← SCP Cost Explorer Read on SCP Wiki ↗
SCP-9073 Hypatia ~ medium confidence
SCP-9073
Expected annual
$9.6M
One-time setup
$7.3M
Annual recurring
$9.4M
Personnel
88
Initial setup costs are substantial but one-time (~$7.0M) for facilities, inspections, software and equipment; recurring operations drive ongoing costs (~$9.4M/yr) dominated by staff wages, call-center/hotline operations, forensic/medical responses, and contingency/admin overhead.
🏗️ One-Time Capital Costs Total: $7.3M
Home Inspection Program $2.8M
[#13] One-time cost for large-scale home risk-assessment visits (estimate based on 10,000 assessments as in notes).
Equipment $1.7M
[#3, #14, #19, #9] Hardware procurement: doorbell/camera installations for targeted homes, tamper-resistant mounts, vehicle purchases for field teams, door/lock retrofit hardware and call-center hardware/setup.
Initial Research And Lab Setup $1.0M
[#16] Laboratory capacity expansion / specialized lab upgrades (BSL upgrades or specialized instrumentation).
Contingency Reserve Initial $600K
[#27] Initial contingency/reserve fund (liquid reserve to cover major incidents; initial funding).
Hotline Setup $350K
[#9] One-time call-center / incident reporting setup (software, telecom, initial hardware).
Training Initial $300K
[#20] Initial training and certification programs for responders (initial course costs for ~50 staff).
Facilities $250K
[#1] Dedicated coordination/operations center buildout (secure office, servers, encrypted comms, small operations room).
Automated Alert Development $250K
[#4] One-time development of automated alert infrastructure (computer vision, software, cloud integration).
Public Awareness Production $150K
[#8] Creative/production costs for leaflets, PSAs, school materials and translations.
🔄 Annual Recurring Costs Total: $9.4M/yr
Staff Wages $4.0M/yr
[#2] Salaries and benefits for small regional response teams (~50 full-time staff, including field agents, liaisons, medics/social workers).
Administrative Overhead $1.1M/yr
[#26] Administrative overhead (HR, accounting, procurement, IT licenses) set at 15% of subtotal recurring program costs.
Contingency Reserve Replenishment $858K/yr
[#27] Annual contingency/reserve replenishment (~10% of operating budget) to maintain liquid reserves for major incidents.
Hotline And Reporting $600K/yr
[#9] 24/7 hotline staffing, telecom, call-center operators and incident logging (~10–20 operators; staffing & telecom).
Research And Monitoring $500K/yr
[#17] Research staff (epidemiologists, statisticians, anomaly researchers) and ongoing analysis salaries.
Containment Rnd $500K/yr
[#24] Ongoing containment/mitigation research and anomaly-specific R&D (physics/psychology/metaphysical research).
Forensic Analysis $300K/yr
[#5] Forensic chemical/biological/radiological testing capacity (capacity for ~50 incidents/yr at full panel testing).
Video Storage And Review $202K/yr
[#18] Cloud video storage costs (doorbell footage) plus analyst wages for review (2–4 analysts).
Cover Story And Legal $200K/yr
[#10] Baseline legal counsel, PR, and cover-story management budget.
Psychological Services $200K/yr
[#7] Counseling and long-term therapy for affected children and families (multi-session care scaled to expected caseload).
Insurance And Liability $200K/yr
[#21] Insurance premiums, liability reserves and legal defense baseline costs.
Medical Care $150K/yr
[#6] ER/ambulance and inpatient costs for incident responses (estimate assumes ~50 incidents/yr at moderate per-case cost).
Camera Subscriptions $120K/yr
[#3] Monitoring subscription fees for installed/supplied cameras (~1,000 houses at $5–$15/month).
Logistics And Transport $100K/yr
[#19] Vehicle operating costs, fuel, maintenance, per diems for field teams.
Specialized Testing Outsourcing $100K/yr
[#16] Outsourced high-level specialized tests per incident if samples reveal unusual agents.
Outreach Programs $100K/yr
[#23] Outreach to schools and pediatric clinics (training materials, in-service programs).
Public Awareness Distribution $50K/yr
[#8] Ongoing distribution, updates, translations and outreach materials.
Training Refreshers $50K/yr
[#20] Ongoing refresher courses and certification renewals for responders.
Community Relations $50K/yr
[#25] Town halls, public spokespeople and trust-building activities to avoid panic.
Facilities Maintenance $35K/yr
[#1] Rent, utilities, secure comms and IT maintenance for operations center.
Supplies And Consumables $2K/yr
[#15] Evidence collection kits and consumables (swabs, bags, gloves, chain-of-custody forms) scaled to low incident volume.
Childcare Subsidies $0/yr
[#12] Baseline does not subsidize after-hours childcare; if adopted this line could be $18M–$48M/yr depending on scale.
Emergency Foster Care $0/yr
[#22] Baseline does not fund large-scale foster/shelter coverage; emergency placement programs could cost tens of millions/yr if enacted.
⚡ Cost Scenarios
📊 Baseline (baseline) $9.4M/yr
90.0% probability / year
Normal year with routine operations, monitoring, and occasional incidents handled within existing capacity.
routine monitoring low incident volume no major media exposure
🚨 Minor Incident $9.6M/yr
8.0% probability / year +$200K vs baseline
Single high-profile incident requiring elevated legal/PR response, additional forensic testing, and extra medical/compensation payouts.
single high-profile abduction/manifestation local media attention several specialized tests required
🚨 Major Incident $19.4M/yr
1.0% probability / year +$10.0M vs baseline
Multiple simultaneous incidents or major media/legal crisis requiring emergency foster/shelter support, large legal/PR spend, and emergency inspections.
multiple simultaneous abductions national media scandal large-scale emergency child placements
🚨 Research Breakthrough Requiring Scale Up $12.4M/yr
1.0% probability / year +$3.0M vs baseline
Decision to scale containment R&D significantly after a research opportunity or discovery, requiring multi-million-dollar annual expansion.
promising containment research result decision to escalate R&D budget need for sustained specialized lab testing
👥 Personnel 88 total
Role Count Notes
Field Response / Child-Protection Liaison 50 [#2] Regional rapid-response teams: agents, medic/EMT liaisons, social workers (50 total staff as per notes).
Research Scientist / Epidemiologist 5 [#17] Epidemiologists and anomaly researchers (small team ~5).
Hotline Operator / Call Center Staff 15 [#9] 24/7 hotline operators and trained reporting staff (10–20 operators; baseline ~15).
Video Analyst / Forensic Reviewer 3 [#18] Analysts to review doorbell footage for anomaly signatures (2–4 analysts; baseline 3).
Administrative Staff 8 [#26] HR, accounting, procurement and administrative support included in overhead.
Engineers / IT / DevOps 3 [#4, #1] IT and operations staff to maintain automated alert infrastructure, servers and secure comms.
Medical Officer / Paramedic Liaison 4 [#6, #2] Medical responders or liaisons to coordinate emergency care and hospital interactions.
📋 Confidence Notes
Analyst notes provide detailed line-item ranges and program structures, enabling midpoint estimates; however incidence rates, policy choices (e.g., childcare subsidies, foster placement), and scale decisions are uncertain, producing material variance in long-run costs.
← SCP-9072 ↑ All SCPs SCP-9074 →