve $50K
[#21] Contingency fund for potential structural repairs if experiments cause unexpected damage.
Medical Veterinary Reserve $25K
[#20] One-time reserve for medical & veterinary emergency contingency / incident response staging.
Misc Contingency Seed $20K
[#27] Spare parts, unanticipated equipment, specialist consultations seed contingency.
Initial Research And Lab Setup $9K
[#12] Initial animal acquisition and obedience training program costs (acquisition/training for testing dogs).
Waste Disposal Setup $6K
[#9] Organic waste disposal / wood processing setup, contract retainer or shredder/incineration preparation.
Staff Training Program Setup $5K
[#18] Initial staff training & safety certification program setup specific to SCP-3097 procedures.
🔄 Annual Recurring Costs Total: $628K/yr
Staff Wages $532K/yr
[#14, #16, #17] Research personnel (PI, RAs, technician) plus dedicated animal-handler(s) and allocated security staffing costs.
Cover Story And Legal $25K/yr
[#25] Legal retainer and PR contingency retainer for incident management and cover-story planning.
Facilities Maintenance $15K/yr
[#3, #10, #21] Maintenance and energy for the testing chamber, HVAC/dehumidification operation, and amortized small repairs (structural repair contingency amortization).
Animal Housing And Care $13K/yr
[#13] Kennel housing, food, enrichment, and routine veterinary care for an active rotation of ~3 dogs.
Insurance And Permits $9K/yr
[#26] Additional property & liability insurance premiums and permits related to animal testing and waste disposal.
Administrative Overhead $6K/yr
[#19] Institutional review, paperwork, auditing, and containment plan administrative time.
Misc Contingency Replenish $5K/yr
[#27] Annual replenishment of miscellaneous contingency fund for unexpected gear or protocol changes.
Medical Vet Retainer $4K/yr
[#20] Annual retainer/coverage for on-call veterinary support and emergency medical readiness.
Supplies And Consumables $4K/yr
[#8, #24] Consumables for size-reduction (blades, fuel) and general testing/sanitation supplies (gloves, disinfectants, disposable bedding).
Waste Disposal $3K/yr
[#9] Ongoing contracted disposal, incineration fees, and environmental compliance for processed organic material.
Research And Monitoring $2K/yr
[#7] Ongoing data storage/backup hosting and monitoring costs for high-speed recordings and experiment logs.
Logistics And Transport $2K/yr
[#22] Transport labor and small internal conveyance costs for moving SCP-3097 between locker and chamber.
Staff Training Refreshers $2K/yr
[#18] Annual refresher courses (animal-handling, confined-space, emergency response drills).
It Security And Hosting $2K/yr
[#23] Hosting, encrypted backups, and IT security maintenance for experiment recordings and logs.
Catch System Maintenance $1K/yr
[#4] Annual replacement/repair of heavy-duty netting, padded frames, and quick-release mounts.
Tranq Resupply $1K/yr
[#15] Dart resupply and replenishment of emergency reversal drugs and consumables.
Pest Control $650/yr
[#11] Regular termite/insect prevention inspections and treatments for organic containment materials.
Locker Security Maintenance $500/yr
[#2] Firmware/security updates, audit logging maintenance for biometric/dual-auth access systems.
Cost Scenarios
📊 Baseline (baseline) $628K/yr
87.5% probability / year
Normal uneventful year with routine testing and no major incidents.
routine_testing no_breaches standard_maintenance
🚨 Minor Incident $648K/yr
10.0% probability / year +$20K vs baseline
Small-scale incident (e.g., an experiment requires extra repairs or additional vet care) with limited damage.
localized_structural_damage additional_veterinary_care minor_equipment_replacement
🚨 Major Breach $828K/yr
2.0% probability / year +$200K vs baseline
Containment complication with one or more enlarged animals escaping containment requiring recapture and moderate legal/repair costs.
escape_of_enlarged_instance extended_recapture_operation structural_repair_and_legal_fees
🚨 Catastrophic Breach $1.6M/yr
0.5% probability / year +$1.0M vs baseline
Severe multi-instance breach or public-exposure incident requiring neutralization, major repairs and large legal settlements.
multiple_large_escapes public_exposure major_structural_failure
👥 Personnel 8 total
Role Count Notes
Research Scientist (PI) 1 Lead investigator; salary and benefits included in research personnel costs [#17].
Research Assistant 2 Experiment design and data analysis support; included in research personnel costs [#17].
Technician / Lab Technician 1 Equipment operation, maintenance, and test setup; included in research personnel costs [#17].
Security Officer / MTF Agent 2 Testing-session security presence and rapid-response capability; staffing cost allocation included in staff wages [#16].
Animal Handler / Trainer 1 Handles dog subjects, training and welfare monitoring; salary included in staff wages [#14].
Administrative Staff 1 Coordinates scheduling, compliance paperwork and institutional reviews; cost captured in administrative overhead [#19].
📋 Confidence Notes
Analyst notes provide detailed line items and ranges for most costs, but several line items (incident reserve sizes, staffing benefit rates, and breach frequency/severity) are uncertain; medium confidence reflects good granularity for budgeting but remaining uncertainty over rare high-cost incidents and staffing/benefit assumptions.
← SCP-3096 ↑ All SCPs SCP-3098 →