← SCP Cost Explorer Read on SCP Wiki ↗
SCP-001-DR-MANNS-PROPOSAL Embla ? low confidence
Dr. Mann's Proposal
Expected annual
$12.5M
One-time setup
$8.9M
Annual recurring
$10.4M
Personnel
36
Estimated one-time capital of $8,905,000 driven by secure facilities, archival equipment, and an initial contingency reserve; recurring operations are approximately $10,360,000/yr driven primarily by high-paid Overseer-level personnel, research & monitoring, and legal/leak-response programs.
🏗️ One-Time Capital Costs Total: $8.9M
Contingency Reserve $5.0M
[#27] Initial liquid contingency reserve (lower-bound as recommended) to handle large unforeseen liabilities, investigations, or political/legal costs.
Equipment $1.7M
[#2, #3, #4, #12, #14, #19, #21] Hardened primary/secondary archival hardware, secure printing system, secure logging/HSM install, incident response mobile equipment, redaction tooling, secure destruction/incinerator equipment (one-time hardware purchases).
Facilities $1.2M
[#1, #13, #20, #26] SCIF conversion, site surveillance/install, vault/climate vault setup, generator/UPS and physical structural work for secure reading suite and archival vaults.
Initial Research And Lab Setup $600K
[#11] One-time memetic/methodology R&D tooling and lab buildout for memetic containment tooling and controlled-display prototypes.
Recruitment Pipeline $300K
[#23] One-time recruiting, sign-on, and relocation pipeline costs for high-clearance hires (aggregated for initial hires).
Legal Structuring $100K
[#16] One-time legal structuring and setup to support recurring counsel/liaison functions.
Endowment Establishment $0
[#25] Optional long-term endowment (not funded in baseline estimate). Range cited in notes; set to 0 for baseline capital plan.
High Severity Contingency Capital $0
[#30] Speculative large-scale contingency capital for national/global response (not funded in baseline one-time).
🔄 Annual Recurring Costs Total: $10.4M/yr
Staff Wages $5.6M/yr
[#5, #6, #13] Overseer-level stipends/pool, armed security wages, and SOC/monitoring staff wages (aggregated salaries for personnel required to operate program).
Research And Monitoring $2.3M/yr
[#9, #10, #11, #15, #28] Ongoing memetic/infohazard research program, recurring memetic R&D, psychological monitoring/aftercare, containment simulation / red-team testing, and population-level cognitive monitoring contracts.
Cover Story And Legal $700K/yr
[#16, #18, #27] Recurring legal counsel and governmental liaison, public relations/disinformation where required, and contribution to insurance/reserve premiums.
Incident Response Readiness $400K/yr
[#14] Recurring readiness, training, and consumables for the incident response task force (drills, training, standby readiness costs).
Censorship And Leak Response $300K/yr
[#17] Active leak monitoring, legal takedowns, and emergency online/host negotiation and takedown efforts.
Background Vetting Program $200K/yr
[#7] Recurring deep-background checks, continuous evaluation, polygraph and counter-intel sweeps for cleared personnel.
Insurance Premiums $200K/yr
[#27] Insurance premiums and recurrent legal risk buffering.
Facilities Maintenance $150K/yr
[#20, #26, #13] Vault/HVAC/climate-control operations, utilities, fuel contracts, and general site maintenance for archival/storage and reading suite.
Supplies And Consumables $120K/yr
[#4, #21, #6] Printing consumables and secure paper stock, consumables and upkeep for sanitization/destruction systems, uniforms & basic recurring security consumables.
It Security Audits $100K/yr
[#24] External/internal penetration testing, supply-chain/firmware audits, and audit engagements for air-gapped/IT systems.
Records Isolation And Legacy Management $100K/yr
[#29] Recurring administration to manage access records, retire credentials, and handle custodian succession over decades.
Archival Maintenance And Refresh $80K/yr
[#2, #3, #12] Maintenance, periodic refresh and upkeep for hardened archival hardware, read-only storage systems, and tamper-evident logging maintenance.
Surveillance And Storage $40K/yr
[#13] Ongoing monitoring staff support, storage costs for footage and secure retention.
Logistics And Transport $30K/yr
[#8, #22] Costs for supervised induction sessions, secure transport and vetted travel/accommodation for readers and specialists.
Redaction Operations $20K/yr
[#19] Operational costs for producing controlled/redacted copies, certified reviewers and secure redaction workflows.
High Severity Contingency Response $0/yr
[#30] Ongoing large-scale contingency program costs (set to 0 in baseline; modelled in adverse scenarios).
⚡ Cost Scenarios
📊 Baseline (baseline) $10.4M/yr
88.0% probability / year
Normal, uneventful year with steady operations and no serious incidents.
no_incident scheduled_operations
🚨 Minor Incident $10.9M/yr
7.0% probability / year +$500K vs baseline
Single compromised reader or small leak requiring takedown, investigations and limited remediation.
compromised_reader small_online_leak
🚨 Major Breach $15.4M/yr
4.0% probability / year +$5.0M vs baseline
Significant unauthorized disclosure or broader local spread needing emergency response and multi-week containment effort.
widespread_leak large_scale_media_exposure
🚨 Catastrophic Breach $200.0M/yr
1.0% probability / year +$189.6M vs baseline
Document exhibits active memetic propagation or reality-level effects requiring national or international-scale response.
mass_exposure memetic_epidemic international_response
👥 Personnel 36 total
Role Count Notes
Overseer-level / High-clearance Staff 12 [#5] Pool of eligible Overseer-level staff who require above-market stipends and retention premiums.
Security Officer / MTF Agent 8 [#6] Armed/cleared guards for reading sessions, site security and escort teams.
Research Scientist / Memetics Team 6 [#10, #11] Memetic researchers and R&D staff conducting hazard research and tool development.
SOC / Monitoring Staff 4 [#13] Surveillance/SOC operators monitoring reading sessions and archival access.
Medical Officer / Psych Specialist 2 [#9] Psychological monitoring, pre/post-read evaluations and aftercare.
Engineer / Maintenance 2 [#20, #26] Facilities, HVAC, UPS/generator and archival environmental maintenance staff.
Administrative Staff / Records Management 2 [#29] Records isolation, legacy management, credential lifecycle and administrative support.
📋 Confidence Notes
Substantial uncertainty due to memetic / cognitive hazard unknowns, the SCP's Embla classification and the excerpt's lack of detailed anomalous effects; estimates use ranges and conservative choices where possible but high-tail events could dramatically increase costs.
← SCP-001-DR-GEARS-S-PROPOSAL ↑ All SCPs SCP-001-DYFSCP-001 →