← SCP Cost Explorer Read on SCP Wiki ↗
SCP-3559 Safe ✓ high confidence
SCP-3559
Expected annual
$610K
One-time setup
$428K
Annual recurring
$604K
Personnel
6
Upfront capital costs are moderate (~$428,000) driven by property acquisition/retrofit, research setup and specialized containment equipment; recurring costs are ~ $604,100/year driven mainly by Foundation-grade personnel, ongoing research/monitoring, utilities and a contingency reserve.
🏗️ One-Time Capital Costs Total: $428K
Facilities $145K
[#1, #2] Purchase of property (~$120,000) OR leasing alternative noted separately; kitchen retrofit & containment sealing, floors/walls and containment basin (~$25,000).
Initial Research And Lab Setup $125K
[#18, #19] Medical surveillance initial setup and program (~$25,000) and initial controlled research/study setup (~$100,000).
Equipment $117K
[#3, #5, #6, #7, #8, #24] Hazardous-material air-filtration & controllers (~$35,000), redundant HVAC/backup sensors/hardware (~$10,000), backup power hardware (UPS/generator) (~$12,000), CCTV & access-control install (~$5,000), secure network/server install (~$5,000), emergency relocation/containment crate & hoisting gear (~$50,000).
Legal And Cover One Time $15K
[#20] Legal retainer/setup and initial cover-story documentation fees (~$15,000).
Larger Repair Reserve $10K
[#16] Larger repair reserve for ovens/refrigeration (~$10,000 every 5–7 years counted as one-time/periodic capital).
Clearance And Vetting Setup $8K
[#26] Initial security clearances, background checks & specialized vetting setup (~$8,000).
Owner Staff Compensation Training $8K
[#22] Training and one-time compensation for owner/staff compliance (~$8,000).
🔄 Annual Recurring Costs Total: $604K/yr
Staff Wages $310K/yr
[#9, #10, #11, #12] Containment technicians (2 FTEs @ $60,000 each = $120,000), site director/manager (~$90,000), security staffing (~$40,000), storefront/front-of-house employees (2 @ $30,000 each = $60,000).
Research And Monitoring $76K/yr
[#17, #18, #19] Ongoing food-safety / microbiological testing & QA (~$6,000/yr), ongoing medical surveillance & consumer follow‑up (~$20,000/yr), ongoing research funding/controlled verification (~$50,000/yr).
Contingency And Escalation Reserve $50K/yr
[#28] Contingency reserve for unforeseen developments, behavior changes, or escalation (~$50,000/yr recommended, ~10–20% cushion).
Supplies And Consumables $41K/yr
[#13, #14, #23] Ingredients & feedstock (~$36,000/yr), packaging & consumables (~$3,000/yr), waste handling & biohazard disposal (~$2,400/yr).
Lease Subsidy Owner Compensation $30K/yr
[#1] Alternative to property purchase: subsidy/lease & owner compensation (~$30,000/yr) if Foundation does not buy the bakery outright.
Incident Response Reserve $25K/yr
[#25] Maintain rapid-response/mobilization reserve for regional team deployments (~$25,000/yr mobilization reserve).
Facilities Maintenance $20K/yr
[#4, #5, #15] Environmental control maintenance & filter replacement (~$4,800/yr), redundant sensor maintenance (~$300/yr), utilities (electricity/gas/water increased by environmental controls) (~$14,400/yr).
Cover Story And Legal $16K/yr
[#20, #21] Ongoing legal/cover costs and permits (~$10,000/yr) plus covert marketing/PR to sustain cover (~$6,000/yr).
Equipment Maintenance And Repair $12K/yr
[#16] Routine maintenance and occasional part replacement for ovens/mixers/refrigeration (~$1,000/month ≈ $12,000/yr).
Owner Staff Hazard Premiums $10K/yr
[#22] Ongoing hazard premiums/compensation for owner/staff to maintain containment compliance (~$10,000/yr).
It Security Audits $5K/yr
[#27] Periodic IT/security audits, forensics and data-retention compliance (~$5,000/yr).
Backup Power Fuel And Testing $2K/yr
[#6] Fuel, testing cycles and maintenance for standby generator/UPS (~$200/month ≈ $2,400/yr).
Cctv Storage Monitoring $2K/yr
[#7] Video storage and monitoring services (~$200/month ≈ $2,400/yr).
Secure Hosting Licenses $2K/yr
[#8] Secure server/cloud hosting, software licenses and backups (~$200/month ≈ $2,400/yr).
Clearance Refresher Training $2K/yr
[#26] Periodic refresher training for vetted staff (~$2,000/yr).
Logistics And Transport $0/yr
[]
⚡ Cost Scenarios
📊 Baseline (baseline) $604K/yr
90.5% probability / year
Normal operating year with no major incidents; regular monitoring, personnel and contingency reserves cover routine events.
no incidents regular monitoring steady retail operation
🚨 Minor Incident $644K/yr
8.0% probability / year +$40K vs baseline
Localized anomaly or product-quality issue requiring extra testing, overtime, temporary suspension of sales and PR response.
unexpected consumer report suspicious test result temporary closure/extra testing
🚨 Major Breach $754K/yr
1.0% probability / year +$150K vs baseline
Containment failure or public exposure requiring rapid mobilization, large-scale recall/relocation, deployment of emergency crate and legal response.
public exposure mass-consumption adverse reports physical breach/relocation
🚨 Political Exposure $804K/yr
0.5% probability / year +$200K vs baseline
Disclosure of SCP influence on civic/political sentiment causing regulatory/political scrutiny, intensive legal/PR costs and possible buyout or expanded research.
investigative reporting regulatory intervention local political backlash
👥 Personnel 6 total
Role Count Notes
Containment Technician 2 [#9] Two full-time technicians for daily monitoring, feedstock handling, sample collection and first-response duties.
Site Director / Manager 1 [#10] Part-time or full-time site director/manager liaison with HQ, approvals and incident triage.
Security Officer / MTF Agent 1 [#11] One guard or covert security presence during open hours to enforce no-unsupervised-civilians policy.
Front-of-House / Store Staff 2 [#12] Two storefront employees for cash handling, stocking and customer interaction under cover.
📋 Confidence Notes
Analyst notes provided explicit line-item estimates for every major capital and recurring expense; object is Safe with stable containment and predictable operational needs, enabling a high-confidence cost estimate.
← SCP-3558 ↑ All SCPs SCP-3560 →