SCP-9305 — SCP-9305 | Cost Breakdown

Read on SCP Wiki ↗

SCP-9305 Unknown ~ medium confidence

SCP-9305

Expected annual

$264.9M

One-time setup

$663.5M

Annual recurring

$248.8M

Personnel

620

One-time capital and contingency needs are dominant (hundreds of millions) driven by retrofitting vehicles, surveillance infrastructure, and large contingency reserves; annual operations are substantial (~$249M/yr) driven by telemetry/data, quarantine operations, staff wages, and emergency/healthcare costs.

🏗️ One-Time Capital Costs Total: $663.5M

Surge Capacity Contingency $275.0M

[#28] Rapid expansion/surge capital contingency for epidemic-scale assimilation ($275,000,000 one-time).

Equipment $148.3M

[#2, #3, #4, #8, #21, #23, #29, #7] Dashcam/telematics retrofits ($50,000,000), roadside CCTV installed ($70,000,000), central ingest hardware ($3,000,000), vehicle fleet ($12,800,000), remote kill-switch install ($6,000,000), initial cybersecurity hardware ($1,750,000), drone fleet ($2,750,000), rapid-response initial equipment ($2,000,000).

Insurance Contingency Reserve $125.0M

[#25] Insurance/contingency reserve recommended ($125,000,000 one-time fund).

Compensation Reserve $50.0M

[#15] Recommended multi-year compensation/cover payments reserve ($50,000,000 one-time fund).

Facilities $31.8M

[#9, #10] Quarantine facility capital ($26,250,000) and long-term secure holding construction ($5,500,000).

Legal Reserve $15.0M

[#16] Legal reserve for major lawsuits and indemnity ($15,000,000 one-time).

Initial Research And Lab Setup $5.0M

[#12] Neuropathology & research lab setup ($5,000,000).

Automated Analytics Software $5.0M

[#5] Initial AI/ML development and model creation ($5,000,000 one-time).

Baseline Intelligence Registration Sweep $3.0M

[#1] Field survey, database consolidation, liaison and port-of-entry checks ($3,000,000 one-time).

Rapid Response Initial Equipment $2.0M

[#7] Initial tactical equipment & vehicle outfitting for capture teams ($2,000,000).

Training Outreach Rollout $1.8M

[#20] One-time clandestine training & outreach rollout ($1,750,000).

Cross Border Initial Setup $1.8M

[#22] Initial cross-border liaison and legal/travel setup ($1,750,000).

🔄 Annual Recurring Costs Total: $248.8M/yr

Quarantine Operations $66.0M/yr

[#9] Quarantine operating costs for detainees (security, food, medical) aggregated (~$66,000,000/yr depending on detainee volume).

Telemetry Data And Cellular $40.0M/yr

[#2] Recurring cellular/data costs for dashcams/telematics (~$40,000,000/yr for 200k vehicles).

Staff Wages $32.0M/yr

[#6, #7, #12, #23] Salaries and benefits for analysts/operators, rapid response teams, lab staff, and SOC/IT staff (~$32,000,000/yr).

Emergency Response Healthcare Overrun $27.5M/yr

[#19] Incremental public healthcare / ambulance / trauma costs arising from accidents (~$27,500,000/yr).

Logistics And Transport $22.8M/yr

[#8, #14] Vehicle maintenance & fuel ($2,750,000/yr) plus repair/replacement fund for taxis ($20,000,000/yr) = $22,750,000/yr.

Cover Story And Legal $13.8M/yr

[#16, #17, #18] Legal retainer/operations, forensic/audit evidence destruction and PR/cover-story campaigns (~$5,500,000 + $2,750,000 + $5,500,000 = $13,750,000/yr).

Facilities Maintenance $10.5M/yr

[#3, #26] CCTV/power/backhaul maintenance and energy/utilities for sites and data infrastructure (~$6,000,000 + $4,500,000 = $10,500,000/yr).

