SCP-9537 — SCP-9537 | Cost Breakdown

Read on SCP Wiki ↗

SCP-9537 Unknown ? low confidence

SCP-9537

Expected annual

$5.8M

One-time setup

$9.8M

Annual recurring

$5.5M

Personnel

One-time setup and contingency reserves are the primary drivers (~$9.76M), dominated by lab buildout and large contingency reserves; annual recurring operations are substantial (~$5.51M/yr) driven by specialist/research wages, long-term care, cybersecurity and cover-up/contingency budgets.

🏗️ One-Time Capital Costs Total: $9.8M

Catastrophic Contingency Reserve $5.0M

[#30] Capital contingency reserve for catastrophic containment-failure planning (lower-end planning allocation chosen).

Liability Reserve $2.8M

[#27] One-time reserve fund set aside for liability/whistleblower/legal contingencies (midpoint).

Initial Research And Lab Setup $1.1M

[#10, #25] Initial cohort training/onboarding for memetic-resistant personnel (cohort setup) and containment research lab buildout / cognitive-hazard lab upgrade (midpoint combined).

Rapid Response Fleet $375K

[#22] One-time purchase/fit-out of mobile containment/response vehicles and equipment (fleet midpoint).

Emergency Stockpile $275K

[#26] Initial emergency decontamination and mass-amnestic stockpile (midpoint).

Equipment $164K

[#2, #3, #4, #11, #13, #16] Faraday/network isolation and secure racks (#2), containment computer hardware and storage (#3), special-purpose cameras (#4), political-test system development/hardware (#11), medical monitoring equipment (#13), and initial data-archiving hardware (#16) (midpoint sums).

Facilities $120K

[#1, #5, #6] Containment-room physical modifications, memetic-safe viewing booth construction, and HVAC/UPS/generator installation (midpoint estimates combined).

Amnestics Inventory $28K

[#14] Initial Class-C amnestics stock purchase (midpoint of given range).

🔄 Annual Recurring Costs Total: $5.5M/yr

Research And Monitoring $1.4M/yr

[#15, #23, #24, #25] Ongoing medical/memetic diagnostics and follow-ups (#15), 5-mile radius monitoring & contact-tracing program (#23), long-term treatment/aftercare pool (#24), and containment-research lab operations (#25) (midpoint sums).

Staff Wages $1.2M/yr

[#7, #8, #9, #13, #12] Continuous security staffing (4 FTE guards) (#7), Memetic Effects Specialist salary (#8), research staff & technicians (#9), medical on-call staffing (#13), and test proctor labor for visits (#12) combined (midpoint sums).

Overhead Allocation $1.0M/yr

[#29] Opportunity-cost / Site overhead allocation (22.5% of direct recurring costs, midpoint of 15–30% guidance).

Cover Story And Legal $670K/yr

[#19, #20] On-site legal/ethics oversight and annual cover-up / information-control contingency budgeting combined (midpoint sums).

Catastrophic Contingency Fund Annual $500K/yr

[#30] Annual contingency contribution for catastrophic-response reserve.

Liability Premiums $200K/yr

[#27] Annual insurance/premiums and ongoing liability reserve funding.

Election Season Mobilization $150K/yr

[#21] Annualized budget for election-year inter-Task Force mobilization (annualized midpoint of cycle costs).

Rapid Response Maintenance $125K/yr

[#22] Annual maintenance and sustainment for rapid-response vehicles and mobile kits.

Audits And Psych Monitoring $62K/yr

[#28] Ongoing audits, classification reviews and staff psychological monitoring (midpoint).

Cybersecurity $50K/yr

[#17] Ongoing cybersecurity, intrusion monitoring, and privileged-access auditing for containment systems.

Emergency Stockpile Refresh $50K/yr

[#26] Annual refresh/replenishment of emergency decontamination and mass-amnestic stockpile.

Amnestics Replenishment $11K/yr

[#14] Annual replenishment/expiry rotation costs for Class-C amnestics inventory.

Data Archiving Maintenance $9K/yr

[#16] Secure immutable logs, off-site vault costs and annual maintenance.

Backup Rotation $8K/yr

[#3] Recurring cost for backup media rotation and secure cold-storage refresh for containment images.

Supplies And Consumables $6K/yr

[#18] Consumables and PPE steady-state usage (midpoint).

Political Test System Maintenance $6K/yr

[#11] Annual maintenance and validation costs for the political-identification test system.

Facilities Maintenance $2K/yr

[#6] Annual maintenance for HVAC/UPS/generator for containment room (annual maintenance midpoint).

Logistics And Transport $0/yr

[]

⚡ Cost Scenarios

📊 Baseline (baseline) $5.5M/yr

92.9% probability / year

Uneventful year with routine operations, scheduled testing, and no major public manifestations.

no_major_manifestations routine_testing normal_staff_operations

🚨 Minor Incident $5.7M/yr

6.0% probability / year +$150K vs baseline

Localized manifestation or small public exposure requiring targeted amnestics, diagnostics, and legal/cover responses.

localized_manifestation limited_public_exposure small-scale_amnestics

🚨 Major Breach $25.5M/yr

1.0% probability / year +$20.0M vs baseline

Multi-site manifestation or region-wide exposure requiring mass amnestic deployment, rapid-response mobilization, and extensive cover operations.

multi-site_manifestation presence_of_-B_in_region election-season_amplification

🚨 Catastrophic Breach $105.5M/yr

0.1% probability / year +$100.0M vs baseline

City- or region-wide failure with prolonged societal impact requiring mass relocations, multi-year remediation, and large-scale fiscal intervention.

widespread_-B_manifestation infrastructure_collapse mass_public_exposure

👥 Personnel 13 total

Role	Count	Notes
Security Officer / MTF Agent	4	[#7] Four full-time equivalent guards for 24/7 coverage as specified (FTE count matches security staffing estimate).
Memetic Effects Specialist	1	[#8] Single senior MES assigned to authorize tests and monitor memetic risk.
Research Scientist	3	[#9] Dedicated memetics/research staff (2–4 estimated; midpoint used).
Lab Technician	2	[#9] Laboratory technicians supporting experiments and sample handling (part-time equivalents aggregated).
Medical Officer	2	[#13] On-call medical staffing for amnestic administration and monitoring (MD/RN coverage approximated).
Test Proctor / Technician	1	[#12] Staff member to administer and record political-identification tests during visits.

📋 Confidence Notes

Estimates are midpoint-based from wide ranges in analyst notes; many costs are highly conditional on manifestation frequency, election cycles, and scale of public exposure, so overall confidence is low.

← SCP-9533 ↑ All SCPs SCP-9540 →