SCP-4806 — SCP-4806 | Cost Breakdown

Read on SCP Wiki ↗

SCP-4806 Keter ~ medium confidence

SCP-4806

Expected annual

$41.3M

One-time setup

$100.3M

Annual recurring

$39.3M

Personnel

Estimated one-time startup (infrastructure, R&D, contingency) is approximately $100.3M, driven by hub buildouts, contingency reserves, and large R&D programs; annual operations are ~ $39.3M, driven primarily by rapid-response staffing, monitoring, amnestic production, and legal/cover operations.

🏗️ One-Time Capital Costs Total: $100.3M

Contingency Fund $35.0M

[#21] Long-term contingency / disaster reserve for mass amnestic operations or deniability (~$35M one-time reserve).

Specialized Containment Research Setup $15.0M

[#28] Setup for specialized containment/neutralization research program (~$15M one-time).

Equipment $14.2M

[#3, #4] Field response kits and vehicles per hub (~$7.2M) and aerial assets (drones/helicopters) (~$7.0M).

Facilities $12.0M

[#1] Twelve regional rapid-response hubs build-out/secure lease improvements (~$12M one-time).

Robotics And Remote Systems Rnd $7.5M

[#16] R&D and prototype builds for non-human observation and remote manipulators (~$7.5M one-time).

Initial Research And Lab Setup $5.0M

[#9] Amnestic synthesis/production lab and cleanroom buildout (~$5M one-time).

Monitoring System Development $3.0M

[#7] Development of global monitoring/detection pipeline (AI, social scraping, CCTV ingestion) (~$3M one-time).

Sam System R And D $2.5M

[#5] Development and initial R&D for Subconscious Aversion Memetics (SAM) content and protocols (~$2.5M one-time).

Sam Broadcast Kits $2.4M

[#5] Portable SAM broadcaster kits and field transmitters (~$200k/hub → ~$2.4M one-time).

Personnel Compensation Reserve $2.0M

[#26] One-time personnel loss & compensation reserve (~$2M one-time).

Infosec Hardening $1.0M

[#23] Initial information security hardening, secure comms, counterintelligence tooling (~$1M one-time).

Archive Case Management Dev $500K

[#25] Secure archive & case management system development (~$500k one-time).

Forensic Simulation Training $200K

[#15] One-time forensic simulation & evidence fabrication training (~$200k one-time).

🔄 Annual Recurring Costs Total: $39.3M/yr

Staff Wages $11.0M/yr

[#2] Rapid-response team salaries & benefits (12 hubs × ~8 staff, blended fully-burdened) ≈ $11.0M/yr.

Specialized Containment Research Ops $3.5M/yr

[#28] Ongoing R&D for containment/neutralization (~$3.5M/yr).

Misc And Overhead $3.0M/yr

[#30] Administrative overhead, purchasing, travel and contingency (~$3.0M/yr; ~10–15% of op budget).

Research And Monitoring $2.5M/yr

[#7, #17] Monitoring ops/cloud compute/satellite subs (~$1.0M/yr) plus controlled experimentation budget (~$1.5M/yr).

Logistics And Transport $2.5M/yr

[#4, #19] Aerial asset maintenance/fuel/pilot hours (~$1.35M/yr) and hub vehicle transport/airlift (~$1.1M/yr) = ~$2.45M/yr.

Cover Story And Legal $2.3M/yr

[#6, #13, #20, #29] Emergency broadcast access (~$600k/yr), PR/controlled narratives (~$450k/yr), legal retainer/liaison (~$750k/yr), media litigation reserve (~$500k/yr).

Amnestic Production And Admin $2.1M/yr

[#9, #14] Amnestic production per-dose and field administration (~$1.8M/yr) plus aftercare/administration (~$300k/yr) → ~$2.1M/yr.

Supplies And Consumables $1.4M/yr

[#3] Annual replacement/consumables/maintenance for field kits (~$120k/hub → ~$1.44M/yr).

