← SCP Cost Explorer Read on SCP Wiki ↗
SCP-1217 Safe ~ medium confidence
SCP-1217
Expected annual
$982K
One-time setup
$1.1M
Annual recurring
$969K
Personnel
9
Estimated one-time startup costs are approximately $1.05M driven by property acquisition, site build-out, and equipment; recurring annual costs are approximately $968.8k driven primarily by staff wages (security, pathology, administration), ongoing research/monitoring, and contingency reserves.
🏗️ One-Time Capital Costs Total: $1.1M
Property Acquisition $600K
[#16] One-time purchase assumption for acquisition of former office complex / land (location-dependent; mid-range estimate).
Equipment $203K
[#2, #6, #9, #18, #23, #5, #7, #13] Perimeter CCTV hardware/NVR, patrol vehicle purchase, on-site incinerator purchase, backup generator, forensic photography gear, initial guard equipment/PPE, animal-capture hardware, secure data storage hardware.
Facilities $140K
[#1, #3, #8] Perimeter fencing and gate, Observation Post (OP) build-out, and testing-chamber modifications (structural/renovation costs).
Initial Research And Lab Setup $100K
[#12] Initial analytical research allocation and laboratory instrumentation / start-up for biochemical/molecular analysis.
Biomedical Permitting One Time $5K
[#22] One-time permitting / environmental testing costs associated with biomedical waste / incineration permitting.
Occupational Health Initial $3K
[#24] Initial vaccinations and baseline occupational medicals.
🔄 Annual Recurring Costs Total: $969K/yr
Staff Wages $577K/yr
[#4, #10, #25] Security guard payroll (6 guards + supervisor/management), contract or FTE veterinary pathology labor, and administrative/program management salaries (site director / oversight).
Incident Response Reserve $100K/yr
[#20] Contingency reserve for larger public incidents: mass amnestic deployments, emergency personnel, expedited PR/cover actions.
Supplies And Consumables $70K/yr
[#11, #7, #23, #9, #22, #5, #21] Laboratory consumables and pathology supplies, animal-handling consumables, forensic consumables, contracted biohazard disposal pickups, recurring biomedical waste testing/fees, annual guard replacement/training expenses, animal housing & care.
Research And Monitoring $58K/yr
[#2, #12, #13] Ongoing analytical research budget (assays/reagents/outsource), CCTV/video storage and maintenance, secure data backups and cyber-security.
Facilities Maintenance $47K/yr
[#3, #17, #18, #19] OP utilities & upkeep, general facility maintenance (HVAC, grounds, snow removal), generator fuel/maintenance, security-system service contracts.
Amnestic Program $30K/yr
[#14] Procurement and administration of Class-C amnestics (estimated doses/year and medical administration costs).
Property Taxes And Cover Fees $30K/yr
[#16] Annual property taxes, municipal fees, insurance / shell-company fees to sustain cover (if property owned/leased).
Occupational Health And Insurance $26K/yr
[#24] Annual occupational health, vaccinations, worker's compensation and related insurance costs.
Cover Story And Legal $25K/yr
[#15] Cover-story maintenance, legal fees, periodic payouts and staged contractor interactions (asbestos-removal cover).
Logistics And Transport $6K/yr
[#6] Vehicle fuel, routine maintenance, and field transport costs for patrols and technician travel.
⚡ Cost Scenarios
📊 Baseline (baseline) $969K/yr
90.0% probability / year
Normal operational year with routine monitoring, scheduled experiments, and no major public incidents.
routine experiments no public exposure scheduled maintenance
🚨 Minor Incident $1.0M/yr
8.0% probability / year +$60K vs baseline
Small public exposure or localized incident requiring extra amnestic administrations, overtime, and short-term PR/legal action.
unauthorised witness event small media attention temporary surge in testing
🚨 Major Breach $1.4M/yr
2.0% probability / year +$400K vs baseline
Significant public exposure or multi-person incident requiring large-scale emergency amnestic deployment, extensive PR/legal response, and additional personnel.
large public gathering evidence released publicly regulatory enforcement requiring remediation
👥 Personnel 9 total
Role Count Notes
Security Officer / Guard 7 [#4] Minimum two guards per shift (6) plus one supervisor/manager; included in staff wages.
Veterinary Pathologist / Contract Pathologist 1 [#10] One FTE-equivalent or dedicated contract coverage for necropsy, sample collection and reporting (costed in staff wages).
Site Director / Administrative Staff 1 [#25] Program oversight and administrative duties (site director / program manager included in staff wages).
📋 Confidence Notes
Line-items are well-documented in analyst notes, so core operational costs (fencing, cameras, OP, staffing, recurring research) are reasonably estimated. Uncertainties remain around property acquisition price variability, choice between contracted vs. full-time pathology staffing, and the scale/frequency of experiments or public incidents which drive contingency and amnestic costs.
← SCP-1216 ↑ All SCPs SCP-1218 →