SCP-9412 — SCP-9412 | Cost Breakdown

Read on SCP Wiki ↗

SCP-9412 Apollyon ~ medium confidence

SCP-9412

Expected annual

$906.4M

One-time setup

$770.4M

Annual recurring

$838.9M

Personnel

750

One-time capital costs are dominated by hardened facility construction, specialized memetic lab buildout, amnestic R&D and a large contingency reserve (~$770M). Recurring annual costs are dominated by amnestic production, staffing, legal/cover operations and global intelligence (~$839M/yr).

🏗️ One-Time Capital Costs Total: $770.4M

Contingency Reserve $300.0M

[#23] Planning baseline reserve for large-scale societal contingency (mid-range of recommended planning baseline).

Facilities $140.0M

[#1] Structural reinforcement, Faraday shielding, isolated HVAC, memetic chambers, hardening and perimeter/anti-drone measures; mid-range retrofit/new-build estimate selected.

Initial Research And Lab Setup $110.0M

[#4] Specialized memetic/neurolinguistic lab infrastructure (fMRI suites, EEG arrays, cryogenic storage, wet-lab and air-gapped compute clusters) capital cost (mid-range).

Amnestic Rnd Setup $110.0M

[#8] One-time development/capital setup for amnestic R&D and GMP-capable manufacture (mid-range).

Rapid Response Assets $27.5M

[#16] One-time mobile containment units, emergency medevac vehicles and rapid-response equipment purchase (mid-range).

Covert Logistics Setup $20.0M

[#7] Program-level covert transfer/extraction initial setup (vehicles, safehouses, document channels, planning funds).

Medical Wing $15.0M

[#3] On-site high-security medical/psychiatric wing build-out for isolation, ICU capability and monitored recovery suites (mid-range).

Memetic Countermeasure Setup $10.0M

[#22] One-time lab/field-test setup for psychosocial/countermeme R&D (pilot programs, field trials).

Security Equipment Vehicles $8.5M

[#6] One-time purchase/outfitting of armored vehicles, tactical equipment and specialist memetic-safety security hardware.

Power Systems $6.0M

[#2] Large UPS, backup generators and fuel-storage install (one-time capital portion).

Interrogation Facilities $5.5M

[#9] Secure interrogation/therapy suite build-out and recording/analysis infrastructure (mid-range).

Communications And Cover Setup $5.5M

[#12] One-time communications blackout equipment and initial cover-story/public-campaign setup (campaign atmosphere, jamming hardware one-time costs).

Intelligence Tooling $5.5M

[#14] One-time tooling for global monitoring (satellite/data tooling, HUMINT tooling) setup cost (mid-range).

Equipment $3.6M

[#11, #13] Secure archival hardware and one-time cybersecurity/digital-forensics tooling (EMP/physical-safe storage, air-gapped servers; specialized forensic tools).

Documentation Redundancy Setup $2.8M

[#21] One-time secure-distribution setup for physical microfilm/cryptographic media and courier systems.

Ethics Setup $500K

[#18] One-time curriculum/tooling for ethics, oversight and memetic-safety training program setup.

🔄 Annual Recurring Costs Total: $838.9M/yr

Amnestic Production And Procurement $200.0M/yr

[#8] Recurring production, QA and procurement of amnestic compounds at scale (mid-range program-level recurring chosen).

Staff Wages $150.0M/yr

[#5] Salaries and benefits for multidisciplinary research staff (assumed ~750 personnel, blended fully-loaded average ~$200k/person/yr).

Cover Story And Legal $120.0M/yr

[#12, #15] Recurring PR, legal retainers, media buys and diplomatic/inducement budgets to sustain cover operations and government cooperation (mid-range selected).

Mass Administration $100.0M/yr

[#10] Operational costs to administer amnestics at scale (medical staff, monitoring, adverse-event treatment); mid-range program-level recurring chosen.

Memetic Countermeasure Research $50.0M/yr

[#22] Recurring R&D into psychosocial inoculation, counter-memes and cultural-engineering programs (multi-year program spending).

Security And Tactical $35.0M/yr

[#6] 24/7 armed security wages, training, equipment sustainment and vehicle maintenance (mid-range).

Logistics And Transport $30.0M/yr

[#7] Recurring covert transfer/extraction operational budget (airlift charters, guarded convoys, safehouses during active phases).

