SCP-7483 Unknown ~ medium confidence
SCP-7483
Expected annual
$34.2M
One-time setup
$54.0M
Annual recurring
$33.0M
Personnel
80
One-time capital buildouts and secure equipment for Site-08 and specialized memetic research are the largest upfront costs (~$54M). Recurring costs are dominated by long-term detention operations, specialist staff wages, legal/cover-up budgets and ongoing amnestic/restructuring operations (~$33M/yr).
🏗️ One-Time Capital Costs Total: $54.0M
Facilities $18.0M
[#1, #2] Secure containment cell construction (50-cell example) and site expansion/utility upgrades; includes HVAC isolation, Faraday shielding, reinforced walls and integration with Site-08 utilities.
Program Scaling One Time Additional $10.0M
[#30] Additional one-time capital contingency to scale from moderate to large program (summary-band allocation).
Equipment $7.1M
[#6, #10, #13, #14, #15] Vehicle purchases/retrofits, neuroimaging scanner purchase/installation, Protocol-443 equipment R&D/procurement, monitoring/CCTV install, initial server cluster.
Major Coverup Payout Reserve $5.0M
[#16] Reserve capital for per-incident large legal/PR payouts or buyouts (one-time per-event funding buffer).
Contingency Reserve Fund $5.0M
[#24] Reserve fund for surge capacity one-time allocation (maintain emergency cells, equipment stockpiles).
Employee Severance Per Engagement $4.0M
[#18] Typical one-time severance/rehiring costs for a 200-person department replacement (per engagement estimate).
Initial Research And Lab Setup $2.5M
[#9] Research lab buildout, secure memetics instrumentation (EEG, secure servers), safe testing rooms and memetic-safety engineering.
Corporate Restructuring Per Engagement $1.0M
[#17] Typical one-time cost to perform Procedure-224-style restructuring for a mid-sized corporation (per engagement estimate).
Webcrawler Development $600K
[#7] Development and integration of webcrawler/ML pipeline to monitor corporate signals and anomalous productivit metrics.
Mtf Issue Kit $400K
[#5] One-time issue kits and mission-specific equipment for MTF Rho-3.
Forensic Takeover Per Incident $250K
[#26] One-time emergency forensic/governance intervention per company incident.
Training Curriculum Dev $120K
[#21] Initial memetic-safety and Protocol-443 curriculum development.
Communications Shells Setup $75K
[#27] Setup costs for vendor shells, consultancy shells, registrations and initial professional materials.
🔄 Annual Recurring Costs Total: $33.0M/yr
Detention Operational Costs $16.0M/yr
[#23] Long-term detention costs per captive (food, utilities, medical care, recreation restrictions). Assumes ~200 detained; per-capita ~$80k/yr.
Staff Wages $8.7M/yr
[#3, #4, #5, #8, #9] Salaries+benefits for permanent containment guards, on-site medical/psych staff, MTF operator salary burden, OSINT/analysis team and core research staff.
Research And Monitoring $2.0M/yr
[#7, #9, #10, #15, #20] Webcrawler data feeds/compute, lab operations & consumables, contract neuroimaging scan costs, big-data analysis/storage ops and recidivism monitoring programs.
Cover Story And Legal $1.5M/yr
[#16, #25, #26, #27, #28] Legal retainers, PR/cover campaigns, covert funding overhead, forensic/governance retainer, communications shell maintenance and compliance/legal oversight.
Facilities Maintenance $1.2M/yr
[#2, #6, #14, #24] Utilities, HVAC/isolation maintenance, redundant power/generator upkeep, vehicle depot and building maintenance; small recurring reserve upkeep.
Supplies And Consumables $1.2M/yr
[#12, #13, #22, #29] Amnestic/pharmaceutical stockpile procurement, Protocol-443 consumables, PPE/decontamination supplies, disposal and sample-storage consumables.
Logistics And Transport $1.0M/yr
[#5, #6, #19] Annual budgets for MTF deployments, per-deployment charters, armored vehicle maintenance/fuel, travel logistics for infiltration operations.
Amnestic Operations Per Year $1.0M/yr
[#11] Recurring budget for amnesticization and memory-implant operations (represents average annual number of corporate-intervention operations).
Program Training Annual $300K/yr
[#21] Annual memetic-safety, tabletop exercises and certification recertification programs.
Contingency Maintain Reserve $100K/yr
[#24] Annual maintenance cost for surge capacity reserves and emergency readiness.
Cost Scenarios
📊 Baseline (baseline) $33.0M/yr
86.0% probability / year
Normal year with ongoing monitoring, routine interventions, and steady-state detention population (~200).
steady-state infections routine monitoring and occasional small interventions
🚨 Moderate Outbreak $38.0M/yr
12.0% probability / year +$5.0M vs baseline
Multiple corporate interventions required in a year (several Procedure-224 rollouts and amnestic operations), increased legal/PR spend and extra MTF deployments.
2-5 corporate infection interventions heightened legal/PR activity extra amnestic operations
🚨 Major Corporate Wave $63.0M/yr
2.0% probability / year +$30.0M vs baseline
Large multi-national propagation event requiring widespread corporate restructurings, major buyouts/severance payouts and emergency surge activation.
simultaneous infection across multiple large corporations major legal/cover-up payouts activation of surge reserve and large-scale MTF operations
👥 Personnel 80 total
Role Count Notes
Security Officer / Guard 30 [#3] 24/7 coverage for containment cell block; multiple shifts and overtime.
MTF Agent / Operator 20 [#5] Rho-3 operators assigned and on-call for rapid recovery and corporate infiltration.
Research Scientist 6 [#9] Lab personnel for memetic/egregore study and experiment oversight.
Medical Officer 8 [#4] Physicians, psychiatrists, nurses and neuropsych staff for onsite care and Protocol-443 procedures.
OSINT Analyst / Intelligence 8 [#7, #8] Webcrawler triage, corporate behavior analysts, and legal advisors for alerting and decision-making.
Engineer / Maintenance 4 [#2, #14] Facility, HVAC, power, CCTV and server maintenance staff.
Administrative Staff 4 [#16, #25, #28] Legal/PR liaisons, compliance officers and program administrators.
📋 Confidence Notes
Analyst notes provide detailed line-item ranges and drivers but key variables (infection prevalence, frequency of corporate-scale interventions, and Foundation-specific amnestic costs) are uncertain; estimates use mid-range assumptions.
← SCP-7482 ↑ All SCPs SCP-7484 →