SCP-7099 — SCP-7099 | Cost Breakdown

Read on SCP Wiki ↗

SCP-7099 Unknown ~ medium confidence

SCP-7099

Expected annual

$7.3M

One-time setup

$6.8M

Annual recurring

$7.0M

Personnel

One-time development and equipment setup (~$6.8M) driven by signal-tracking hardware and a high-consequence contingency reserve; recurring annual operations primarily driven by personnel, overhead, cloud hosting, and takedown/OPSEC budgets (~$7.02M/yr).

🏗️ One-Time Capital Costs Total: $6.8M

High Consequence Planning Reserve $5.0M

[#23] Planning reserve for high-consequence mass-exposure or national-scale response (planning reserve range $5M–$50M; conservative lower-bound set).

Equipment $665K

[#10, #13] Signal/source-tracking equipment & initial setup (SDRs, antenna farms, spectrum analyzers) midpoint ~$500k and initial field vehicles (~$80k–$250k midpoint ~$165k).

Facilities $615K

[#14, #12] Amnestic production facility setup (~$300k–$800k midpoint) and secure media vault structural/environmental work (~$30k–$100k midpoint).

Initial Research And Lab Setup $250K

[#11] Audio analysis & anomalous containment lab buildout (soundproof/EM-shielded rooms, instrumentation) midpoint ~$250k.

Crawler Development $225K

[#1] Crawler/automation software development, QA, initial integration and takedown automation (~$150k–$300k midpoint).

Opsec Initial Hardening $35K

[#9] Initial cybersecurity/OPSEC hardening (pen tests, SIEM baseline, secure comms) ~$20k–$50k midpoint.

Audio Ingest Architecture $10K

[#4] Initial persistent audio archival ingestion architecture and secure backup design (~$10k).

🔄 Annual Recurring Costs Total: $7.0M/yr

Staff Wages $3.8M/yr

[#5, #6, #10, #13, #14, #15, #24] Salaries for digital surveillance analysts/managers, platform liaison & legal specialists, signal-tracking/R&D personnel, field capture & amnestic response teams, amnestic production staff, medical oversight, and recruiting budget (aggregated midpoint of indicated ranges).

Personnel Overhead $1.1M/yr

[#21] HR, payroll, benefits and administrative overhead added ~30% on top of salaries (applied to aggregated staff wages per note).

Cover Story And Legal $305K/yr

[#6, #17, #18, #19] PR/cover-story budget (~$50k–$200k), international legal/compliance retainers (~$50k–$250k), and copyright/licensing contingencies (~$10k–$50k). (Platform liaison staff salaries counted under staff_wages.)

Logistics And Transport $300K/yr

[#13, #16] Travel, per-diem, international liaison travel (~$100k–$400k) plus vehicle fuel/maintenance (~$20k–$80k).

Emergency Takedown Fund $275K/yr

[#7] Discretionary budget for expedited removals, paid expedited reviews or covert procurement (~$50k–$500k midpoint).

Incident Response And Litigation Reserve $250K/yr

[#22] Legal reserve for lawsuits, privacy complaints, PR remediation (~recommended at least $250k; range $100k–$1M).

Social Listening Subscriptions $210K/yr

[#8] Commercial social/listening and API access subscriptions (~$5k–$30k/month midpoint).

Cloud Hosting $180K/yr

[#3] Cloud hosting and compute for crawlers, fingerprinting, autoscaling (~$5k–$25k/month midpoint).

Crawler Maintenance $170K/yr

[#2] Ongoing crawler/automation maintenance, adaptation to platform changes, feature updates (~$100k–$240k midpoint).

Opsec Annual $125K/yr

[#9] Ongoing cybersecurity, threat intel, red-team exercises and monitoring (~$50k–$200k midpoint).

Supplies And Consumables $100K/yr

[#14, #19] Consumables for amnestic production/quality control and occasional licensing/settlement costs when reproducing copyrighted material (~$10k–$50k).

Research And Monitoring $90K/yr

[#10, #11] Ongoing R&D, field tests, re-analysis of archived audio, and instrumentation calibration not captured in staff wages (~estimated).

Facilities Maintenance $75K/yr

[#11, #12, #14] Ongoing maintenance/calibration for audio lab (~$20k–$60k), secure media vault operations (~$5k–$20k), and facility upkeep for amnestic production (~estimated).

Audio Cold Storage $36K/yr

[#4] Ongoing encrypted cold storage and geographically separated backups (~$1k–$5k/month midpoint).

Training And Drills $30K/yr

[#20] Regular training, SOP development and exercises (~$10k–$50k).

⚡ Cost Scenarios

📊 Baseline (baseline) $7.0M/yr

78.0% probability / year

Normal operational year with ongoing takedown activity and routine R&D/maintenance; no major multi-platform incidents.

routine broadcasts isolated takedowns regular R&D/maintenance

🚨 Minor Incident $7.5M/yr

20.0% probability / year +$500K vs baseline

Multi-platform spike or coordinated release requiring intensified takedown, emergency legal action, and short-term staff overtime.

multi-platform spike coordinated release legal pushback

🚨 Major Mass Exposure $17.0M/yr

2.0% probability / year +$10.0M vs baseline

Mass synchronous broadcast or large-scale anomalous effect requiring national-scale amnestic deployment, temporary secure facilities, and major logistics.

mass synchronous broadcast mass casualties/exposures large-scale amnestic deployment

👥 Personnel 36 total

Role	Count	Notes
Digital Surveillance Analyst	10	[#5] Front-line human reviewers for crawler validation and takedown prep; assumed mid-range staffing to cover US/UK/Canada and evening coverage.
Research / Team Manager	1	[#5] Manager for digital surveillance team; supervisory/liaison duties.
Platform Liaison / Legal Specialist	3	[#6] In-house counsel and platform-ops specialists (salaries included in staff_wages aggregation for item #6).
Research Scientist / Signal Analyst	4	[#10] Signal/source-tracking and R&D personnel supporting SDRs, geolocation, and forensics.
Field Agent / MTF Agent	8	[#13] Mobile deployment teams for on-site assessments and amnestic administration; count reflects rapid-response coverage.
Medical Officer	2	[#15] Physicians/psychologists for post-amnestic care and oversight (item #15 included in staff wages).
Amnestic Production Staff (Chemist/Pharmacologist)	3	[#14] Staff for low-volume, high-security amnestic manufacturing and QC (staff & consumables accounted in staff_wages).
Engineer / DevOps / Software Engineer	3	[#1, #2, #3] Engineers for crawler development, maintenance, and cloud operations (crawler dev and maintenance budgets aggregated).
Administrative Staff / HR / Recruiter	2	[#21, #24] HR, payroll, recruiting and cover-identity infrastructure support (recruiting budgets and overhead included).

📋 Confidence Notes

Analyst notes provide detailed line items and ranges, enabling mid-point estimates; uncertainty remains around incident frequency, cloud scaling during spikes, and the scale of a high-consequence event, so confidence is medium.

← SCP-7097 ↑ All SCPs SCP-7101 →