SCP-7188 — SCP-7188 | Cost Breakdown

Read on SCP Wiki ↗

SCP-7188 Safe-celaris1 ~ medium confidence

SCP-7188

Expected annual

$96.7M

One-time setup

$357.1M

Annual recurring

$94.3M

Personnel

180

One-time setup and contingency funding are dominated by large-scale remediation contingencies; recurring costs (~$94M/yr) are driven primarily by an ongoing amnestic program, psychological aftercare, rapid-response teams and staffing.

🏗️ One-Time Capital Costs Total: $357.1M

High Risk Contingency $300.0M

[#17] High-risk, project-level contingency fund for large-scale timeline/remediation projects (classified-scale operations) (#17).

Mass Retrospective Amnestics $50.0M

[#6] Contingency one-time mass retrospective amnestic campaign for large populations (contingency/high-cost #6).

Equipment $3.4M

[#8, #10, #11] Field/response vehicles and equipment (regional team vehicle/equipment costs #8), specialized sensing/perimeter systems install (#10), and automated amnestic deployment hardware (#11).

Facilities $1.5M

[#1, #3] Structural work and site modifications: quantum-code door retrofit and reinforcement (#1) plus hardened archival vault / physical air-gapped enclosure and physical construction for Null-i file infrastructure (#3).

Software Development $1.2M

[#14] One-time development of automated redaction, digital-scrubbing pipelines and secure archival shadows (#14).

Initial Research And Lab Setup $625K

[#7] One-time memetics lab buildout and secure lab fitout for the memetics & cognitohazard R&D team (#7).

Training Development $300K

[#21] Initial training materials and SOP development (one-time development costs) (#21).

🔄 Annual Recurring Costs Total: $94.3M/yr

Staff Wages $23.1M/yr

[#7, #12, #8, #9, #13, #16, #18, #23] Salaries for memetics R&D staff, high-clearance Null-i custodial staff, rapid-response team personnel, medical/psychiatric clinicians, internal security/legal enforcement staff, intelligence analysts, and maintenance/engineering (payroll component of recurring staffing) (#7, #12, #8, #9, #13, #16, #18, #23).

Amnestic Program Costs $20.0M/yr

[#5] Ongoing per-treatment amnestic program costs for staff (medical administration, observation, recordkeeping); recurring program for new hires and follow-ups (#5).

Psychological Aftercare $20.0M/yr

[#9] Psychological and medical aftercare program costs (psychiatric care, diagnostics, disability support) for affected personnel (#9).

Rapid Response Teams $10.0M/yr

[#8] Operational recurring costs for regional high-availability readiness and rapid-response field teams (staffing, supplies, deployments) (#8).

Cover Story And Legal $5.0M/yr

[#15] Ongoing public cover operations, front companies, PR, third-party payments and legal settlements for incident mitigation (#15).

Insurance Reserve $5.0M/yr

[#24] Recurring legal/insurance/liability reserves for whistleblowing, leaks, and settlement contingencies (#24).

Personnel Redundancy $3.0M/yr

[#23] Budget for replacement hires, clearance processing and accelerated training due to attrition from repeated memory edits (#23).

Intelligence Ops $2.0M/yr

[#16] Intelligence, counter-surveillance and threat-hunting operations to monitor leaks and adversarial interest (#16).

Logistics And Transport $1.0M/yr

[#8] Recurring transport, aircraft/charter retainer and logistics to support regional rapid-response/field teams (#8).

Internal Security Program $1.0M/yr

[#13] Ongoing security/legal enforcement and compliance programs to enforce restricted-access directives (including measures vs. Overseer access) (#13).

Legal Ethics Overhead $750K/yr

[#18] Legal, ethical and administrative overhead required to maintain extraordinary-clearance policies, oversight boards and indemnification (#18).

Research And Monitoring $700K/yr

[#7, #22] Non-payroll research operations, experiments, contracted theoretical work and monitoring support for memetics R&D and logical-modeling cluster (#7, #22).

Computational Research Cluster $700K/yr

[#22] Recurring compute costs and contracted researchers for logical/theory modeling and formal-methods research (#22).

Supplies And Consumables $500K/yr

[#11, #20] General consumables and replacement medical supplies used by automated dispensers/triage (#11) and support for hazardous-waste/evidence destruction operations (#20).

Facilities Maintenance $405K/yr

[#2, #4, #10, #11] Ongoing maintenance, firmware/recertification of quantum locks (#2), vault/server maintenance and integrity verification (#4), sensor/perimeter system maintenance (#10), and automated amnestic hardware upkeep (#11).

Information Security Maintenance $300K/yr

[#14] Recurring maintenance and operations for automated redaction and digital-scrubbing tools (#14).

Red Team Audits $300K/yr

[#19] Regular red-team penetration testing, compliance reviews and external audits (#19).

Mortuary Retainer $200K/yr

[#20] Retainer for mortuary, hazardous-waste disposal and secure evidence destruction services (#20).

Periodic Review $200K/yr

[#25] Costs for periodic declassification/oversight review panels and cryptographic attestation processes (#25).

Training Refreshers $150K/yr

[#21] Recurring training refreshers, simulations and internal awareness campaigns that avoid leaking content (#21).

⚡ Cost Scenarios

📊 Baseline (baseline) $94.3M/yr

87.5% probability / year

Normal operational year with no major incidents; all recurring programs run as planned.

no incidents routine maintenance standard onboarding

🚨 Minor Incident $96.8M/yr

10.0% probability / year +$2.5M vs baseline

Localized exposure or small-scale leak requiring a rapid-response deployment and limited amnestic treatments/PR work.

small exposure field amnestic deployments localized PR/legal response

🚨 Major Breach $114.3M/yr

2.0% probability / year +$20.0M vs baseline

Significant leak/exposure affecting hundreds–thousands requiring mass amnestic operations, expanded field operations and major PR/legal response.

large-scale exposure multiple regional deployments major cover-story campaign

🚨 Catastrophic Timeline Remediation $444.3M/yr

0.5% probability / year +$350.0M vs baseline

Executive decision or failure mode triggers a project-level retroactive remediation/timeline memory-edit requiring classified resources and large one-time expenditures.

mandated retroactive remediation timeline/temporal intervention major classified program activation

👥 Personnel 180 total

Role	Count	Notes
Memetics Research Scientist	15	Core memetics R&D team (10–25 staff) accounted for in staff_wages and research budgets (#7).
High-Clearance Custodian (Null-i)	5	Dedicated custodial/custodial-custody staff with elevated pay and continuous monitoring (#12).
Rapid-Response Field Team Personnel	80	Regional tactical/medical/operational staff across 8–12 teams (personnel component of rapid-response recurring costs) (#8).
Internal Security / Enforcement	10	Security detail and compliance personnel enforcing access restrictions including measures vs. Overseer access (#13).
Medical / Psychiatric Staff	50	Clinicians supporting amnestic administrations, aftercare, diagnostics and rehabilitation programs (#5, #9).
Intelligence Analyst / Threat Hunter	10	Personnel conducting HUMINT/SIGINT and leak monitoring (#16).
Legal / Administrative Staff	5	Legal, ethics and administrative personnel for clearance policy maintenance and oversight (#14, #18).
Engineer / Maintenance	5	Engineers and maintainers responsible for vaults, locks, sensors and equipment upkeep (#2, #4, #10).

📋 Confidence Notes

Estimates are based on analyst-provided ranges and domain knowledge; recurring program costs (amnestic program, aftercare, rapid-response) are reasonably characterized but contingency/timeline remediation elements are highly uncertain, producing medium overall confidence.

← SCP-7187 ↑ All SCPs SCP-7189 →