← SCP Cost Explorer Read on SCP Wiki ↗
SCP-3399 Safe ~ medium confidence
SCP-3399
Expected annual
$1.2M
One-time setup
$534K
Annual recurring
$1.1M
Personnel
10
Estimated one-time setup of $533,500 focused on containment infrastructure (greenhouse, vault retrofit, structural work) and equipment; ongoing annual costs of $1,130,000 driven primarily by staff wages, research/testing, security, legal/cover operations, and utilities.
🏗️ One-Time Capital Costs Total: $534K
Facilities $395K
[#1, #6, #25, #26] Vault/safe upgrade, dedicated greenhouse/chamber or retrofit, structural/root-containment reinforcements, and climate-controlled seed-storage setup (mid-range estimates assuming some retrofit rather than full new dedicated campus).
Incident Response Fund $50K
[#23] One-time reserved contingency fund for emergency destruction, rapid contractor mobilization, and immediate containment actions (mid-range reserve).
Equipment $49K
[#11, #13, #24] Autoclave and sterilization equipment ($12k), high-resolution imaging/scanner rigs and mounts ($30k), and landscaping/pruning/chipper tools ($7k) as initial capital equipment.
Initial Research And Lab Setup $34K
[#3, #5, #8, #21, #18] Initial PPE stock ($500), shelving/inventory & tracking software ($8k), irrigation/fertigation installation ($6k), SOP development and initial training ($10k), and one-time legal/protocol drafting ($10k).
Forensic Services $5K
[#29] Initial forensic/metallurgical authentication and conservation-grade analysis as an up-front contract expense.
Sequencer Purchase $0
[#15] Optional in-house sequencer purchase noted in analyst estimates; set to $0 for baseline program (outsourced testing assumed instead).
🔄 Annual Recurring Costs Total: $1.1M/yr
Staff Wages $640K/yr
[#4, #9, #16, #10, #27] Salaries and benefits: 1medical/occupational health FTE, 1 lead botanist/research scientist, 2 plant technicians, 2 research postdocs (combined), ~3 security guards, and 1 records/redaction officer (aggregate mid-range staffing assumptions).
Research And Monitoring $165K/yr
[#14, #15, #28, #13] Ongoing genetic/pathological testing budget (outsourced sequencing and per-sample costs), secure data storage/backups and analysis, and multiyear research project funding allocations (modest baseline program plus small-scale continuity of study).
Cover Story And Legal $80K/yr
[#18, #22] Legal/compliance retainer and cover-story/public-relations contingency budget for concealment, consent management, and regulatory/legal support.
Supplies And Consumables $62K/yr
[#3, #5, #8, #11, #12, #13, #17, #24] Recurring PPE replacement, inventory/environment control consumables, water/fertilizer, seed destruction events and waste-disposal contracts, imaging replacements/maintenance, lab consumables (tips, reagents), and tool maintenance/fuel.
Donor And Dclass Costs $50K/yr
[#20] Donor compensation or D-class upkeep scaled to a small program (housing/medical/security or participant payments).
Facilities Maintenance $30K/yr
[#1, #6, #7, #10, #26] Ongoing greenhouse/chamber maintenance, HVAC service contracts, vault/safe maintenance and CCTV/monitoring upkeep, and seed-storage environmental upkeep.
Energy And Utilities $30K/yr
[#7, #30] Pro-rated share of electricity, HVAC/heating/cooling, supplemental lighting, and site utilities to run greenhouse, lighting, and lab systems.
Incident Response Fund Replenishment $25K/yr
[#23] Annual replenishment of emergency contingency fund used for rapid-response destruction/containment so reserve remains available.
Logistics And Transport $20K/yr
[#2, #11] Courier/specialized transfer costs for any external transfers and occasional contracted incineration/logistics for destruction events.
Psychological Support $20K/yr
[#19] Counseling and EAP services for staff and donors exposed to memetic/personal-content leaves (small-team budget).
Asset Insurance $15K/yr
[#2] Annual insurance/valuation premium for high-value gold/silver artifact and specialized handling coverage (mid-range).
Training And Drills $5K/yr
[#21] Recurring refresher training, SOP drills, and small-scale exercises.
Forensic Checks $3K/yr
[#29] Periodic forensic checks and metallurgical spot analyses to verify no tampering.
⚡ Cost Scenarios
📊 Baseline (baseline) $1.1M/yr
87.8% probability / year
Normal operational year with standard monitoring, research, and maintenance; no major incidents.
routine maintenance and research no containment incidents
🚨 Minor Incident $1.2M/yr
8.0% probability / year +$35K vs baseline
Small containment incident (localized seed propagation or damaged specimen) requiring emergency destruction, overtime, and limited contractor mobilization.
localized escape of seeds accidental activation from blood exposure
🚨 Major Breach $1.9M/yr
1.0% probability / year +$735K vs baseline
Significant containment breach or large-scale accidental propagation requiring facility repairs, mass destruction, large-scale contractor engagement, legal costs, and major PR/cover operations.
large-scale seed propagation structural failure or security breach
🚨 Political Exposure $1.4M/yr
0.2% probability / year +$235K vs baseline
External political or public exposure event requiring intensive legal, PR, and cover-up expenditures.
public disclosure civil litigation or regulatory action
🚨 Research Breakthrough Requiring Scale Up $1.4M/yr
3.0% probability / year +$285K vs baseline
Promising research results compel temporary scale-up of experiments, added sequencing, expanded plantings, and temporary hires.
novel genetic/memetic result decision to run multi-site or expanded trials
👥 Personnel 10 total
Role Count Notes
Medical Officer 1 [#4] Occupational health nurse/physician share for blood handling, vaccination and post-exposure follow-up.
Research Scientist / Lead Botanist 1 [#9, #16] Lead researcher overseeing plant care and experiments.
Research Scientist (postdoc) 2 [#16, #28] Genetics/memetics postdocs and data analysts for ongoing studies.
Plant Technician 2 [#9] Full-time technicians for planting, pruning, imaging, and routine care.
Security Officer / MTF Agent 3 [#10] Armed/site security rotation and monitoring for the botanical wing and vault access.
Records Officer / Redaction Staff 1 [#27] Privacy, redaction, and secure archival management for leaf imagery and donor records.
📋 Confidence Notes
Most major cost categories are described in analyst notes (facilities, personnel, research/testing, legal/cover), but many line items have wide ranges and optional capital purchases (e.g., sequencer) and local contracting/energy costs introduce variability; therefore confidence is medium.
← SCP-3398 ↑ All SCPs SCP-3400 →