← SCP Cost Explorer Read on SCP Wiki ↗
SCP-4103 Keter ~ medium confidence
SCP-4103
Expected annual
$34.6M
One-time setup
$23.5M
Annual recurring
$32.0M
Personnel
147
Estimated one-time setup of approximately $20,000,000 driven by monitoring centers, software, research lab setup, and preparedness funds; recurring costs are ~ $32,000,000/yr driven by staff wages, global feed/licensing, research operations, and field seizure teams.
🏗️ One-Time Capital Costs Total: $23.5M
Emergency Preparedness Fund One Time $5.0M
[#20] One-time surge-preparedness fund for mass-infection scenarios (rapid-response facilities, mass supplies).
Equipment $4.7M
[#5,#7,#22,#19] Computing hardware (on-prem & cloud initial hardware), edge deployment kits, physical assets (vans, recorders, anechoic chambers), and secure archive hardware/storage setup.
Facilities $3.0M
[#4,#8] Capital buildout for central monitoring center(s) and retrofit/construct of secure memetic vault(s).
Initial Research And Lab Setup $3.0M
[#11] Lab buildout and initial instrumentation for specialized memetics research (Project GANYMEDE countermeasures).
Software Development Initial $3.0M
[#2] Initial memetic-detection software development, dataset labeling, testing, and safety sandboxing.
Edge Deployment Kits One Time $2.0M
[#7] Manufacture and covert deployment of station-level detector appliances (example: 2,000 targeted deployments).
Amnestic Inventory One Time $1.0M
[#12] Initial stockpile procurement of pharmaceutical amnestics and associated medical supplies.
Physical Assets One Time $1.0M
[#22] Purchase of secure vans, surveillance hardware, Faraday boxes, and anechoic booths.
Secure Archive One Time $500K
[#19] One-time digital/analog archive setup, cataloguing systems and offline backups.
Training And Sops Initial $200K
[#18] Initial specialized training and creation of containment SOPs for safe playback/analysis.
Opsec Setup One Time $100K
[#23] One-time setup for OPSEC, shell companies, domain registrations, and initial cover infrastructure.
Advanced Countermeasure R&D Initial $0
[#26] Optional high-cost R&D program (initial costs $10M+ per analyst notes); baseline estimate assumes not initiated (0 assigned here).
🔄 Annual Recurring Costs Total: $32.0M/yr
Staff Wages $16.0M/yr
[#1,#3,#10,#11,#17,#12] Program administration, detector/operators staffing, field seizure team salaries, memetics research staff, language & cultural analysts, and medical staffing (aggregated payroll).
Global Feed Licensing $4.0M/yr
[#6] Licensing/access contracts, API ingestion, and secure feeds from broadcasters and streaming platforms.
Amnestic Administration $3.0M/yr
[#13] Per-treatment administration costs (dose, observation, paperwork) aggregated across expected treatment volume.
Cover Story And Legal $2.5M/yr
[#14,#15,#16,#23] Covert public messaging campaigns, legal counsel/takedown actions, payments/compensation/hush arrangements, and ongoing OPSEC maintenance.
Outreach And Cultural Restoration $2.0M/yr
[#25] Grants and programs to support cultural restoration and mitigation of SCP-4103's assimilation effects.
Logistics And Transport $1.4M/yr
[#9,#22,#24] Audio quarantine & shipment logistics, vehicle operating costs, and international liaison travel/transport.
Research And Monitoring $1.0M/yr
[#3,#5,#19,#18] Detector operations & maintenance (non-staff portion), cloud fees and compute, secure archive operations, and refresher training budgets.
Emergency Readiness $1.0M/yr
[#20] Recurring readiness costs for emergency response capacity, mass amnestic readiness, and surge staffing contracts.
Supplies And Consumables $450K/yr
[#12,#27] Consumable amnestic replenishment (non-staff portion) and miscellaneous consumables/incidentals.
Facilities Maintenance $400K/yr
[#4,#8,#22] Ongoing maintenance of monitoring centers, secure vault climate control, and vehicle/equipment upkeep.
Psychological Support $300K/yr
[#21] Counseling, PTSD treatment, and reintegration services for staff and affected civilians.
Advanced Countermeasure R&D Annual $0/yr
[#26] Optional recurring R&D budget for countermeasures; baseline assumes not funded (0 assigned here).
⚡ Cost Scenarios
📊 Baseline (baseline) $32.0M/yr
78.0% probability / year
Normal year with steady monitoring, maintenance, and ongoing research without major incidents.
no significant broadcast incidents routine operations and detections
🚨 Minor Incident $34.0M/yr
12.0% probability / year +$2.0M vs baseline
Localized outbreak due to a live or regional broadcast requiring extra seizures, treatments, and surge field deployments.
localized mass-exposure from broadcast several dozen to a few hundred additional treatments
🚨 Major Breach $52.0M/yr
3.0% probability / year +$20.0M vs baseline
Large-scale mass-infection event requiring activation of surge facilities, mass amnestic operations, international coordination, and extensive legal/cover operations.
widespread broadcast or streaming event mass public exposures with cross-border effects
🚨 Research Breakthrough Requiring Scale Up $57.0M/yr
7.0% probability / year +$25.0M vs baseline
Decision to initiate large-scale advanced countermeasure R&D (vaccine/counter-song) including initial program funding and expanded operations.
promising countermeasure results policy decision to fund large-scale trials
👥 Personnel 147 total
Role Count Notes
Field Agents / MTF (Operational Agents) 40 [#10] Trained covert seizure agents for broadcast sites, events; note estimate from analyst (30–50 agents).
Research Scientists (Memetics / Anthropologists) 28 [#11] Specialized memetics research group staff contributing to Project GANYMEDE and countermeasure research.
Program Management / Administrative Staff 8 [#1] Central program office staff (5–8 FTEs in analyst notes) covering coordination, procurement, and administration.
Security Officers / Guard Staff 20 [#4,#22] Security for monitoring centers, vaults, and transport protection.
Engineers / DevOps / Maintenance 12 [#5,#3] Compute, detector operations, and maintenance engineering staff for real-time audio analysis infrastructure.
Medical Officers / Amnestic Administration 10 [#12,#13,#20] Medical staff for amnestic administration, emergency care, and mass-treatment operations.
Language & Cultural Analysts 15 [#17] Native-language specialists and cultural liaisons supporting detector adaptation and deflection messaging.
Logistics / Drivers / Vehicle Crew 4 [#9,#22] Couriers, shielded van operators, and logistics personnel for audio quarantine & transfers.
Legal / Compliance / Liaison Staff 5 [#15,#23] Legal counsel and cover-infrastructure maintainers for takedowns, licensing, and OPSEC.
Psychologists / Counselors 5 [#21] Staff providing counseling and reintegration services for exposed civilians and personnel.
📋 Confidence Notes
Analyst notes provide detailed line-item ranges, enabling a mid-confidence estimate; however SCP anomalous behavior, geopolitical variability of broadcast access, and optional high-cost R&D introduce significant uncertainty.
← SCP-4102 ↑ All SCPs SCP-4104 →