SCP-3869 — SCP-3869 | Cost Breakdown

Read on SCP Wiki ↗

SCP-3869 Euclid ~ medium confidence

SCP-3869

Expected annual

$6.5M

One-time setup

$1.8M

Annual recurring

$6.5M

Personnel

Initial one-time setup is approximately $1.77M driven by server hardware, memetic lab buildout, covert ISP hardware and monitoring appliances; annual operating costs are roughly $6.48M driven primarily by personnel (devops, implanted ISP agents, memetics staff), bandwidth, legal/PR, and contingency reserves.

🏗️ One-Time Capital Costs Total: $1.8M

Initial Research And Lab Setup $400K

[#13] Memetics research laboratory buildout: soundproof booths, observation, kill-switch systems, CCTV, physiological monitoring and egress.

Equipment $300K

[#1] Dedicated isolated server hardware: mirrors, storage arrays, rack servers, NICs, load balancers for ~20–100 TB and streaming/transcoding capacity.

Covert Isp Hardware $250K

[#10] Covert physical hardware placed in ISP networks (discreet routers / interceptors / BGP-capable appliances) and installation costs.

Audio Kill Switch Rnd $200K

[#27] Specialized audio kill-switch & filtration R&D one-time development costs.

Facilities $150K

[#2] Data-center infrastructure upgrades at Site-15: racks, PDUs, cooling tie-ins, physical security, fire suppression and cabling.

Network Monitoring Appliances $125K

[#8] Network monitoring appliances and DPI/logging infrastructure one-time appliance and SIEM integration costs.

Power Redundancy $75K

[#3] UPS, generator, and power redundancy for continuous streaming including initial testing and installation.

Offsite Backups $60K

[#5] Redundant off-site mirrors and cold backup archives hardware for masters and warm mirror setup.

Initial Security Hardening $50K

[#7] Initial security hardening / audit for servers, patching, and baseline penetration testing.

Security Training And Equipment $50K

[#16] Initial training and equipment for on-site security staff, badge/biometric systems and initial sweeps.

Audio Forensics Tools $30K

[#18] Audio analysis & forensics tools (DAWs, spectral suites, licenses, instrumentation) one-time licensing and equipment.

Long Term Archival $30K

[#26] Long-term archival (LTO tape libraries, initial tape/media and tape drive purchase).

Training Program Dev $30K

[#17] Training, SOP development and initial memetic-safety program development costs.

Legal Shell Setup $15K

[#11] Setup of shell companies, domain registrations and initial cover infrastructure.

Aggregate Estimate One Time $0

[#29] Aggregate rough estimate (summary) referenced; no additional one-time cost added here.

🔄 Annual Recurring Costs Total: $6.5M/yr

Staff Wages $3.4M/yr

[#6, #9, #12, #14, #16, #19] Combined recurring personnel costs: mirror software engineers/devops/sysadmin, implanted ISP operatives, content ingestion/moderation staff, memetic researchers/clinical staff, on-site security staffing, and incident-response team salaries.

Contingency Reserve $1.1M/yr

[#28] Continuous audit & contingency reserve (15% of combined one-time + recurring estimated budget to handle memetic escalation, legal suits, or technical API changes).

International Monitoring $400K/yr

[#25] International implants, legal teams, translation and coordination if SCP-3869 appears on global platforms.

Bandwidth Transit $240K/yr

[#4] Ongoing bandwidth / transit costs for mirrors (committed bandwidth or per-TB transit to serve video/audio to redirected users).

Cover Story And Legal $200K/yr

[#11] Ongoing legal/PR retainer, cover companies, domain management, takedown operations and counter-notice activities.

Medical Treatment $200K/yr

[#15] Ongoing medical treatment, quarantine, amnestic supplies and counseling budget for exposed personnel/civilians.

Logistics And Transport $150K/yr

[#19] Incident response & rapid-deployment field teams vehicles, comms gear, travel budgets and per-deployment logistics.

Public Incident Reserve $150K/yr

[#20] Reserve for public remediation, compensation, settlements and medical bills.

