SCP-1677 — SCP-1677 | Cost Breakdown

Read on SCP Wiki ↗

SCP-1677 Euclid ~ medium confidence

SCP-1677

Expected annual

$2.5M

One-time setup

$2.2M

Annual recurring

$2.4M

Personnel

Estimated initial one-time setup is approximately $2.22M driven by secure vault, contingency reserve, research instruments, and medical/quarantine buildouts. Recurring annual costs are approximately $2.44M/yr, driven mainly by staff wages, ongoing research, medical/amnestic supplies, and legal/cover story costs.

🏗️ One-Time Capital Costs Total: $2.2M

Initial Research And Lab Setup $550K

[#3, #9] Development of safe digital transcription/OCR (AI/ML) and research imaging / neuromodulation equipment (TMS/EEG institutional setup).

Contingency Reserve $500K

[#21] Up-front contingency / risk reserve to cover large-scale outbreak, legal claims, or major escalation.

Equipment $325K

[#2, #4, #5, #7] Robotic/remote document handling hardware, secure digital storage hardware, sound-dampening glovebox, and medical hardware (sedation carts, IV pumps, ventilator).

Facilities $250K

[#1] Secure archival vault construction/retrofit, sound isolation and access control.

Incinerator Purchase $150K

[#20] Purchase/installation of a secure destruction/incineration system for irreversible disposal of originals/materials.

Isolation Rooms $124K

[#16] Construction/fit-out of two sound-dampened quarantine/isolation suites with remote care interfaces.

Sound Dampened Vehicle $100K

[#19] One specialized sound-isolated transport vehicle for moving sedated/infected personnel and instances.

Ecg System $90K

[#15] Wearable ECG units for potentially exposed staff and monitoring platform development (hardware & platform).

Audio Override Equipment $55K

[#14] High-power audio override loudspeaker array and reinforced sound chamber (equipment + shielding).

Training Dev $30K

[#22] Initial development of memetic-safe handling SOPs, training curriculum, and certification programs.

Ups Generator $30K

[#23] UPS / backup generator for redundant power to vault, monitoring systems, and medical equipment.

Ppe $12K

[#6] Initial purchase of 20 full PPE kits (noise-cancelling headsets, suits, face shields, sleeves) for security/medical/research staff.

🔄 Annual Recurring Costs Total: $2.4M/yr

Staff Wages $1.2M/yr

[#10, #11, #17] Salaries and contractual allocations: neurologist/medical oversight, nurse/PA, anesthesiology contract, dedicated security team salaries, and research staff allocations.

Research And Monitoring $543K/yr

[#9, #13, #25] Long-term neutralization research program budget, fMRI/contracted scan fees, and monthly reproduction operational labor/QA.

Cover Story And Legal $275K/yr

[#18] Legal counsel, cover stories, record sanitation, settlements/contingencies and paperwork management.

D Class Costs $90K/yr

[#12] Housing, provisioning, supervision, transport, and administrative overhead for D-1677 subjects (assumes ~2 D-class in rotation).

Ecg Monitoring $62K/yr

[#15] Annual per-person monitoring service and analysis pipeline for ~50 potentially exposed staff.

Amnestic Stockpile $55K/yr

[#8] Ongoing stock maintenance for amnestic pharmaceuticals and controlled neuropharmaceuticals (reserve for ~20 treatments/yr).

Isolation Maintenance $50K/yr

[#16] Operational overhead and servicing for two quarantine/isolation suites.

Logistics And Transport $38K/yr

[#19, #20] Consumables, training and upkeep for sound-dampened transport and contracted destruction events/disposal.

Software Hosting $30K/yr

[#3] Hosting, updates, validation, and ML model maintenance for safe automated transcription/OCR.

Security Training $30K/yr

[#11] Specialized memetic-safe handling, sedation, and rapid-response training for security staff.

Medical Consumables $25K/yr

[#7] Drug supplies, disposables, and consumables for sedation and emergency care.

Psychological Aftercare $25K/yr

[#24] Counseling, monitoring, and EAP-style support for exposed staff and post-incident care.

Training Recurring $15K/yr

[#22] Recurring drill costs, memetic safe-handling refreshers, and psychological support programs.

Facilities Maintenance $14K/yr

[#4, #23] Secure digital storage media rotation/replacement and increased energy/utilities for environmental control.

Robotic Maintenance $10K/yr

[#2] Annual maintenance/service contract for robotic document handling and high-resolution scanners.

Ppe Replacement $6K/yr

[#6] Annual replacement/refresh of PPE kits and consumable protective gear.

Supplies And Consumables $5K/yr

[#26] Archival paper, inks, gloves, cleaning supplies, spare parts and monthly reproduction consumables.

Misc Consumables $5K/yr

[#26] Miscellaneous annual consumables and small replacement items.

Audio Override Maintenance $2K/yr

[#14] Small annual maintenance and testing budget for high-power audio override systems.

⚡ Cost Scenarios

📊 Baseline (baseline) $2.4M/yr

89.0% probability / year

Normal year with monthly reproduction, routine research, scheduled training, and no major containment incidents.

regular_operations routine_research no_breaches

🚨 Minor Incident $2.6M/yr

10.0% probability / year +$145K vs baseline

Localized exposure event requiring targeted medical response, extra amnestic administrations, limited legal action, and replacement of some consumables/equipment.

single_exposure localized_outbreak equipment_repair

🚨 Major Breach $3.9M/yr

1.0% probability / year +$1.5M vs baseline

Significant containment breach or multi-location outbreak requiring large-scale mobilization, large amnestic/treatment costs, major legal/cover operations, and accelerated research/remediation.

widespread_transmission multiple_fatalities public_exposure

👥 Personnel 19 total

Role	Count	Notes
Security Officer / MTF Agent	9	[#11] Dedicated security/rapid-response team trained for memetic protocols, rotations included.
Research Scientist	3	[#17, #3, #25] Forensic/memetics/musicology/neuroscience staff conducting transcriptions, analysis, and long-term neutralization research.
Research Technician	2	[#13, #2] Technicians for monthly reproduction, robotic operation, QA, and scanning procedures.
Neurologist / Medical Officer	1	[#10, #7] Full-time physician oversight for treatments, sedation protocols, and medical monitoring.
Nurse / Physician Assistant	1	[#10, #7] Full-time nurse/PA providing bedside care, IV administration, and monitoring.
Anesthesiologist (contract)	1	[#10] Rotating/contract anesthesiology coverage for sedation and amnestic administration (contracted FTE).
Engineer / Maintenance	1	[#2, #19, #23] Technical support for robotic systems, vehicles, UPS/generator, and containment infrastructure.
Administrative Staff	1	[#18, #21] Administrative/legal coordination, cover-story paperwork, logistics and contingency fund management.

📋 Confidence Notes

Analyst notes provide many specific line items and plausible ranges, allowing a structured estimate; substantial ranges for drug costs, research scope, and contingency choices keep confidence at medium.

← SCP-1676 ↑ All SCPs SCP-1678 →