← SCP Cost Explorer Read on SCP Wiki ↗
SCP-504 Safe ~ medium confidence
SCP-504
Expected annual
$5.2M
One-time setup
$2.5M
Annual recurring
$4.7M
Personnel
13
One-time setup is approximately $2.46M driven by construction of soundproof grow rooms, transport/seedbank setup, and initial legal/compensation reserves; annual operations are estimated at ~$4.65M/yr driven by staff wages, field sampling/logistics, research/diagnostics, and a contingency reserve.
🏗️ One-Time Capital Costs Total: $2.5M
Farmer Compensation Reserve $1.0M
[#14] Initial fund for targeted farmer compensation/buyouts to rapidly remove known contaminated fields (one-time reserve for small-to-medium campaign).
Facilities $590K
[#1, #2, #23] Construction/retrofit of 3 soundproof grow/holding rooms, HVAC installation structural work, and containment signage/access-control installation.
Initial Research And Lab Setup $300K
[#10] Research lab equipment and initial instrumentation for CRISPR/sterility/R&D program (one-time lab equipment add-on).
Equipment $294K
[#3, #4, #8, #12, #11, #22] Acoustic monitoring system, initial radio-enabled sound-insulating masks and spares, two field vans (retrofitted), secure transport crates, seedbank cold-storage hardware, and IT hardware setup allocated to equipment.
Legal And Pr Campaign One Time $200K
[#15] One-time legal retainer and PR campaign setup / cover-story creation.
Training And Sop Development $30K
[#7] Initial personnel training, SOP writing, psychological screening, and behavior-protocol rollout (one-time initial training costs).
Community Outreach One Time $30K
[#26] One-time covert community/farmer education materials and meetings.
Environmental Surveys One Time $15K
[#20] Initial environmental surveys and assessments (one-time).
🔄 Annual Recurring Costs Total: $4.7M/yr
Contingency And Escalation Reserve $930K/yr
[#25] Recommended 25% contingency/escalation reserve of baseline operational budget to respond to widening outbreaks, litigation, or rapid scale-up.
Research And Monitoring $908K/yr
[#9, #10, #24] Laboratory diagnostics (PCR and subset sequencing), ongoing R&D program staffing/consumables, and periodic agricultural surveillance sampling/surveys.
Logistics And Transport $905K/yr
[#8, #13] Field sampling operations (per-sample travel/labor/cold-chain for ~1,500 samples) and recurring biosecure destruction/disposal (incineration/transport) costs.
Staff Wages $835K/yr
[#5, #6] Annual payroll for security (9 guards) and core scientific/technical team (lead scientist, technicians, horticulturist) including benefits/overhead.
Incident Response And Medical $300K/yr
[#16] Annual reserve for medical treatment, emergency response, and rapid-response team deployment for projectile tomato incidents.
Cover Story And Legal $250K/yr
[#15] Annual legal retainer, PR maintenance, and legal reserve for smaller settlements or ongoing NDA management.
Insurance And Reserve $175K/yr
[#17] Commercial liability insurance premiums or equivalent internal reserving.
Farmer Compensation Program $100K/yr
[#14] Annual allocation for small-scale compensation or buyouts as containment continues (ongoing program fund).
Facilities Maintenance $88K/yr
[#2, #3, #12, #11, #23] HVAC energy/maintenance for grow rooms, acoustic system maintenance and analytics, transport crate maintenance, seedbank electricity/monitoring, and security system maintenance.
Public Safety Mitigation $50K/yr
[#18] Temporary road closures, signage, law-enforcement coordination, and traffic control during eradication events.
Media Monitoring $36K/yr
[#19] Social media and local media monitoring services and analyst staffing.
Environmental Remediation $25K/yr
[#20] Ongoing remediation budget and follow-up environmental work after field interventions.
It And Data Security $15K/yr
[#22] Ongoing IT operations, secure records hosting, encryption, and cybersecurity maintenance.
Community Outreach $15K/yr
[#26] Ongoing covert outreach and farmer education upkeep.
Supplies And Consumables $12K/yr
[#4, #21] Consumable PPE (filter/battery replacement for masks) and horticulture consumables (soil, fertilizer, pots, irrigation media).
Training And Sop Refreshers $8K/yr
[#7] Annual refresher training, drills, and SOP updates.
⚡ Cost Scenarios
📊 Baseline (baseline) $4.7M/yr
53.0% probability / year
Routine year with ongoing containment, surveillance, modest field sampling, research progress, and no major outbreak or large buyouts.
no_large_outbreak normal_sampling_and_research minor public incidents managed
🚨 Minor Incident $4.9M/yr
35.0% probability / year +$200K vs baseline
One or more localized medical incidents or a small containment breach requiring extra response, additional medical/legal payouts, and limited surge sampling.
projectile-injury cluster localized containment breach small-scale culling
🚨 Major Breach $6.7M/yr
10.0% probability / year +$2.0M vs baseline
Regional spread identified requiring targeted farm buyouts, expanded eradication, large-scale sampling and significant legal/PR response.
multiple contaminated farms publicized injuries need for buyouts
🚨 Catastrophic Breach $18.2M/yr
2.0% probability / year +$13.5M vs baseline
Widespread commercial contamination requiring regional/national buyouts, massive remediation, major litigation, and full-scale R&D scale-up.
widespread supply contamination large class-action litigation massive public health/transport incidents
👥 Personnel 13 total
Role Count Notes
Security Officer / MTF Agent 9 [#5] 24/7 coverage: 3guards per shift across 3 shifts.
Research Scientist 1 [#6, #10] Lead scientist overseeing R&D and assays (salary included in research payroll).
Lab Technician 2 [#6, #9] Technicians handling PCR, sequencing prep, and daily diagnostics.
Horticulturist / Containment Technician 1 [#6, #21] Horticultural care and containment operations for grow rooms.
📋 Confidence Notes
Many line items are well-specified (rooms, masks, sampling, payroll) so operational costs are reasonably estimable, but farmer compensation, legal settlements, and outbreak scope have large uncertainty, producing medium confidence.
← SCP-503 ↑ All SCPs SCP-505 →