SCP-317 Safe ~ medium confidence
SCP-317
Expected annual
$5.4M
One-time setup
$1.0M
Annual recurring
$3.8M
Personnel
23
Baseline one-time capital is modest (~$1.03M) with recurring operations of ~ $3.52M/year; the main ongoing cost drivers are staff/security payroll, leased/secured vaults and emergency response. The largest potential driver (not included in baseline) is constructing a dedicated BSL-4/class-5 facility (tens of millions one-time and multi-million annual operations).
🏗️ One-Time Capital Costs Total: $1.0M
Equipment $725K
[#1, #3, #4, #9, #11, #14, #18, #21, #22, #26, #29] Includes cryogenic dewar/cryostorage hardware (#1), redundancy hardware (#3), monitoring/sensor installs (#4), autoclave capital (#9), tamper/tracker hardware (#11), electronic security install (#14), archive hardening (#18), archival conservation one-time costs (#21), specialized tooling (#22), secure communications setup (#26), and one-time teardown/disposition contingency funding (#29).
Initial Research And Lab Setup $300K
[#5] Cleanroom/Class-3 examination room buildout and initial certification/capital for lab benches and basic instruments for SCP-317-2 examinations.
Facilities $0
[#6, #10] Baseline assumes no new BSL-4 construction or hardened-vault construction (use existing facilities/leases where possible).
Scenario Summary Capital Estimate $0
[#30] Summary estimates (item #30) are illustrative and not added to baseline capital here; baseline assumes leveraging existing infrastructure.
Bsl4 Construction $0
[#6] Full BSL-4/class-5 construction is omitted from baseline (see cost_scenarios for a buildout scenario).
Secure Vault Construction $0
[#10] Baseline uses leased/existing secure vault space rather than new hardened construction.
🔄 Annual Recurring Costs Total: $3.8M/yr
Staff Wages $800K/yr
[#15] Payroll for research staff: 2senior scientists, ~3 technicians, 1 security liaison/curator and related benefits; estimate represents compact dedicated team.
Security Personnel $800K/yr
[#13] Armed/unarmed guard payroll for on-site security shifts and site security management (baseline staffing assumptions).
Vaults Lease $300K/yr
[#10] Lease/secure-storage costs for multiple geographically-separated vault locations (baseline uses leased facilities rather than new builds).
Contingency Emergency Response $300K/yr
[#25] On-call rapid-response force, training, transport readiness and interception authority to enforce separation rules.
Cover Story And Legal $230K/yr
[#17, #20] Administrative overhead for O5-level approvals, secure recordkeeping, legal counsel and baseline cover-up/PR/legal liaison costs.
Contract Bsl4 Access $200K/yr
[#7] Annualized expected cost for occasional contract access to external high-containment labs for tissue work (project-based fees averaged over time).
Info Security And Censorship $200K/yr
[#20] Ongoing information-security efforts, legal censorship, liaison, and cover-story maintenance per year.
Research Contracts Projected $200K/yr
[#19] Projected occasional specialized analyses (sequencing, EM, specialist consultants) averaged annually when not using internal buildout.
Research And Monitoring $160K/yr
[#19, #4] Baseline annual research budget and recurring monitoring/calibration for cryostorage telemetry; larger projects budgeted separately (contracted BSL-4 access).
Supplies And Consumables $95K/yr
[#2, #8, #28] Liquid nitrogen supply/refills and LN2 handling consumables (#2), PPE and decontamination supplies (#8), plus low-level consumables/bench supplies/office overhead (#28).
Facilities Maintenance $60K/yr
[#4, #5] Maintenance and calibration for monitoring systems and cleanroom recertification/maintenance.
Energy Costs $60K/yr
[#24] Power for cryogenic systems, cleanroom HVAC, security systems and backup generator maintenance.
Logistics And Transport $50K/yr
[#12] Annualized budget for rare secure transports (armored/airlift/route planning) averaged over time.
Transport Event Budget $50K/yr
[#12] Annual budget for occasional dedicated transports (see logistics_and_transport); duplicates per-event averaging.
Vetting And Clearance $50K/yr
[#16] Ongoing background checks, periodic polygraphs and psychological screening rechecks for cleared personnel and consultants.
Auditing And Insurance $50K/yr
[#27] Periodic internal audits, compliance reviews and insurance premium budgeting (insurance may be limited/unavailable).
Low Level Consumables $50K/yr
[#28] Office IT, janitorial, minor PPE replacement, bench reagents and general facility overhead.
Autoclave Disposal Service $20K/yr
[#9] Disposal contracts and autoclave servicing/consumables.
Legal Regulatory Compliance $20K/yr
[#23] Permits, filings, inspections and related legal/regulatory costs.
Communications Operating $20K/yr
[#26] Secure communications operating costs, secure courier and classified-document handling services.
Electronic Security Maintenance $15K/yr
[#14] Maintenance and periodic upgrades for CCTV, access controls and intrusion detection.
Secure Archives Maintenance $15K/yr
[#18] Secure digital/hard-copy archive hosting, audits, redaction staff and memetic review upkeep.
Redundancy Service Contracts $10K/yr
[#3] Service/maintenance and automated refill contracts for redundant LN2 systems and associated annual testing.
Trackers Service $6K/yr
[#11] Communications/service fees for GPS/tamper trackers and redundant comms per tracker.
Archival Preservation Maintenance $4K/yr
[#21] Climate-controlled storage monitoring and conservation labor recurring costs.
Cost Scenarios
📊 Baseline (baseline) $3.8M/yr
90.0% probability / year
Normal year using leased vaults and external high-containment as needed; routine operations, monitoring, maintenance and research at baseline levels.
normal_operations scheduled_research routine_maintenance
🚨 Minor Incident $3.8M/yr
7.0% probability / year +$0 vs baseline
Localized equipment failure, cryostorage alarm event, or a single-site security incident requiring emergency response, repairs and limited replacement of assets.
LN2_system_failure temporary_loss_of_monitoring localized_security_breach
🚨 Major Buildout $73.5M/yr
2.0% probability / year +$69.8M vs baseline
Decision to construct a dedicated BSL-4/class-5 facility and associated full-capability hardened vaults (capital-intensive one-time build event).
strategic_decision_to_build long-term_in-house_tissue_work
🚨 Catastrophic Breach $23.5M/yr
1.0% probability / year +$19.8M vs baseline
Unauthorized reassembly or major multi-site security failure requiring large-scale containment, legal, remediation and potential political mitigation.
unauthorized_reassembly coordinated_breach multi-site_security_failure
👥 Personnel 23 total
Role Count Notes
Research Scientist 2 [#15] Senior scientists responsible for analysis and oversight.
Lab Technician 3 [#15] Technicians for cleanroom, specimen handling and routine assays.
Security Officer / MTF Agent 12 [#13] Front-line guards (3-shift rotation minimum for a small facility).
Security Supervisor / Site Security Manager 2 [#13] Shift supervisors and site security management.
Security Liaison / Curator 1 [#15] Liaison between research and security, curator of artifacts.
Site Director / Executive Staff 1 [#17] Executive oversight, O5-level administrative coordination.
Engineer / Maintenance 1 [#24, #4] Facilities/cryogenics engineer for maintenance and emergency response.
Administrative Staff 1 [#17] Admin support for recordkeeping, scheduling and compliance.
📋 Confidence Notes
Estimates are based on analyst ranges in the notes; many values are averaged or annualized and depend heavily on policy choices (build vs. outsource), number of leased vaults, and frequency of transports. Large ranges on capital items (BSL-4, vaults) lower precision.
← SCP-316 ↑ All SCPs SCP-318 →