SCP-1603 Safe ~ medium confidence
SCP-1603
Expected annual
$3.9M
One-time setup
$5.1M
Annual recurring
$3.7M
Personnel
12
One-time setup and historical purge costs are roughly $5.07M; ongoing annual operations are approximately $3.75M/yr. The main recurring drivers are staff wages and weekly Class-C amnestic dosing, while incident-driven one-time operations (mass response, records purge, contingency funds) dominate initial outlays.
🏗️ One-Time Capital Costs Total: $5.1M
Initial Mass Response $2.5M
[#7] Historical large-scale containment / purge / emergency operation one-time cost (logistics, travel, mass amnestics, emergency detainment, media suppression).
Initial Research And Lab Setup $625K
[#3] GMP/secure amnestic production lab buildout and sterile bottling/inventory systems.
Initial Legal Hush Fund $500K
[#15] One-time provisioning of a legal/hush/settlement fund to cover early-case payouts or settlements.
Initial Emergency Contingency Fund $500K
[#21] One-time establishment of an emergency rapid-response reserve for outbreak-scale dosing / mass containment.
Facilities $388K
[#6, #12] Secure short-term holding buildout and vault/climate-controlled storage buildout (secure rooms + vault cabinets).
Equipment $235K
[#5, #10, #11, #13, #20] Medical clinic setup and equipment, digital NetOps toolset, forensic/staging props (per-event budget), secure transport vehicles, and compliance/waste-disposal setup.
Initial Pr Campaign $125K
[#9] Initial public relations/media management to establish the cover-story (press releases, staged content, controlled leaks).
Initial Records Purge $105K
[#8] Initial heavy effort for records expungement and targeted institutional/legal work to remove police/hospital records.
Archival Initial Purge $55K
[#19] Initial physical-archive suppression/purge of critical items (microfilm, newspapers, travel to archives).
Initial Training Sop Development $35K
[#17] Initial training, SOP development, and memetic safety exercises for staff administering amnestics and cover procedures.
🔄 Annual Recurring Costs Total: $3.7M/yr
Staff Wages $1.3M/yr
[#1] Salaries and benefits for ~12 FTE (researchers, med techs, field agents, legal/PR, digital ops, guards, admin).
Supplies And Consumables $840K/yr
[#2, #4, #5, #20] Weekly Class-C amnestic dosing for staff (production/procurement), Class-A doses for civilians, medical consumables (syringes/IV/PPE), and hazardous waste disposal.
Research And Monitoring $642K/yr
[#14, #18, #17, #23] Surveillance/watchlisting and monitoring, ongoing neuroscience/memetics research, annual training refreshers/SOP exercises, and internal auditing/oversight.
Cover Story And Legal $415K/yr
[#8, #9, #10, #15, #19] Ongoing records monitoring/maintenance, PR/media narrative maintenance, recurring NetOps/takedown contracts, recurring legal contingency/hush fund costs, and physical archival monitoring.
Overhead And Administrative Surcharge $300K/yr
[#22] Administrative overhead, IT, compliance, insurance and opportunity cost surcharge on operations.
Contingency Fund Replenishment $100K/yr
[#21] Annual replenishment contribution to the emergency contingency reserve to ensure liquidity after any deployments.
Psych Care Personnel Resilience $60K/yr
[#16] Ongoing psychiatric screening, counseling, replacement staffing budget and occupational health for staff subjected to weekly dosing.
Logistics And Transport $58K/yr
[#6, #13] Operational costs for secure short-term holding (per-detainee operations) and vehicle maintenance/fuel/insurance for secure transport.
Facilities Maintenance $30K/yr
[#12] Vault/climate-control and facility upkeep for secure storage and short-term holding rooms.
Cost Scenarios
📊 Baseline (baseline) $3.7M/yr
82.0% probability / year
Normal year with steady operations, weekly staff dosing, routine monitoring, and occasional small netops/PR actions.
no major civilian outbreaks routine monitoring and upkeep
🚨 Minor Incident $3.9M/yr
15.0% probability / year +$150K vs baseline
Small-scale civilian exposures or localized disclosures requiring several Class-A doses, targeted records removals, and limited PR/NetOps activity.
5–20 civilian interventions localized media attention targeted archival removals
🚨 Major Breach $7.2M/yr
3.0% probability / year +$3.5M vs baseline
Large-scale exposure or disclosure requiring mass amnestics, emergency medical care, broad records purging, large PR campaign and heavy legal settlements.
mass viral disclosure police/public confessions on record multi-jurisdictional exposure
👥 Personnel 12 total
Role Count Notes
Security Officer / MTF Agent 3 Front-line security, detainee handling, and rapid response.
Research Scientist 1 Memetics/neuroscience research and oversight related to SCP-1603.
Medical Officer 2 Amnestic administration, medical monitoring, emergency care.
Field Agent / Investigator 2 Evidence removal, on-site scene management, subject retrieval.
Digital Ops / NetOps Specialist 1 Online monitoring, takedowns, and covert content management.
Legal / PR Staff 1 Records/legal work, cover-story maintenance, media engagement.
Administrative Staff 1 Scheduling, procurement, chain-of-custody paperwork.
Engineer / Maintenance 1 Facility upkeep, secure transport and equipment maintenance.
📋 Confidence Notes
Analyst notes provide detailed line-item ranges and a clear operational model (weekly dosing, small team), allowing a medium confidence in order-of-magnitude recurring/one-time estimates; however memetic behavior, incident frequency, and external escalation (viral spread) remain uncertain, so precise values retain significant variance.
← SCP-1602 ↑ All SCPs SCP-1604 →