SCP-9177 — SCP-9177 | Cost Breakdown

Read on SCP Wiki ↗

SCP-9177 Euclid ~ medium confidence

SCP-9177

Expected annual

$1.6M

One-time setup

$1.6M

Annual recurring

$1.5M

Personnel

Baseline one-time capital needs are dominated by containment cell modifications, a communal chamber, and a modest lab/equipment buildout; recurring costs are driven primarily by staff wages (researchers and security), D-class program overhead, and legal/admin/contingency expenses.

🏗️ One-Time Capital Costs Total: $1.6M

Bsl3 Upgrade Conditional $1.0M

[#28] Conditional: BSL-3 upgrade (one-time). Included as conditional capital (estimate midpoint ~$1,000,000).

Incident Response Reserve $200K

[#16] One-time contingency/reserve for incident response equipment and rapid-response fund.

Facilities $177K

[#1, #2, #3, #17] Cell modifications for seven humanoid cells, secure communal meditation chamber refurbishment, apiary enclosure and bee skep installation, and decontamination system (showers, installation).

Initial Research And Lab Setup $90K

[#11, #13] Medical monitoring & mortuary capability one-time equipment (~$50,000) and specialized research equipment (microscopes, freezers, PCR, ~$40,000).

Equipment $68K

[#5, #6, #9, #19, #22, #23] CCTV/active monitoring installation and DVR/storage ($10,000), backup power/UPS hardware ($30,000), hazmat/full-body suits purchase ($20,000), data-management/dev/setup ($5,000), translation/recording equipment ($2,000), spare bee skeps & mounts ($1,500).

Training Initial $10K

[#18] Initial staff training on escort protocol and incident procedures.

Data Management Setup $5K

[#19] One-time dev/setup for digital mapping, secure logging and backups (included here as discrete IT/dev cost).

Cultural Accommodations One Time $2K

[#27] Small capital purchases for permitted cultural/religious items (robes, books, artifacts).

Replacement Skeps One Time $2K

[#23] Spare skeps & mounts for specimen replacement/handling accidents.

Marking And Records Setup $500

[#4] One-time setup for color-coded bio-safe marking system, physical file, and digital mapping system.

🔄 Annual Recurring Costs Total: $1.5M/yr

Staff Wages $600K/yr

[#7, #8] Level-2 researcher staffing (3 FTE, ~$300k/yr) and security personnel (6 FTE, ~$300k/yr).

D Class Program $250K/yr

[#10] D-class procurement, housing, escorts, medical screening and admin (includes cost of one D-class per conversion event as scoped).

Research And Monitoring $160K/yr

[#11, #12, #14, #15] Medical monitoring consumables (~$10,000/yr), entomology/pathology assays and sequencing (~$50,000/yr), linguistics/historical research (~$40,000/yr), psych care/behavioural monitoring (~$60,000/yr).

Contingency $139K/yr

[#30] Misc & contingency: 10% contingency on recurring subtotal prior to contingency (applied to recurring subtotal as scoped).

Admin Overhead $128K/yr

[#25] Administrative and site allocation (approx. 15% chargeback on direct staff costs).

Cover Story And Legal $100K/yr

[#24] Litigation/cover-story/legal retainer and PR contingency.

Incident Response Fund $50K/yr

[#16] Annual contingency replenishment for rapid-response overtime, breach equipment and emergency measures.

Containment Insurance $50K/yr

[#29] Annual allocation for special incident liability and mitigation funds.

Logistics And Transport $15K/yr

[#26] Secure transport of SCP-9177-1 instances, D-class movement, samples to external labs and related logistics.

Supplies And Consumables $14K/yr

[#9, #17, #20, #23] PPE consumables & cleaning (~$3,000/yr), hazardous-waste disposal/consumables (~$10,000/yr), small consumables (markers, tags) ~$1,000/yr, replacement skeps minimal recurring ~$200/yr.

Energy Uplift $12K/yr

[#21] Incremental electricity for environmental control, cameras, freezers and monitoring.

Training And Drills $5K/yr

[#18] Annual refresher drills and escort procedure rehearsals.

Facilities Maintenance $3K/yr

[#6] Backup power/UPS maintenance, fuel/exercises and minimal facilities upkeep for critical systems.

Data Management Hosting $2K/yr

[#19] Hosting, backups, and software license maintenance for secure logging and mapping.

Cctv Storage And Maintenance $2K/yr

[#5] Video storage, encryption maintenance and minor camera upkeep.

Translation Licenses $1K/yr

[#22] Recurring translation software/licenses and minor recording upkeep.

Marking And Records Replacement $500/yr

[#4] Recurring replacement supplies for bio-safe markers, durable tags, and record upkeep.

Cultural Accommodations Recurring $500/yr

[#27] Small annual replacement budget for robes and permitted ritual materials.

Replacement Skeps Recurring $200/yr

[#23] Minimal recurring budget for specimen conservation materials and small replacements.

Bsl3 Upgrade Operations Conditional $0/yr

[#28] Conditional recurring ops (NOT included in baseline recurring). If activated, expected additional operations cost ~$150k–$300k/yr (midpoint ~$225,000/yr).

⚡ Cost Scenarios

📊 Baseline (baseline) $1.5M/yr

89.0% probability / year

Normal, uneventful year with routine operations and no major incidents or conditional upgrades.

routine_containment scheduled_maintenance weekly_meditation_sessions

🚨 Minor Incident $1.6M/yr

8.0% probability / year +$60K vs baseline

Single SCP-9177-A conversion/escort event or small staff incident requiring overtime, testing, and minor repairs.

single_conversion_event overtime_and_temp_repairs

🚨 Bsl Upgrade $2.8M/yr

2.0% probability / year +$1.2M vs baseline

Research determines BSL-3 is required; one-time lab upgrade is executed and higher annual operations commence.

evidence_of_transmissible_biological_agent decision_to_perform_active_bio-experiments

🚨 Major Breach $2.0M/yr

1.0% probability / year +$500K vs baseline

Containment breach or high-profile incident requiring large-scale emergency response, legal costs, and potential external mitigation.

breach_or_exposure civilian_injury_or_exposure

👥 Personnel 9 total

Role	Count	Notes
Research Scientist	3	[#7] Level-2 researcher staffing (3 FTE) required to cover meditation sessions and monitoring; wages included in staff_wages.
Security Officer / MTF Agent	6	[#8] Security rotational coverage (6 FTE) for escorts, meditation sessions, and containment shifts; wages included in staff_wages.

📋 Confidence Notes

Estimates are order-of-magnitude and based on provided analyst notes tied to existing humanoid containment site; conditional items (BSL-3 upgrade) are uncertain and staff/admin allocations are approximated, so medium confidence is appropriate.

← SCP-9173 ↑ All SCPs SCP-9179 →