SCP-6081 — SCP-6081 | Cost Breakdown

Read on SCP Wiki ↗

SCP-6081 Keter ? low confidence

SCP-6081

Expected annual

$414.9M

One-time setup

$1.0B

Annual recurring

$364.9M

Personnel

100

Initial capital/setup costs are large (approximately $1.01B) driven primarily by an initial amnesticker stockpile and contingency reserve; annual recurring operations are substantial (~$365M/yr) driven by ongoing amnestic production/resupply, medical surge contingency, litigation/compensation reserves, R&D and security/surveillance operations.

🏗️ One-Time Capital Costs Total: $1.0B

Amnesticker Initial Stockpile $500.0M

[#7] Initial Class-C amnesticker production and stockpile (conservative mid/high stockpile estimate within provided range).

Contingency Reserve $300.0M

[#24] One-time contingency reserve for rapid AK-class escalation (insurance/rapid scale-up capital).

Legal Diplomatic Initial Fund $100.0M

[#14] Initial emergency diplomatic/compensation disbursements and immediate legal/cover-story payouts to manage closures and international coordination.

Equipment $56.9M

[#2, #4, #9, #18, #10] Field sampling kits and biosafety equipment, imaging hardware (MRI/CT units & mobile units), surveillance camera/drone install and initial drone fleet, transport/secure vehicle fleet acquisition, and initial IT/server infrastructure.

Facilities $46.2M

[#3, #11, #12, #15, #22] Site-8 expansion, quarantine/ICU conversion, morgue upgrade, one-time rapid-deployment support for border enforcement, and park containment infrastructure (fencing/signage) conversions.

Initial Research And Lab Setup $5.0M

[#13] Initial laboratory buildout cost for research instruments, neuropathology instruments, and baseline research-capacity hardware not captured under facility construction or imaging MRI purchases.

Security Initial Training $2.0M

[#6] One-time initial training/upskilling for checkpoint and surge security staff.

Field Sampling Initial Deployment $1.1M

[#1] Initial international field sampling expeditions (China, Russia, Korean Peninsula, Japan) estimated midpoint for first-year multi-country deployment.

Training Curriculum Development $350K

[#19] One-time development of memetic-hazard curricula and SOP creation.

🔄 Annual Recurring Costs Total: $364.9M/yr

Litigation Reserve $100.0M/yr

[#25] Annual reserve allocation for litigation, settlements and long-term socio-economic remediation (mid-range planning earmark).

Medical Treatment Contingency $40.0M/yr

[#11] Annual budget contingency for surge ICU care, ventilator usage and acute-treatment for severe cerebral edema cases (mid-range contingency).

R And D Program $40.0M/yr

[#13] Ongoing multi-year research program budget for counteragent development, animal models and clinical trial support (multi-year phased funding).

Border Enforcement Subsidy $30.0M/yr

[#15] Recurring subsidy/support to national enforcement when closures occur (partial-year enforcement support averaged annually).

Compensation Tourism $30.0M/yr

[#16] Annual payments/compensation to parks, shrines and vendors to cover closures/losses (seasonal payments averaged annually).

Amnesticker Resupply $25.0M/yr

[#7] Annual resupplies and limited production runs of Class-C amnestickers after initial stockpile (conservative recurring resupply estimate).

Public Health Campaign $15.0M/yr

[#17] Annual seasonal public health messaging, subsidized testing and contact-tracing under cover narratives (two-month concentrated campaigns averaged annually).

Psychological Care $15.0M/yr

[#21] Ongoing counseling, rehabilitation and long-term support programs for survivors and affected persons.

Staff Wages $12.5M/yr

[#5] Annual payroll for core scientific and medical staff (senior researchers, lab techs, neuroradiologists, MRI techs, administrative/support) including benefits/overhead (~$11–14M/yr midpoint).

Amnesticker Administration $9.5M/yr

[#8] Seasonal administration logistics for sticker application (temporary clinics, applicator staff, consumables) during hanami (~two-month surge per year).

Security Surge Costs $9.0M/yr

[#6] Two-month surge staffing contracted costs for checkpoints and crowd control during hanami season (midpoint of surge estimate).

