SCP-1197 — SCP-1197 | Cost Breakdown

Read on SCP Wiki ↗

SCP-1197 Euclid ~ medium confidence

SCP-1197

Expected annual

$3.0M

One-time setup

$8.3M

Annual recurring

$2.9M

Personnel

One-time capital costs dominated by optional property purchase and laboratory/pathology buildout (~$8.3M if purchasing), while recurring annual costs are dominated by staff wages, security, medical and contingency reserves (~$2.9M/yr baseline). Main drivers: security staffing, research/pathology support, incident reserves and cover-up/legal payments.

🏗️ One-Time Capital Costs Total: $8.3M

Property Purchase $6.0M

[#1] Optional one-time purchase/complete conversion of the property/floor to fully control access (purchase midpoint used ≈ $6,000,000).

Initial Research And Lab Setup $1.3M

[#11, #12] Forensic/analytical lab equipment and buildout (#12 ≈ $1,000,000) plus small pathology bay/setup for autopsy capacity (#11 ≈ $275,000).

Specialized Disposal Capital $400K

[#28] Capital equipment for long-term hazardous neutralization/vitrification (furnace/vitrification unit purchase ≈ $400k midpoint).

Equipment $352K

[#2, #6, #10, #15, #16, #17, #18, #25] Keycard lock hardware (#2 ≈ $10k), initial weapons/armoring purchase (#6 ≈ $50k), evidence/forensics kits (#10 ≈ $10k), initial PPE (#15 ≈ $6,500), portable sensors/cameras (#16 ≈ $45k), UPS/comm backups (#17 ≈ $35k), secure transport vehicle (#18 ≈ $105k), and IT/security hardware/setup (#25 ≈ $90k).

Facilities $215K

[#9, #13] One-time fit-out of temporary detention/medical suite and adjacent-space modifications (#9 ≈ $65k) plus initial secure vaults/HVAC structural work for anomalous-item storage (#13 ≈ $150k).

Initial Training $30K

[#24] Initial training and SOP development for embedded security, med staff, and researchers (≈ $30k).

Staff Vetting Setup $25K

[#23] One-time setup costs for staff vetting program and initial background screening infrastructure (≈ $25k).

🔄 Annual Recurring Costs Total: $2.9M/yr

Staff Wages $665K/yr

[#4, #5, #8] Salaries & benefits for two embedded armed personnel plus a minimal rapid-response security roster and supervisor (items #4 & #5, total ≈ $525k) and one full-time clinical psychologist/#8 (≈ $140k); combined ≈ $665k/yr.

Incident Response Reserve $500K/yr

[#27] Reserve fund to mobilize larger containment/forensic/media suppression assets in large incidents (~$500k/yr funded).

Research And Monitoring $400K/yr

[#12, #20, #23] Lab maintenance/consumables and instrument service for forensic/analytical equipment (#12 ≈ $100k/yr) plus annual experimental/testing allocation (#20 ≈ $300k/yr); routine staff screening recurring costs moved to a separate line item (#23 handled separately).

Contingency $380K/yr

[#30] Contingency/overhead reserve (15% of baseline recurring operational budget) to cover inflation, unexpected incidents, or additional testing.

Liability Reserve $200K/yr

[#22] Annual set-aside/reserve for insurance, liability, and quiet settlements (~$200k/yr).

Cover Story And Legal $150K/yr

[#21] Legal retainer, records management, falsification, and contingency for local authorities (#21 ≈ $150k/yr).

Medical On Call $150K/yr

[#7] Part-time/on-call EMS/paramedic or trauma nurse coverage costs and hospital transfer agreements (~$150k/yr).

Property Lease $100K/yr

[#1] Recurring lease/compensation and cooperation payments for a single mid-range suite when leasing rather than purchasing (midpoint ≈ $100k/yr).

Hotel Concealment Payments $60K/yr

[#3] Periodic payments/incentives and NDAs for hotel management and staff to maintain the 'indefinitely inaccessible' cover (≈ $60k/yr midpoint).

Logistics And Transport $40K/yr

[#18] Annual operations for secure transport (driver, fuel, maintenance) and chain-of-custody logistics for items and remains (#18 ≈ $40k/yr).

