SCP-2077 — SCP-2077 | Cost Breakdown

Read on SCP Wiki ↗

SCP-2077 Keter ~ medium confidence

SCP-2077

Expected annual

$142.4M

One-time setup

$111.2M

Annual recurring

$132.4M

Personnel

300

Initial capital and program setup are large (approx. $111M) driven by facility buildout, research setup, and outbreak reserves; recurring costs are dominated by staff wages, long-term clinical care and prosthetics/compensation reserves (~$132M/yr). Major cost drivers are the number of affected patients requiring surgical/rehabilitative care, prosthetics R&D/provision, and contingency/compensation pools.

🏗️ One-Time Capital Costs Total: $111.2M

Initial Research And Lab Setup $34.0M

[#2, #14, #29] Lab instrumentation and research program/prosthetic R&D setup: forensic instruments (#2), initial research program budget (#14), prosthetic/neural-interface R&D program (#29).

Facilities $30.0M

[#1, #3] Regional hub purchase/retrofit and secure medical/isolation suite buildouts: midpoint of $12–24M (6 hubs) and $6–18M (6 hubs) combined.

Clinical Initial Low Estimate $30.0M

[#11] First-year initial clinical/rehab cost (low-incidence scenario: midpoint of $20–40M for ~200 patients).

Outbreak Response Reserve $6.0M

[#23] One-time reserve for rapid-deploy outbreak response (midpoint of $2–10M).

Equipment $4.4M

[#7, #19, #24, #27, #33] One-time instrumentation and systems: surveillance software setup (#7), evidence/archive initial vault (#19), initial infosec hardware (#24), MRI/CT purchases (#27), communications infrastructure initial (#33).

Contingent Mass Casualty Planning $3.0M

[#32] Planning/buildout standby costs for mass-casualty planning (midpoint of $1–5M).

Front Company Setup $2.0M

[#15] One-time front-company ("Sunrise Care") legal/registration/site setup costs.

Stockpile Initial $1.4M

[#16] Initial pharmaceutical stockpile purchase (midpoint of $250k–$2.5M).

Training Initial $350K

[#25] Initial SOP/training development and roll-out (midpoint of $200–500k).

🔄 Annual Recurring Costs Total: $132.4M/yr

Coverup Compensation Pool $30.0M/yr

[#22] Annual set-aside for cover payments/compensation/relocation (midpoint of $10–50M contingency reserve treated as recurring set-aside).

Staff Wages $27.0M/yr

[#5] 6 hubs × ~50 FTE/hub × $90k fully-burdened = $27M/yr (medical staff, lab scientists, pharmacists, logistics, admin, managers).

Prosthetics And Assistive Devices $14.2M/yr

[#12] Ongoing provision and replacement of advanced prosthetics (300 devices/yr midpoint cost range yields $4.5–24M/yr; midpoint used).

Miscellaneous Contingency $12.0M/yr

[#35] Miscellaneous reserve (10–20% of baseline annual program spend; midpoint used).

Long Term Clinical Care $10.0M/yr

[#11] Ongoing long-term clinical care and rehabilitation baseline (low-incidence ongoing estimate ~$10M/yr).

Cover Story And Legal $5.0M/yr

[#21] Legal/regulatory/covert liaison budgets and local counsel (midpoint $2–8M/yr).

Psychiatric Programs $5.0M/yr

[#13] Cognitive/psychiatric rehabilitation programs for affected patients (midpoint for 500 patients: $2.5–7.5M/yr).

Front Company Operations $4.0M/yr

[#15] Ongoing front-company distribution and clinic operations (midpoint $2–6M/yr).

Research And Monitoring $3.5M/yr

[#14] Ongoing research program maintenance after initial phase (midpoint of $2–5M/yr).

Security Ops $2.8M/yr

[#6] Onsite guards, RRTs, escorts, training and equipment (midpoint $2–3.5M/yr).

Public Outreach $2.5M/yr

[#20] Multilingual outreach, PSAs, ad buys and local teams (midpoint $1–4M/yr).

Surveillance And Monitoring $2.2M/yr

[#7] Ongoing marketplace surveillance, OSINT, language monitoring and subscriptions (personnel/buys midpoint $1.5–3.0M/yr).

