SCP-7312 — SCP-7312 | Cost Breakdown

Read on SCP Wiki ↗

SCP-7312 Unknown ~ medium confidence

SCP-7312

Expected annual

$1.1B

One-time setup

$4.1B

Annual recurring

$973.0M

Personnel

4675

First-year one-time setup and reserves are dominated by large contingency and remediation reserves and major facility/lab buildouts (~$4.09B one-time), while annual running costs are driven by global staffing, research/monitoring, heavy-lift readiness and Veil/cover operations (~$973.0M/yr).

🏗️ One-Time Capital Costs Total: $4.1B

Contingency Reserve $1.2B

[#18] Large emergency contingency/insurance reserve to absorb unforeseen catastrophic costs and extended reality remediation.

Civilian Compensation Reserve $600.0M

[#24] One-time reserve for compensation/rebuild contracts to civilian infrastructure owners (airports, museums, churches, etc.).

Heavy Lift Reserve $500.0M

[#4] One-time contingency/reserve fund for episodic heavy-lift, salvage, demolition and remediation operations.

Amnestic Mass Treatment Reserve $500.0M

[#5] One-time reserve/initial bulk capacity for large-scale amnestic production / pharmacological-coma treatment stockpile (per-major-incident reserve).

Site Restoration Reserve $500.0M

[#15] Aggregate multi-site remediation & environmental restoration reserve for large urban cleanups.

Initial Research And Lab Setup $272.5M

[#6, #7, #19, #12] TETS/HPC repair & instrumentation, antimemetic R&D lab/testbed setup, public-health/quarantine labs, and Deepwell/archive remediation/backup setup.

Facilities $157.5M

[#3, #14] Hardened vaults, Deepwell Archive retrofits and construction of custom containment cells; includes retrofitting 10 major sites and ~300–1,000 containment cells.

Emergency Airlift Fund $100.0M

[#13] One-time emergency airlift and heavy-lift charter capability for major operations.

Inter Goi Goodwill Payouts $55.0M

[#10] Initial goodwill payouts / negotiated resource transfers to secure cooperation from external groups and GoIs.

Equipment $42.5M

[#1, #2, #20] Rapid-response vehicles/equipment (10 regions), drone fleet purchase, and communications sensor/comm upgrades (one-time hardware).

Cyber Remediation Campaign $30.0M

[#8] One-time global cybersphere remediation campaign and immediate emergency takedown infrastructure.

Longterm Monitoring Setup $25.0M

[#22] One-time archival contracts, satellite-processing pipelines and long-term monitoring system procurement.

Cultural Reconstruction Seed $17.5M

[#25] One-time seed funding for Department of Public History archival reconstruction and academic grant seeding.

Bureau Of Disinformation Archival Rebuild $12.5M

[#9] One-time creation/rebuild of archival replacements, forgeries, and initial record reconstruction.

Legal And Cover Infrastructure $12.5M

[#16] One-time establishment of cover-up documentation systems, fake-record fabrication capability and legal infrastructure.

Psych Care Setup $6.0M

[#17] One-time setup costs for psychological care, decompression facilities and staff support programs.

Training Simulators And Curricula $6.0M

[#21] One-time creation of training simulators, curricula and Yam protocol exercise tooling.

Ethics Oversight Setup $2.0M

[#23] One-time governance/oversight IT and setup for ethics boards and compliance bureaucracy.

🔄 Annual Recurring Costs Total: $973.0M/yr

Staff Wages $485.5M/yr

[#1, #6, #9, #11, #20, #23] Fully-loaded personnel costs: rapid-response teams, 100 FTE research hires, Bureau of Disinformation specialists, core program expansion (~4,000 staff), communications analysts and governance staff.

Research And Monitoring $100.0M/yr

[#6, #7, #22] Ongoing R&D and operations: TETS/Noosphere research program operations, antimemetic R&D recurring budget, and long-term noosphere monitoring teams.

Cover Story And Legal $70.0M/yr

[#9, #16, #25] Veil-patching media buys and fabrication labor, ongoing legal/cover teams, and cultural reconstruction program recurring costs.

