SCP-7396 Unknown ~ medium confidence
SCP-7396
Expected annual
$344.9M
One-time setup
$1.3B
Annual recurring
$339.4M
Personnel
300
Corrected estimate: one-time Foundation setup ~ $1.276B (BSL-4 forensic lab, cislunar/local defense capacity, ground beaming test facilities, R&D seed, acquisitions, archives); steady-state recurring operational budget ~ $339.35M/yr driven by staff wages, cislunar logistics/interceptor sustainment, monitoring/suppression, covert operations and information-control. This re-evaluation removes any asserted multitrillion remote-incineration line (deemed infeasible) and instead costs realistic mitigations and R&D; systemic economic impact: none identified.
🏗️ One-Time Capital Costs Total: $1.3B
Facilities $960.0M
Consolidated facilities one-time build: classified BSL-4 forensic facility (~$60M), a modest cislunar/local directed-energy/defense platform baseline build (~$750M, design/manufacture/deployment of a single mission-scale platform and ground support), and a ground beaming / high-power test facility and modest grid upgrades (~$150M). All figures are for realistic, single-program builds rather than open-ended interstellar infrastructure.
Interstellar Probe Rnd Seed $200.0M
Feasible near-term interstellar R&D seed funding: prototype beamed-sail/fusion-sail/facility-level research, small-scale demonstrators and laboratory facilities. This is deliberately scoped as R&D (not an attempted full-scale interstellar mitigation).
Crisis Reserve One Time $50.0M
Initial discretionary emergency reserve war-chest to handle leaks, rapid legal action, whistleblower payouts and immediate covert operations.
Acquisitions Of Small Observatories $50.0M
Targeted one-time acquisitions or covert control of several small/medium observatories and related ground telescope assets to secure observational channels.
Equipment $10.0M
Specialized hardware and integrated secure ingest/scrub infrastructure for deep-space observational channels, covert data-takeover kits, interceptor payload hardware spares, and evidence-handling tooling.
Cover Identity Network Setup $2.0M
One-time buildout for shell corporations, nominee structures, initial false-front procurement channels and foundational financial laundering/cover identity setup.
Initial Research And Lab Setup $1.5M
Initial program office, contracting of external experts (astronomers, propulsion engineers, bioforensics, PR/legal), and 6-12 month multidisciplinary kickoff studies and audits.
Sample Disposal Infrastructure $1.5M
Standup costs for refrigerated/cryogenic storage, secure incineration/neutralization staging and secure long-term disposal capacity for remains/biological samples recovered into the inner system.
Hidden Archives Build $1.0M
Hardened, air-gapped hidden archives and multi-site offline vaults for scrubbed scientific data and classified records.
🔄 Annual Recurring Costs Total: $339.4M/yr
Logistics And Transport $100.0M/yr
Cislunar/local platform sustainment, interceptor readiness and typical launch/transport logistics for retrieval and disposal of fragments that reach the inner system; routine mission sustainment and spare-part logistics.
Staff Wages $54.0M/yr
Estimated loaded cost for ~300 personnel at an average loaded cost of $180,000/year (includes benefits, security premiums and covert-cover costs). Personnel breakdown provided in 'personnel' section.
Cover Story And Legal $25.0M/yr
Integrated annual budget for narrative control, PR campaigns, legal teams and takedown operations supporting concealment posture (combines core legal retainers, PR buys and rapid-response litigation capacity).
International Liaison $25.0M/yr
Paid access to state assets, diplomatic liaison budgets, intelligence partnerships and targeted payments to prevent independent probes.
Research And Monitoring $20.0M/yr
Classified astrophysics and anomaly research line funding (theory, instrumentation access, grants/fellowships) and continuous scientific monitoring budgets.
Black Ops And Tactical Teams $20.0M/yr
Global tactical teams for extraction, deniable interventions, safehouses and contingency mobile assets.
Disinformation And Narrative Control $15.0M/yr
Sustained PR and influence campaigns (faux papers, sponsored research, conferences, social-media operations, spokespeople).
Facilities Maintenance $12.0M/yr
Operations & maintenance for BSL-4 forensic facility, hardened archives, and baseline upkeep for deployed cislunar/local platform infrastructure.
Personnel Replacement Program $12.0M/yr
Recruiting, training, placement, relocation and cover logistics for operatives embedded in key observatories and academic institutions (baseline ~100 placements with staggered turns).
Covert Operations $10.0M/yr
Budget for targeted sabotage, paid insiders, supply-chain interference and deniable black-ops tasked to prevent independent verification.
Crisis Reserve Topup $10.0M/yr
Annual top-ups to the emergency reserve to preserve rapid-response liquidity.
