← SCP Cost Explorer Read on SCP Wiki ↗
SCP-9699 Safe ~ medium confidence
SCP-9699
Expected annual
$41.0M
One-time setup
$24.2M
Annual recurring
$40.7M
Personnel
42
Estimated first-year (one-time capital) costs are approximately $24.16M with steady-state annual operating costs of about $40.74M; largest recurring drivers are consumables (surgical/perfusion disposables) and staff wages, while capital upgrades, specialized equipment and legal reserves drive one-time costs.
🏗️ One-Time Capital Costs Total: $24.2M
Equipment $5.9M
[#2, #6, #7, #9, #11, #12, #13, #14, #18, #20] Custom restraint bed, perfusion machines, cryogenic freezers/LN2 tanks, autoclave/incinerator, N+1 generator hardware, CCTV/access control hardware, initial PPE, inventory/barcode hardware, transport vehicles/containers, and initial spare-parts stockpile capital.
Cover Negotiation Reserve $5.5M
[#17] Initial reserve for legal/cover-up/negotiation, forgery and diplomatic negotiation costs (one-time reserve budget).
Liability Reserve $5.5M
[#23] Opportunity cost / liability reserve recommended as an upfront fund to cover lawsuits, reputational mitigation and large contingencies.
Facilities $4.1M
[#1, #24] Structural retrofit and surgical-suite containment upgrades plus decommissioning/expansion contingency (reinforced rooms, airlocks, HVAC segregation, construction/retrofit costs).
Initial Research And Lab Setup $1.9M
[#15, #16] Pathogen screening lab buildout and initial pilot study instrumentation and setup for high-throughput QC/assay capability.
Contingency Fund $1.2M
[#19] One-time contingency fund for emergency reconstruction, incident response readiness and ad-hoc legal/facility costs.
🔄 Annual Recurring Costs Total: $40.7M/yr
Supplies And Consumables $23.1M/yr
[#6, #8, #13, #20, #9, #25, #14, #5] Perfusates/tubing/disposables, per-harvest surgical consumables, PPE replacement, annual replenishment of spare parts/consumable stockpile, biohazard waste ops, miscellaneous operational overhead, IT support for inventory systems, and amnestic consumables (consumable portion).
Staff Wages $6.1M/yr
[#3, #4] Recurring payroll for surgical teams and dedicated support staff (surgeons, techs, nurses, preservation specialists, restraints/safety officers, security, logisticians, admin, auditors) including benefits, hazard pay and overtime.
Research And Monitoring $5.8M/yr
[#15, #16, #21] Recurring pathogen screening/QC testing and high-throughput assays, R&D to optimize harvest/safety protocols and long-term monitoring/auditing compliance.
Cover Story And Legal $2.8M/yr
[#17] Ongoing legal, cover-up, clandestine distribution and diplomatic negotiation costs (operational expenditures to manage external deals and legal contingencies).
Facilities Maintenance $875K/yr
[#7, #10, #11, #12] Ongoing HVAC/energy and specialized facility maintenance, LN2/power system upkeep, generator/UPS maintenance and CCTV/access-control storage costs.
Emergency Response Retainer $600K/yr
[#19] Retained rapid-response surgical/containment team capacity and annual readiness costs for emergency incidents.
Logistics And Transport $550K/yr
[#18] Cold-chain transport operations, armed escorts, secure couriers and transport insurance for internal/external distribution.
Psych Ethics And Amnestic $550K/yr
[#5] Continuous ethics oversight, mental-health monitoring and amnestic administration consumables and specialist time (recurring).
Training And Staff Development $375K/yr
[#22] Ongoing cross-training, drills, psychological resilience programs and mandatory rest/rotation support costs.
⚡ Cost Scenarios
📊 Baseline (baseline) $40.7M/yr
87.0% probability / year
Normal operational year with scheduled harvests, routine maintenance, and no major incidents or exposures.
regular_harvest_schedule no_incident stable_external_relations
🚨 Minor Incident $41.7M/yr
10.0% probability / year +$1.0M vs baseline
Localized containment incident (restraint failure, equipment malfunction, small contamination) requiring emergency response, repairs and temporary productivity loss.
restraint_failure equipment_damage small contamination_event
🚨 Major Breach $45.7M/yr
2.0% probability / year +$5.0M vs baseline
Serious event such as intentional brain injury/destruction of instance, requiring investigation, instance replacement, legal processes and extended downtime.
intentional_sabotage major_containment_breach facility_investigation_and_reconstruction
🚨 Political Exposure $50.7M/yr
1.0% probability / year +$10.0M vs baseline
Public or intergovernmental exposure requiring large-scale diplomatic negotiation, bribes, payouts, and potentially shifts in containment strategy.
public_leak government_discovery high-profile_exposure
👥 Personnel 42 total
Role Count Notes
Research Scientist / Organ Recovery Surgeon 6 [#3] Organ recovery surgeons responsible for full-body harvests and surgical oversight; counts reflect rotation coverage.
Surgical Technician 6 [#3] Support for surgeons during harvests; multiple techs required per team and rotation.
Scrub Nurse 6 [#3] Sterile-field support and perioperative nursing for repeated harvest schedule.
Organ Preservation Specialist / Pathologist 4 [#3, #15] Tissue handling, perfusion oversight and QC/pathogen screening coordination.
Restraints / Safety Officer 4 [#2, #3] Personnel focused on physical restraints, emergency extraction and safety during harvests.
Security Officer / MTF Agent 6 [#4] Dedicated guarded presence for Site-48 surgical suite, vetted and armed.
Logistics / Supply Clerk 4 [#4, #20] Manage internal distribution, cold-chain logistics and inventory replenishment.
Administrative Staff 3 [#4, #14] Record-keeping, access control administration and analog/paper backups management.
Data Auditor 3 [#4, #21] Continuous auditing, chain-of-custody checks and compliance reviews.
📋 Confidence Notes
Analyst notes provide detailed line-item ranges for most categories, but many values are wide ranges (consumables per-harvest, external deals, legal exposure) and depend on harvest volume and policy choices, producing moderate confidence in the aggregated point estimates.
← SCP-9696 ↑ All SCPs SCP-9700 →