SCP-6030 Keter ? low confidence
SCP-6030
Expected annual
$32.7M
One-time setup
$105.7M
Annual recurring
$31.9M
Personnel
72
Estimated one-time capital and setup costs are approximately $105,675,000 driven by contingency reserves, air assets, lab buildouts and infrastructure; steady-state annual operations are roughly $31,850,000 driven mainly by staff wages, contingency/top-up reserves, cover-story/legal operations, emergency-response funds, and transportation/sensor operations.
🏗️ One-Time Capital Costs Total: $105.7M
Contingency Seed Reserve $55.0M
[#26] One-time seed for large-scale contingency / catastrophe reserve.
Initial Research And Lab Setup $20.0M
[#10, #16] Dedicated temporospatial research laboratory buildout and instrumentation (#10) plus forensic reconstruction/biotech lab build (#16).
Air Asset Purchase $14.0M
[#4] Capital purchase of rotary-wing air asset(s) (representative cost for 1 helicopter at midpoint of provided range).
Facilities $9.1M
[#2, #6, #20] Physical cordons/gates and hardened access (#2), quarantine/medical facility buildout (#6), and off-grid power installation (#20).
Equipment $6.0M
[#3, #12, #14] Field vehicles/ATVs/boats and outfitting (#3), specialized detection hardware and drones/LIDAR (#12), and initial secure IT/server hardware (#14).
Land Use Agreements $1.1M
[#1] One-time negotiation, legal setup and initial covert compensation to NPS/local authorities for park closures and cover arrangements.
Training Development $325K
[#21] Development of initial training syllabus, simulation exercises and memetic safety curriculum.
Pr Staged Operation $150K
[#23] One-time large staged public-relations / staged-incident operation budget (single large operation).
🔄 Annual Recurring Costs Total: $31.9M/yr
Staff Wages $9.3M/yr
[#5, #7, #11, #17] Permanent containment team salaries and loaded costs (#5), quarantine/medical operational staffing (#7), research staff salaries (#11), forensic/legal staff salaries (#17).
Contingency Top Up $5.5M/yr
[#26] Annual top-up for catastrophe reserve to hedge against large-scale Daltu merger or revelation scenarios.
Emergency Response Fund $3.0M/yr
[#18] Annual reserve/top-up for rapid-deployment teams, mass amnestics and large-scale evidence sanitization.
Legal Risk Pool $2.8M/yr
[#25] Recurring clandestine payment reserve for settlements, bribes, buyouts and legal contingency per sensitive case.
Cover Story And Legal $1.8M/yr
[#15] Ongoing evidence-suppression program budget (rapid digital erasure, legal teams, PR response) as baseline program funding.
Forensic Reconstruction Per Year $1.4M/yr
[#16] Expected annual spend on per-case somatic/biotech reconstruction (assumes ~5 cases/yr at mid-range per-case cost).
Research And Monitoring $1.0M/yr
[#10, #11] Ongoing experimental budgets, trials, computing and monitoring program costs related to temporospatial research and detection development.
Air Asset Ops $1.0M/yr
[#4] Operations, maintenance and contracted flight hours for rotary-wing assets or long-term charter alternative.
Mass Screening $1.0M/yr
[#9] Periodic psych screening, prophylactic dosing and monitoring for 200–1,000 at-risk personnel.
Logistics And Transport $750K/yr
[#19, #4] Fuel, resupply flights, ground transport and shuttle costs to remote posts; excludes dedicated air-asset ops which are listed separately.
Land Use Compensation $600K/yr
[#1] Recurring compensation/payments to NPS/local jurisdictions to maintain closures and cover stories.
Pharmaceuticals $600K/yr
[#8] Ongoing pharmaceutical budgets for amnestics, anti-compulsive regimens and controlled substance handling (program baseline).
Public Relations Program $550K/yr
[#23] Annual PR program to justify periodic closures and staged research initiatives.
Supplies And Consumables $500K/yr
[#7, #13] PPE, biohazard disposables, laundry, battery/consumables for field gear and sensors.
Sensor Operations $500K/yr
[#12, #13] Drone pilots, battery replacement, repairs, data processing and node redeployments for distributed sensor mesh.
Scene Remediation Reserve $400K/yr
[#24] Expected annual budget for per-event scene remediation and cleanup (assumes several incidents/year at mid-range costs).
Secure It Maintenance $325K/yr
[#14] Hosting, air-gapped archive maintenance, secure comms and memetic containment system upkeep.
Facilities Maintenance $300K/yr
[#2, #20] Ongoing maintenance of perimeter infrastructure and power system upkeep.
Mental Health Support $300K/yr
[#22] Counseling, resilience programs and retention incentives for exposed staff.
Power Maintenance $150K/yr
[#20] Fuel and maintenance for backup diesel gens and battery/solar replacement.
Training Refreshers $150K/yr
[#21] Ongoing refresher courses, simulation exercises and certification renewals.
Cost Scenarios
📊 Baseline (baseline) $31.9M/yr
85.0% probability / year
Normal year with ongoing monitoring, occasional small incidents handled within reserves and routine operations.
no major Daltu mergers routine monitoring and maintenance
🚨 Minor Incident $32.9M/yr
12.0% probability / year +$1.0M vs baseline
One or a few localized Daltu mergers requiring targeted emergency response, increased per-case reconstruction and intensified suppression efforts.
single Daltu merger localized disappearance clusters small-scale exposure to public
🚨 Major Breach $56.9M/yr
3.0% probability / year +$25.0M vs baseline
Multiple simultaneous Daltu mergers or a high-profile mass disappearance triggering large-scale amnestic campaigns, reconstruction, PR and legal actions.
multiple simultaneous Daltu mergers mass-casualty disappearances external media or governmental exposure
👥 Personnel 72 total
Role Count Notes
Security Officer / MTF Agent 30 [#5] Containment Team Zeta-453 permanent rotation (field operatives, team leads, security).
Research Scientist 20 [#10, #11] Physicists, cognitive scientists, engineers and postdocs assigned to temporospatial research and detection development.
Medical Officer 6 [#7] On-site medical staff, quarantining clinicians and nurses for suspected SCP-6030-1 cases.
Engineer / Maintenance 4 [#2, #12, #20] Technicians for perimeter/gate maintenance, sensor network upkeep, and power systems.
Forensic / Legal Staff 6 [#16, #17] Forensic reconstruction specialists, internal investigators and liaison attorneys for evidence suppression and legal mitigation.
Administrative Staff 6 [#1, #15, #23] Program administrators, grant/cover-story managers and PR/legal coordinators handling land-use agreements and cover operations.
📋 Confidence Notes
Estimates are based on broad ranges provided in analyst notes and are sensitive to per-event frequency, choice of capital strategy (purchase vs charter for air assets), and the unpredictable temporospatial behavior of SCP-6030; per-case costs and incident frequency are highly uncertain, reducing confidence.
← SCP-6029 ↑ All SCPs SCP-6031 →