SCP-4977 — SCP-4977 | Cost Breakdown

Read on SCP Wiki ↗

SCP-4977 Unknown ? low confidence

SCP-4977

Expected annual

$9.4M

One-time setup

$8.5M

Annual recurring

$9.1M

Personnel

Estimated one-time setup costs are approximately $8.55M driven by containment construction, research-suite buildout, emergency reserves and relocation setup; recurring annual costs are ~ $9.09M dominated by staff wages, research program operations and emergency/contingency replenishment.

🏗️ One-Time Capital Costs Total: $8.5M

Initial Research And Lab Setup $2.5M

[#5] Dedicated sleep-research suite (PSG rigs, high-density EEG, MRI access/on-site MRI possibility) one-time buildout and major instrument acquisition.

Facilities $1.4M

[#3, #20] Containment cell construction (reinforced, acoustic, Faraday, HVAC) and high-security evidence vault (midpoint estimates combined).

Emergency Fund Setup $1.1M

[#19] Establishment of restricted emergency contingency reserve for rapid containment/breach responses (midpoint).

Thaumiel Program Seed $1.0M

[#25] Seed/initial costs if a Thaumiel exploitation program is authorized (conservative lower-bound seed).

Witness Relocation Setup $625K

[#9] Setup costs for long-term relocation and identity fabrication for immediate family (5 people midpoint).

Equipment $522K

[#21, #22, #28, #12] Initial Site-17 monitoring hardware, IT/air-gap setup, memetic screening hardware and redaction/scanning hardware (initial purchase/installation).

Amnestic Initial Administrations $300K

[#8] Initial amnestic procurement and administration for ~20 people (drug, clinical prep, follow-up) midpoint.

Public Relations Initial $275K

[#16] Initial paid-media and cover-story establishment budget (midpoint).

Decommissioning Or Archival Setup $275K

[#30] One-time decommissioning or long-term archival transfer/cold-storage setup (midpoint).

Legal Liaison Initial $135K

[#15] Initial legal/liaison/record-alteration costs for initial incidents or setup (midpoint).

External Consulting Initial $112K

[#29] Initial tranche for outside expert contracting and actuarial/ethical review (midpoint).

Victim Compensation $105K

[#24] One-time victim compensation / reimbursements fund (midpoint).

Field Retrieval Deployment $90K

[#1] Rapid-response MTF/security deployment (vehicles, fuel, overtime, lodging, sedation gear) per retrieval—representative deployment midpoint.

Secure Transport $28K

[#2] Armored/sedated transfer costs (ambulance/helicopter if needed) representative per-transfer midpoint.

Forensic Analysis $28K

[#11] Forensic analysis of journals and evidence (handwriting/chemical/memetic screening) one-time service estimate.

🔄 Annual Recurring Costs Total: $9.1M/yr

Research And Monitoring $3.3M/yr

[#5, #13, #26, #21, #22, #28] Instrument maintenance and contracts for sleep-research suite, active R&D program costs, archival research, monitoring system maintenance, IT security maintenance and memetic-support software/hardware upkeep.

Staff Wages $2.8M/yr

[#6, #7] Permanent research team salaries and on-site security staffing (combined mid-range staffing cost for research FTEs and 24/7 guards).

Thaumiel Program Recurring $1.0M/yr

[#25] Ongoing programmatic costs if exploitation/Thaumiel designation pursued (minimal recurring baseline for program operations).

Emergency Fund Replenish $500K/yr

[#19] Annual replenishment target for the emergency contingency reserve (replenish used funds to maintain readiness).

Medical Inpatient Care $450K/yr

[#4, #17] Continuous medical and psychiatric inpatient care, monitoring, detox, emergency sedation and personnel medical surveillance/counseling costs.

Cover Story And Legal $190K/yr

[#15, #16] Ongoing legal liaison, cover-story maintenance, PR budget for information control and record handling.

Training $165K/yr

[#14] Specialized memetic/oneiric safety training, simulations and SOP updates for exposed personnel.

Facilities Maintenance $152K/yr

[#21, #30, #12] Annual maintenance and environmental controls for monitoring systems, cold-storage/custody and archival storage systems.

Red Team Audits $120K/yr

[#18] Periodic internal penetration tests and red-team audits (assumes ~3 audits/year at midpoint cost).

Specialist Consulting Recurring $112K/yr

[#29] Ongoing external expert contracting and periodic peer review tranches.

Witness Relocation Stipends $100K/yr

[#9] Ongoing living stipends, housing and employment placement support for relocated witnesses/family (annualized estimate).

Supplies And Consumables $60K/yr

[#23] Consumables: drugs (antipsychotics, sedatives), PPE, disposable electrodes, cleaning and small replacements.

Amnestic Maintenance $50K/yr

[#8] Recurring booster amnestics and follow-up administrations for subjects as needed.

Power And Utilities $35K/yr

[#27] Incremental electricity, HVAC, UPS and generator fuel for containment suite and critical instruments.

Witness Monitoring $25K/yr

[#10] Periodic checks, psychological support and remote surveillance for relocated subjects (assumes small cohort).

Logistics And Transport $0/yr

[]

⚡ Cost Scenarios

📊 Baseline (baseline) $9.1M/yr

82.0% probability / year

Normal year with no major incidents; routine research, maintenance, staff payroll and regular program operations.

no breaches standard research operations routine audits

🚨 Minor Incident $9.6M/yr

12.0% probability / year +$500K vs baseline

Localized incident requiring a single rapid deployment, limited amnestic campaign, targeted relocations and legal/PR response.

isolated leak or limited propagation single retrieval/transport small amnestic campaign

🚨 Major Breach $12.6M/yr

6.0% probability / year +$3.5M vs baseline

Significant containment breach or public exposure requiring large-scale emergency response, mass amnestics, relocations and program emergency drawdown.

containment breach mass exposure large-scale legal/PR crisis

👥 Personnel 19 total

Role	Count	Notes
Research Scientist / Research Staff	7	[#6] Neurologists, psychologists, memeticists, data analysts, lab techs and project manager included in research payroll estimate.
Security Officer / MTF Agent	12	[#7] 24/7 armed guards and support staff included in security staffing payroll estimate.

📋 Confidence Notes

Estimates use midpoints of wide ranges provided in analyst notes; SCP-4977's debated classification, uncertain subject status, potential Thaumiel pathways and optional programmatic decisions introduce high uncertainty in both one-time and recurring items.

← SCP-4976 ↑ All SCPs SCP-4978 →