SCP-3477 — SCP-3477 | Cost Breakdown

Read on SCP Wiki ↗

SCP-3477 Euclid ~ medium confidence

SCP-3477

Expected annual

$14.0M

One-time setup

$27.4M

Annual recurring

$13.9M

Personnel

Initial one-time containment and lab upgrades are estimated at roughly $27.4M, driven mainly by 34 modified humanoid cells, a BSL-capable research lab, specialized per-instance modules, and an emergency reserve; ongoing annual operating costs are ~ $13.87M/yr driven by personnel, long-term research, utilities, and maintenance.

🏗️ One-Time Capital Costs Total: $27.4M

Facilities $13.0M

[#1, #3, #5, #24] Construction/modification of 34 specialized humanoid cells (~$8.5M), site power/environmental upgrades (~$3.0M), 5 spare cells (~$1.25M), and artifact storage vault (~$225k).

Equipment $5.5M

[#4, #6, #7, #8, #20, #18] Specialized per-instance containment modules (~$3.5M), secure transport vehicles/crates (~$1.0M), diagnostics (~$350k), surveillance/CCTV install (~$300k), termination/neutralization equipment (~$200k), and data-security air-gapped hardware (~$150k).

Initial Research And Lab Setup $5.0M

[#2] Central multidisciplinary BSL‑3/4 capable research laboratory and associated negative-pressure suites, autoclaves, cryostorage (~$5.0M).

Emergency Response Reserve $3.0M

[#19] Dedicated emergency/rapid-response reserve (kept available) recommended minimum (~$3.0M).

Insurance Settlement Contingency $500K

[#21] Historical/contingency settlement reserve for interagency reimbursements or legal settlements (~$500k).

Cover Story Setup $250K

[#17] One-time legal/PR setup to establish and maintain cover narratives, FOIA handling framework and initial government liaison costs (~$250k).

Pr Contingency Setup $150K

[#28] Upfront preparation of falsified records, press kits, and contingency denial packages (~$150k).

🔄 Annual Recurring Costs Total: $13.9M/yr

Staff Wages $8.2M/yr

[#9, #10, #11, #12, #13] Annual wages + benefits for on-site staff: security (~50 officers ≈ $3.4M), scientific staff (~12 FTE ≈ $1.95M), medical staff (~6 FTE ≈ $850k), technical/engineering (~15 FTE ≈ $1.2M), psychology/behavioral (~5 FTE ≈ $780k).

Research And Monitoring $1.9M/yr

[#16, #30] Long-term dedicated research program into immortality mechanisms (~$1.5M/yr) plus program evaluation / multi-year Harold Holt identification project (~$375k/yr).

Emergency Reserve Replenishment $750K/yr

[#19] Annual replenishment target for the emergency containment/breach reserve (~$500k–1M/yr; mid ~$750k).

Supplies And Consumables $500K/yr

[#14] PPE, culture media, replacement filters, batteries, histology reagents, mechanical spare parts (~$500k/yr).

Cover Story And Legal $450K/yr

[#17] Recurring legal, liaison, covert payments and cover-story maintenance (~$400–600k/yr; mid ~$450k/yr).

Energy And Utilities $400K/yr

[#15] Electricity and utility costs for HVAC, aquaria, servers, inert-gas systems (~$200–500k/yr; mid ~$400k).

Maintenance Contracts $300K/yr

[#26] Annual service contracts for HVAC, generators, life-support pumps, animatronics vendors (~$200–400k/yr; mid ~$300k).

Facilities Maintenance $200K/yr

[#3, #24] Ongoing building/HVAC/power-system upkeep and vault/climate-monitoring maintenance (~$200k/yr).

Logistics And Transport $200K/yr

[#22] Quarterly field/collection/monitoring operations budget and per-operation logistics (~$200k/yr).

Site Insurance And Indemnity $200K/yr

[#21] Annual indemnity/insurance and inter-agency reimbursement budgeting (~$100–300k/yr; mid ~$200k).

External Subject Matter Contracts $200K/yr

[#29] Occasional specialist contracting (marine biology, machinists, occult scholars) (~$100–300k/yr; mid ~$200k).

Documentation Training Vetting $150K/yr

[#23] SOP updates, staff training, security vetting and clearance renewals (~$100–200k/yr).

Behavioral Programs $100K/yr

[#25] Enrichment, supervised recreation, ethical oversight costs (~$50–150k/yr).

Disposal And Hazardous Waste $100K/yr

[#27] Biohazardous/incineration and specialized off-site hazardous waste handling (~$50–150k/yr; mid ~$100k).

Public Relations Monitoring $100K/yr

[#28] Ongoing leak monitoring and covert record alteration monitoring (~$50–150k/yr; mid ~$100k).

Termination Equipment Maintenance $75K/yr

[#20] Maintenance, calibration and training for specialized neutralization gear (~$50–100k/yr; mid ~$75k).

Data Security Archiving $35K/yr

[#18] Ongoing archiving, redaction tooling and secure backup maintenance (~$20–50k/yr; mid ~$35k).

Artifact Storage Maintenance $35K/yr

[#24] Climate control, lead shielding monitoring and vault maintenance (~$20–50k/yr).

Surveillance And Logging Maintenance $20K/yr

[#8] Recurring maintenance, storage and logging costs for hardened CCTV and audit systems (~$20k/yr).

⚡ Cost Scenarios

📊 Baseline (baseline) $13.9M/yr

88.0% probability / year

Normal operational year with routine research, no major incidents or breaches.

no_major_incidents routine_research_and_maintenance

🚨 Minor Incident $14.6M/yr

10.0% probability / year +$750K vs baseline

Localized containment failure or medical emergency affecting one or two instances requiring mobilization, repairs and PR/legal response.

small_containment_breach localized_infectious_event targeted_public_exposure

🚨 Major Breach $18.4M/yr

2.0% probability / year +$4.5M vs baseline

Coordinated multi-instance escape or large-scale containment failure requiring mass mobilization, replacement of containment modules, large legal/PR payouts and international liaison.

coordinated_multi-instance_escape international_exposure major_facility_damage

👥 Personnel 88 total

Role	Count	Notes
Security Officer / MTF Agent	50	[#9] 24/7 security roster for 34 high-profile humanoids; roster estimate 40–60 FTE, mid 50.
Research Scientist	12	[#10] Multidisciplinary scientific team (biologists, physicists, occultists); estimated 8–15 FTE, mid 12.
Medical Officer	6	[#11] Medics/trauma nurses/pathology access; estimated 4–8 FTE, mid 6.
Engineer / Maintenance	15	[#12] HVAC, aquaria, animatronics and electrical techs; estimated 10–20 FTE, mid 15.
Psychology / Behavioral Management	5	[#13] Clinical psychologists/behaviorists; estimated 4–6 FTE, mid 5.

📋 Confidence Notes

Estimates are based on detailed analyst line items and mid-range assumptions, but significant uncertainty remains due to high heterogeneity of instances, wide cost ranges for bespoke containment modules, and volatile legal/PR exposures.

← SCP-3476 ↑ All SCPs SCP-3478 →