← SCP Cost Explorer Read on SCP Wiki ↗
SCP-7576 Unknown ~ medium confidence
SCP-7576
Expected annual
$55.6M
One-time setup
$1.3M
Annual recurring
$53.2M
Personnel
120
One-time setup costs are modest (~$1.31M) for vaults, digital hardware, research pilot, cover materials and training; recurring annual costs are large (~$53.16M/yr) driven primarily by embedded operatives, education-policy programs, training/psych support, contingency reserves, and MTF readiness.
🏗️ One-Time Capital Costs Total: $1.3M
Equipment $400K
[#7, #17] One-time purchase of hardened/air-gapped servers, memetic-filtering appliances and tamper-evident backup hardware; includes counter-intel hardware (combined midpoint of $200k–$400k and $50k–$150k).
Training Setup $325K
[#15] One-time training program setup for long-term embedded operatives (midpoint $150k–$500k).
Facilities $275K
[#6] One-time fit-out for secure evidence vault(s) and climate-controlled archive (midpoint of $150k–$400k).
Initial Research And Lab Setup $200K
[#8] Initial pilot research setup and memetic testing lab (midpoint of $100k–$300k).
Cover Institution Shell Setup $62K
[#14] One-time creation costs for a shell institution (website, phone line, alumni correspondence) (midpoint $25k–$100k).
Initial Pr Materials $50K
[#5] One-time creation of initial PR/cover-story materials and family liaison collateral (one-off campaign materials $20k–$75k).
🔄 Annual Recurring Costs Total: $53.2M/yr
Staff Wages $14.1M/yr
[#11, #8, #22, #17] Embedded operatives (100 @ $120k all-in = $12M), research staff (2–4 researchers; budgeted $450k), administrative/program managers and auditors (~$1M), and in-house counter-intel/communications staff (~$600k combined) — combined salary/headcount costs.
Contingency Escalation Reserve $10.0M/yr
[#21] Emergency reserve for large-scale emergent memetic events or national exposure (range $5M–$100M+; conservative mid-large reserve used).
Administrative Overhead $5.7M/yr
[#22] Administrative overhead, program management, HR and insurance (estimated at ~12% of recurring program costs per guidance; falls within 10–15% guidance).
Education Policy Program $5.0M/yr
[#12] Program to discourage higher education via policy influence and counselor placement — selected as a modest regional program (within $2M–$50M ranges; conservative regional pilot figure chosen).
Training And Psych Support $4.0M/yr
[#15] Ongoing psychological care and rotation/cover support for long-term embedded operatives (~$10k–$30k/agent/yr for 200 agents; midpoint used).
Covert Incentive Programs $3.0M/yr
[#13] Contingency/operational payoff fund for local cooperation (range $1M–$10M; midpoint used).
Incident Response Reserve $3.0M/yr
[#16] Annual legal/medical liability reserve for lawsuits and malpractice claims (range $1M–$10M; midpoint used).
Mtf Maintenance $2.2M/yr
[#10] Maintaining two rapid-response MTF teams (training, equipment, vehicles, comms, hazard pay) (midpoint of $1.5M–$3M).
Amnestic Program $1.5M/yr
[#3] Cost of producing/procuring amnestics, clinician administration, monitoring and aftercare for ~250 administrations/yr ($0.5M–$2.5M range; midpoint used).
Logistics And Transport $800K/yr
[#1, #10] Field confiscation operations (200 seizures/yr at ~$1.5k/op ≈ $300k) plus expected per-deployment logistics for MTF response (assumed ~50 deployments/yr * ~$10k ≈ $500k).
Monitoring And Surveillance $750K/yr
[#9] Fixed/mobile surveillance and school liaison programs for prioritized schools (50 schools at $5k–$25k each; midpoint used).
Cover Story And Legal $705K/yr
[#4, #5, #14] Ongoing legal/FOIA litigation and outside counsel ($200k–$1M ranges; midpoint used), plus recurring PR/information-management ($50k–$300k) and shell-suppression operational costs.
Digital Takedown And Forensics $625K/yr
[#2] Recurring digital takedown/forensic removal operations (range $250k–$1M/yr for ~500 removals; midpoint used).
Research And Monitoring $575K/yr
[#8, #20] Ongoing specialized research operations (memetic/cultural research staffing and experiment costs $300k–$700k) plus periodic red-team/data-archival simulations ($50k–$200k).
Communications Counterintelligence $400K/yr
[#17] Secure comms operations, OPSEC audits, and counter-intel staff/operations (recurring $200k–$600k; midpoint used).
Digital Infrastructure Maintenance $275K/yr
[#7] Recurring hosting, backups, and maintenance for air-gapped servers and secure deletion tooling ($150k–$400k; midpoint used).
Community Damage Control $200K/yr
[#19] Social services, family support, and staged transfers to mitigate community disruption ($50k–$500k; midpoint used).
Ethics Compliance $150K/yr
[#23] Ongoing ethics/compliance and external liaison costs (range $50k–$250k; midpoint used).
Supplies And Consumables $110K/yr
[#18] On-going costs for secure destruction (shredding, pulping, incineration) and consumables (estimated annual $20k–$200k; midpoint used).
Facilities Maintenance $65K/yr
[#6, #14] Recurring vault/storage costs including climate control, fire suppression, cataloging and low-key shell maintenance ($30k–$100k storage; $10k–$50k shell maintenance).
⚡ Cost Scenarios
📊 Baseline (baseline) $53.2M/yr
90.0% probability / year
Normal year with routine seizures, takedowns, research and program maintenance; no major exposure or national incident.
routine operations no major leaks limited legal actions
🚨 Minor Incident $58.2M/yr
8.0% probability / year +$5.0M vs baseline
Localized exposure or leak requiring increased amnestics, additional MTF deployments, targeted PR and legal work.
localized public leak extraamnestics isolated lawsuits/PR campaign
🚨 Major Breach $103.2M/yr
1.5% probability / year +$50.0M vs baseline
Significant public exposure across multiple districts requiring mass amnestic deployment, national PR, expanded legal action and large contingency draws.
multi-district exposure national media attention mass litigation
🚨 Catastrophic Breach $303.2M/yr
0.5% probability / year +$250.0M vs baseline
Nationwide memetic cascade or political exposure forcing emergency national-scale containment, mass amnestic use and long-term remediation.
nationwide memetic event governmental/political exposure mass public contagion
👥 Personnel 120 total
Role Count Notes
Embedded Operative 100 Primary recurring staffing (covered in staff_wages) per note #11: 100embedded operatives budgeted at ~$120k all-in each.
Security Officer / MTF Agent 0 [] MTF operational headcount is funded within mtf_maintenance program costs rather than staff_wages in this budget; per-note #10 deployments maintained as program cost.
Research Scientist 3 [#8] Research staffing included in staff_wages (2–4 researchers; midpoint used).
Administrative Staff / Program Managers 10 [#22] Program management, auditors, HR and coordination staff included in staff_wages.
Counter-Intelligence / Communications Staff 5 [#17] In-house counter-intel staff covered in staff_wages to run OPSEC and mole-hunting operations.
Communications Staff 2 [#5, #4] Small in-house communications/liaison staff for PR and legal coordination (salaries included in staff_wages).
📋 Confidence Notes
Estimates are medium-confidence because analyst notes provide ranges for most line items and plausible program structures; major uncertainty remains around scale choices (narrow pilot vs full-scale regional program), frequency of incidents, and the discretional size of contingency/reserve allocations.
← SCP-7575 ↑ All SCPs SCP-7577 →