SCP-001-DJKAKTUS-S-PROPOSAL-III — djkaktus's Proposal III

Read on SCP Wiki ↗

SCP-001-DJKAKTUS-S-PROPOSAL-III Unknown ? low confidence

djkaktus's Proposal III

Expected annual

$10.4M

One-time setup

$110.0M

Annual recurring

$9.1M

Personnel

Initial containment requires a large upfront capital outlay (~$110M) driven primarily by a large contingent/global-suppression reserve; ongoing annual costs are driven by specialist personnel, cybersecurity/takedown efforts, legal/PR, and contingency reserves (~$9.07M/yr).

🏗️ One-Time Capital Costs Total: $110.0M

Global Suppression Contingency $100.0M

[#25] Contingent, order-of-magnitude fund for global-scale suppression/amnestic campaigns (contingent estimate from #25; included here for auditability but not a routine baseline expense).

Incident Contingency Fund One Time $5.0M

[#22] One-time incident contingency / rapid-response reserve seed (lower-bound initial reserve for #22).

Facilities $2.7M

[#1, #17, #18] Hardened containment vault fit-out (#1), smaller backup-site fit-out (#17), and one-time energy/HVAC/resiliency infrastructure (generators/UPS/HVAC) (#18).

Initial Research And Lab Setup $900K

[#9, #21] Lab instrumentation and controlled-exposure chambers (fMRI/EEG, eye-tracking, secure test chambers) and seed funding for a multi-year research program (#9, #21).

Equipment $800K

[#2, #3, #4, #7, #10, #15] Redaction-grade safes/cabinets and archival containers (#2), air-gapped workstations and write-once media (#3), HSMs/cryptographic hardware and access tokens (#4), security weapons/vehicles purchase (one-time element of #7), monitoring hardware/CCTV/biometric sensors (#10), and secure destruction hardware (incinerators/degaussers) (#15).

Medical Stockpile Initial $250K

[#8] Initial stockpile of amnestic drugs and secure pharmacy setup (one-time portion of #8).

Cover Story Setup $200K

[#13] Initial setup for cover stories / front companies / PR infrastructure (one-time setup portion of #13).

Archival Setup $200K

[#19] One-time setup for archival/knowledge-redaction systems and secure indexed database (one-time portion of #19).

🔄 Annual Recurring Costs Total: $9.1M/yr

Staff Wages $3.1M/yr

[#5, #6, #7, #8, #19] Salaries and loaded costs for specialized memetics/cognitohazard researchers (#5), technical/support/redaction/admin staff (#6), armed/physical security and rapid-response teams (#7), medical/licensed staff portion of ongoing care (#8), and personnel supporting archival/redaction operations (#19).

Cybersecurity And Takedown $2.0M/yr

[#11] 24/7 internet monitoring, takedown operations, threat-hunting software and hosting sinkholes (recurring cybersecurity/content-removal operations from #11).

Research And Monitoring $1.0M/yr

[#9, #21, #10] Ongoing research program funding (multi-year studies, classified collaborations) and recurring monitoring/analysis costs (recurring portion of #9 and ongoing study costs in #21; also includes continuous anomaly monitoring referenced in #10).

Cover Story And Legal $700K/yr

[#12, #13] Baseline legal teams, covert suppression and litigation reserve (baseline) (#12) plus ongoing PR/cover story maintenance (#13 recurring).

Incident Contingency Reserve $500K/yr

[#22] Annual contributions to an incident contingency reserve for rapid-response operations (recurring portion of #22).

Logistics And Transport $400K/yr

[#14, #7] Annual budget for witness relocation/long-term protection fund contributions, transport, and operational logistics for rapid-response teams (#14 and operational transport for #7).

Supplies And Consumables $320K/yr

[#9, #8, #15] Lab consumables and imaging time (#9 recurring consumables), ongoing amnestic drug replenishment and administration costs (#8 recurring), and recurring operations for secure destruction/sanitization (#15).

Facilities Maintenance $250K/yr

[#10, #18] Ongoing maintenance of monitoring hardware and environmental systems, HVAC and generator maintenance, fuel and UPS upkeep (recurring portions of #10 and #18).

Archival Operations $200K/yr

[#19] Ongoing archival/knowledge redaction operations, indexers, secure DB ops and access auditing (recurring portion of #19).

Insurance And Overhead $200K/yr

[#24] Insurance premiums, indemnities and covert procurement overhead (recurring #24).

Psychological Monitoring $200K/yr

[#20] Ongoing psychiatric evaluations, mandatory rotations, hazard insurance and turnover mitigation budgets (recurring #20).

Training And Exercises $100K/yr

[#16] Regular drills, red-team exercises, memetic-exposure simulations and audits (recurring #16).

External Auditing $100K/yr

[#23] External cleared auditors, ethics boards, and periodic security reviews (recurring #23).

⚡ Cost Scenarios

📊 Baseline (baseline) $9.1M/yr

90.9% probability / year

Normal operational year with no major leaks or large-scale incidents; routine containment, monitoring, research and legal suppression activity.

no_public_leak routine_research standard_legal_actions

🚨 Minor Incident $10.1M/yr

8.0% probability / year +$1.0M vs baseline

Localized leak or discovery requiring targeted takedowns, witness relocation, intensified legal/PR response and short-term overtime for teams.

limited_public_leak small-scale online spread single-incident witness exposure

🚨 Major Breach $34.1M/yr

1.0% probability / year +$25.0M vs baseline

Significant public dissemination requiring international takedowns, large amnestic campaigns, extended rapid-response deployments and major legal actions.

widespread_online_leak high-profile_media_exposure cross-border_exposure

🚨 Catastrophic Breach $1.0B/yr

0.1% probability / year +$1.0B vs baseline

Escalation to global-scale suppression/amnestic campaigns and coordinated multinational operations to remove or sanitize copies worldwide.

global_widespread_publication failure_of_local_suppression political_exposure

👥 Personnel 32 total

Role	Count	Notes
Research Scientist (memetics / cognito)	6	[#5] Core specialized memetics/cognitohazard researchers (4–8 suggested; assumed 6).
Technical Support / Redactors / Admin	8	[#6, #19] Technicians, IT/admin, redactors and indexers supporting archival and secure workflows.
Security Officer / MTF Agent	12	[#7] On-site armed guards and rapid-response quarantine squad (10–20 suggested; assumed 12 on rotation).
Medical Officer / Licensed Staff	2	[#8] Medical and psychiatric staff responsible for amnestic administration and post-exposure care.
Archivist / Knowledge Manager	4	[#19] Personnel specializing in redaction, indexing and knowledge-management for safe abstracts and access control.

📋 Confidence Notes

Costs are built from analyst ranges but the object is an informational/memetic hazard with large contingent tail risks and many unknowns; several line items (contingency/global-suppression) are highly uncertain, so overall confidence is low.

← SCP-001-DJKAKTUS-S-PROPOSAL-II ↑ All SCPs SCP-001-DJKAKTUS-S-PROPOSAL-J →