SCP-8929 Unknown ~ medium confidence
SCP-8929
Expected annual
$13.9M
One-time setup
$34.7M
Annual recurring
$13.5M
Personnel
7
Initial one-time containment, redundancy and R&D capitalization is large (~$35M) driven by a hardened vault, backup site, and an $8M initial neutralization R&D program and large financial reserves; annual running costs are substantial (~$13.5M/yr) dominated by specialized personnel, on-call MTF capability, ongoing R&D, and legal/cover operations.
🏗️ One-Time Capital Costs Total: $34.7M
Insurance Reserve $10.0M
[#28] Insurance/financial reserve for extreme liability, buy-offs or international actions.
Initial Research And Lab Setup $8.0M
[#15] Initial R&D program capitalization for memetic neutralization, wet-lab containment, and prototype development.
Facilities $7.4M
[#1, #9, #20, #27] Vault construction and structural work (soundproof/anechoic vault, medical isolation buildout, remote backup vault, secure archive space).
Contingency Reserve $5.0M
[#24] Capitalized containment event contingency reserve for rapid mass-response.
Equipment $2.8M
[#2, #3, #4, #5, #10, #19, #26] Hardware and installed systems: tamperproof canister, remote manipulators, non-visual sensors, EMP-hardened power install, incinerator/shredding install, secure comms hardware, waste destruction hardware.
Legal Cover Initial $500K
[#18] Initial legal/diplomatic/cover-up setup funds (retainers, initial covert payments).
Info Control Initial $300K
[#17] Initial tooling and infrastructure for information-control, censorship and leak-monitoring.
Hvac And Air Scrubbing $265K
[#6] HVAC, negative-pressure isolation and chemical/particulate air scrubbing setup and integration.
Media Initial $150K
[#25] Initial media/propaganda and cover narrative production costs.
Ppe Initial $138K
[#7] Specialized cognitive-PPE and interlocks initial procurement (opaque visors, sealed suits, etc.).
Training Development Initial $120K
[#22] Initial SOP development, curricula and simulator rigs for memetic-safety training.
Amnestic Stockpile Initial $100K
[#8] Initial amnestic stockpile and on-site administration capability.
🔄 Annual Recurring Costs Total: $13.5M/yr
Cover Story And Legal $3.5M/yr
[#17, #18, #25] Ongoing information-control staffing, takedown actions, legal/diplomatic payments and media/cover upkeep.
Mtf On Call $3.0M/yr
[#13] Dedicated rapid-response MTF on-call personnel, vehicles, equipment and rehearsals.
Research And Monitoring $2.0M/yr
[#16] Ongoing R&D operations, continuous trials, equipment upgrades and testing budgets.
Staff Wages $1.6M/yr
[#11] Core specialized personnel salaries (Lead Memeticist, Senior Researchers, Engineers, clinical staff) including benefits.
Security Staffing $1.0M/yr
[#12] 24/7 security staffing, patrols, biometric gatekeepers and training/overtime for site security.
D Class Program $500K/yr
[#14] D-class personnel program costs: procurement, housing, rotation and screening.
Long Term Secrecy Team $500K/yr
[#30] Classified program managers, FOIA/litigation specialists and regulatory compliance staffing.
Psychological Aftercare $350K/yr
[#23] Ongoing psychological services, family management and hush payments related to exposures/terminations.
Medical Operations $300K/yr
[#9] Medical isolation ward operations, ICU-level staffing, quarantine and neurocognitive monitoring.
Supplies And Consumables $280K/yr
[#7, #8, #29] Consumables: PPE replacements, amnestic replenishment, filter cartridges, robot parts and routine medical/test supplies.
Containment Testing $138K/yr
[#21] Annual containment drills, third-party audits and fail-mode simulations.
Incineration Operations $75K/yr
[#10] Operation, ash handling and maintenance for cremation/incineration and biohazard disposal lines.
Waste Management Operations $75K/yr
[#26] Operation of shredding/incineration lines and verified destruction chain-of-custody.
Training And Certification Updates $60K/yr
[#22] Ongoing training updates, recertification and simulator maintenance.
Secure Comms Maintenance $50K/yr
[#19] Maintenance for air-gapped networks, SATCOM fallback and cryptographic hardware.
Logistics And Transport $40K/yr
[#5] Fuel reserves, UPS testing and transport logistics (recurring power/fuel/testing line item).
Secure Archives Operations $40K/yr
[#27] Operations for secure archives and forgery/record-control lab maintenance.
Facilities Maintenance $38K/yr
[#6] Ongoing HVAC/air-scrubber maintenance, negative-pressure upkeep and related facility maintenance.
Cost Scenarios
📊 Baseline (baseline) $13.5M/yr
85.0% probability / year
Standard year with no major incidents; normal operations and scheduled R&D/testing.
no breach routine operations
🚨 Minor Incident $14.0M/yr
10.0% probability / year +$500K vs baseline
Limited containment breach or localized exposure requiring targeted response and replacement of consumables/equipment.
small leak/exposure localized lockdown and amnestic deployment
🚨 Major Breach $18.5M/yr
3.0% probability / year +$5.0M vs baseline
Significant containment failure requiring site lockdown, mass amnestics, wide-area sweeps and major equipment replacement.
vault compromise multiple exposed personnel
🚨 Political Exposure $21.5M/yr
2.0% probability / year +$8.0M vs baseline
Public leak or foreign discovery requiring extensive legal/diplomatic payments, buy-offs and international-scale mitigation.
public disclosure international investigation
👥 Personnel 7 total
Role Count Notes
Lead Memeticist 1 [#11] Senior research lead salary included in staff_wages.
Senior Researcher 3 [#11] Research staff salaries included in staff_wages.
Engineer / Maintenance 2 [#11] Containment/robotics engineers included in staff_wages.
Head Nurse / Clinical Staff 1 [#11] Clinical lead for quarantine/amnestic administration included in staff_wages.
📋 Confidence Notes
Analyst-provided line-item ranges were used and midpoints chosen where ranges existed; core recurring items are well-defined (personnel, MTF, R&D) but breach probabilities and extreme-response costs remain uncertain given anomalous behavior.
← SCP-8928 ↑ All SCPs SCP-8930 →