← SCP Cost Explorer Read on SCP Wiki ↗
SCP-001-JACK-IKE-S-PROPOSAL-IV Unknown ? low confidence
Null Sum Proposal
Expected annual
$61.0M
One-time setup
$812.6M
Annual recurring
$56.4M
Personnel
101
Estimated one-time program establishment costs are approximately $812.6M driven primarily by contingency/reserve funds, construction of containment vaults, global forensic sweeps, MTF campaign costs and heavy‑bronze manufacture; ongoing annual operations and monitoring are approximately $56.43M/year driven by HUMINT, personnel, research, logistics and hazardous‑material handling.
🏗️ One-Time Capital Costs Total: $812.6M
Emergency Response Reserve $300.0M
[#13] Large contingency reserve for emergency anomalous incident response & remediation (environmental cleanup, mass casualty response, long‑term remediation).
Insurance And Political Reserve $125.0M
[#27] Insurance / contingency & political risk reserve for extreme liabilities and diplomatic fallout.
Mtf Operational Campaigns $70.0M
[#9] Capital cost for major Mobile Task Force operational campaigns (training, forward bases, equipment, covert detention facilities) per campaign.
Facilities $56.8M
[#1, #14] Construction of hardened vault rooms, geographic redundant hardened sites and containment vaults/labs (includes reality‑insulating chambers, radiological and biohazard suites) for recovered GOI anomalies.
Forensic Sweep And Data Destruction $50.0M
[#4] Global high‑security data destruction and forensic sweep operations to locate/destroy copies outside Foundation containment.
Initial Research And Lab Setup $40.0M
[#5, #22] AIC development (JANGO/BOBA families) R&D, secure training datasets, compute clusters, and initial R&D into mathematical semiohazards and safe calculation protocols (lab buildout and instrumentation).
Legal And Diplomatic Setup $40.0M
[#18] Initial legal/diplomatic contingency funding, cover‑story creation and diplomatic arrangements.
Mass Casualty Reserve $40.0M
[#26] Contingency reserve for mass casualty care, morgue and interment logistics in the event of large loss of life.
Armored Logistics Fleet $16.5M
[#24] Purchase/contracting of secure transport, armored convoys and hardened containers for global seizures.
Project Polychrome Personnel $14.0M
[#7] One‑time personnel reassignment, secrecy, payroll and lifecycle personnel costs tied to Project Polychrome.
Heavy Bronze Manufacture $14.0M
[#11] Secure manufacture, licensed handling and initial stockpile of 'heavy bronze' alloy and secure production lines.
Radioactive Waste Disposal Initial $12.5M
[#25] Initial hazardous waste disposal capacity for polonium‑contaminated materials and regulatory compliance.
Amnestic And Medical Setup $10.0M
[#8] Clinical suites, amnestic treatment facilities, neurological monitoring hardware and initial pharmaceuticals/specialized staff for repeated amnestic procedures.
Equipment $5.2M
[#1, #10] Purchase/installation of dedicated air‑gapped servers/storage arrays, Faraday cages and hardened comms/command center hardware.
Replica Fabrication $5.0M
[#15] Manufacture of inert/non‑anomalous replicas for swap programs to avoid GOI suspicion.
Implantations $5.0M
[#17] Initial cost for subdermal GPS trackers/covert implants (surgical implantation for target set).
Info Ops Campaign $3.0M
[#19] One‑time costs for public relations / information operations campaign design and deployment (Operation Black Dogma style).
Specialized Ammunition $2.5M
[#12] Custom high‑caliber heavy‑bronze rounds production run and testing facilities.
Cold Storage Sites $1.5M
[#3] Isolated backup / cold‑storage site setup for offsite replicas (never‑used machines, tamper seals, initial seeding).
Procurement And Fabrication Program $1.0M
[#2] Setup of secure procurement channels, clean‑room fabrication & chain‑of‑custody audits to guarantee "never used" hardware.
Forensic Auditing Initial $600K
[#23] Initial forensic audits and certification program to prove "never‑used" hardware/software integrity.
🔄 Annual Recurring Costs Total: $56.4M/yr
Staff Wages $12.0M/yr
[#6, #16, #17, #20, #28, #21] Ongoing salaries for dedicated research/security/operations teams, AIC oversight, HUMINT handlers, monitoring analysts and program staff.
Personnel Replacement And Training $8.5M/yr
[#20] Recurring program costs for redundancy, cross‑training, rapid onboarding and replacement staffing.
Humint Monitoring $6.5M/yr
[#16] Long‑term HUMINT operations, handler salaries, asset payments and surveillance tech support.
Facilities Maintenance $5.5M/yr
[#1, #3, #14] Maintenance and validation of hardened sites, cold storage monitoring infrastructure and containment vault upkeep.
