SCP-4042 Keter ? low confidence
SCP-4042
Expected annual
$14.6M
One-time setup
$19.3M
Annual recurring
$14.4M
Personnel
26
Initial capital requirements are substantial (~$19.3M) driven by contingency reserves, epidemic response planning, and mobile/fixed dampening hardware; annual operating costs are large (~$14.35M/year) dominated by personnel, long-term monitoring, continuous scanning, and R&D.
🏗️ One-Time Capital Costs Total: $19.3M
Epidemic Response Planning $10.0M
[#26] One-time regional/national epidemic response planning and stockpiles to enable rapid scale-up (planning, logistics contracts, surge capacity).
Contingency Reserve $5.0M
[#22] One-time contingency/reserve fund to respond to large-scale failures or legal/settlement costs (seed capital).
Initial Research And Lab Setup $1.3M
[#10, #24] R&D lab buildout and instrumentation for mechanism/detection work plus initial specialized laboratory consumables and secure sample storage.
Mass Screening Preparedness $1.0M
[#18] One-time investment in mass-screening logistics preparedness (planning, temporary lab kits, initial procurement) — does not fund full population testing.
Mobile Dampening Vehicle Capital $600K
[#9] Vehicle-mounted/portable dampening hardware and vehicle modifications (approx. 2 vehicles at mid-range cost).
Equipment $485K
[#5, #6] Fixed entry-point thaumatic scanners (medium site 4 points) and fleet of 6 portable/field thaumatic scanners; includes installation and ruggedized units.
Dampening Chamber Capital $400K
[#8] Capital cost for at least one fixed thaumatic dampening chamber capable of controlled 12-minute exposures (shielding, power conditioning, interlocks).
Facilities $250K
[#1] Construction and outfitting of a 4-person Group Secure Humanoid Containment Cell with reinforced structure, HVAC separation, monitoring, antechamber and wiring for dampening emitter.
Database Deployment $125K
[#11] Secure deployment of Database F-4042 infrastructure (secure hosting, encryption, initial backups, cross-site sync).
Training Curriculum $100K
[#20] One-time creation of training materials and SOPs for identification, scanning, dampening and non-interaction policy.
🔄 Annual Recurring Costs Total: $14.4M/yr
Long Term Demographic Monitoring $2.8M/yr
[#19] Ongoing monitoring of children/intergenerational cases (periodic scans, school-level interventions) for ~1,000 children at mid-range costs.
Epidemic Response Reserve $2.0M/yr
[#26] Annual reserve to support prolonged regional/national containment operations if outbreak persists.
Staff Wages $2.0M/yr
[#4, #11, #13] Salaries for on-site security guards/shift coverage and supervisor, field-response agents (4 teams × 3 agents), and database/analyst staff.
Cover Story And Legal $1.6M/yr
[#14, #17, #23] Baseline ongoing legal, records, cover-up operations, ethical/compliance board retention, and communications/disinformation capability.
Surveillance And Case Monitoring $1.1M/yr
[#12] Long-term surveillance of known cases and relations (periodic checks, electronic monitoring, HUMINT) for a cohort (~100 monitored persons).
Identity Management $1.0M/yr
[#15] Creation/maintenance of false identities, financial provisioning and living expenses for relocated/managed instances (approx. 20 people/year at mid-range).
Contingency Replenishment $1.0M/yr
[#22] Annual replenishment to contingency reserves to maintain response capability for large-scale failures.
Research And Monitoring $900K/yr
[#10] Ongoing R&D program costs (staffing for experiments, analysts, instrumentation operation and experiments to improve detection and dampening).
Mass Screening Reserve $500K/yr
[#18] Annual reserve for rapid-response mass-screening surge capacity (does not cover full-population testing costs).
Logistics And Transport $300K/yr
[#13] Vehicles, equipment maintenance and deployment budgets for field response teams.
Deliberate Demanifestation Ops $300K/yr
[#25] Budget for deliberate heavy dampening/demanifestation deployments (operational deployment, legal insulation) averaged per year.
D Class Care $160K/yr
[#3] Food, medical care, psychiatric checks, clothing and administration for 4 contained D-class plus rotation/backups; includes escort/supervision costs.
Mobile Dampening Operation $150K/yr
[#9] Operation, crew and maintenance costs for vehicle-mounted dampening units.
Psychological Services $150K/yr
[#16] Therapy staff, counter-bonding programs, public-awareness work for controlled populations and per-client counseling capacity.
Monthly Scanning Operations $120K/yr
[#7] Monthly scanning operations for personnel (operator time, overtime, data processing, equipment wear and false-positive follow-ups).
Data Forensics $100K/yr
[#21] Forensic accounting and administrative cleanup after demanifestation events (reconciling records, tax/property trails).
Training Delivery $75K/yr
[#20] Annual delivery of training/refresher courses and staff time for SOP dissemination.
Database Recurring $40K/yr
[#11] Hosting, secure backups, encryption maintenance and small OSINT tooling costs for Database F-4042.
Supplies And Consumables $35K/yr
[#2, #24] Consumables, PPE, linens and recurring lab consumables / cold-storage upkeep.
Dampening Chamber Operation $30K/yr
[#8] Power, conditioning and maintenance costs for fixed dampening chamber(s).
Facilities Maintenance $18K/yr
[#2] Ongoing maintenance, utilities, repairs, cleaning and consumables for containment cell infrastructure.
Cost Scenarios
📊 Baseline (baseline) $14.4M/yr
87.9% probability / year
Normal uneventful year with steady containment program, monthly scans, routine surveillance and ongoing R&D.
no major breaches steady detection and monitoring monthly scans completed
🚨 Minor Incident $15.1M/yr
10.0% probability / year +$750K vs baseline
Localized containment incident or breach requiring targeted response, legal covering, limited deployments and additional lodging/identity costs.
small breach targeted demanifestation legal/cover-up operations
🚨 Major Breach $19.4M/yr
2.0% probability / year +$5.0M vs baseline
Significant breach with multiple casualties or high-profile exposure requiring broad emergency response, large legal settlements and contingency drawdown.
armed breakout multi-site breach major legal exposure
🚨 Epidemic Outbreak $94.4M/yr
0.1% probability / year +$80.0M vs baseline
Widespread outbreak requiring mass screening, population restrictions, national-scale dampening campaigns and major logistics.
suspected community spread mass manifestations need for population-level screening
👥 Personnel 26 total
Role Count Notes
Security Officer / MTF Agent 9 [#4] On-site guards (3 guards/shift × 3 shifts) estimated at mid-range salary assumptions.
Security Supervisor 1 [#4] Single onsite supervisor for guard teams.
Field Response Agent / MTF 12 [#13] Four rapid-response teams of 3 agents each; payroll included in staff_wages.
Database / Analyst 4 [#11] Analysts maintaining Database F-4042 and OSINT monitoring; salaries included in staff_wages.
📋 Confidence Notes
Range estimates and many event-driven, high-uncertainty items (epidemic-scale response, demanifestation frequency, contingency sizing) produce considerable uncertainty; many costs depend on outbreak scale and Foundation policy choices.
← SCP-4041 ↑ All SCPs SCP-4043 →