SCP-4262 — SCP-4262 | Cost Breakdown

Read on SCP Wiki ↗

SCP-4262 Keter ~ medium confidence

SCP-4262

Expected annual

$319.5M

One-time setup

$1.2B

Annual recurring

$291.5M

Personnel

426

One-time capital and R&D buildout is large (≈$1.16B) driven by amnestic development, specialized weapons/suits, facilities, and aircraft; recurring annual costs are substantial (~$292M/yr) dominated by MTF personnel, specialized equipment sustainment, amnestic stock rotation, and intelligence/cover operations.

🏗️ One-Time Capital Costs Total: $1.2B

Amnestic R And Manufacturing $350.0M

[#9] R&D/validation of Class-A amnestic compounds plus manufacturing capacity and initial stockpile build.

Specialized Weapons R And D And Procurement $200.0M

[#5] R&D/capital and initial procurement/prototypes for specialized/exotic weapons and related secure maintenance facilities.

Facilities $140.0M

[#3] Construction/retrofit of a high-security remote facility with hardening, armory, decon, medical wing and memetic-safe data centers.

Contingency Reserve Fund Seed $125.0M

[#27] Seed fund/reserve for ransoms, black-market purchases, settlements and major one-off contingencies.

Aircraft And Delivery Fleet Purchase $120.0M

[#10] Aircraft modification costs and/or purchase of dedicated delivery platforms for large-scale dispersal capability.

Initial Research And Lab Setup $85.0M

[#19, #20] Field forensic/memetic containment labs and multi-year research program initial setup (lab equipment, instrumentation, initial experiments).

Combat Suits Prototype Fleet $35.0M

[#6] Purchase of ~50 Phase 2 Crow-██████ suits and support infrastructure (chargers, maintenance bays, spares).

Surge Capacity Procurement $30.0M

[#22] Emergency procurement to field additional operators/equipment rapidly (stockpiles, accelerated procurement pipelines).

Equipment $20.0M

[#4] Standard small arms, ballistic protection, initial vehicle/armored fleet procurement and initial issue.

Recruitment Program Setup $18.0M

[#2] One-time development of selection/training program, ranges and simulation facilities.

Cover Identity Creation $14.0M

[#17] One-time creation costs for 306 cover identities (documents, media footprints, initial shell-company profiles).

Recording And Data Systems $10.0M

[#7] Hallow-Kowalewicz Integrated Visual Recording Apparatus, memetic hardening, air-gapped storage procurement and redundancy.

Energy Infrastructure $10.0M

[#25] One-time infrastructure for high-power exotic equipment (batteries, charging infrastructure, specialized power sources).

🔄 Annual Recurring Costs Total: $291.5M/yr

Staff Wages $82.0M/yr

[#1] Fully-burdened salaries, benefits, hazard pay, insurance and retirement for MTF Omega-14 (306 operators) plus ~120 mission-essential support staff.

Amnestic Stock Rotation And Qc $25.0M/yr

[#9] Annual stock rotation, QC, replenishment and safety monitoring for Class-A amnestic supplies.

Research And Monitoring $24.0M/yr

[#7, #19, #20] Ongoing storage, analysis, memetic transcription, long-term behavioral research and monitoring programs.

Cover Story And Legal $23.5M/yr

[#11, #13, #24] Baseline global misinformation, reputation management, legal teams, IOC influence operations and archive manipulation.

Intelligence Counter Protest Ops $20.0M/yr

[#21] Ongoing covert operations to disrupt protests, rogue groups, and potential exposures threatening Olympic scheduling.

Logistics And Transport $19.0M/yr

[#10, #18, #26] Aircraft leasing/ops, clandestine courier networks, safehouses, emergency extraction logistics and routine transport.

Specialized Equipment Maintenance And Upgrades $18.0M/yr

[#5] Maintenance, upgrades, power costs and lifecycle support for specialized/exotic weapon systems and prototypes.

Supplies And Consumables $12.0M/yr

[#4, #25] Annual munitions, general consumables, spare parts and energy consumables for exotic equipment.

