SCP-6677 Unknown ~ medium confidence
SCP-6677
Expected annual
$5.7M
One-time setup
$7.6M
Annual recurring
$5.3M
Personnel
28
Initial one-time seed setup is estimated at approximately $7.59M to establish hardened archival, forensic, and research capacity; ongoing operations are driven by personnel-heavy monitoring, MTF operations, legal/takedown, and compute costs totaling roughly $5.27M/year.
🏗️ One-Time Capital Costs Total: $7.6M
Long Term Contingency Seed $5.0M
[#24] Multi-year contingency / escalation fund seed to handle worst-case scale-ups or diplomatic/GOI expenses.
Insurance Reserve Seed $500K
[#23] One-time reserve to cover potential litigation/indemnity (seed capital for lawsuits or adverse events).
Equipment $375K
[#1, #11] Secure archival storage hardware (air-gapped cluster + write-blocked ingest station) and digital evidence seizure kits / transport vehicle outfitting.
Initial Research And Lab Setup $375K
[#15, #17] Neuropsychological study startup (imaging, EEG, biomarker sampling) and forensic video/puppet analysis instrumentation and expert consulting.
Metatron Development $350K
[#4] METATRON.aic initial integration and signature/model development (one-time engineering & integration).
Amnestic Initial Stockpile $300K
[#13] Initial procurement, controlled-substance licensing, and secure pharmacy stockpile for amnestic/pharmacological agents.
Contingency Goi Procurement Seed $250K
[#18] Seed budget for GOI interactions, buyouts, covert procurement of masters or rights.
Facilities $210K
[#2, #14] Physical hardening (Faraday shielding, SCIF doors, fire suppression, secure lockers) and outfitting observation/safe rooms (10 rooms × midrange outfitting assumed).
Training Development $85K
[#20] One-time development of training, SOPs, and dissemination materials for frontline responders.
Initial Indexing Spike $60K
[#5] One-time compute/indexing spike to bootstrap large-scale scanning and indexing.
Legal Retainer $50K
[#7] One-time retainers for in-house/contract counsel to prepare takedown/legal readiness.
Initial Archival Copies $30K
[#3] Initial cost to create redundant long-term archival media (tape vaulting / cold copies).
🔄 Annual Recurring Costs Total: $5.3M/yr
Staff Wages $3.2M/yr
[#6, #9, #19, #25, #7] Salaries and benefits for cybersecurity/forensics team, MTF Kappa-43 operators, monitoring staff, administrative/program management, and in-house counsel portion (aggregated).
Cover Story And Legal $670K/yr
[#7, #8, #16, #18, #20] Annual legal/takedown operations, covert liaison/payoffs to platforms/ISPs, public cover/PR campaigns, ongoing GOI negotiation costs, and training updates/delivery.
Contingency Fund Replenishment $500K/yr
[#24] Annual replenishment target for long-term contingency/escalation fund.
Research And Monitoring $459K/yr
[#4, #5, #19, #21, #15] METATRON tuning and model retraining, compute & licensing for large-scale scanning, monitoring/takedown tooling, IT logging/evidence retention, and ongoing neuropsych research follow-ups.
Logistics And Transport $200K/yr
[#10, #11] Covert field investigation budgets (travel, surveillance, safehouses, raid logistics) and transport logistics for seized media.
Clinical Response $50K/yr
[#12] Baseline annual budget for mobile clinical response (ambulance/ER/psych observation) assuming low-frequency incidents; per-incident cost ranges $1.5k–$7k.
Insurance Premiums $50K/yr
[#23] Ongoing insurance or liability premium estimates tied to exposure risk and international operations.
Facilities Maintenance $36K/yr
[#3, #22] Ongoing storage vault rental and energy/maintenance for dedicated servers (cold storage rental + power/cooling).
Supplies And Consumables $25K/yr
[#13] Consumable costs (per-administration supplies where applicable) and routine consumables for pharmacy/medical operations.
Amnestic Stockpile Replenishment $25K/yr
[#13] Ongoing replenishment and licensing costs for controlled substances and amnestic courses (per-administration $50–$1,500).
Cost Scenarios
📊 Baseline (baseline) $5.3M/yr
74.0% probability / year
Normal year with routine monitoring, takedowns, periodic investigations, and maintenance of readiness without major public spread.
limited_distribution routine detections periodic field ops
🚨 Minor Incident $5.5M/yr
20.0% probability / year +$200K vs baseline
Localized targeted leak or spike requiring elevated takedown activity, extra covert liaison payments, and increased MTF deployments.
targeted leak surge in reuploads small vendor refusal
🚨 Major Public Leak $10.3M/yr
5.0% probability / year +$5.0M vs baseline
Viral public distribution across major streaming platforms and P2P networks causing mass exposure and large-scale takedown & medical response.
viral streaming leak widespread P2P seeding international redistribution
🚨 Catastrophic Mass Exposure $20.3M/yr
1.0% probability / year +$15.0M vs baseline
Widespread uncontrolled distribution (global platforms, bootleg copies), requiring emergency international diplomacy, buyouts, and mass clinical/amnestic campaigns.
global viral distribution failure of major platforms to cooperate discovery of physical production sites with sapient entities
👥 Personnel 28 total
Role Count Notes
Cybersecurity & Digital Forensics Team 4 [#6] Digital forensics analysts and AI/malware specialists to triage detections and perform analysis (3–6 FTEs in notes; mid-range used).
Security Officer / MTF Agent (Kappa-43) 12 [#9] Rapid-response operators for tracing, seizures, and field containment (8–16 operators in notes; mid-range used).
Monitoring / Takedown Analysts 3 [#19] Staff for peer-to-peer/darknet monitoring and platform surveillance (staff portion included in recurring staffing).
Research Scientist 2 [#15, #4] Neuropsychological researchers and ML/signature engineers supporting studies and METATRON tuning.
Medical Officer / Clinical Team 3 [#12, #13] Mobile medical and psychiatric staff for clinical response and amnestic administration.
Administrative Staff / Program Management 3 [#25] Procurement, compliance, auditing and program coordination (2–4 FTEs in notes; mid-range used).
In-house Counsel / Legal Liaison 1 [#7] Legal staff for takedowns, international liaison and coordination (supplemented by contracted counsel).
📋 Confidence Notes
Analyst notes provide line-item ranges and recommended budgeting guidance, but key uncertainties remain (propensity for public spread, frequency of incidents, and GOI cooperation). Chosen point estimates and scenario probabilities reflect midpoint judgments and programmatic assumptions.
← SCP-6676 ↑ All SCPs SCP-6678 →