SCP-8707 — SCP-8707 | Cost Breakdown

Read on SCP Wiki ↗

SCP-8707 Unknown ~ medium confidence

SCP-8707

Expected annual

$1.9M

One-time setup

$1.4M

Annual recurring

$1.8M

Personnel

Initial capital (construction, reinforced containment, equipment and backup systems) is estimated at approximately $1.38M; main recurring drivers are staff wages, research, feed and facility services leading to roughly $1.83M/yr baseline.

🏗️ One-Time Capital Costs Total: $1.4M

Equipment $704K

[#2, #3, #5, #6, #8, #9, #10, #11, #17, #21, #22] Heavy-duty holding cage, automated feed hardware & installation, on-site tissue processing capital, cold-chain/refrigeration capital, backup generators/UPS, remote monitoring/CCTV initial install, robotic manipulators, heavy-lift purchase, extraction equipment initial, initial background-check setup, and one-time insurance/contingency fund allocation.

Facilities $430K

[#1, #7, #23, #27] Reinforced containment chamber construction, structural HVAC upgrades, perimeter/site access capital upgrades and initial containment retrofit/engineering permits and surveys; mid-range point estimates selected from provided ranges.

Initial Research And Lab Setup $250K

[#18] Initial laboratory buildout and purchase of specialty research instruments (sequencers, histology equipment) to start the genetics/regeneration research program.

🔄 Annual Recurring Costs Total: $1.8M/yr

Staff Wages $550K/yr

[#12, #13] Salaries for specialized veterinary staff, animal technicians and security staffing (mid-range estimate from provided ranges).

Research And Monitoring $500K/yr

[#18] Ongoing research program costs (molecular biology staff, consumables, assays, sequencing and experimental workflows) at a moderate program scale.

Opportunity Cost $200K/yr

[#28] Allocated overhead representing lost-use of space and staff allocation at Site-61 (mid-range estimate).

Cover Story And Legal $75K/yr

[#20] Legal, compliance, cover-story maintenance, PR liaisons and permit/legal support as recurring operational expense.

Feed Supply $73K/yr

[#4] Organic slurry/feed purchases (assumed ~200 kg/day at ~$1/kg as a moderate-consumption baseline including transport/packaging).

Facilities Maintenance $60K/yr

[#7, #23, #27] Ongoing HVAC energy/maintenance and filter replacement, site-access/perimeter monitoring contracts and recurring structural/permit inspections.

Insurance Premium $50K/yr

[#22] Annual premium/contingency reserve replenishment for insurance/emergency repair fund.

Supplies And Consumables $32K/yr

[#16, #17] PPE, consumables, restraint replacements and consumables associated with extraction/surgical kits (training consumables allocated to training line).

Quality Control Testing $30K/yr

[#19] Microbiological testing and quality-control assays for removed tissue and slurry prior to reuse or study.

Biohazard Waste Disposal $30K/yr

[#15] Contracted autoclave/incineration, waste hauling and sewage handling for solid and liquid biohazardous wastes.

Cleaning And Sanitation $30K/yr

[#14] Bi-weekly heavy cleaning operations, PPE for crews, disinfectants and runoff containment/disposal.

Background Checks Recurring $30K/yr

[#21] Recurring renewal of clearances, background checks and vetting program costs based on typical staff counts.

Energy Consumption $30K/yr

[#25] Electricity for HVAC, mixers, refrigeration, lighting and other continuous systems.

Miscellaneous Repairs $30K/yr

[#30] Small capital replacements, wear & tear on mixers, pipelines and containment fittings.

Ethics Oversight $25K/yr

[#29] Internal review board time, incident reviews and external audits related to ethical oversight of extraction protocols.

Processing Maintenance $20K/yr

[#5] Maintenance, utilities and consumables for optional on-site tissue processing and closed-loop recycling systems.

Training And Sop $20K/yr

[#24, #17] Ongoing training, drills, SOP development and simulation exercises; includes non-sedative extraction protocol training.

Odor Control $15K/yr

[#26] Chemical scrubbers, carbon filters and wastewater neutralization to mitigate odors and community detection risk.

Logistics And Transport $10K/yr

[#11] Annualized cost for occasional heavy-lift/transport rentals or contracted moves; small baseline allocation assuming infrequent relocation/maintenance moves.

Backup Power Maintenance $10K/yr

[#8] Fuel contracts, generator testing and UPS maintenance to ensure continuous operation of critical systems.

Cold Chain Maintenance $6K/yr

[#6] Electricity, maintenance and monitoring for refrigeration/freezer systems.

Remote Monitoring Maintenance $5K/yr

[#9] Camera/storage maintenance, software updates and sensor calibration.

⚡ Cost Scenarios

📊 Baseline (baseline) $1.8M/yr

83.0% probability / year

Normal uneventful year with scheduled operations, research, and routine maintenance.

no breaches routine maintenance scheduled research activity

🚨 Minor Incident $2.0M/yr

15.0% probability / year +$120K vs baseline

Localized containment incident (e.g., minor damage during cleaning, transient sensor failure, small animal-related damage) requiring overtime, repairs and short-term mitigation.

partial equipment failure overtime for extraction/repair temporary containment repairs

🚨 Major Breach $3.3M/yr

2.0% probability / year +$1.5M vs baseline

Significant containment failure or public exposure requiring major repairs, legal/PR response, replacement/relocation and possible site-level contingency actions.

containment breach public exposure major equipment destruction

👥 Personnel 10 total

Role	Count	Notes
Veterinarian	2	[#12] Full-time specialized veterinarians (salary portion included in staff_wages estimate).
Animal Technician / Handler	4	[#12] Animal care technicians responsible for feeding, luring, routine handling and assisting during extractions.
Security Officer / MTF Agent	4	[#13] Security staffing for site access control, shift coverage and response (salaries included in staff_wages estimate).

📋 Confidence Notes

Analyst notes provide detailed line items and ranges, enabling mid-range point estimates, but many items (feed consumption, research scale, breach probabilities) have wide ranges and site-specific variability, so overall confidence is moderate.

← SCP-8706 ↑ All SCPs SCP-8708 →