SCP-3678 — SCP-3678 | Cost Breakdown

Read on SCP Wiki ↗

SCP-3678 Keter ~ medium confidence

SCP-3678

Expected annual

$31.9M

One-time setup

$129.6M

Annual recurring

$29.7M

Personnel

101

Initial one-time setup dominated by facility buildouts and a large catastrophic contingency reserve (~$130M); recurring costs are driven by multidisciplinary staff, monitoring, incident response, and legal/cover operations (~$29.7M/yr). Main drivers are human-capital (salaries, replacement pipeline, retention) and contingency/cover operations for incidents.

🏗️ One-Time Capital Costs Total: $129.6M

Catastrophic Containment Reserve $100.0M

[#33] Large-scale worst-case catastrophic reserve for mass-replacement, shutdown, national-level cover operations. Chosen within analyst-provided 50M–500M range.

Facilities $9.4M

[#2, #9, #13, #27] Secure research facility build-out (#2), amnestic facility build component (#9), quarantine/isolation facility build (#13), memetic research lab buildout/certification (#27). Estimates are aggregated midpoints of provided ranges for structural and certification work.

Project Shutdown Reserve $5.0M

[#28] One-time contingency allocation to cover project shutdown, transfer, or restart penalties in worst-case localized failures.

Equipment $4.7M

[#3, #5, #7, #23] HPC & data infrastructure hardware (#3), redundancy/knowledge-capture systems hardware (#5), security/access-control hardware (#7), communications/memetic-safe UI hardware upgrades (#23).

Initial Research And Lab Setup $3.9M

[#14, #20] Initial research program and lab setup costs including behavioral intervention program launch (#14) and AI/automation development/validation for knowledge preservation (#20).

External Partnership Seed Grants $2.5M

[#21] Seed/one-time grants to external academic partners and classified collaborations to investigate vectors.

Insurance Contingency Reserve One Time $2.0M

[#18] One-time seed for insurance/contingency reserve to backstop program losses or to purchase bespoke coverage.

Organizational Restructuring Costs $1.1M

[#26] One-time legal/administrative costs to implement distributed authority systems and governance restructuring.

Experimental Pilot Funding $1.0M

[#15] Reserve for experimental social-engineering pilots (per-pilot cost aggregated as an initial fund to support multiple pilots).

🔄 Annual Recurring Costs Total: $29.7M/yr

Staff Wages $5.5M/yr

[#1] Dedicated Task Force salaries including sociologists, psychomathematicians, thaumaturges, senior investigators, postdocs, analysts, and support staff.

Replacement Hiring Pipeline $3.0M/yr

[#6] Emergency replacement hiring, recruiting, vetting, and accelerated training bench costs (scaled to maintain ~100 replacements on bench annually).

Incident Response Teams $2.5M/yr

[#16] Salaries, vehicles, equipment, and standby costs for rapid-response/mobile containment task forces.

External Research Partnerships $2.0M/yr

[#21] Recurring classified grants/stipends to external academic partners and funded research to identify vectors.

Personnel Retention Programs $2.0M/yr

[#22] Bonuses, anonymity bonuses, targeted incentives and program management to reduce turnover.

Cover Story And Legal $1.5M/yr

[#10, #12] Legal, HR, employment-liaison retainers and active cover/up operations and PR contingency funding for incidents.

Personnel Monitoring Program $1.5M/yr

[#4] Continuous personnel monitoring, psychometric testing program, licensing, software and data-science staff.

Monitoring Analytics Staff $1.2M/yr

[#24] Salaries and training for analysts running real-time dashboards and incident-flagging systems.

Insurance Premiums And Reserves $1.0M/yr

[#18] Annual premiums and ongoing reserve contributions for program insurance/contingency.

Project Shutdown Reserve Annual $1.0M/yr

[#28] Annual contribution to contingent shutdown/recovery reserve to cover variable project penalties and restart costs.

Public Facing Cover Staff $1.0M/yr

[#29] Salaries and overhead for front-office cover personnel and temporary public-facing executives.

Security Staff And Ops $800K/yr

[#7] Additional security staff salaries, access control operations, and system upkeep.

Redundancy Knowledge Capture Ops $600K/yr

[#5] Ongoing operation of automated documentation, shadowing programs, offline backup maintenance and personnel to run them.

Audit And External Review $600K/yr

[#31] Semiannual audits and external review engagements to verify containment and mitigation efficacy.

Facilities Maintenance $500K/yr

[#2, #13, #27] Ongoing maintenance, certification renewals, and utilities for secure research, quarantine, and memetic lab spaces.

Amnestic Production And Admin $500K/yr

[#9] Ongoing R&D, production, QC, and medical administration costs per-dose for amnestics where used.