Research And Monitoring $9.0M/yr

[#4, #5, #12] Central ingest/cloud/compute and analytics maintenance + lab consumables (~$5,000,000 + $2,000,000 + $2,000,000 = $9,000,000/yr).

Cross Border Operations $5.5M/yr

[#22] Ongoing liaison, travel, diplomatic/covert ops in neighboring countries (~$5,500,000/yr).

Cybersecurity Operations $3.0M/yr

[#23] SOC staffing, encrypted comms and security operations (~$3,000,000/yr).

Supplies And Consumables $2.8M/yr

[#27] PPE, medical consumables, sanitation and basic detention supplies (~$2,750,000/yr).

Long Term Holding Operations $2.8M/yr

[#10] Operations for secure holding/termination site (~$2,750,000/yr).

Amnestic Agents And Countermeasures $2.8M/yr

[#13] Stockpiles and administration of amnestic agents / countermeasures (~$2,750,000/yr contingency).

Body Disposal Autopsy Storage $2.8M/yr

[#24] Costs for clandestine disposal, autopsies and evidence storage (~$2,750,000/yr).

Medical Screening Monitoring $2.5M/yr

[#11] Medical screening, imaging and monitoring for detainees (~$2,500,000/yr).

Drone Operations $1.8M/yr

[#29] Drone pilots, ops and maintenance (~$1,750,000/yr).

Community Liaison Teams $1.8M/yr

[#30] Cultural/linguistic teams and community liaisons (~$1,750,000/yr).

Remote Kill Switch Maintenance $1.2M/yr

[#21] Monitoring, maintenance and fail-safe operations for any kill-switch program (~$1,250,000/yr).

Training Outreach Refresher $600K/yr

[#20] Annual refresher training/outreach for drivers & unions (~$600,000/yr).

⚡ Cost Scenarios

📊 Baseline (baseline) $248.8M/yr

83.0% probability / year

Normal operational year with monitoring, routine detentions, and no major spread events.

steady detection rate no epidemic spread routine detentions and maintenance

🚨 Minor Incident $308.9M/yr

15.0% probability / year +$60.0M vs baseline

Localized cluster(s) of assimilations and accidents requiring elevated detentions, extra PR/legal response and surge quarantine use.

clustered assimilations multiple serious accidents heightened media attention

🚨 Major Breach $598.9M/yr

2.0% probability / year +$350.0M vs baseline

Widespread assimilation requiring activation of surge capacity, large insurance/compensation payouts, cross-border emergency operations and mass quarantine expansion.

rapid national spread mass accidents cross-border expansion

👥 Personnel 620 total

Role	Count	Notes
Analyst / Monitoring Operator	250	[#6] 24/7 footage/telemetry review and flag validation staff included in staff wages.
Security Officer / MTF Agent (Rapid Response)	80	[#7] Mobile tactical teams for interception and detention; wages included in staff wages.
Quarantine Security Guard	200	[#9] Guards and on-site security for quarantine facilities; wages included in staff wages / quarantine operations.
Research Scientist / Lab Staff	20	[#12] Neuropathology and memetic research staff; staffing costs included in staff wages and lab recurring.
Engineer / Maintenance (IT / SOC)	30	[#4, #23] IT, SOC and systems maintenance staff for ingest, analytics and cybersecurity.
Medical Officer	10	[#11] Medics for screening, monitoring and amnestic administration; wages included in staff wages and medical recurring costs.
Administrative Staff	30	[#15, #16] Admin, legal liaisons, and coordination staff; wages included in staff wages.

📋 Confidence Notes

Estimates are based on analyst-provided ranges but many line items have wide uncertainty (vehicle counts, detainee volumes, and contingency sizing). Technical costs (dashcams, cloud ingest) are better-constrained; contingency/reserve choices and incident probabilities are the largest uncertainty drivers.

← SCP-9303 ↑ All SCPs SCP-9307 →