SCP-4701 — SCP-4701 | Cost Breakdown

Read on SCP Wiki ↗

SCP-4701 Euclid ? low confidence

SCP-4701

Expected annual

$7.4M

One-time setup

$17.8M

Annual recurring

$7.3M

Personnel

Initial one-time containment and research setup is large due to facility retrofit and contingency reserves (~$17.8M). Recurring annual costs are driven by suppression budgets, covert industry liaison, rapid-response readiness and staff wages (~$7.27M/yr), producing an expected annual cost of ~$7.42M when incident risk is included.

🏗️ One-Time Capital Costs Total: $17.8M

Mass Exposure Reserve $10.0M

[#24] Worst-case mass-exposure emergency reserve for national-scale remediation and mass amnestic operations.

Contingency Reserve $5.0M

[#16] Initial contingency/reserve fund for significant escalation of suppression or remediation (foundation reserve).

Administrative Overhead One Time $2.3M

[#25] One-time administrative/overhead aggregation (15% applied to one-time subtotal per guidance).

Initial Research And Lab Setup $250K

[#13] One-time research lab buildout and specialized instrumentation for wagon/material analysis and initial experimental rigs.

Facilities $100K

[#1] Secure shed retrofit: lock upgrades, reinforced door, anchor points, blast/ballistic hardening and tamper-evident seals.

Equipment $91K

[#2, #3, #15, #18] One-time hardware: permanent mechanical clamps, sensor/CCTV installation, purchase of specialized transport/trailer, comms encryption hardware.

Amnestic Stockpile $35K

[#6] Initial purchase and storage equipment for Class-A/B amnestic stockpile.

Digital Forensics And Archival Research $20K

[#14] One-time costs for archival retrieval, digital forensics purchases and one-off records acquisition.

🔄 Annual Recurring Costs Total: $7.3M/yr

Covert Payments Preemptive Pool $2.0M/yr

[#22] Pre-emptive advance buys/agreements to prevent releases by high-risk artists; pre-approved pool for proactive purchases.

Suppression Budget $1.5M/yr

[#9] Annual contingency/suppression fund for takedowns, negotiations, buyouts and other suppression actions to prevent 'hit status'.

Staff Wages $1.2M/yr

[#4, #5, #8, #13] Salaries/compensation for on-site security (6 guards incl. benefits), regional rapid-response agent salaries portion, chart/analysis staff salaries (1–2 analysts), and research staff salaries.

Administrative Overhead Recurring $948K/yr

[#25] Recurring administrative/overhead (15% applied to recurring subtotal per guidance).

Industry Liaison Black Ops $500K/yr

[#10] Covert liaison and influence operations with radio/streaming/analytics partners; covert contracts and black ops funding.

Logistics And Transport $460K/yr

[#5, #15] Rapid-response operational costs (vehicles, safehouse leases, readiness drills) and contracted per-move transport contingency averaged annually.

Data Purchase Licensing $200K/yr

[#21] Purchase/licensing of chart/reporting data or vendor services as a lawful alternative to covert interference.

Research And Monitoring $150K/yr

[#13, #3] Ongoing scientific research consumables, outside consultants, modeling and non-salary research expenses; includes part of monitoring analytics.

Cover Story And Legal $100K/yr

[#7] Ongoing legal retainers and baseline legal work for data acquisition, subpoenas, and preservation requests.

Psychological Aftercare $60K/yr

[#19] Ongoing psychological aftercare, cover identity management and monitoring for PoIs and staff interactions.

Incident Response Fund $50K/yr

[#11] Annual pooled fund for PR, payments to businesses/studios and per-incident nondisclosure settlements (baseline provisioning).

Chart Monitoring And Subscriptions $30K/yr

[#8] Analytics subscriptions and streaming/chart monitoring services for continuous surveillance of releases and streaming counts.

Training Sops $30K/yr

[#17] Regular training, SOP updates, audits, and amnestic/containment drills.

Emergency Cleanup Reserve $25K/yr

[#12] Annual provisioning for small-scale cleanups; larger per-incident cleanup costs are scenario-driven.

Law Enforcement Liaison Reserve $25K/yr

[#23] Annual reserve for locally plausible reimbursements, NDAs, and liaison costs with local authorities for incidental responses.

Amnestic Replenishment $15K/yr

[#6] Annual replenishment and storage costs for amnestic stockpile; per-incident administration costs handled in scenarios.

Facilities Maintenance $7K/yr

[#2, #3] Annual maintenance: clamp servicing, sensor/CCTV maintenance, small shed upkeep and tamper-sensor servicing.

Communications Maintenance $5K/yr

[#18] Ongoing secure-comms maintenance, periodic audits and subscription fees.

Supplies And Consumables $3K/yr

[#20] Routine consumables: bolts, lubricants, replacement sensors/batteries.

⚡ Cost Scenarios

📊 Baseline (baseline) $7.3M/yr

89.5% probability / year

Normal year with no major incidents; containment maintained, routine suppression and monitoring executed at planned levels.

no chart hit events no studio impacts routine operations only

🚨 Minor Incident $7.5M/yr

8.0% probability / year +$250K vs baseline

Single localized impact/near-miss at Burbank studio requiring targeted cleanup, limited amnestics and PR/legal payments.

one cover attains limited local exposure minor studio damage or small witness cohort targeted takedowns fail to prevent impact

🚨 Major Incident $10.3M/yr

2.0% probability / year +$3.0M vs baseline

Cover reaches 'hit status' with multiple impacts, significant studio damage and large suppression/buyout operations required.

cover reaches Billboard Hot 100 'hit status' multiple corpses/impacts strain facilities large-scale buyouts or label negotiations required

🚨 Catastrophic Breach $22.3M/yr

0.5% probability / year +$15.0M vs baseline

Suppression fails at scale; national media exposure triggers mass amnestics, massive PR/legal operations and large-scale remediation.

nationwide/viral exposure mass media attention mass amnestic deployment and national PR buyouts

👥 Personnel 18 total

Role	Count	Notes
Security Officer / MTF Agent	6	[#4] On-site guards (minimum 2 per shift × 3 shifts) included in staff wages.
Rapid-Response Team / MTF Agents	8	[#5] Regional rapid-response agents on-call in the Burbank area; salaries portion included in staff wages.
Research Scientist	1	[#13] Research lead for wagon/material analysis (salary included in staff wages).
Lab Technician / Research Support	1	[#13] Lab technician for experiments and sample prep (salary included in staff wages).
Research Analyst / Chart Monitoring	2	[#8] Music/chart analysts monitoring releases and streaming data; salaries included in staff wages.
Administrative / Accounting Support	0	[] Administrative overhead costs are budgeted but specific headcount not separately itemized.

📋 Confidence Notes

Many budget drivers (suppression, buyouts, contingency for mass exposure) have wide historical ranges and event-driven episodic costs; frequent unknowns (chart dynamics, artist deals, incident frequency) make precise estimation difficult. Numbers are midpoint/approximate allocations from analyst ranges and incorporate conservative reserves.

← SCP-4700 ↑ All SCPs SCP-4702 →