Pr And Disinfo $150K/yr

[#21] PR/crisis communications and disinformation budget for leak management and takedowns.

Audio Kill Switch Updates $150K/yr

[#27] Ongoing updates, deployment and maintenance of audio kill-switch / filtration systems.

Cybersecurity $120K/yr

[#7] Ongoing cybersecurity, monitoring, pen-testing, SIEM operation and secure patching.

Insurance And Legal Reserve $100K/yr

[#24] Insurance, legal reserves and liability pool for unexpected litigation or whistleblower cases.

Covert Hardware Maintenance $50K/yr

[#10] Maintenance and support for covert devices installed in ISP networks.

Network Monitoring $45K/yr

[#8] Recurring storage and maintenance for DPI/logging infrastructure, log retention and SIEM costs.

Energy Costs $30K/yr

[#22] Electricity for running servers and cooling (compute and HVAC energy consumption).

Training Program $25K/yr

[#17] Annual memetic-safety training, drills and SOP recertification.

Power Redundancy Maintenance $15K/yr

[#3] Annual fuel and maintenance for generator/UPS testing and upkeep.

Audio Forensics Maintenance $12K/yr

[#18] Annual licenses, updates and maintenance for audio analysis & forensics tools.

Media Sanitization $10K/yr

[#23] Media sanitization and secure disposal procedures (incineration, degaussing, shredding).

Archival Maintenance $6K/yr

[#26] Media refresh, tape replacement, and off-site archival maintenance costs.

Offsite Backup Storage $5K/yr

[#5] Annual storage/replication bandwidth for cold/warm off-site backups.

Facilities Maintenance $0/yr

[]

Supplies And Consumables $0/yr

[]

Research And Monitoring $0/yr

[]

Aggregate Estimate Recurring $0/yr

[#29] Aggregate rough estimate (summary) referenced; no additional recurring cost added here.

⚡ Cost Scenarios

📊 Baseline (baseline) $6.5M/yr

80.0% probability / year

Normal year with routine operation, monitoring, and no major public incidents or large-scale breaches.

no public exposures stable ISP cooperation regular maintenance and monitoring

🚨 Minor Incident $6.7M/yr

15.0% probability / year +$200K vs baseline

Localized public exposure or small cluster of exposures requiring field response, amnestic treatments and PR work.

single or few public uploads detected one-off field remediation deployments limited legal/PR activity

🚨 Major Breach $11.5M/yr

3.0% probability / year +$5.0M vs baseline

Widespread propagation or discovery of mirrors leading to numerous exposures, legal action, replacement of covert infrastructure and accelerated international response.

large-scale public spread multiple ISPs compromised international media/legal escalation

👥 Personnel 33 total

Role	Count	Notes
Security Officer / MTF Agent	8	[#16] On-site security staffing for server wing and containment labs; armed guards and support staff included in staff wage pool.
Research Scientist / Memeticist	6	[#14, #13] Memetics researchers, clinical psychologists and audio engineers funded in recurring staff wages; lab buildout is in initial_research_and_lab_setup.
Software Engineer / DevOps	4	[#6] Mirror software development, devops and sysadmin staff to build/maintain replication, redirects and UI consistency.
Embedded ISP Operative (Agent/Contractor)	8	[#9] Implanted operatives or covert long-term contractors inside ISPs to trigger redirects and maintain covert access; salaries included in staff wages.
Content Ops / Moderation	3	[#12] Content ingestion, moderation and QC personnel to identify uploads, ingest and tag metadata.
Incident Response Team	4	[#19] Rapid-deployment field team members (reach and remediate public exposures); salaries included in staff wages, logistics and travel under logistics_and_transport.

📋 Confidence Notes

Estimates are based on analyst ranges provided; many line items (number of ISP implants required, bandwidth needs, and incident frequency/severity) have wide ranges, producing moderate uncertainty. Infrastructure/build costs are better-defined than ongoing personnel and incident reserves.

← SCP-3868 ↑ All SCPs SCP-3870 →