SCP-3183 Unknown ~ medium confidence
dissociation
Expected annual
$2.1M
One-time setup
$1.2M
Annual recurring
$1.9M
Personnel
11
Initial one-time containment and research setup is estimated at about $1.17M, driven by construction of a psych-safe containment suite and R&D equipment; baseline annual operating costs are about $1.94M driven by staff wages, ongoing memetic research/monitoring, psychiatric care, and contingency overhead.
🏗️ One-Time Capital Costs Total: $1.2M
Initial Research And Lab Setup $360K
[#5, #6] Initial memetic analysis and countermeasure R&D (software development, specialist contracting) (#5) and purchase of portable EEG/physiological monitoring units and software licenses (#6).
Facilities $200K
[#1] Dedicated psych-safe containment suite construction (soundproofing, HVAC redundancy, anti-ligature fixtures, controlled lighting, pass-throughs).
Incident Response Reserve $200K
[#17] Seed for incident response reserve fund to cover emergency hospitalization, surge beds, and rapid-response operations.
Legal And Cover Story $100K
[#15] Initial legal retainer / cover-story setup and suppression budget (first-year retainer and setup of cover operations).
Secure Transport $60K
[#12] Purchase of armored/padded transport case and secure vehicle preparation for subject/instance transfer.
External Partnerships $50K
[#21] Initial contracting/setup fees for partnerships with hospitals, MRI centers, legal firms, and vendors.
Redaction Workflow $40K
[#4] Initial redaction and info-containment project cost (labor, specialist memetic redactors, tools and workflow setup).
Monitoring Systems $40K
[#23] Initial CCTV/monitoring system with memetic-safe interfaces and filtered monitoring development.
Equipment $30K
[#2, #3] Air-gapped workstations, Faraday cages, hardened systems (#2) and fire/water-resistant safes, archival boxes and a secure vault acquisition (#3).
Training And Drills $30K
[#11] Initial memetic-safety training program and drills (initial course creation, materials, instructor fees).
Records Management $30K
[#19] Initial records management setup: cataloging, microfilm/analog backups, secure copies and controlled dissemination infrastructure.
Ppe $15K
[#14] Initial opaque visors/goggles, noise-cancelling headsets, and sensory-blocking gear for team coverage.
Restraints $10K
[#13] Initial non-lethal padded/soft restraints and medical immobilization supplies purchase.
🔄 Annual Recurring Costs Total: $1.9M/yr
Staff Wages $700K/yr
[#7, #8] Core research & containment team salaries and security staffing (researchers, project lead, and 24/7 security coverage).
Contingency Overhead $324K/yr
[#25] Contingency and overhead (administration, utilities, and unexpected expenses); set at ~20% of non-contingency recurring costs.
Psychiatric Care And Treatment $200K/yr
[#9] Ongoing psychiatric care, inpatient/outpatient therapy, medication, and residential care pool for affected individuals and staff.
Research And Monitoring $175K/yr
[#5, #6] Ongoing memetic countermeasure maintenance and software updates (#5) and per-scan fees / clinical imaging access budget for fMRI/MRI (#6).
Participant Compensation And Ethics $80K/yr
[#22] Study participant compensation program plus internal ethics/oversight office staffing and operations.
Cover Story And Legal $75K/yr
[#15] Ongoing legal budgets, suppression operations, NDAs, and litigation preparedness.
External Partnerships $75K/yr
[#21] Ongoing vendor and partner fees (hospital/MRI per-use charges, software vendors, legal contracting).
Public Relations $50K/yr
[#16] Ongoing public relations and misinformation mitigation readiness (contingent response budget for leaks).
Insurance And Indemnity $50K/yr
[#18] Commercial/general liability and professional liability premiums for front operations and clinicians.
Incident Response Replenish $50K/yr
[#17] Annual replenishment and readiness funds for incident response reserve.
Facilities Maintenance $40K/yr
[#1, #25] HVAC, isolation-suite utilities, active noise/HVAC maintenance, and structural upkeep of containment suite.
Supplies And Consumables $25K/yr
[#20] Pharmaceuticals, disposable medical supplies, special paper/card stock, printer ink, and similar consumables.
Logistics And Transport $20K/yr
[#12] Per-transfer operational costs (driver/medic when active), fuel, and vehicle upkeep for secure transport.
Staff Screening $20K/yr
[#10] Pre-employment psychological screening and annual monitoring for a ~20-person team.
Records Management $15K/yr
[#19] Annual maintenance of secure records, backups, and controlled dissemination infrastructure.
Monitoring Systems $15K/yr
[#23] Maintenance and updates for CCTV and memetic-safe monitoring interfaces.
Training And Drills $10K/yr
[#11] Annual refresher training, drills, and memetic-safety protocol updates.
Decontamination And Disposal $10K/yr
[#24] Annual costs for safe destruction, incineration, and disposal of contaminated materials and PPE.
Ppe Replacement $5K/yr
[#14] Replacement and replenishment of PPE and sensory-blocking gear.
Restraints Consumables $3K/yr
[#13] Replacement soft restraints, sedatives, and related consumables.
Cost Scenarios
📊 Baseline (baseline) $1.9M/yr
90.0% probability / year
Normal year with standard operations, no major incidents.
routine monitoring scheduled research no accidental exposures
🚨 Minor Incident $2.2M/yr
8.0% probability / year +$250K vs baseline
Limited accidental exposure affecting a small number of staff/subjects requiring targeted treatment, PR, and limited legal action.
localized contamination/leak failed redaction/accidental read small-scale hospitalization
🚨 Major Breach $6.9M/yr
2.0% probability / year +$5.0M vs baseline
Large-scale leak or public dissemination causing mass exposures requiring emergency hospitalization, major legal/PR response, and reserve fund drawdown.
public leak viral memetic spread mass hospitalization
👥 Personnel 11 total
Role Count Notes
Research Scientist 3 Covers neuroscientists/memetic specialists (1 senior + 2 junior); salaries included in staff_wages [#7].
Project Lead / Containment Officer 1 Senior project lead overseeing containment and research operations; included in staff_wages [#7].
Security Officer / MTF Agent 6 24/7 watch staffing (minimum coverage with relief); salaries included in staff_wages [#8].
Administrative Staff 1 Records, scheduling, and liaison duties; included in staff_wages and records management budgets [#19].
📋 Confidence Notes
Analyst notes provide clear line-item ranges enabling mid-range estimates, but uncertainty remains about contagion scale and frequency of mass-exposure events which heavily affect reserves and incident costs.
← SCP-3182 ↑ All SCPs SCP-3184 →