Morgue Disposal $5.2M/yr

[#12] Annual autopsy, hazardous waste disposal and increased cremation/incineration costs (midpoint of provided range).

Legal Cover Ops $5.0M/yr

[#14] Ongoing PR, targeted amnestics to journalists, and legal/diplomatic operational costs (baseline ongoing cover operations).

Imaging Maintenance $4.0M/yr

[#4] Annual maintenance, cryogen contracts, service and 24/7 support for fixed and mobile MRI/CT fleet.

Facilities Maintenance $3.0M/yr

[#3, #4] Ongoing site & facility maintenance including upkeep of specialized neuropathology suites, shielding, and periodic facility maintenance related to imaging suites.

Security Training And Retention $3.0M/yr

[#6] Annual training, retention and baseline security staffing costs outside surge periods.

Transport Operation Seasonal $3.0M/yr

[#18] Seasonal operations and fuel for ambulances, helicopters and secure vehicles (post-fleet acquisition).

Monitoring Program $3.0M/yr

[#23] Ongoing national and international Prunus serrulata monitoring network coordination and sample analysis (excludes field missions covered under item #1).

Ppe Consumables $2.8M/yr

[#20] PPE, decontamination supplies and consumables for surge staffing levels per season.

Energy Utilities $2.5M/yr

[#27] Additional annual electricity, backup fuel and utilities for Site-8 and mobile units (MRI, servers, HVAC).

Training And Drills $1.5M/yr

[#19] Annual training cycles, simulated mass-exposure drills and SOP refreshers.

Cultural Liaison $1.5M/yr

[#26] Annual funding for anthropologists, cultural mediators and liaison consultants to manage backlash and messaging.

Surveillance Maintenance $1.2M/yr

[#9] Ongoing data connectivity, camera/drone maintenance and permits.

Field Sampling Ops $1.1M/yr

[#1] Recurring annual international field sampling expeditions and associated travel/permits/cold-chain logistics (annual ops after initial year).

It Operations $1.0M/yr

[#10] Annual ops for secure servers, backups, HPC compute admin, cyber security and power for IT infrastructure.

Signage Replacement $1.0M/yr

[#22] Annual replacement, storage and minor infrastructure upkeep for park containment measures.

Supplies And Consumables $0/yr

[]

Research And Monitoring $0/yr

[]

Logistics And Transport $0/yr

[]

Cover Story And Legal $0/yr

[]

⚡ Cost Scenarios

📊 Baseline (baseline) $364.9M/yr

83.0% probability / year

Normal year with annual containment operations, seasonal hanami preparations, and no major breach or national-scale enforcement actions.

planned seasonal operations no major exposures beyond typical estimates

🚨 Minor Incident $564.9M/yr

15.0% probability / year +$200.0M vs baseline

Localized mass-exposure event during hanami requiring increased amnestic deployment, higher MRI/medical throughput and temporary additional security and logistics.

localized large crowd exposure higher-than-expected amnestic usage medical surge demand

🚨 Major Breach $1.4B/yr

2.0% probability / year +$1.0B vs baseline

Major containment failure or societal-level escalation requiring prolonged border sealing, mass treatment, accelerated R&D, large-scale compensation and international diplomatic payouts.

widespread multi-region exposure government-level border closure required mass-casualty treatment and political compensation

👥 Personnel 100 total

Role	Count	Notes
Research Scientist / Senior Researcher	12	[#5] Senior researchers indicated in analyst staffing estimates (12 @ midpoint).
Laboratory Technician	30	[#5] Lab tech staffing from analyst notes (30 @ $60k).
Neuroradiologist / Medical Specialist	6	[#5] Neuroradiologists documented in staffing estimates (6 @ $200k).
MRI Technician / Imaging Technician	12	[#5] MRI tech staffing for imaging throughput (12 @ $90k).
Administrative / Support Staff	40	[#5] Administrative and support personnel included in the annual payroll estimate (40 @ $60k).

📋 Confidence Notes

Estimates are driven by extremely wide uncertainty ranges in several line items (notably Class-C amnesticker unit cost and required stockpile size, medical surge caseloads and potential government compensation/border-enforcement subsidies). Many costs depend on political decisions and scale choices; therefore confidence in point estimates is low.

← SCP-6080 ↑ All SCPs SCP-6082 →