SCP-400 — SCP-400 | Cost Breakdown

Read on SCP Wiki ↗

SCP-400 Unknown ~ medium confidence

SCP-400

Expected annual

$7.5M

One-time setup

$2.1M

Annual recurring

$7.4M

Personnel

Initial capital and lab buildout (~$2.1M) driven by high-containment retrofits and core scientific equipment; recurring costs dominated by specialized personnel, MTF readiness, amnestic stockpiles and contingency reserves (~$7.39M/yr).

🏗️ One-Time Capital Costs Total: $2.1M

Initial Research And Lab Setup $1.6M

[#2, #13, #14] Initial R&D and capital instrumentation: 400-AF R&D (~$50,000), core instrumentation (sequencer, EM, GC-MS, imaging rigs) and lab buildout (~$1,250,000), plus initial chemical countermeasure development (~$300,000) = $1,600,000.

Facilities $250K

[#1, #6] Physical containment retrofit to BSL-4 juvenile humanoid cell (air-lock, fine-mesh screening, HVAC/electrical work) plus decontamination infrastructure installation (decon showers/autoclave/waste upgrades). Budgeted ~$100,000 (retrofit) + $150,000 (decon install) = $250,000.

Equipment $225K

[#4, #15] Purchase of Level-4 positive-pressure suits (4+ spares) and high-resolution tamper-proof cameras/sensors. Budgeted suits & spares ~$200,000 + cameras/sensors ~$25,000 = $225,000.

Transport Hardware $30K

[#11] Secure transport containers and sealed shipping kits for colonies/samples. One-time procurement budget ~$30,000.

🔄 Annual Recurring Costs Total: $7.4M/yr

Contingency Reserve $2.0M/yr

[#25] Annual set-aside / reserve for large-scale outbreak response (regional mass amnestic deployment, cordons and emergency mobilization). Funded at $2,000,000/yr as a contingency buffer (range $1M–10M).

Staff Wages $1.6M/yr

[#7, #8, #9, #13] Salaries/benefits for dedicated containment handlers (4), research personnel (3–6; budgeted as 4 FTE), on-site medical staff (1–2), and security guards (6). Combined recurring personnel cost budgeted ~$1,645,000/yr.

Mtf Readiness $1.5M/yr

[#10] MTF Beta-7 specialized readiness, training, equipment, forward deployment vehicles and annual readiness overhead budgeted at ~$1,500,000/yr (range $1M–3M/yr).

Research And Monitoring $745K/yr

[#14, #15, #16, #22, #13] Ongoing chemical analysis and R&D operations (~$300,000/yr), secure storage/retention (~$20,000/yr), analysis of filters/field samples (~$25,000/yr), regional field monitoring & analytics (~$300,000/yr), plus lab maintenance for research equipment (~$100,000/yr) aggregated to $745,000/yr.

Amnestic Stockpile $500K/yr

[#19] Ongoing production, QC, stockpiling and administration readiness for Class A/B and regional Ennui-02 stockpiles; conservative annual maintenance/restocking budget ~$500,000/yr (scaleable).

Cover Story And Legal $400K/yr

[#21, #26] Public relations, legal mitigation, cover story maintenance and secure documentation/IT costs estimated at ~$300,000/yr (PR/legal) + ~$100,000/yr (secure IT and classification support) = $400,000/yr.

Personnel Clearance $125K/yr

[#30] Background reinvestigation, clearances and polygraph renewals for high-clearance staff; budgeted ~$125,000/yr.

Supplies And Consumables $110K/yr

[#5, #17, #18, #28] Recurring consumables: suit maintenance/filters/replaceable cartridges (~$20,000), pathology/necropsy supplies (~$30,000), waste handling/incineration (~$30,000), general disposables (~$30,000) = $110,000/yr.

Insurance Retainers $100K/yr

[#29] Retainers/insurance for external contractors and surge lab/PR support budgeted ~$100,000/yr (plus per-contract fees as needed).

