SCP-4868 — SCP-4868 | Cost Breakdown

Read on SCP Wiki ↗

SCP-4868 Keter ~ medium confidence

SCP-4868

Expected annual

$20.9M

One-time setup

$16.4M

Annual recurring

$19.3M

Personnel

Initial one-time/setup expenditures are dominated by a large escalation contingency and specialized lab/monitoring/equipment fitouts (~$16.4M total one-time). Recurring annual operations (baseline) are labor- and logistics-heavy — MTF salaries, covert operations, monitoring, removal/recall and legal/PR costs — totaling about $19.3M/yr.

🏗️ One-Time Capital Costs Total: $16.4M

Escalation Contingency Reserve $10.0M

[#25] Reserve for large-scale escalation (nationwide dosing/recall/amnestics).

Equipment $1.9M

[#2, #8, #20] Vehicles, field detection devices, and surveillance installation hardware.

Initial Research And Lab Setup $1.5M

[#12] Forensic food & memetic analysis lab retrofit and specialized instrumentation.

Media Monitoring Development $750K

[#7] Initial development of scanning/OCR/NLP/memetic detection systems.

Facilities $575K

[#3, #10, #29] Forward base fitouts (two regions) and cold-storage/archival fitout.

Chemical Production And Dosing $560K

[#4] Initial C-118 production/QA and dosing hardware (one-time component).

Cross Jurisdictional Contingency $300K

[#22] Contingency for cross-jurisdictional coordination and smoothing.

Legal Retainer $250K

[#5] Retainer and initial liaison/contractor engagement costs.

Audit And Insurance Setup $125K

[#26] One-time audit, insurance setup and oversight reporting tooling.

Evidence Setup $100K

[#16] One-time evidence processing setup, lockers and secure digital storage.

Media Takedown Developer $100K

[#23] Developer time / technical work to patch/remove digital editions (one-time component).

Gaslight Signage $90K

[#14] Initial signage/placement production for Gaslight Protocol.

Ppe And Decon Setup $75K

[#17] PPE, decon kits, and setup for occupational safety.

Training Curriculum $50K

[#18] Curriculum development for memetic-safe handling and partner training.

Initial Inventory Buyup $30K

[#15] Initial targeted buyup of product inventory from retail.

🔄 Annual Recurring Costs Total: $19.3M/yr

Staff Wages $8.5M/yr

[#1, #12, #30, #7, #9, #20, #16, #19, #17, #29] Fully-burdened wages: MTF Nu-50 operatives, forensic researchers, program/admin staff, monitoring analysts, evidence/detention/medical/archival staff.

Research And Monitoring $1.9M/yr

[#7, #23, #24] Ongoing media hosting/cloud ingestion, technical takedown/legal remediation work, and long-term six-month monitoring/certification fund.

Removal And Recall Operations $1.7M/yr

[#9] Manpower, logistics, inventorying, transport to evidence warehouses and retailer compensation reserve during removal/recall.

Logistics And Transport $1.6M/yr

[#6, #11] Covert operations travel/lodging/per-diem/airlift and transport component of hazardous disposal.

Cover Story And Legal $1.1M/yr

[#5, #14, #23] Ongoing retained legal operating costs while active, digital PR/ad buys and covert public-facing operations.

Retail Indemnity Payments $825K/yr

[#21] Payments/indemnities to retail partners to encourage cooperation and cover lost sales/reputation.

Supplies And Consumables $600K/yr

[#4, #11] C-118 replacement stock/consumables (baseline six-month consumption) and bulk disposal/incineration consumables.

Amnestic Administration $500K/yr

[#13] Cost of amnestic procurement and administration for civilian/employee exposures (baseline scale).

Detention Operations $500K/yr

[#19] Short-term holding/processing, translators, medical/legal assessments for detainees (baseline reserve).

Psychological Aftercare $500K/yr

[#28] Counseling and follow-up services for affected civilians/employees (baseline scale).

Facilities Maintenance $440K/yr

[#3, #10, #27] Lease/utilities for forward bases, cold-storage operating cost and incremental energy/utilities for servers/storage.

Surveillance Monitoring And Storage $390K/yr

[#20] Ongoing CCTV/covert camera data storage and monitoring costs (non-wage component included here).

Medical Monitoring $210K/yr

[#17] Occupational health surveillance and medical follow-up costs (non-amnestic medical services).

Inventory Buyup $200K/yr

[#15] Ongoing purchases/buyups from wholesalers and distributors to remove product from market.

Training Delivery $120K/yr

[#18] Ongoing partner/MTF training delivery costs.

Media Takedown Operations $100K/yr

[#23] Ongoing legal/technical remediation work with publishers/platforms (recurring component).

Evidence Processing Ongoing $75K/yr

[#16] Ongoing evidence cataloging, chain-of-custody operations and storage staffing costs.

Compliance Reporting $60K/yr

[#26] Ongoing compliance reporting, oversight audits (non-wage recurring component).

Device Software Maintenance $30K/yr

[#8] Licensing & maintenance for handheld OCR/memetic filter devices.

Archival Ongoing $22K/yr

[#29] Ongoing archival/controlled access maintenance for quarantined fiction copies (non-wage component).

⚡ Cost Scenarios

📊 Baseline (baseline) $19.3M/yr

67.0% probability / year

Normal year with the two-region containment posture, six months of active operations and six months reduced monitoring; no major breaches or national spread.

localized_manifests six_months_active_ops no_national_spread

🚨 Minor Incident $21.3M/yr

25.0% probability / year +$2.0M vs baseline

Localized surge: more widespread retail contamination in the two regions requiring expanded removal, extra amnestics and surge legal/PR.

multiple_store_clusters larger recall campaign

🚨 Major Breach $29.3M/yr

6.0% probability / year +$10.0M vs baseline

Containment failure requiring region-wide intervention: extended operations, expanded buybacks and significant legal settlements.

widespread vendor dispersion municipal exposure clusters

🚨 National Escalation $44.3M/yr

2.0% probability / year +$25.0M vs baseline

Anomaly spreads nationally or into major digital archives, requiring nationwide recalls, mass amnestics and emergency dosing or other extraordinary measures.

national_product_spread digital_archive_infection

👥 Personnel 75 total

Role	Count	Notes
Security Officer / MTF Agent	36	[#1] Six squads of 6 operatives (Nu-50), 24/7 readiness across two regions.
Research Scientist	6	[#12] Forensic food/memetic analysis researchers and technicians.
Project Management / Administrative Staff	5	[#30] Program manager, finance, procurement and administrative coordination.
Monitoring Analyst	6	[#7] Analysts for continuous OCR/NLP/media monitoring pipelines.
Evidence Technician / Handling Staff	4	[#16, #9] Evidence cataloguing, chain-of-custody and processing staff.
Medical Officer	2	[#17, #13] Occupational medical monitoring and amnestic administration oversight.
Engineer / Maintenance	3	[#27] Server/compute, refrigeration and facility maintenance staff.
Security Guard / Warehouse Security	4	[#10] 24/7 security for refrigerated evidence storage.
Detention Staff / Interrogation Staff	6	[#19] Short-term holding, translation and interrogation support staff.
Legal / Liaison Contractors	3	[#5, #22] Retained counsel and municipal liaisons/contractors.

📋 Confidence Notes

Many line items are estimated ranges and split between one-time and recurring; personnel and operations estimates are better-defined (MTF, researchers) but escalation scenarios and legal/retailer cooperation are uncertain, producing medium confidence.

← SCP-4867 ↑ All SCPs SCP-4869 →