Guest Relations $40K/yr

[#26] Guest reimbursements, lost-revenue mitigation, and façade maintenance costs (~$40k/yr).

Hazmat Contracts $30K/yr

[#14] Annual licensed hazardous-material disposal contracts and decontamination services (~$30k/yr).

It Maintenance $30K/yr

[#25] Annual maintenance for secure servers, encrypted storage, video retention and sysadmin (~$30k/yr).

Supplies And Consumables $29K/yr

[#9, #10, #15] Ongoing supplies for medical/detention suite (#9 ≈ $12k/yr), forensic consumables/evidence supplies (#10 ≈ $5k/yr), and recurring PPE/consumables (#15 ≈ $12k/yr).

Facilities Maintenance $28K/yr

[#13, #17, #29] Ongoing HVAC/climate control and secure-storage maintenance for vaults (#13 ≈ $15k/yr), generator/UPS fuel & maintenance (#17 ≈ $5k/yr), and periodic concealment/appearance upkeep (#29 ≈ $8.5k/yr).

Specialized Disposal Processing $25K/yr

[#28] Per-item processing costs for vitrification/cryogenic/hazardous neutralization averaged annual spend (~$25k/yr).

Deep Cleaning $20K/yr

[#19] Annualized cost for deep-cleaning/crime-scene remediation after active sessions (depends on frequency, baseline ≈ $20k/yr).

Pathology Contracts $15K/yr

[#11] Contract autopsies and refrigerated storage leases or per-body processing costs (baseline ≈ $15k/yr assumed).

Staff Screening Recurring $15K/yr

[#23] Recurring background checks, psychological monitoring, and periodic screenings (~$15k/yr).

Training Annual $15K/yr

[#24] Annual refresher training, drills, and SOP updates (~$15k/yr).

Sensors Maintenance $12K/yr

[#16] Replacement, calibration and maintenance for portable observation and sensor gear (~$12k/yr).

Weapons Maintenance $10K/yr

[#6] Annual maintenance, replacement, and certification for firearms, less-lethal equipment and armor (~$10k/yr).

Keycard Maintenance $500/yr

[#2] Annual maintenance and support for custom keycard/lock controllers (~$500/yr).

⚡ Cost Scenarios

📊 Baseline (baseline) $2.9M/yr

78.0% probability / year

Normal operational year with no major incidents; ongoing containment, research, and cover-up maintained as budgeted.

no active major incidents regular testing within planned budget routine maintenance and cover payments

🚨 Minor Incident $3.1M/yr

20.0% probability / year +$150K vs baseline

One active session requiring extra medical treatment, autopsies, expanded forensics, extra cleaning, and modest legal/cover-up spending.

single-session homicide or multiple injuries extra autopsy/forensic work additional remediation and legal fees

🚨 Major Breach $3.9M/yr

2.0% probability / year +$1.0M vs baseline

Large, public or multi-fatal incident requiring full incident response mobilization, large legal settlements, media suppression and replacement/containment of numerous anomalous items.

multiple homicides or public exposure multiple anomalous items requiring specialized disposal activation of large-incident response reserves

👥 Personnel 12 total

Role	Count	Notes
Security Officer / MTF Agent	8	[#4, #5] Includes 2 embedded undercover armed personnel and an on-site rapid-response roster/shift coverage (total security headcount ~8).
Research Scientist	1	[#20, #12] Head researcher (Dr. Harrison) and minimal scientific staff for ongoing experiments and sample analysis; counted as 1 FTE on-site core.
Clinical Psychologist	1	[#8] One full-time clinical psychologist for immediate and follow-up psychological evaluation and therapy.
Engineer / Maintenance	1	[#16, #17, #25] One systems/maintenance engineer responsible for sensors, UPS/generator upkeep and basic IT/security coordination.
Administrative Staff	1	[#3, #21, #26] One administrator to coordinate hotel liaison, cover paperwork, scheduling, and records management.

📋 Confidence Notes

Analyst notes provide detailed line-item ranges enabling midpoint estimates, but considerable uncertainty remains due to incident frequency variability, choice between leasing vs. purchase, and per-incident disposal/legal costs; hence medium confidence.

← SCP-1196 ↑ All SCPs SCP-1198 →