SCP-4685 Unknown ~ medium confidence
SCP-4685
Expected annual
$15.5M
One-time setup
$43.2M
Annual recurring
$15.8M
Personnel
66
One-time capital expenses are dominated by optional Reality Anchor R&D and per-site sensor/deployment costs (total one-time ~ $43.25M). Recurring annual costs are driven by security staffing, experimental equipment, research teams and overhead (~ $13.59M/yr).
🏗️ One-Time Capital Costs Total: $43.2M
Reality Anchor R And D $30.0M
[#13] Contingency/optional R&D and procurement for first Reality Anchor(s) (mid-range $10–50M estimate included as program capital).
Equipment $5.0M
[#1, #4, #5, #6, #7, #27] Bethpage-98 initial development, cybersecurity hardening (initial), central forensic archive hardware, per-site high-fidelity sensor suites (10 sites), per-site network setup (10 sites), and initial fleet procurement.
Facilities $3.9M
[#8, #24, #18, #25] Bethpage Protocol physical upgrades, secure evidence vault construction, workplace-safety upgrades and morgue/forensic bay upgrades (per-site totals aggregated for assumed 10 active sites; includes vault and morgue program-level upgrades).
Insurance Reserve Fund $3.0M
[#28] One-time reserve fund/insurance for legal fallout and settlements (program-level reserve).
Initial Research And Lab Setup $1.1M
[#12] Investigative research team lab fit-out and scientific instrument build-out (mid-range estimate aggregated).
Initial Protocol Training $250K
[#10] Initial Bethpage Protocol training for site personnel (assumed 10 sites × $25k each).
Hazmat Stockpile $50K
[#15] Initial stockpile for scene containment and HAZMAT readiness (program-level supply cache).
🔄 Annual Recurring Costs Total: $15.8M/yr
Staff Wages $3.7M/yr
[#2, #9] Content-moderation team wages (6 FTEs @ ~$70k = $420k) and rapid-response security guards (assumed 6 guards/site × 10 sites @ ~$55k = $3,300,000).
Experimental Equipment Budget $3.0M/yr
[#14] Multi-year experimental hardware and failed-intercept program pool ($1–5M/yr range; mid chosen).
Research And Monitoring $2.2M/yr
[#12] Dedicated investigative research team operating budget (mid-range $1.5–3.0M/yr estimate used here).
Program Admin Overhead $1.8M/yr
[#30] Program administration, contracting, audits and overhead (~15% of recurring program budget).
Psychological Support $1.0M/yr
[#17] Counselling, resilience programs, and hazard pay pool (programwide, aggregated across sites).
Black Ops Contingency $500K/yr
[#21] Contingency budget for local-authority coordination and covert payments (programwide reserve).
Downtime Contingency $500K/yr
[#22] Annual contingency to cover mission-impact losses from protocol enactments.
Data Analysis And Mining $275K/yr
[#23] Machine-learning ops, labeling, and data scientists to hunt for pre-event signals.
Cybersecurity Monitoring $250K/yr
[#4] Ongoing IDS/monitoring/patching for hardened site networks (assumed 10 sites × $25k/yr).
Legal Retainer $200K/yr
[#3] Programwide legal retainer for takedowns, subpoenas, and jurisdictional work.
Bandwidth Per Site $200K/yr
[#7] Always-on telemetry bandwidth and retention (10 sites × ~$20k/yr assumed).
Emergency Medical Standing Unit $200K/yr
[#11] Standing rapid-response autopsy/forensics unit maintenance and staffing.
Workplace Upkeep $200K/yr
[#18] Ongoing maintenance for safety upgrades and monitoring (10 sites × $20k/yr).
Fleet Operations $200K/yr
[#27] Annual operation/maintenance for program fleet and rapid-deployment logistics.
Reserve Replenishment $200K/yr
[#28] Annual replenishment/management of financial reserve (program-level).
Vetting And Health Monitoring $200K/yr
[#29] Enhanced vetting and annual health monitoring for staff (assumed programwide level).
Personnel Replacement Expected $180K/yr
[#16] Expected annual recruiting/clearance/onboarding costs for replacement hires (assumes ~2 replacements/yr at mid-range cost).
Family Liaison Expected $160K/yr
[#19] Expected annual costs for family-liaison and cover-story support (assumes ~2 cases/yr at mid-range).
Per Site Sensor Maintenance $150K/yr
[#6] Maintenance/calibration for per-site sensor suites (10 sites × $15k/yr).
Covert Pr Budget $125K/yr
[#20] Ongoing covert PR/disinformation program budget (programwide mid-range).
Bethpage Protocol Upkeep $100K/yr
[#8] Upkeep for automated lockdown systems and comms (10 sites × $10k/yr).
Protocol Training Recurring $100K/yr
[#10] Annual drills and refresher training (10 sites × $10k/yr).
Sampling Consumables $100K/yr
[#26] Annual budget for sampling kits, assays, and anomalous-matter consumables (program-level estimate).
Forensic Storage Ops $75K/yr
[#5] Archive storage, redundancy and compute for flagged imagery/models (mid-range).
Content Moderation Contractors $50K/yr
[#2] Additional contractor takedown costs and vendor fees.
Hazmat Expected Annual $50K/yr
[#15] Expected annual consumables/redeployment costs for HAZMAT per average incident rates.
Software Maintenance $40K/yr
[#1] Bethpage-98 ongoing maintenance and occasional upgrades.
Morgue Maintenance $30K/yr
[#25] Power and maintenance for morgue/forensic bays.
Vault Maintenance $15K/yr
[#24] Maintenance and staffed operations for secure evidence vaults.
Facilities Maintenance $0/yr
[]
Supplies And Consumables $0/yr
[]
Logistics And Transport $0/yr
[]
Cover Story And Legal $0/yr
[]
Cost Scenarios
📊 Baseline (baseline) $15.8M/yr
30.0% probability / year
Normal year with standing operations, no major incidents or procurement events.
no_major_manifestation standard_operational_activity
🚨 Minor Incident $14.2M/yr
60.0% probability / year +$-1615000 vs baseline
Single manifestation requiring local forensics, cover-up, replacements, and downtime.
single_manifestation local_forensics minor_coverup
🚨 Major Incident $16.3M/yr
8.0% probability / year +$450K vs baseline
Complex international incident or multi-site event with legal actions, extended downtime, and heavy black-ops expenditures.
international_legal_action extended_downtime heavy_black_ops
🚨 Anchor Procurement $43.6M/yr
2.0% probability / year +$27.8M vs baseline
Year in which program elects to procure/deploy Reality Anchor(s); large one-time capital outlay occurs.
decision_to_procure_anchor major_R&D_budget_commitment
👥 Personnel 66 total
Role Count Notes
Content Moderator / Analyst 6 [#2] 6 FTEs handling Bethpage-98 flags and takedowns (budgeted at ~$70k each).
Security Officer / Rapid-Response Guard 60 [#9] Assumed 6 guards per site × 10 sites to enact Bethpage Protocol (assumed ~$55k/yr each).
📋 Confidence Notes
Notes provide many line-item ranges and clear drivers, but several aggregation assumptions were made (assumed 10 active sites, mid-range choices for ranges, assumed staff counts). Manifestation frequency and choice to procure Reality Anchors are uncertain, producing moderate confidence.
← SCP-4684 ↑ All SCPs SCP-4686 →