Feeding And Substitute Production $60K/yr

[#12] Costs to maintain active colony feeding program (donor program, synthetic milk production, oversight) budgeted conservatively at ~$60,000/yr.

Training And Ethics $50K/yr

[#23] Recurrent ethics oversight, specialized training, drills and approvals budgeted at ~$50,000/yr.

D Class Maintenance $50K/yr

[#27] Secure housing, oversight and legacy D-Class operational costs budgeted at ~$50,000/yr (usage-dependent).

Filter Maintenance And Analysis $36K/yr

[#3] Monthly replacement and chain-of-custody analysis of 400-AF filters, hazardous transport and GC-MS/assay work budgeted at ~$36,000/yr (mid-range).

Quarantine Support $30K/yr

[#24] Quarantine housing, psychological support and associated services baseline budget ~$30,000/yr (scales per-incident).

Logistics And Transport $20K/yr

[#11] Baseline logistics for small transport/discrete sample movement and consumable resupply (~$20,000/yr). Per-transport surge costs are handled as per-event items.

Facilities Maintenance $15K/yr

[#6] Annual maintenance/upkeep of decon infrastructure, HVAC and BSL-4 facility-adjacent systems estimated at ~$15,000/yr.

Per Event Quarantine Ops $0/yr

[#20] Per-event quarantine and field containment costs (temporary fencing, housing, enforcement) are episodic; baseline annualized value set to $0 here and modeled in scenarios ($50k–$500k per moderate outbreak).

Per Event Mtf Deployment Costs $0/yr

[#10] Per-deployment operational costs for MTF (travel, per-deploy expendables) estimated $5k–$50k per deployment; baseline annualized value set to $0 and modeled in scenarios as needed.

⚡ Cost Scenarios

📊 Baseline (baseline) $7.4M/yr

92.5% probability / year

Normal operational year with no major outbreaks or containment breaches; routine research, maintenance, personnel and readiness expenses only.

steady_containment no_field_outbreaks

🚨 Moderate Outbreak $8.0M/yr

5.0% probability / year +$600K vs baseline

Localized field infestation requiring quarantine, regional amnestic administration, short MTF deployment(s) and increased PR/legal activity.

localized_infestation field_quarantine amnestic_administration

🚨 Major Breach $12.4M/yr

0.5% probability / year +$5.0M vs baseline

Large-scale outbreak affecting a population center (>500), requiring mass amnestic deployment, major MTF surge, and full contingency fund drawdown.

population_center_outbreak mass_amnestics MTF_surge

🚨 Research Breakthrough Requiring Scale Up $10.4M/yr

2.0% probability / year +$3.0M vs baseline

Major R&D result (e.g., pheromone neutralization path) triggers accelerated scale-up: new facilities, expanded capital purchases and expanded staffing.

successful_countermeasure_R&D facility_expansion capital_procurement

👥 Personnel 16 total

Role	Count	Notes
Containment Handlers (BSL-4 technicians)	4	[#7] Notes specify 2–4 dedicated handlers; budgeted 4 handlers for 24/7 coverage.
Research Scientist	4	[#13] Geneticists/behavioral scientists/entomologists; budgeted 4 FTE (3–6 range) to match recurring research personnel cost.
Security Officer / MTF Agent	6	[#9] Additional guard postings for 24/7 site security; notes specify ~6 guards.
Medical Officer / Nursing Staff	2	[#8] 1–2 dedicated medical staff for quarantine and emergency care; budgeted 2 FTE.

📋 Confidence Notes

Many line items are explicitly specified with ranges in analyst notes (personnel, MTF readiness, amnestic costs), enabling mid-range estimates, but substantial uncertainty remains for per-event outbreak frequency, contingency sizing, and potential requirement for new BSL-4 facilities; therefore confidence is medium.

← SCP-399 ↑ All SCPs SCP-401 →