SCP-6438 — SCP-6438 | Cost Breakdown

Read on SCP Wiki ↗

SCP-6438 Unknown ? low confidence

SCP-6438

Expected annual

$9.5M

One-time setup

$3.5M

Annual recurring

$9.2M

Personnel

Initial capital requirements are moderate (~$3.5M) driven by research, personnel vetting, and specialized equipment; recurring annual operations are substantial (~$9.2M/yr) driven by inoculation delivery, ongoing research/medical surveillance, legal/OPSEC, and contingency reserves.

🏗️ One-Time Capital Costs Total: $3.5M

Initial Research And Lab Setup $1.2M

[#1] Development, clinical validation, and protocolization of Mandatory Memetic Inoculation (MMI) including initial memeticist/neuroscience research and trial setup.

Initial Background Checks $1.1M

[#21] Initial clearances and expanded vetting for ~1,000 staff (background checks, polygraphs, processing).

Equipment $755K

[#6, #7, #13, #17, #25] Initial procurement: high-quality encrypted audio/video capture and hardened storage (#6); automated detection system hardware and servers (#7); abort-assist R&D/hardware initial development (#13); vehicle retrofits for secure transport (partial capital) (#17); communications-jamming procurement (#25).

Facilities $270K

[#5] Construction of 3 secure soundproof interrogation suites including HVAC, one-way glass, alarmed doors and fail-safe intercoms.

Amnestic Initial Stock $105K

[#20] Initial stock and secure storage setup for approved amnestic agents (if policy permits).

Training Setup $30K

[#12] One-time development of training curricula, simulation facility setup, and instructor materials for authorized-speaker programs.

Signage And Docs $3K

[#23] Initial physical signage, SOP manuals, laminated quick-reference cards and related printed materials.

🔄 Annual Recurring Costs Total: $9.2M/yr

Staff Wages $1.9M/yr

[#4, #9, #16, #18] Salaries for senior Ethics oversight staff, on-call security guard positions, internal-audit/misuse investigators, and redaction/intelligence analysts (aggregated).

Research And Monitoring $1.9M/yr

[#11, #3] Ongoing antimemetic research program plus baseline medical surveillance and follow-up monitoring for inoculated personnel.

Delivery And Inoculation $1.8M/yr

[#2] Per-person administration and monitoring of MMI for Level-3+ personnel, onboarding of new hires and refresher inoculations (estimated for ~1,000 people).

Incident Response Reserve $1.0M/yr

[#14] Annual reserve contributions for rapid-response to unauthorized public spread (mass inoculation, PR, roll-out contingency).

Cover Story And Legal $550K/yr

[#15] Routine legal counsel, cover-story/OPSEC operations and retainer-level legal support for routine issues.

Data Breach Insurance $275K/yr

[#19] Annual premiums for breach/leak insurance and related baseline legal-retention funds.

Public Cover Programs $275K/yr

[#22] Funding for front organizations, plausible research grants and routine cover-program costs.

Cross Goi Fund $250K/yr

[#26] Annual reserved contributions for negotiation/compensation should GOIs be affected or to finance diplomatic containment efforts.

Psychological Support $175K/yr

[#10] Post-event counseling and psychological care budgets for subjects and staff (sessions and pharmacological support).

Ongoing Background Monitoring $175K/yr

[#21] Recurring personnel monitoring costs for ~1,000 staff (annual checks, watchlisting, periodic re-screening).

Training $150K/yr

[#12] Recurring per-trainee certification and refresher courses for authorized speakers and monitors.

Level2 Compliance Training $138K/yr

[#27] Recurring certification and refresher training costs for Level-2 users who may be granted temporary release.

Public Monitoring $105K/yr

[#29] Social media and media-monitoring subscriptions and analyst time for external phrase propagation detection.

Crisis Pr Reserve $100K/yr

[#28] Retainer and rapid-response PR/psyops budget for incidents where civilians are influenced.

Jamming Ops $85K/yr

[#25] Operational costs and trained operators for communications isolation/jammer deployments (legal/ops overhead excluded).

Logistics And Transport $75K/yr

[#17] Operating costs for secure transport vehicles, drivers, and escorts (fuel, maintenance, custodial escort staffing).

Drills And Exercises $55K/yr

[#30] Annual high-severity incident simulations, tabletop exercises, and facilitator costs.

Detection Ops $50K/yr

[#7] Ongoing operations, tuning and false-positive reduction for automated trigger-phrase detection across internal communications.

Abort Device Maintenance $30K/yr

[#13] Maintenance, replacements and per-unit upkeep for deployed automated abort-assist devices.

Two Person Rule Costs $28K/yr

[#8] Incremental labor/overtime for two-person rule during deployments (estimated sample cadence: ~200 deployments/yr).

Supplies And Consumables $28K/yr

[#20] Annual replacement and controlled replenishment of amnestic agents and medical consumables.

Facilities Maintenance $25K/yr

[#5] HVAC, sound-isolation maintenance, and minor repairs for interrogation suites and related facility upkeep.

Audio And Storage Maintenance $12K/yr

[#6] Yearly maintenance, redaction-tool subscriptions, tape/server upkeep and secure storage costs for audio/video systems.

Archival Destruction $10K/yr

[#24] Annual budget for secure destruction (degaussing, shredding, incineration) and associated courier services.

⚡ Cost Scenarios

📊 Baseline (baseline) $9.2M/yr

93.9% probability / year

Normal operational year with routine inoculation, research, monitoring, and no major leaks or public exposure.

no major leaks routine onboarding/refresher cycles normal research activity

🚨 Minor Incident $10.2M/yr

5.0% probability / year +$1.0M vs baseline

Localized unauthorized use or small leak requiring targeted legal response, increased PR, limited mass-inoculation and forensic investigation.

unauthorized internal use limited external recording leak isolated public disclosures

🚨 Major Breach $29.2M/yr

1.0% probability / year +$20.0M vs baseline

Significant leak or targeted GOI exploitation triggering city-level countermeasures, large PR campaign, mass inoculations and cross-agency negotiations.

widespread leaked recordings GOI possession/exploitation large-scale public exposure

🚨 Catastrophic Outbreak $109.2M/yr

0.1% probability / year +$100.0M vs baseline

Extensive memetic proliferation across civilian population requiring national-level emergency response, large-scale quarantines, and massive remediation operations.

viral public propagation mass broadcasting/recording failure of containment systems

👥 Personnel 18 total

Role	Count	Notes
Security Officer / MTF Agent	6	Covers on-call armed containment standby and escort duties; mapped to aggregated staff wages [#9].
Ethics Committee / Senior Oversight	2	Senior staff and admin support for approvals and audits; salary costs included in staff wages [#4].
Internal Investigator / Forensic Analyst	4	Dedicated misuse investigation and audit unit personnel; costs included in staff wages [#16].
Intelligence Analyst / Redaction Analyst	6	Redaction, analysis and intelligence processing team for sensitive monologues; costs included in staff wages [#18].

📋 Confidence Notes

Estimates are based on analyst ranges and many high-uncertainty antimemetic/memetic costs (contingency/reserve sizes, outbreak frequency, and R&D outcomes). Unknowns about spread dynamics and policy (use of amnestics, scale of inoculation) reduce confidence.

← SCP-6437 ↑ All SCPs SCP-6439 →