Research And Monitoring $25.0M/yr

[#4] Ongoing research operations, calibration, validation, and baseline monitoring associated with specialized memetic/neurolinguistic labs (mid-range).

Global Intel Monitoring $20.0M/yr

[#14] Continuous global monitoring of social/behavioral analytics, satellites and HUMINT to prioritize operations.

Public Safety Contracts $20.0M/yr

[#20] Recurring contracting with local enforcement, private security and liaison costs to enforce quarantines and public-safety measures.

Cybersecurity And Digital Ops $12.0M/yr

[#13] Blue-team/red-team ops, covert takedowns, forensic tracking and digital containment teams (annual).

Medical Operations $11.0M/yr

[#3] Recurring staffing, ICU ops, pharmacies and patient-care operating costs for medical/psychiatric wing.

Rapid Response Maintenance $11.0M/yr

[#16] Recurring readiness costs for quick-reaction teams, mobile containment readiness and medevac maintenance.

Interrogation Staffing $10.0M/yr

[#9] Trained interrogators, therapists, and long-term follow-up staffing costs.

Long Term Care $10.0M/yr

[#17] Ongoing psychiatric care, rehabilitation and compensation programs for suppressed or injured individuals.

Insurance And Fronts $10.0M/yr

[#24] Recurring overhead for classified procurement channels, shell corporations and specialized insurance.

Front Operations $10.0M/yr

[#25] Recurring funding for humanitarian/research fronts used as façades and cover operations.

Supplies And Consumables $5.0M/yr

[#4] Ongoing consumables/calibration for research labs and minor archival refresh; core high-volume consumables handled in specific program budgets.

Personnel Amnestics $5.0M/yr

[#19] Recurring costs to administer amnestics to uncooperative or turnover personnel; medical oversight and re-recruitment where needed.

Power And Environmental Maintenance $2.8M/yr

[#2] Recurring fuel, generator maintenance and precision-HVAC servicing.

Documentation Redundancy Maintenance $1.1M/yr

[#21] Recurring costs for periodic refresh of physical backups, couriers and secure key custodianship.

Ethics And Training $1.0M/yr

[#18] Recurring oversight boards, safety certifications and memetic-safety training refreshes.

Facilities Maintenance $0/yr

[]

⚡ Cost Scenarios

📊 Baseline (baseline) $838.9M/yr

82.0% probability / year

Normal operational year with no major incidents; routine research, production, staffing and cover operations continue.

no major breaches steady operational tempo successful routine suppression campaigns

🚨 Minor Incident $888.9M/yr

15.0% probability / year +$50.0M vs baseline

Localized containment breach or outbreak requiring targeted emergency response, surge amnestic administration and PR/legal mitigation.

localized leak targeted memetic spread small-scale public exposure

🚨 Major Breach $2.8B/yr

3.0% probability / year +$2.0B vs baseline

Widespread memetic propagation or coordinated targeting causing societal destabilization requiring mass administration, contingency reserve drawdowns and reconstruction/support operations.

widespread memetic cascade failure of inoculation campaign targeting of critical infrastructure

👥 Personnel 750 total

Role	Count	Notes
Research Scientist	200	Neurologists, cognitive scientists and senior researchers drawn from research staff pool. Mapped to staff_wages [#5].
Lab Technician	300	Wet-lab and imaging technicians supporting memetic research and amnestic production. Mapped to staff_wages [#5].
Data Scientist	50	Behavioral analytics, monitoring and modelers supporting Project-G.C. Mapped to staff_wages [#5].
Psychiatrist / Medical Officer	50	Clinical staff for medical/psychiatric wing and amnestic administration. Mapped to staff_wages [#5].
Memetic-Safety Specialist	50	Specialists for memetic countermeasures and safety protocols. Mapped to staff_wages [#5].
Administrative / Research Support	100	Project managers, compliance, and administrative staff to support operations. Mapped to staff_wages [#5].

📋 Confidence Notes

Analyst notes provide detailed scope and ranges for most line items but many estimates are wide (orders-of-magnitude) and hinge on operational scale choices and uncertain epidemiological dynamics; mid-range selections used for this estimate.

← SCP-9410 ↑ All SCPs SCP-9414 →