Mortuary Forensics And Coverup $1.4M/yr

[#11] Mortuary/forensic handling, falsified autopsies, family payouts and amnestics (~$1.44M/yr estimate).

Facilities Maintenance $1.2M/yr

[#1] Hub utilities, rent top-ups and maintenance (~$100k/hub → ~$1.2M/yr).

Law Enforcement Liaison $1.2M/yr

[#12] Crowd control coordination, off-books liaison/bribes or overtime (~$100k/incident ×12 → ~$1.2M/yr).

Training And Drills $1.2M/yr

[#18] Annual memetic hazard, response, and amnestic training (~$100k/hub/yr → ~$1.2M/yr).

Social Media Takedown $1.0M/yr

[#8] Social media/image takedown & disinformation team operations (~6–10 staff + takedown budgets → ~$1.02M/yr).

Robotics Operations $750K/yr

[#16] Ops/maintenance for tethered climbers, remote manipulators (~$0.75M/yr).

Insurance And Replacement $750K/yr

[#22] Asset replacement reserve / insurance (~$0.75M/yr).

Infrastructure Manipulation $750K/yr

[#27] Temporary road closures, CCTV control, municipal permit manipulation (~$0.75M/yr).

On Site Medical $600K/yr

[#10] On-site medical triage, ER coordination, hospital reimbursements (~$50k/incident ×12 → ~$600k/yr).

Info Sec And Opsec $600K/yr

[#23] Ongoing information security, counterintelligence, and secure comms ops (~$600k/yr).

Personnel Compensation Replenishment $500K/yr

[#26] Annual replenishment for personnel loss/compensation pool (~$500k/yr).

Sam Content Validation $300K/yr

[#5] Ongoing SAM content validation and updates (~$200–400k/yr; mid ~$300k/yr).

Translation And Cultural Compliance $300K/yr

[#24] International translation and cultural advisory teams (~$300k/yr).

Forensic Simulation And Evidence Fabrication $250K/yr

[#15] Ongoing specialist teams/materials for evidence fabrication (~$250k/yr).

Archive Case Management Ops $150K/yr

[#25] Archive and case management operations (~$150k/yr).

⚡ Cost Scenarios

📊 Baseline (baseline) $39.3M/yr

85.0% probability / year

Normal operating year: regular managed manifestations (~12 incidents), routine maintenance, staffing, monitoring, and ongoing R&D and admin.

routine_manifestations no_major_media_exposure normal_hub_operations

🚨 Minor Incident $44.3M/yr

10.0% probability / year +$5.0M vs baseline

A larger-than-average manifestation causing multiple serious injuries/fatalities, elevated media attention requiring extra amnestics and PR expenditures.

large_crowd_surge multiple_fatalities localized_media_spike

🚨 Major Breach $69.3M/yr

5.0% probability / year +$30.0M vs baseline

Mass manifestation in a major city with widespread media exposure, requiring large-scale amnestic deployment, contingency drawdown, international mobilization, and major cover operations.

mass_manifestation_in_major_city widespread_media_exposure overwhelmed_response_capabilities

👥 Personnel 96 total

Role	Count	Notes
Team Leader	12	[#2] One team leader per hub; included in rapid-response staffing count.
Medic / Tactical Medic	24	[#2] Two medics per hub; included in rapid-response staffing count.
Security Officer / Operator	24	[#2] Two security operators per hub; included in rapid-response staffing count.
Memetics Operator	12	[#2] One memetics operator per hub; included in rapid-response staffing count.
Drone / Robot Operator	12	[#2] One drone/robot operator per hub; included in rapid-response staffing count.
Logistician / Field Support	12	[#2] One logistician per hub; included in rapid-response staffing count.

📋 Confidence Notes

Estimates are based on detailed analyst-provided line items and modeled incident frequency but include many jurisdiction-dependent, illicit, and anomalous expense categories (bribes, cover-ups, contingency drawdowns) with wide ranges; manifest frequency and fatality counts remain uncertain, producing medium confidence.

← SCP-4805 ↑ All SCPs SCP-4807 →