SCP-8720 — SCP-8720 | Cost Breakdown

Read on SCP Wiki ↗

SCP-8720 Unknown ~ medium confidence

SCP-8720

Expected annual

$8.9M

One-time setup

$7.7M

Annual recurring

$7.8M

Personnel

Estimated one-time startup costs are approximately $7.7M driven by lab/setup, equipment, and contingency funds; recurring annual costs are approximately $7.765M/yr driven primarily by personnel, overhead, research operations, and contingency readiness.

🏗️ One-Time Capital Costs Total: $7.7M

Contingency Fund $3.0M

[#24] Earmarked contingency for large-scale studies or reversal attempts (multi-year scientific escalation).

Initial Research And Lab Setup $1.6M

[#3, #8, #9] Data-ingestion and verification tool development, cohort study setup (n≈1,000 baseline), and genomic/bioinformatics pipeline infrastructure.

Equipment $1.1M

[#2, #10, #19, #20] Hardened servers/UPS/backup hardware, imaging/scanner purchase (if not leased), biobank freezers, secure comms hardware.

Mnestic Stockpile $750K

[#11] Initial procurement/production and secure storage of Class W/Y/X mnestics for experiments and emergency use.

Facilities $500K

[#10] Lab buildout and dedicated physical modifications for memetic research and controlled testing.

Coverup Contingency $300K

[#15] One-time contingency funds reserved for targeted covert actions or legal/liaison operations.

Registry Software $250K

[#1] Centralized carrier registry software development and secure deployment (access controls, audit logs, ingestion APIs).

Watchlist Training $125K

[#13] Initial OPSEC/watchlist distribution and personnel training roll-out.

🔄 Annual Recurring Costs Total: $7.8M/yr

Staff Wages $3.7M/yr

[#4, #5, #6] Core memetics researchers, data scientists/analysts, DBAs, program manager, data-entry/vetting/case officers, and medical/ethical staff payroll + benefits.

Overhead Allocation $800K/yr

[#25] Administrative overhead, Site-30 opportunity cost allocation and security overhead charged to program.

Cover Story And Legal $660K/yr

[#12, #15, #16] Long-term archival/legal hold management, ongoing cover/liaison operations, and ethical/legal counsel retainer.

Logistics And Transport $600K/yr

[#7] Field operations, travel to interview/test carriers, international sampling and coordination.

Incident Response $600K/yr

[#14] Rapid-response readiness: standby staffing, emergency travel, and emergency mnestic usage.

Mnestic Resupply $300K/yr

[#11] Annual resupply, QA, accounting and secure handling for mnestic stocks.

Supplies And Consumables $200K/yr

[#10] Lab consumables, imaging consumables, controlled administration supplies.

Research And Monitoring $150K/yr

[#17] Ongoing public-safety risk assessment, threat modelling and monitoring of carrier security implications.

Outreach And Recruitment $150K/yr

[#18] Recruitment incentives, reimbursements, and outreach costs for study enrollment (ongoing studies).

Data Pipeline Ops $130K/yr

[#3] Ongoing operators, de-duplication, validation workflows, and automated/manual review queue costs.

Analytics Platform And Software $100K/yr

[#21] Statistical/ML tooling, GIS, commercial software licenses and platform costs.

Registry Software Maintenance $85K/yr

[#1] Hosting, secure deployment maintenance, audits and memetic-safety checks for the carrier registry.

Watchlist Training $60K/yr

[#13] Annual refresher training and dissemination of memetic watchlist guidance.

Communications And Secure Messaging $60K/yr

[#20] Secure comms operations, audits, and tuned messaging system upkeep.

Training Simulations $60K/yr

[#23] Simulation exercises and memetic safety testing of procedures.

Sample Storage Maintenance $40K/yr

[#19] Biobank maintenance, cold storage upkeep and inventory management.

Server Maintenance $25K/yr

[#2] Storage replication, encrypted off-site backups, hardware replacement and DR testing.

Facilities Maintenance $20K/yr

[#22] Power, climate control and utilities for servers/labs/backups.

⚡ Cost Scenarios

📊 Baseline (baseline) $7.8M/yr

83.0% probability / year

Normal year with routine operations, no major incidents or large-scale research escalations.

routine_data_ingestion standard_field_sampling no major incidents

🚨 Minor Incident $8.8M/yr

5.0% probability / year +$1.0M vs baseline

Localized memetic incident requiring emergency response, heightened travel, and increased mnestic use.

localized_memetic_outbreak unexpected_carrier_cluster accidental_mnestic_release

🚨 Major Research Scaleup $17.8M/yr

10.0% probability / year +$10.0M vs baseline

Decision to pursue large-scale sequencing/clinical trials or reversal attempts leading to multi-million-dollar research spending.

large_clinical_trial_initiated mass_sequencing_campaign programmatic_scale_up

🚨 Political Exposure $9.8M/yr

2.0% probability / year +$2.0M vs baseline

Public or third-party exposure requiring intensive legal/cover operations and crisis management.

media_exposure third-party_disclosure legal_challenge

👥 Personnel 33 total

Role	Count	Notes
Research Scientist / Memetics Researcher	6	[#4] Core memetics research team.
Data Scientist / Analyst	4	[#4] Data analysis and trend coordination.
DBA	2	[#4] Database administration for registry and backups.
Program Manager	1	[#4] Program coordination and inter-department liaison.
Data Entry / Vetting / Case Officer	16	[#5] Field identification, report processing, and verification staff.
Medical Officer / Clinical Staff	4	[#6] Physicians, clinical trial managers, and ethics officers.

📋 Confidence Notes

Estimates are based on analyst-provided ranges and program scenarios; many line items have wide ranges (research scale, contingency usage, and personnel composition) and unknowns around sampling intensity and long-term research decisions, producing medium confidence.

← SCP-8719 ↑ All SCPs SCP-8721 →