Quarantine Facility Ops $500K/yr

[#13] Operational costs for isolation/quarantine facilities (staffing, medical observation, amenities).

Witness Protection Operations $500K/yr

[#19] Ongoing public-safety and witness-protection-style relocation/identity-change services for high-profile leavers.

Memetic Lab Ops $500K/yr

[#27] Operating costs for dedicated memetic hazard lab and compliance auditing.

Psych Care And Reintegration $500K/yr

[#30] Counseling, psychiatric care, reintegration and retraining programs for affected individuals.

Technology Upgrade Reserve $500K/yr

[#32] Annual reserve for technology obsolescence, upgrade cycles, and replacement of critical hardware/software.

Automation Ai Ops $400K/yr

[#20] Operations, hosting, validation, and secure maintenance costs for AI agents and automated decision-support systems.

Behavioral Program Ops $300K/yr

[#14] Ongoing costs to run behavioral intervention and cultural-reengineering programs after launch.

Ethical Oversight And Irb $300K/yr

[#25] Operating costs for internal review boards, compliance officers, and independent auditors.

Compute Maintenance Power $250K/yr

[#3] Recurring maintenance, power and secure operations for air-gapped HPC cluster and encrypted storage.

Thaumaturgical Supplies $200K/yr

[#8] Consumable ritual/thaumaturgical reagents and implements used in trials and interventions.

Travel And Field Investigation $200K/yr

[#17] Travel, secure transport, per diems, and site costs for vector discovery and fieldwork.

Distributed Authority Ops $200K/yr

[#26] Ongoing administrative costs to maintain distributed leadership structures and associated processes.

Communications Security Ops $150K/yr

[#23] Maintenance and incremental updates for memetic-safe UI/UX and communication interfaces.

Supplies And Consumables $0/yr

[]

Research And Monitoring $0/yr

[]

Logistics And Transport $0/yr

[]

⚡ Cost Scenarios

📊 Baseline (baseline) $29.7M/yr

82.5% probability / year

Normal operational year with no major incidents; routine costs only.

no_major_milliarium_events stable_staffing routine_research_and_monitoring

🚨 Minor Incident $31.7M/yr

12.0% probability / year +$2.0M vs baseline

Single or small cluster of Milliarium Events causing targeted departures and modest remediation.

single_milliarium_event small_prestige_cascade targeted_departures

🚨 Major Breach $54.7M/yr

3.0% probability / year +$25.0M vs baseline

Multiple simultaneous Milliarium Events producing leadership cascade and mass resignations requiring large-scale replacements and cover operations.

multiple_simultaneous_milliarium_events leadership_cascade mass_resignations

🚨 Political Exposure $39.7M/yr

2.0% probability / year +$10.0M vs baseline

High-profile public exposure of departing leadership requiring witness protection, large PR campaigns, and litigation defense.

high_profile_leak public_scandal litigation_and_media_exposure

🚨 Catastrophic Breach $229.7M/yr

0.5% probability / year +$200.0M vs baseline

Rare systemic prestige collapse requiring activation of catastrophic containment reserve and national-level cover operations.

mass_prestige_collapse simultaneous_organizational_failures national_scale_exposure

👥 Personnel 101 total

Role	Count	Notes
Research Scientist	12	[#1] Sociologists and psychomathematicians conducting primary research and modeling.
Thaumaturge / Occultist	6	[#1] Specialist thaumaturges/occultists for ritual containment and testing.
Data Scientist / HPC Specialist	4	[#3] Maintain and operate high-performance computing and modeling infrastructure.
Monitoring & Incident Analysts	12	[#24, #4] Real-time monitoring, psychometric analysis, and personnel-status flagging.
Incident Response Team / MTF Agent	30	[#16] Mobile containment and rapid response personnel for field remediation and extractions.
Security Officer	15	[#7] Site security and access-control staff (guards, badge control, biometric ops).
Medical Officer	4	[#9] Medical staff for amnestic administration, monitoring, and QC.
Administrative Staff	10	[#1] Admin, HR, program management to run daily operations and support functions.
Engineer / Maintenance	4	[#2, #32] Facilities and systems maintenance, upgrades, and technology lifecycle support.
Legal / HR / Compliance Staff	4	[#10, #25] Legal counsel, HR liaison, and ethical oversight personnel.

📋 Confidence Notes

Analyst notes provide comprehensive itemization and ranges, enabling a reasoned budget; however probabilities and scaling depend heavily on organization size and the anomalous phenomenon's stochastic behavior, so estimates retain substantial uncertainty.

← SCP-3676 ↑ All SCPs SCP-3679 →