SCP-8701 Safe ~ medium confidence
Jackie And Wilson
Expected annual
$5.6M
One-time setup
$4.3M
Annual recurring
$5.3M
Personnel
25
Initial containment and secure archival/IT setup requires a moderate capital outlay (~$4.16M one-time), while annual operations are dominated by personnel, R&D/monitoring and legal/intelligence/takedown work (~$5.29M/yr). Main drivers: salaries, ongoing R&D and legal/monitoring/incident response budgets.
🏗️ One-Time Capital Costs Total: $4.3M
Facilities $2.0M
[#1] Dedicated facility lease and renovation (secure dooring, cameras, HVAC isolation, lab fit-out).
Crisis Replacement Reserve $1.0M
[#26] One-time emergency reserve for large-scale dissemination / buyouts (order-of-magnitude reserve fund).
Equipment $610K
[#3, #4, #8, #13, #17] Air-gapped servers and offline media (#3 one-time), redaction/photogrammetry tooling and secure shredders (#4 one-time), vehicle purchases (#8 one-time), generator/UPS hardware (#13 one-time), computational/textual-analysis setup (GPUs/licenses) (#17 one-time).
Archival Vault $300K
[#2] High-security archival vault (fireproof, climate-control, Faraday option, tamper-proof containers and shelving).
Vehicle Purchase $150K
[#8] Purchase of armored/secure vans or field vehicles (separate line from recurring field ops).
Legal Retainer $100K
[#12] Initial retainer for retained counsel and legal/cover arrangements.
Safehouse Setup $100K
[#22] Setup costs for secure residences / safehouse initial fit-out for monitored denizens.
Initial Research And Lab Setup $50K
[#16] Memetic-safety training startup and initial research lab/training materials (startup/recertification materials).
🔄 Annual Recurring Costs Total: $5.3M/yr
Staff Wages $2.0M/yr
[#5, #6, #7] Core research team salaries (#5), containment/security personnel (#6), curation/redaction/archivist/translator staff (#7).
Research And Monitoring $1.1M/yr
[#9, #10] R&D program to identify catalyst and controlled experiments/fieldwork (#9) plus monitoring/intelligence (web crawlers, publisher/social monitoring) (#10).
Cover Story And Legal $650K/yr
[#12, #21, #23] Ongoing legal/suppression budgets, retained counsel and NDAs (#12), cover infrastructure/fake publishing buys (#21) and PR/misinformation response budget (#23).
Logistics And Transport $250K/yr
[#8] Field operations, vehicle running costs, fuel, per-diem, equipment rental for recoveries (#8 recurring).
Incident Takedown $200K/yr
[#11] Per-incident takedown/legal/forensics and emergency seizure/buyout budget (allocated annually for expected incidents).
Psychological Services $200K/yr
[#15] Counseling, witness protection support, relocation and protective housing allocations.
Insurance Contingency $200K/yr
[#19] Reserve allocation for uninsurable exposures, legal defense and contingency.
Crisis Replenishment $200K/yr
[#26] Annual replenishment allocation to maintain the crisis replacement reserve after use or to top-up readiness.
Translation And Localization $90K/yr
[#18] Outsourced translators and localization budgets for multilingual artifacts.
Safehouse Maintenance $80K/yr
[#22] Ongoing maintenance and support costs for secure residences / monitored denizens.
Facilities Maintenance $60K/yr
[#13] Archive climate-control, HVAC, energy and general facility maintenance; ongoing generator/UPS fuel/maintenance.
Computational Tooling $50K/yr
[#17] Cloud/GPU compute and license fees for textual-analysis and AI tooling.
Personnel Security $50K/yr
[#20] Background checks, vetting, polygraphs and personnel monitoring program costs.
Oversight And Audit $50K/yr
[#24] Third-party auditing, internal oversight boards and periodic external reviews.
Supplies And Consumables $37K/yr
[#4, #25] Consumables for redaction/sanitization (PPE, printing/scanning consumables) (#4) and miscellaneous consumables (paper, gloves, sterilants, forms) (#25).
Secure Disposal $30K/yr
[#14] Certified destruction/incineration contracts, transport and chain-of-custody for hazardous artifacts.
Memetic Training Recurring $25K/yr
[#16] Ongoing cognitive-hazard training, recertification and memetic safety drills.
It Maintenance $15K/yr
[#3] Maintenance and media replacement for air-gapped servers and offline backups.
Cost Scenarios
📊 Baseline (baseline) $5.3M/yr
60.0% probability / year
Normal year with no major incidents: routine operations, monitoring, scheduled R&D activities and expected takedown activity within budget.
no major breaches routine monitoring activity only
🚨 Minor Incident $5.6M/yr
25.0% probability / year +$300K vs baseline
One significant online/physical dissemination event requiring emergency takedown, targeted legal action and extra PR.
single major takedown publisher/legal settlement required
🚨 Major Breach $7.3M/yr
5.0% probability / year +$2.0M vs baseline
Large-scale dissemination (mass print/digital propagation) requiring crisis fund activation, mass buyouts, relocations and extended legal/PR response.
mass digital propagation widespread physical print runs
🚨 Research Breakthrough Requiring Scale Up $6.8M/yr
10.0% probability / year +$1.5M vs baseline
Discovery of catalyst mechanisms or reliable reproduction that requires rapid scaling of R&D, hiring and specialized field expeditions.
experimental identification of catalyst need for expanded fieldwork and containment research
👥 Personnel 25 total
Role Count Notes
Principal Investigator 1 [#5] Senior lead for memetics/linguistic research and program oversight.
Research Scientist / Memetics Researcher 4 [#5] Memetic researchers responsible for experiments, textual analysis and field studies.
Literary / Cultural Analyst 2 [#5] Literary critics and cultural analysts for transformed works assessment.
Lab Manager 1 [#5] Oversees redaction lab, safety protocols and day-to-day lab operations.
Security Officer / MTF Agent 12 [#6] On-site 24/7 guarded security and rapid-response/recovery personnel.
Curation / Redaction Technician / Archivist 3 [#7] Cataloging, redaction, archiving and preservation of physical works.
Translator / Localization Specialist 2 [#7, #18] Outsourced/in-house translators for multilingual artifact handling.
📋 Confidence Notes
Estimates use midpoints of wide ranges provided in analyst notes. Personnel and legal/monitoring lines are well-specified; R&D, crisis reserve needs and incident frequency remain uncertain, hence medium confidence.
← SCP-8700 ↑ All SCPs SCP-8702 →