Insurance And Political Influence $6.0M/yr
Lobbying, targeted political donations and influence operations to reduce legislative or public investigations.
Cover Id Maintenance $5.0M/yr
Ongoing maintenance of shell companies, nominee networks, forged documents and covert financial channels.
Emergency Response Fund $5.0M/yr
Annual dedicated rapid-response fund for immediate PR/legal/ops response to credible independent detections or leaks.
Interstellar Rnd Ongoing $5.0M/yr
Modest ongoing R&D funding for interstellar-probe technologies and feasibility studies (explicitly scoped as research, not an operational mitigation program).
Legal Suppression $4.0M/yr
Ongoing legal teams, SLAPPs, takedown technical teams and international takedown retainers.
Monitoring And Suppression $3.0M/yr
Continuous cyber-monitoring, secure ingest and real-time redaction capabilities for deep-space data streams, and covert data-takeover contracts where available.
Energy Costs $3.0M/yr
Electricity and cooling for high-power ground beaming/test facilities and other energy-intensive infrastructure.
Long Term Psych Ops $3.0M/yr
Academic capture, sponsored chairs, curricular influence and long-term cultural shaping programs to reduce future detection risk.
Supplies And Consumables $1.5M/yr
Laboratory consumables, forensic disposables, cryogenic running costs, and routine evidence-handling consumables.
Sample Handling And Disposal $500K/yr
Per-specimen processing, refrigerated transport, forensic autopsy and secure disposal flow for remains that enter the inner system annually.
Archive Maintenance $350K/yr
Hardened multi-site archive maintenance, periodic migrations and secure storage costs.
Cost Scenarios
📊 Baseline (baseline) $339.4M/yr
87.7% probability / year
Normal year with steady-state operations: monitoring, infiltration, limited recoveries into the inner system and routine research.
no_major_leak occasional_fragment_recovery steady_research_and_ops
🚨 Minor Incident $351.4M/yr
10.0% probability / year +$12.0M vs baseline
Localized discovery, small credible leak or a publishable telescope image that requires emergency takedowns, targeted covert operations and surge PR/legal response.
credible_single_instrument_detection leaked_dataset_from_a_small_lab
🚨 Major Breach $489.4M/yr
2.0% probability / year +$150.0M vs baseline
Large-scale public verification event (peer-reviewed independent verification, high-resolution telescope image widely circulated) requiring international operations, major legal action and accelerated replacements/buyouts.
peer-reviewed_independent_verification significant_media_coverage
🚨 Accelerated Ramp To Physical Mitigation (Feasible Substitute) $2.3B/yr
0.1% probability / year +$2.0B vs baseline
Policy decision to pursue a forced physical mitigation program. Full remote incineration across 0.5–1.4 ly is physically infeasible; the Foundation instead would fund an accelerated, achievable R&D and manufacturing ramp to attempt limited active intervention (large near-term budgetary surge for demonstrators, probe build and launch capacity). Scenario models the realistic substitute program costs in year one.
policy_decision_to_attempt_physical_mitigation major_investment_vote_by_governing_directors
👥 Personnel 300 total
Role Count Notes
Program Director / Executive Staff 6 Senior program leadership and deputies responsible for cross-domain coordination.
Security Officer / MTF Agent 60 Armed security, rapid-response teams and on-site containment personnel.
Research Scientist 60 Astrophysicists, theoretical physicists and anomaly researchers running classified research lines.
Analysts (Data & Intelligence) 40 Monitoring analysts, imagery forensic analysts, cyber-intel and data-scrub teams.
Engineers / Maintenance 30 Facility engineers, DE platform technicians and high-power facility maintainers.
Bioforensics Technicians 15 Forensic pathologists and technicians for sample handling and analysis.
PR / Communications / Social Media Ops 15 Disinformation, narrative management and long-term academic/communication operations.
Legal Counsel / Compliance 6 International legal teams, takedown specialists and counsel for covert legal actions.
Black Ops / Tactical Operators 30 Deniable operators for sabotage, extraction and denial operations.
Field Operatives / Infiltration Specialists 25 Operatives embedded in observatories and academia, cover identity maintenance.
Administrative Staff 13 Program administration, finance, procurement and HR for covert networks.
📋 Confidence Notes
This re-evaluation tightened previous stage-2 assumptions by excluding any asserted operational cost for truly infeasible full-scale interstellar remote incineration and by itemizing one-time costs above $1B. Recurring figures are based on the analyst's original operational bands but were reconciled to a coherent personnel budget and explicit facility builds. Uncertainty remains in incident probabilities, geopolitical liaison costs and any decision to escalate to major programmatic R&D; therefore confidence is medium.
← SCP-7395 ↑ All SCPs SCP-7397 →