SCP-3595 Neutralized ~ medium confidence
SCP-3595
Expected annual
$694K
One-time setup
$19.1M
Annual recurring
$664K
Personnel
2
Large historical personnel and operational expenditures (multi‑million USD) during 1961–1993 dominate one‑time costs; current yearly costs are modest but nontrivial, driven by digital monitoring, on‑call rapid response, and occasional amnestic administration (~$664k/yr baseline).
🏗️ One-Time Capital Costs Total: $19.1M
Historical Personnel Cost $17.0M
[#1] Historical recurring payroll for on-site field agents (7 FTEs) from 1966–1993 totaling approximately $17M (historical one-time aggregate).
Contingency Reserve Initial $500K
[#16] Initial emergency reserve recommended for exposure incidents (~$250–750k).
Witness Relocation Packages $262K
[#12] Relocation/resettlement packages for at‑risk civilians (5–15 people at $15–30k each -> $75–450k); midpoint assumed.
Amnestic Campaign $250K
[#7] Historical mass amnestic administration to civilians (example: ~200 civilians @ $500–2,000 each => $100–400k); midpoint used as one-time historical campaign cost.
Initial Research And Lab Setup $225K
[#6] Amnestic development and validation / lab buildout estimate (~$150–300k).
Historical Medical Liabilities $200K
[#13] Historical lump-sum medical / long-term care liabilities and serious-case payouts for staff (~$100–300k total historically).
Facilities $150K
[#3] One-time setup/retrofit of a small discreet operations/observation building (~$100–200k).
Equipment $150K
[#4, #5] Initial surveillance/sensor kit and communications plus vehicle purchases (cameras/EM/IR kit $40–80k; 2 vehicles $60–120k).
Decommissioning And Withdrawal $125K
[#15] Site closure, equipment transfer, severance and debriefing (~$50–200k historically).
Cover Story Initial Redaction $100K
[#9] Initial archive redaction, PR/benign explanations and legal takedown work (~$50–150k one-time).
Cultural Outreach Initial $48K
[#17] Initial liaison/outreach and benign memorial funding (~$20–75k).
Secure Archival Setup $38K
[#11] Digitization and secure vaulting of classified physical/digital archives (~$25–50k).
Training Program Initial $22K
[#18] Initial memetic safety and amnestic administration training program (~$15–30k).
Historical Publication Payments $12K
[#20] Occasional one-off payments to scholars/archives to manage historical interest (~$5–20k).
🔄 Annual Recurring Costs Total: $664K/yr
Rapid Response $200K/yr
[#14] Small on-call rapid response team amortized cost (salaries + standby equipment ~$150–250k/yr).
Staff Wages $190K/yr
[#2] Ongoing research staff (approx. 2 FTE researchers; total salary + overhead ~$160–220k/yr).
Digital Monitoring $65K/yr
[#10] Web scraping, social media monitoring, DMCA/takedown contractors or SOC (~$50–80k/yr).
Contingency Replenishment $38K/yr
[#16] Annual replenishment budget for emergency reserve (~$25–50k/yr).
Research And Monitoring $30K/yr
[#8, #20] Memory-monitoring program and academic/publication monitoring (small contractor/team ~$10–25k/yr plus broader monitoring ~$10–30k/yr).
Cover Story And Legal $30K/yr
[#9] Ongoing PR/legal takedown support and archive monitoring (~$20–40k/yr).
Witness Stipends $25K/yr
[#12] Ongoing stipends / support for relocated/protected civilians (assumes limited ongoing obligations).
Amnestics Production $20K/yr
[#6] Ongoing per-dose production / procurement costs for occasional treatments (variable; conservative recurring budget).
Facilities Maintenance $12K/yr
[#3] Annual utilities, basic maintenance for the small local operations building (~$8–15k/yr).
Amnestic Administration $12K/yr
[#7] Ongoing boosters/testing, small-scale administration logistics (~$5–20k/yr).
Logistics And Transport $10K/yr
[#5] Vehicle fuel, insurance, routine maintenance for site transport (~$8–12k/yr).
Cultural Liaison $10K/yr
[#17] Annual sponsorship / liaison budget to manage legitimate cultural interest (~$5–15k/yr).
Supplies And Consumables $6K/yr
[#19] Minor operational overheads and consumables for site operations (~$2–10k/yr).
Secure Archival Maintenance $6K/yr
[#11] Secure hosting, backups and access control maintenance (~$3–10k/yr).
Medical And Psych Care $5K/yr
[#13] Routine medical/psychological care budget for any remaining personnel obligations or occasional claims (~small ongoing amount).
Training And Drills $5K/yr
[#18] Annual refresher training, memetic safety drills (~$3–8k/yr).
Cost Scenarios
📊 Baseline (baseline) $664K/yr
92.0% probability / year
Normal year with neutralized status maintained: routine monitoring, archival maintenance, digital takedown activity, and small preparedness budget.
no_new_manifests routine_mentions suppressed no major legal exposure
🚨 Minor Incident $814K/yr
5.0% probability / year +$150K vs baseline
Localized public attention spike or a small resurfacing mention on social media requiring emergency takedown and limited amnestic response.
viral_online_rediscovery local_media_coverage
🚨 Renewed Manifestation $1.2M/yr
2.0% probability / year +$500K vs baseline
Apparent recurrence of manifestations leading to re-establishment of field presence, intensified monitoring, and a larger amnestic campaign.
confirmed_manifestation local_civilian_reports
🚨 Major Breach $2.0M/yr
1.0% probability / year +$1.3M vs baseline
Widespread public exposure or media investigation causing mass disclosures, legal action, large-scale amnestic operations and witness relocations.
mass_public_disclosure failed_amnestic_campaign investigative_media_exposure
👥 Personnel 2 total
Role Count Notes
Research Scientist 2 [#2] Two FTE anomalous/memetic researchers reflected in staff_wages recurring costs.
📋 Confidence Notes
Many historical expenditures are well-documented in analyst notes (personnel and long-term operations), but current recurring needs depend on posture (minimal monitoring vs aggressive suppression). Several recurring items (amnestic usage rates, probability of resurfacing) are uncertain and estimated using midpoints.
← SCP-3594 ↑ All SCPs SCP-3596 →