Facilities Maintenance $65.0M/yr

[#3, #15] Annual maintenance, utilities and ongoing monitoring/remediation of hardened vaults and site restoration/monitoring.

Logistics And Transport $60.0M/yr

[#13] Annual secure transport budget (airlift, charter, guarded convoys, chain-of-custody logistics).

Heavy Lift Operations Reserve $50.0M/yr

[#4] Annual replenishment/reserve usage for episodic heavy-lift/salvage/demolition ops.

Cyber Ops $40.0M/yr

[#8] Ongoing cybersphere monitoring, takedown ops, botnet/third-party cooperation and forensic lab operations.

Supplies And Consumables $35.5M/yr

[#2, #5, #12] Annual amnestic production/stockpile manufacturing & QC, drone spare parts/maintenance supply baseline, and archival storage rotation.

Psychological Support $30.0M/yr

[#17] Annual psychological care, long-term therapist operations, and staff-support programs.

Inter Goi Liaison $17.5M/yr

[#10] Annual liaison, cooperation maintenance and compensation budget for external Groups of Interest and anomalous partners.

Communications Operations $7.5M/yr

[#20] Annual communications monitoring operations, honeypots and non-salary operational costs.

Public Health Readiness $5.0M/yr

[#19] Ongoing public-health readiness, sanitized disposal procedures and small-scale lab upkeep.

Training Programs $5.0M/yr

[#21] Annual training, tabletop exercises and Yam protocol drills.

Drone Maintenance $2.0M/yr

[#2] Annual maintenance, spare parts and insurance for drone/robotic fleets (~10% of purchase).

⚡ Cost Scenarios

📊 Baseline (baseline) $973.0M/yr

74.0% probability / year

Normal year of sustained operations with no major incidents; routine maintenance, research and Veil operations occur as budgeted.

no major breaches steady-state research and monitoring routine Veil/cover operations

🚨 Minor Incident $1.1B/yr

15.0% probability / year +$85.0M vs baseline

Localized physical/memetic incident requiring regional rapid-response deployment, limited mass treatment and targeted remediation.

regional statue/monument mobilization localized memetic viral outbreak small-scale site remediation

🚨 Cybersphere Wave $1.2B/yr

8.0% probability / year +$250.0M vs baseline

Major digital/memetic wave requiring global cybersphere remediation, extended Veil operations and large-scale takedowns.

viral memetic wave widespread infected devices/servers international takedown/legal operations

🚨 Major Incident $2.8B/yr

3.0% probability / year +$1.9B vs baseline

Large-scale recurrence comparable to the original event: mass fatalities/multiple urban disasters, extensive remediation, and global responses.

multi-site urban destruction hundreds of thousands+ treated or deceased cross-border political fallout

👥 Personnel 4675 total

Role	Count	Notes
Research Scientist	850	[#6, #11] Research staff from core program expansion and the 100 FTE TETS/HPC hires.
Security Officer / MTF Agent	1800	[#11] Core security staffing for program-scale operations (from note #11 security allocation).
Rapid Response Technician	200	[#1] Regional rapid-response teams (10 regions × 20 personnel).
Administrative Staff	800	[#11] Administrative, logistics and site support personnel from program expansion.
Medical Officer	300	[#11, #5] Medical personnel allocated from program staffing to support ICU/amnestic treatment and field stabilization.
Veil / Legal Staff	350	[#11, #16] Veil-patching, legal cover and related staff from program allocation.
Bureau of Disinformation / Media Specialist	200	[#9] Dedicated Department of Public History / Bureau of Disinformation specialists.
Communications Analyst	125	[#20] Analysts and monitoring staff for global infosphere operations.
Governance / Oversight Staff	50	[#23] Ethics, oversight and program governance personnel.

📋 Confidence Notes

Estimates are based on analyst-provided ranges; many line items are ranges or per-incident figures (large variance). Midpoint assumptions and program overlap choices introduce uncertainty, but line items and mappings are explicit.

← SCP-7310 ↑ All SCPs SCP-7313 →