SCP-7861 — SCP-7861 | Cost Breakdown

Read on SCP Wiki ↗

SCP-7861 Unknown ~ medium confidence

SCP-7861

Expected annual

$11.4M

One-time setup

$8.3M

Annual recurring

$10.7M

Personnel

Initial startup costs are dominated by secure lab buildout, METATRON development, contingency reserves, and takedown operations (~$8.35M one-time). Annual operations are driven by personnel, clinical care, inpatient capacity, and suppression/SEO/social operations (~$10.71M/yr).

🏗️ One-Time Capital Costs Total: $8.3M

Contingency Reserve $5.0M

[#18] Containment incident response fund / reserve held available on-call ($5,000,000 reserve).

Initial Research And Lab Setup $1.6M

[#9, #10, #21] Secure/air-gapped memetics lab buildout (#9 $1.2M), initial neuroimaging/lab equipment procurement/rental contracts (#10 $400k), initial memetic-safety PPE/training kit cohort (#21 $50k).

Equipment $900K

[#4, #13, #25] METATRON dev/hardware & licenses (#4 $750k), secure/HIPAA data system initial deployment (#13 $75k), archival hardware/crypto custody (#25 $75k).

App Development $250K

[#16] Mobile/cognitive intervention app initial development ($250k one-time).

Forensic Takedowns $250K

[#22] Forensic media provenance & permanent takedown operations baseline ($250k one-time).

Clinical Training Initial $200K

[#2] One-time upskilling/training for clinicians to handle treatment‑resistant afflictees (year‑1 training/upskills $200k).

Cover Story Initial $100K

[#8] One-time legal/PR materials and briefings creation to establish cover narratives ($100k).

Facilities $0

[]

🔄 Annual Recurring Costs Total: $10.7M/yr

Staff Wages $3.6M/yr

[#1, #2, #3, #12, #15, #20] Salaries/benefits for memetics R&D (5 FTEs $750k), clinical treatment staff (10 clinicians $1.2M), field containment/outreach team wages (12 staff $960k), research administration/data managers ($225k), hotline counselor staffing portion ($300k), internal auditors wages ($150k).

Inpatient Care $2.1M/yr

[#19] Inpatient psychiatric bed capacity and severe-case care (example: 100patients × 14 days × $1,500/day ≈ $2.1M/yr).

Participant Compensation $1.0M/yr

[#11] Payments/incentives for study/treatment participants (scale example: 5,000 participants × $200/yr ≈ $1M/yr).

Seo And Suppression $750K/yr

[#7] Paid search, SEO suppression, content seeding and paid placement to bury references (baseline $750k/yr).

Social Media Operations $300K/yr

[#6] Sockpuppet/botnet management and human moderators; tools and contractors (baseline ~$300k/yr).

Technology Upgrades $300K/yr

[#29] AI/ML compute, license renewals, and software R&D to refine memetic triggers (~$300k/yr).

Aftercare Programs $300K/yr

[#27] Psychological aftercare, group therapy and relapse prevention (~$300k/yr).

Research And Monitoring $270K/yr

[#4, #10] METATRON maintenance/updates ($120k/yr) and MRI/EEG usage contracts & instrument usage ($150k/yr).

Logistics And Transport $250K/yr

[#3, #24] Field team vehicles/ops ($150k/yr) and travel/lodging/per diem for teams and researchers ($100k/yr).

Insurance $250K/yr

[#23] Insurance, indemnity, and legal risk pools baseline (~$250k/yr).

Community Monitoring $225K/yr

[#26] Human+analytics monitoring of local forums, groups and newsfeeds (~$225k/yr).

Cover Story And Legal $200K/yr

[#8] Annual legal & PR retainer for cover narratives, FOIA responses, and litigation management ($200k/yr).

Training Programs $200K/yr

[#14] Workshops, trainers, online modules to train civilian clinicians in Michigan (~$200k/yr).

Public Health Messaging $200K/yr

[#17] Legitimate mental-health campaigns and local outreach to reduce stigma (~$200k/yr).

Recruiting And Onboarding $150K/yr

[#28] Background checks, clearances, relocation and onboarding (~$150k/yr).

Server Hosting And Bandwidth $100K/yr

[#5] Server hosting, bandwidth, CDN and storage for webcrawler I/O and countermemetic distribution (baseline ~$100k/yr).

Secure Data Storage And Compliance $100K/yr

[#13] HIPAA-compliant records systems, backups, audits and logging (~$100k/yr).

App Maintenance $100K/yr

[#16] Ongoing maintenance, hosting, updates for cognitive intervention app (~$100k/yr).

Forensic Monitoring $100K/yr

[#22] Ongoing monitoring and takedown maintenance after initial takedowns (~$100k/yr).

Epidemiology And Modeling $100K/yr

[#30] Long-term epidemiology statistics, actuarial modeling and predictive tooling (~$100k/yr).

Hotline And Crisis Support $50K/yr

[#15] Non-staff telecom and infrastructure costs for 24/7 hotline (staffing portion accounted in staff_wages) (~$50k/yr).

Auditing And Investigations $50K/yr

[#20] Investigation budget / non-salary costs for counter-leak probes (salary portion included in staff_wages) (~$50k/yr).

Archival Maintenance $20K/yr

[#25] Vaulting, cryptographic key management and maintenance for archived memetic material (~$20k/yr).

Staff Training $10K/yr

[#21] Annual memetic-safety refresher training (~$10k/yr).

Facilities Maintenance $0/yr

[]

Supplies And Consumables $0/yr

[]

⚡ Cost Scenarios

📊 Baseline (baseline) $10.7M/yr

80.0% probability / year

Normal operational year with no major memetic leaks or large public exposure; ongoing containment, research, and suppression continue at baseline.

no major leaks stable afflictee counts routine suppression operations

🚨 Minor Incident $12.7M/yr

18.0% probability / year +$2.0M vs baseline

Localized leak or cluster surge requiring surge staffing, short-term inpatient expansions, extra legal/PR and extra suppression.

localized memetic leak sudden regional surge of afflictees targeted FOIA/litigation spike

🚨 Major Breach $25.7M/yr

2.0% probability / year +$15.0M vs baseline

Significant public exposure or coordinated leak requiring mass response, large inpatient/clinic mobilization, major legal settlements, and heavy suppression spend.

widespread media exposure legal class-action or discovery coordinated GoI/public amplification

👥 Personnel 39 total

Role	Count	Notes
Research Scientist / Memeticist	5	[#1] Memetics R&D team (design/verify triggers, lead PI) — 5 FTEs.
Clinical Therapist / Psychiatrist	10	[#2] Specialized clinicians contracted/hired for treatment‑resistant afflictees — 10 clinicians.
Security Officer / MTF Agent	6	[#3] Field security component of Michigan outreach team (subset of 12 field staff).
Case Worker / Outreach Agent	6	[#3] Field case workers and outreach staff (part of 12 field team).
Hotline Counselor	6	[#15] 24/7 crisis counselors (estimated staffing complement reflected in hotline staffing budget).
Research Administrator / Data Manager	3	[#12] IRB-equivalent, data governance, compliance and study admin staff.
Auditor / Investigator	3	[#20] Internal audit and counter-leak investigation staff (2–3 auditors estimated).

📋 Confidence Notes

Analyst notes provide detailed line items and reasonable baseline numbers, but many entries are ranges and highly scale-dependent on unknown afflictee prevalence and discretionary suppression choices; contingency reserve and many discretionary budgets introduce uncertainty.

← SCP-7860 ↑ All SCPs SCP-7862 →