Cover Story And Legal $5.0M/yr
[#18] Annual legal/diplomatic/cover‑story maintenance, payoffs, and recurring PR/legal contingency management.
Math Research Recurring $3.5M/yr
[#22] Ongoing theoretical research into semiohazards, detection protocols and safe computational practices.
Psychological Support $3.0M/yr
[#21] Counseling, long‑term medical care and reparations for affected staff and families.
Radioactive Waste Annual $3.0M/yr
[#25] Recurring hazardous waste handling, licensing and compliance for radiological contamination.
Audit Accounting Overhead $2.5M/yr
[#28] Finance, procurement and program management overhead to manage classified contracting and oversight.
Aic Operation And Compute $2.0M/yr
[#6] Continuous operation, power and maintenance for JANGO + BOBA AIC clusters and anomaly‑detection telemetry.
Fleet Operations $2.0M/yr
[#24] Annual operations, contracts and logistics for armored transport and emergency exfiltration capability.
Heavy Bronze Storage Disposal $1.0M/yr
[#11] Secure storage, monitoring and lawful disposal costs for heavy‑bronze materials and contaminated waste.
Amnestic Followup $500K/yr
[#8] Ongoing patient follow‑up, neurological monitoring and pharmaceuticals after repeated amnestic treatments.
Implant Monitoring $500K/yr
[#17] Ongoing telemetry subscriptions and monitoring for subdermal GPS trackers and implants.
Info Ops Monitoring $500K/yr
[#19] Ongoing monitoring and follow‑up for information operations and social engineering campaigns.
Comms Maintenance $300K/yr
[#10] Maintenance, security updates and counter‑surveillance for hardened comms and command centers.
Forensic Auditing Annual $100K/yr
[#23] Annual audits and integrity verification to certify "never‑used" hardware and software.
Cold Storage Monitoring $50K/yr
[#3] Periodic integrity checks and monitoring of offsite cold backups.
Supplies And Consumables $0/yr
[]
Research And Monitoring $0/yr
[]
Logistics And Transport $0/yr
[]
⚡ Cost Scenarios
📊 Baseline (baseline) $56.4M/yr
87.5% probability / year
Normal year with steady operations, monitoring, and no major incidents.
routine monitoring scheduled deployments research cycles
🚨 Minor Incident $61.4M/yr
10.0% probability / year +$5.0M vs baseline
Localized breach or limited anomalous side‑effects requiring targeted MTF response and limited remediation.
localized MTF engagement limited contamination single‑cell suppression
🚨 Major Breach $136.4M/yr
2.0% probability / year +$80.0M vs baseline
Multi‑site or high‑severity breach requiring global forensic sweeps, sustained MTF campaigns and heavy remediation actions.
simultaneous multi‑site erasures widespread contamination large GOI engagements
🚨 Catastrophic Breach $556.4M/yr
0.5% probability / year +$500.0M vs baseline
Extensive retrocausal or anomalous cascade producing mass casualties, environmental contamination and sustained international crisis.
nationwide spatio‑temporal anomalies mass contamination political/diplomatic collapse
👥 Personnel 101 total
Role Count Notes
Security Officer / MTF Agent 41 Frontline response teams, covert entry, and field operations support. Mapped to recurring MTF and operational costs [#9, #24].
Research Scientist 10 AIC development, mathematical semiohazard research and protocol development; tied to initial R&D and recurring research budgets [#5, #22].
Research Technician / Lab Staff 20 Lab operators, compute cluster maintenance, sample handling and experimental support [#5, #14].
Engineer / Maintenance 5 Facility and equipment maintenance, hardened site upkeep and containment maintenance [#1, #14].
ML Engineer / AIC Ops 6 AIC development, secure training data management and ongoing AIC operations oversight [#5, #6].
Site Director / Executive Staff 2 Site leadership and Liaison for high‑level operations and diplomatic/legal coordination [#18, #27].
Medical Officer 3 Clinical amnestic administration, neurological monitoring and casualty triage support [#8, #26].
Administrative Staff 7 Procurement, program management, auditing and classified contracting support [#2, #28].
Intelligence Analyst / HUMINT Handler 7 Long‑term HUMINT operations, asset handling, implant monitoring and GOI surveillance [#16, #17].
📋 Confidence Notes
Large uncertainty ranges in analyst notes, highly contingent political/geographic scope, and anomalous behavior of SCP-001 make precise costing difficult; many major line items are contingency reserves and scenario‑dependent, so confidence is low.
← SCP-001-JACK-IKE-S-PROPOSAL-I ↑ All SCPs SCP-001-JONATHAN-BALL-S-PROPOSAL →