Athlete Program Operations $10.0M/yr

[#14] Ongoing recruitment, covert training and career support for Foundation-approved athlete pipelines.

Facilities Maintenance $8.5M/yr

[#3] Annual operations, utilities, maintenance, and hardening upkeep for secure MTF base and containment/staging facility.

Cyber Operations And Censorship Teams $8.5M/yr

[#12] Ongoing cyber teams for rapid content removal, deepfake replacement, and online evidence suppression.

Per Games Additional Security Annualized $8.0M/yr

[#15] Annualized cost for per-Games additional security contingent (avg. allocation across 4-year Olympic cycle).

Contingency Reserve Replenish $8.0M/yr

[#27] Annual replenishment to maintain contingency/reserve fund for emergencies, black-market purchases, and settlements.

Suits Sustainment $7.0M/yr

[#6] Annual sustainment, spare parts and recharge/maintenance cycles for prototype combat suits (10–25% of capital).

Surge Readiness Fund $5.0M/yr

[#22] Recurring readiness/resourcing to enable rapid recruitment/training and materiel surge when required.

Recruitment Training Operations $4.5M/yr

[#2] Recurring annual training exercises, rotations, simulation tech, range time, travel and consumables.

Medical And Amnestic Treatment $4.5M/yr

[#8] Baseline medical, psychiatric care and amnestic treatments for returned personnel (approx. $10–20k/operator annually).

Psyops $4.0M/yr

[#23] Psychological operations and memetic countermeasures to prevent public panic and maintain narratives after incidents.

Per Incident Contingency Costs $0/yr

[#16] Per-incident costs not included in baseline (small amnestic ops $10–200M; multi-city/global deployments $500M–$billions). Set to 0 here; modeled in scenarios.

⚡ Cost Scenarios

📊 Baseline (baseline) $291.5M/yr

81.9% probability / year

Normal year with no major incidents; routine operations, training, maintenance, and stock rotation only.

no ELEIA-related KIA requiring large response regular training and upkeep no major amnestic deployments

🚨 Minor Incident $311.5M/yr

15.0% probability / year +$20.0M vs baseline

Localized KIA or exposure requiring targeted misinformation, limited amnestic deployment or per-country operation.

single-country amnestic deployment high-profile athlete loss requiring multi-million PR/amnestic response

🚨 Major Incident $791.5M/yr

3.0% probability / year +$500.0M vs baseline

Large-scale host-city intervention or multi-city amnestic deployment and major covert operations (e.g., costly IOC/host takeover or multi-country campaign).

multi-city amnestic deployment large host-city bribery/takeover or replacement campaign

🚨 Catastrophic Breach $10.3B/yr

0.1% probability / year +$10.0B vs baseline

Rapid α proliferation or failed ELEIA leading to planetary-scale emergency mobilization requiring multi-billion response.

manifestation or uncontrolled spread of SCP-4262-Ω/α failure of containment leading to global emergency

👥 Personnel 426 total

Role	Count	Notes
Security Officer / MTF Agent	306	[#1] Core Omega-14 operators (306) covered by staff_wages estimate.
Medical Officer	12	[#1, #8] On-site medical staff supporting MTF and treatment/amnestic administration.
Logistics / Support Staff	30	[#1, #18] Logistics, transport coordination, safehouses and courier networks.
Armory / Maintenance Technicians	18	[#1, #4] Weapons maintenance, vehicle and suit technicians included in mission support.
Intel Handlers / Analysts	30	[#1, #7, #12] Intelligence handling, memetic analysis support, and rapid cyber takedown coordination.
Administrative Staff	30	[#1, #17] Administrative, cover-identity maintenance and legal/HR support tied to MTF operations.

📋 Confidence Notes

Analyst notes are detailed and enumerate many line items, allowing medium confidence in baseline and one-time totals; large ranges on R&D, amnestic development, and unbounded catastrophic scenarios create major uncertainty for high-end events.

← SCP-4261 ↑ All SCPs SCP-4263 →