Supplies And Consumables $1.9M/yr

[#10, #28] Forensic consumables (#10 $600k/yr) plus medical consumables (#28 midpoint $500k–2M = $1.25M/yr).

Facilities Maintenance $1.8M/yr

[#4] Routine operating costs (rent, utilities, HVAC, 24/7 operations) midpoint of $1.2–2.4M/yr.

Insurance And Indemnities $1.8M/yr

[#30] Malpractice insurance, legal reserves, indemnities (midpoint $500k–3M/yr).

Logistics And Transport $1.5M/yr

[#9] Secure transport, armored couriers, cold-chain and international freight (midpoint $1–2M/yr).

Undercover Ops $1.5M/yr

[#8] Undercover buys and enforcement operations (500 buys/yr × $1–5k/buy = midpoint $1.5M/yr).

Travel And Per Diem $1.2M/yr

[#26] Travel and lodging for international teams (midpoint $500k–2M/yr).

Information Security Ops $1.0M/yr

[#24] Ongoing infosec, encrypted comms, hardened servers (midpoint $500k–1.5M/yr).

Medical Imaging Maintenance $800K/yr

[#27] MRI/CT maintenance across hubs (midpoint $400–1.2M/yr).

Pharmaceutical Replenishment $600K/yr

[#16] Ongoing replenishment of safe generic stockpiles (midpoint $200k–1M/yr).

Communications Ops $550K/yr

[#33] Call centers, appointment systems and hotline operations (midpoint $300–800k/yr).

Environmental Supply Chain Investigations $500K/yr

[#31] Container/raw-material tracing and forensic analyses (midpoint $200–800k/yr).

Translation And Liaison $400K/yr

[#34] Localization and cultural liaison teams (midpoint $200–600k/yr).

Training And Sops $300K/yr

[#25] Annual refresher training and SOP updates (midpoint $200–400k/yr).

Quality Control $200K/yr

[#17] QC and counterfeit screening for front-company meds (midpoint $100–300k/yr).

Hazardous Waste Disposal $100K/yr

[#18] Incineration/neutralization/disposal baseline (~$100k/yr).

Evidence Archive Storage $100K/yr

[#19] Ongoing climate-controlled sample/archive storage (midpoint $50–150k/yr).

⚡ Cost Scenarios

📊 Baseline (baseline) $132.4M/yr

85.0% probability / year

Normal operational year with ongoing monitoring, clinic operations, and no major outbreak or mass-casualty activation.

no major outbreak ongoing surveillance routine clinical caseload

🚨 Minor Incident $159.4M/yr

12.0% probability / year +$27.0M vs baseline

Localized spike in SCP-2077 usage requiring surge response: increased buys/enforcement, extra outreach and an elevated clinical caseload but not full mass-deployment.

localized consumption spike increased seizures and undercover ops surge in surgical/rehab cases

🚨 High Incidence $357.4M/yr

3.0% probability / year +$225.0M vs baseline

Major outbreak/widespread distribution leading to mass caseloads, activation of mass-casualty protocols and large one-time clinical scale-up costs.

widespread SCP-2077 availability thousands of affected patients activation of mass-clinical response and large compensation payouts

👥 Personnel 300 total

Role	Count	Notes
Medical Staff (Physicians/Surgeons/Nurses)	120	[#5] Surgeons, physicians and nursing staff at regional hubs; included in staff wages.
Research Scientist	60	[#5, #14] Lab-based scientists and lead researchers for mechanism/antidote work.
Lab Technician	60	[#2, #10] Sample processing, GC-MS/LC-MS operation and forensic analyses.
Pharmacist	12	[#15, #16] Pharmacists for front-company dispensing, stock management and QC oversight.
Logistics / Administrative Staff	36	[#5, #9] Logistics, supply-chain, scheduling, and administrative support across hubs.
Site Manager / Executive Staff	12	[#5] Site leads, program managers and executive oversight across hubs.

📋 Confidence Notes

Estimates are built from analyst-provided ranges and midpoints; many items (patient caseload, compensation pools, outbreak frequency) are highly uncertain, so totals are approximate and sensitive to incidence assumptions.

← SCP-2076 ↑ All SCPs SCP-2078 →