SCP-3455 — SCP-3455 | Cost Breakdown

Read on SCP Wiki ↗

SCP-3455 Archon1 ~ medium confidence

SCP-3455

Expected annual

$53.0M

One-time setup

$838.6M

Annual recurring

$49.6M

Personnel

127

One-time capital and R&D (~$839M) dominated by building two hardened temporal storage vaults and contingency reserve; recurring annual costs (~$49.6M/yr) driven by specialized staff, long-term research, security, and maintenance.

🏗️ One-Time Capital Costs Total: $838.6M

Facilities $616.0M

[#1, #3, #9, #22] Vault construction for two geographically separated hardened underground vaults (~$600M), commissioning/legal/cover real-estate/permitting (~$5M), power redundancy installations per vault (~$6M total), and seeding international redundancy sites (~$5M).

Initial Research And Lab Setup $100.0M

[#2] Temporal shielding / anomalous isolation R&D program startup (labs, prototype development, specialist contractors, anomalous material acquisition, testing) budgeted ~$100M.

Contingency Reserve $100.0M

[#17] One-time capital reserve for catastrophic-failure responses / existential contingencies budgeted ~$100M.

Equipment $22.1M

[#6, #10, #11, #13] IT/hardened storage hardware and write-once media deployment (~$5M), temporal/precision monitoring suite acquisition (~$2M), emergency response assets purchases (vehicles/aircraft/mobile labs ~$15M), and initial monitoring/logging systems (~$150k).

Cover Story Setup $500K

[#18] Initial legal/front-company/setup costs for cover-story and covert procurement (~$500k initial set-up).

🔄 Annual Recurring Costs Total: $49.6M/yr

Research And Monitoring $20.0M/yr

[#16] Long-term research into cause and safe-reset protocols, controlled experiments and oversight (~$20M/yr).

Staff Wages $12.0M/yr

[#4] Core personnel (researchers, containment engineers, project managers) fully-loaded payroll budgeted ~$12M/yr.

Security Personnel $6.0M/yr

[#5] Dedicated security force (onsite guards, rapid response, armed transport crews) budgeted ~$6M/yr.

Cover Story And Legal $2.0M/yr

[#18] Ongoing cover-up, disinformation, legal retainers, maintenance of front companies (~$2M/yr).

Emergency Ops Maintenance $2.0M/yr

[#11] Operations and maintenance for emergency response assets (vehicles/aircraft/mobile labs) (~$2M/yr).

Data Storage $1.2M/yr

[#7] Data storage capacity, media replication and duplication costs (~$1.2M/yr).

It Maintenance $1.0M/yr

[#6] Recurring maintenance and upgrades for IT infrastructure, air-gapped systems and storage (~$1M/yr).

Contractor Agreements $1.0M/yr

[#19] Third-party contractor and supplier agreements (HVAC, secure media suppliers, maintenance) (~$1M/yr).

Supplies And Consumables $600K/yr

[#21] Consumables, site operating costs, taxes, utilities for vaults and labs (~$600k/yr total).

Medical And Amnestics $500K/yr

[#15] Amnestic supplies, medical supplies and pharmaceutical contingencies (~$500k/yr).

International Redundancy Upkeep $500K/yr

[#22] Recurring upkeep for international distribution of critical backups / global redundancy (~$500k/yr).

Audit And Compliance $500K/yr

[#23] Audit, compliance, and ethical oversight activities (~$500k/yr).

Logistics And Transport $400K/yr

[#8] Annual backup operations/logistics (secure couriers, armored transport, charter flights, convoy ops) budgeted ~$400k/yr.

Power Redundancy Maintenance $400K/yr

[#9] Recurring fuel, maintenance, and microgrid upkeep for redundant power systems (~$400k/yr total).

Psychological Services $350K/yr

[#14] Counseling, resilience training, rotation and retention programs (~$350k/yr).

Communications Resilience $350K/yr

[#20] Hardened communications, satcom, leased lines and out-of-band systems (~$350k/yr).

Drills And Simulation $300K/yr

[#12] Annual drills, simulations, SOP enforcement (~$300k/yr).

Monitoring Maintenance $250K/yr

[#10] Maintenance/calibration for atomic clocks and anomaly sensors (~$250k/yr).

Behavior Monitoring $250K/yr

[#13] Ongoing surveillance, continuous audit logs, behavioral analytics and secure off-cycle logging (~$250k/yr).

Facilities Maintenance $0/yr

[]

⚡ Cost Scenarios

📊 Baseline (baseline) $49.6M/yr

90.0% probability / year

Normal year with no major incidents beyond scheduled operations.

routine_backups scheduled_research_and_maintenance

🚨 Minor Incident $54.6M/yr

8.0% probability / year +$5.0M vs baseline

Localized containment or operational incident during an iteration requiring elevated emergency response and recovery.

localized_breach elevated_anomalous_activity

🚨 Catastrophic Failure $199.6M/yr

2.0% probability / year +$150.0M vs baseline

Failure to correctly reset or a severe global-impact event requiring deployment of contingency resources and large-scale mitigation.

failed_reset global_infrastructure_damage deployment_of_reserve

👥 Personnel 127 total

Role	Count	Notes
Research Scientist	20	[#4] Scientists supporting R&D and long-term research (~portion of core personnel).
Containment Engineer	15	[#4] Engineers for vault design, anomalous shielding and systems.
Research Technician	10	[#4] Technical staff supporting experiments, instrumentation and lab ops.
Project Manager	6	[#4] Program/project management for vault and R&D programs.
Administrative Staff	6	[#4] Admin and logistical support for the program.
Engineer / Maintenance	5	[#4] Facilities and power/microgrid maintenance staff (on payroll portion of core personnel).
Medical Officer	3	[#4, #15] Medical support for staff and amnestic administration contingencies.
Site Director / Executive Staff	2	[#4] Senior leadership and executive oversight.
Security Officer / MTF Agent	60	[#5] Dedicated security force for both vault sites and rapid response teams (budgeted ~60 guards at ~$6M/yr).

📋 Confidence Notes

Analyst notes provide detailed, line-item budgets for most categories, producing a reasonable estimate. Uncertainty remains around R&D outcomes, the frequency/severity of anomalous incidents, and whether contingency reserves are sufficient or additional capital will be required, so confidence is medium.

← SCP-3454 ↑ All SCPs SCP-3456 →