← SCP Cost Explorer Read on SCP Wiki ↗
SCP-9045 Pending ~ medium confidence
SCP-9045
Expected annual
$6.2M
One-time setup
$12.6M
Annual recurring
$6.0M
Personnel
38
Initial capital and secure archival fit-out (regional vaults, digital masters, equipment) plus strategic contingency reserves drive one-time costs; ongoing staffing, family support, monitoring, and legal/cover operations are the main recurring expenses.
🏗️ One-Time Capital Costs Total: $12.6M
Strategic Escalation Reserve $5.0M
[#25] Large-scale strategic reserve to stand up additional facilities and surge response if clusters occur.
Facilities $2.8M
[#2] Construction and secure fit-out of two regional climate-controlled archival vaults, badge/biometric entry, fire suppression.
Equipment $1.6M
[#3, #4, #5, #16, #23] On-site backup power & security hardware, archival scanners and preservation hardware, initial on-prem servers/tape hardware, vehicle procurement, forensic laboratory equipment.
Contingency Reserve One Time $1.0M
[#19] Initial contingency reserve for emergent events and large recoveries (one-time set-aside).
Initial Research And Lab Setup $650K
[#14] Lab space set-up for psychological/medical research (neuroimaging access facilitation and lab outfitting).
Cultural Program Seed $500K
[#12] Seed funding to start controlled cultural-memory programs (exhibits, grants, monuments).
Media Monitoring Development $400K
[#10] One-time development and licensing for media-monitoring/ML detection systems.
Controlled Data Release Program $200K
[#21] One-time costs to digitize and place public archival fingerprints and non-anomalous traces.
Field Training And Equipment $112K
[#8] One-time training and equipment purchases for investigators and case agents.
Legal Setup $100K
[#11] One-time legal setup for cover programs and records-access frameworks.
Memetic Safety Development $100K
[#15] Development of memetic safety materials, SOPs, and secure mnemonic systems.
Audit Workflow Setup $55K
[#18] One-time setup of data-integrity audit workflows and tools.
Program Scoping And Project Management $50K
[#1] Initial scoping, project management and planning for the regional two-site program.
🔄 Annual Recurring Costs Total: $6.0M/yr
Staff Wages $1.9M/yr
[#6, #7, #8, #9] Payroll and benefits for IT/cybersecurity staff, archivists/cataloguers, field investigators, and site security guards.
Research And Monitoring $1.1M/yr
[#5, #10, #14, #18, #23, #24] Digital storage/cloud/tape costs, media-monitoring compute/data feeds, recurring research funding, audits/migration budgets, forensic testing, and format-migration equivalents.
Direct Family Support $750K/yr
[#13] Recurring stipends, counseling, and targeted support programs for prioritized propagators/families.
Cover Story And Legal $715K/yr
[#11, #12, #17, #21] Legal retainers/transactional records access costs, cultural outreach program maintenance, PR/cover retainers, and controlled public-placement costs.
Hush Humanitarian Payments $500K/yr
[#20] Annual budget for negotiated payments, buyouts, or long-term support when required to preserve cooperation.
Incident Response And Emergency Readiness $325K/yr
[#22] Rapid-response team readiness, deployment budgets, and emergency field ops kit maintenance.
Pr Cover Contingency Per Event Reserve $300K/yr
[#17] Annual set-aside for per-event PR/cover contingencies (available for emergent media exposure responses).
Insurance And Contingency Reserve Annual Premiums $187K/yr
[#19] Commercial insurance premiums and small annual contingency replenishment.
Logistics And Transport $55K/yr
[#16] Fuel, maintenance, and insurance for secure transport vehicles and courier operations.
Memetic Training And Rebriefing $50K/yr
[#15] Recurring training costs, periodic re-briefings, and indoctrination refreshers for staff handling SCP-9045 material.
Facilities Maintenance $45K/yr
[#3] Maintenance and service contracts for on-site backup power, UPS, shielding, and physical site systems.
Supplies And Consumables $17K/yr
[#4] Archival consumables (acid-free boxes, sleeves, humidity control materials) and small preservation supplies.
⚡ Cost Scenarios
📊 Baseline (baseline) $6.0M/yr
85.0% probability / year
Normal year with steady-state operations, routine monitoring, and no major incidents.
regular_monitoring routine_research standard_family_support
🚨 Minor Incident $6.5M/yr
10.0% probability / year +$500K vs baseline
Localized exposure or sudden loss of a small set of propagators requiring rapid response, PR action, and modest settlements.
localized_media_exposure small_cluster_memory_loss
🚨 Major Breach $9.5M/yr
5.0% probability / year +$3.5M vs baseline
Significant public leak, widespread loss of propagators, or a cluster that requires surge staffing, additional facilities, and major legal/PR operations.
major_media_breach widespread_propagator_mortality multi-site_manifestations
👥 Personnel 38 total
Role Count Notes
IT Operations / Cybersecurity 3 [#6] Sysadmins and storage/cybersecurity staff to maintain servers, backups, and integrity.
Archive & Records Staff (Archivists / Cataloguers / Digitization Techs) 6 [#7] Staff to ingest, catalogue, digitize, and preserve records.
Field Operations (Investigators / Case Agents) 9 [#8] Investigators and agents conducting community monitoring, interviews, and in-person reinforcement.
Security Officer / Site Guards 10 [#9] 24/7 physical security staffing across two regional sites and central hub.
Research Scientists 3 [#14] Psychological and medical researchers conducting longitudinal studies and neuroimaging work.
Engineer / Maintenance 2 [#3, #16] Maintain generators, UPS, vehicles, and facility systems.
Administrative Staff 2 [#11, #17] Administrative and program management supporting legal/cover and outreach programs.
Medical Officer / Psychologist 1 [#13, #14] Provide counseling oversight and clinical guidance for propagator support programs.
Forensic Specialist (Photo/Video Authentication) 2 [#23] Specialists and lab techs for authentication and forensic analysis.
📋 Confidence Notes
Analyst notes provide detailed line-item ranges enabling reasonable mid-point estimates; however large contingency items and per-event expenditures introduce uncertainty in recurring exposure and reserve sizing.
← SCP-9044 ↑ All SCPs SCP-9046 →