SCP-4317 — SCP-4317 | Cost Breakdown

Read on SCP Wiki ↗

SCP-4317 Unknown ~ medium confidence

SCP-4317

Expected annual

$6.9M

One-time setup

$2.0M

Annual recurring

$6.3M

Personnel

Initial capital outlay is roughly $2.04M for chamber hardening, robotics, lab setup and redundancy; annual operating costs are approximately $6.28M/yr driven primarily by the emotion-numbing drug program, emergency readiness/MTF standby, insurance/reserve and security staffing.

🏗️ One-Time Capital Costs Total: $2.0M

Facilities $600K

[#1] Containment chamber structural upgrade (reinforced fauna chamber, double airlock, blast-resistant walls, negative-pressure HVAC and independent life-support).

Initial Research And Lab Setup $400K

[#16] Initial laboratory setup for pathology, sequencing, screening and extract development.

Equipment $355K

[#2, #3] Automated feeding & handling system procurement/integration and initial high-resolution recording system hardware.

Redundancy Initial $250K

[#24] One-time redundancy/backup systems kit (generators/UPS, spare robotics/camera kits, extra drug stock).

Ip Initial $200K

[#17] Initial intellectual-property / commercialization legal and feasibility costs.

Cybersecurity Initial $100K

[#19] Initial cybersecurity hardening and server/infrastructure setup.

Training Initial $50K

[#7] One-time curriculum and setup cost for specialized guard training and simulations.

Amnestics Stockpile $50K

[#13] One-time purchase of amnestic stockpile.

Archive Initial $30K

[#18] One-time secure archival storage setup (encrypted offsite vaults, tape rotation).

🔄 Annual Recurring Costs Total: $6.3M/yr

Emergency Readiness $1.2M/yr

[#14] Annual MTF/tasking readiness, armored transport, containment munitions and reserve for rapid response.

Emotion Numbing Program $1.2M/yr

[#5] Procurement and administration of emotion-numbing solution for guards (estimated midpoint of per-dose and frequency costs).

Insurance Reserve $1.1M/yr

[#22] Insurance/reserve for litigation, family claims and quiet settlements.

Staff Wages $540K/yr

[#4] Two-person 24/7 on-site guard coverage requiring ~8–10 full-time guards (9 used here) including salaries, benefits and overtime reserve.

Cover Story And Legal $475K/yr

[#12] Annual legal, PR, cover-up budget and retainer for legal vetting/hush funds.

Admin Overhead $400K/yr

[#25] Administrative and overhead allocation (HR, accounting, program management, site proportional share).

Research And Monitoring $350K/yr

[#16] Ongoing research staff and consumables for biological/biochemical study, sequencing, assays and extract screening.

Medical Monitoring $250K/yr

[#6] Medical monitoring, baseline screening, toxicology, ECG, psychiatric follow-up and occupational medicine for drugged personnel.

Cybersecurity Ops $162K/yr

[#19] Ongoing cybersecurity and OPSEC operations (intrusion detection, hardened servers, takedown teams).

Logistics And Transport $126K/yr

[#8, #9, #10] D-Class procurement/transport/holding costs, anesthesia/sedation staff and drugs for monthly feedings, forensic pathology/autopsy and biohazard disposal.

Facilities Maintenance $125K/yr

[#15] Annual reserve for routine site repairs, lost equipment and small-scale rebuilding after incidents.

Video Operations $105K/yr

[#11] Video editing, secure production suite, censorship/QA and channel operations (1–2 FTE editors + platform management/legal oversight).

Psychological Services $48K/yr

[#23] Psychological screening, counselling and long-term support for staff interacting with SCP-4317.

Redundancy Replenishment $35K/yr

[#24] Ongoing replenishment of spare robotics/camera kits, extra drug vials and critical consumables.

Supplies And Consumables $20K/yr

[#21] Consumables and PPE (gloves, gowns, disinfectant, HVAC filters, camera consumables).

Training Annual $20K/yr

[#7] Annual training rotations and recertification costs.

Amnestic Administration $15K/yr

[#13] Per-use amnestic administrations (50/year at ~$100–$500/dose assumed midpoint).

Energy Utilities $12K/yr

[#20] Incremental energy and utilities for negative-pressure HVAC, climate control and 24/7 systems.

Records Archival $12K/yr

[#18] Recurring encrypted storage, offsite rotation and archival retention costs.

Recording System Maintenance $10K/yr

[#3] Recording system maintenance, redundant storage upkeep and tamper-detection logs.

Ip Recurring $0/yr

[#17] Recurring commercialization costs are conditional; baseline assumes no active commercialization so set to 0.

⚡ Cost Scenarios

📊 Baseline (baseline) $6.3M/yr

84.5% probability / year

Normal year with scheduled feedings, routine maintenance, and no unplanned breaches.

scheduled_feedings no_breach routine_operations

🚨 Minor Incident $6.8M/yr

12.0% probability / year +$500K vs baseline

Localized containment incident causing limited damage/exposure and modest legal/media costs.

localized_breach equipment_damage small_scale_media_exposure

🚨 Major Breach $16.3M/yr

3.0% probability / year +$10.0M vs baseline

Significant containment failure with multiple casualties, major facility damage and large-scale emergency response.

widespread_breach multiple_casualties major_reconstruction

🚨 Catastrophic Breach $56.3M/yr

0.5% probability / year +$50.0M vs baseline

Catastrophic event causing mass casualties, large-scale public exposure and multi-site response with heavy reconstruction and settlements.

chain_reaction_mass_casualty public_exposure multi-site_response

👥 Personnel 23 total

Role	Count	Notes
Security Officer / MTF Agent	9	[#4] Two-person 24/7 watch requires ~8–10 guards to cover rotations; 9 used in estimates.
Research Scientist	3	[#16] Biochemical/biological research staffing (2–4 researchers; midpoint used).
Video Editor / Media	2	[#11] Secure video editing and channel operations (1–2 FTE editors).
Medical Officer	3	[#9, #6, #5] On-call anesthesiologist/medics and med techs for drug administration, monitoring and occupational health.
Administrative Staff	2	[#12, #25] PR/administrative support including chief publicist coordination and cover-story management.
Lab Technician	1	[#16] Research support and consumables handling for pathology and assays.
Psychologist / Counsellor	1	[#23] Psychological screening and counselling for staff interacting with SCP-4317.
Engineer / Maintenance	1	[#1, #24] Facilities maintenance, HVAC and redundancy systems upkeep.
IT / Cybersecurity	1	[#19] On-site IT/security admin supporting hardened servers, logging and OPSEC.

📋 Confidence Notes

Analyst notes provide range estimates for each line item, enabling mid-point budgeting, but many high-variance items (breach costs, drug pricing, commercialization outcomes) create material uncertainty; therefore confidence is medium.

← SCP-4316 ↑ All SCPs SCP-4318 →