← SCP Cost Explorer Read on SCP Wiki ↗
SCP-6277 Keter ~ medium confidence
SCP-6277
Expected annual
$22.8M
One-time setup
$44.4M
Annual recurring
$22.4M
Personnel
64
One-time startup costs are estimated at ~$44.4M driven largely by R&D, contingency reserves, and large-scale one-time mobilization funds; annual recurring operations run ~ $22.4M/yr driven primarily by staff wages, field response operations, manufacturing/medical response, and legal/cover-story budgets.
🏗️ One-Time Capital Costs Total: $44.4M
Scaling Contingency Reserve $25.0M
[#25] Recommended one-time contingency reserve for epidemic/mass-exposure mobilization (minimum recommended allocation).
Initial Research And Lab Setup $8.9M
[#4, #7, #14, #18] Anti-occlusion R&D program capital (lab space, trials), Parapsychology lab setup (neuroimaging access/specialized rigs), specialized imaging purchase, and data/epidemiology tooling (one-time research instrumenting and lab buildout).
Crisis Containment Reserve Seed $5.0M
[#13] One-time seed for Crisis Containment / Black-Project rapid mobilization fund.
Facilities $2.2M
[#1, #6, #19] Central Monitoring fit-out, Forensic Media Vault buildout, and Mirror-Control pilot program (physical construction/fit-out components).
Field Response Kits $720K
[#3] Vehicle/equipment kits for 6 regional rapid-response teams (6 x $120k).
Crisis Pr Campaign $500K
[#20] One-time crisis PR / major campaign (lower-end contingency for a public leak).
Detection Ai Development $475K
[#2] One-time model development and integration for detection AI / social-media monitoring.
Amnestic Delivery Engineering $400K
[#5] Engineering & certification for amnestic delivery methods (sprays/injectables/digital filters).
Security And Backup Hardening $300K
[#22] One-time hardened power/cybersecurity hardening and physical resiliency work (non-structotted items).
Outreach Startup $250K
[#10] Public-facing outreach / liaison program startup and discreet training materials production.
Legal Framework Setup $150K
[#11] One-time legal framework and rapid-takedown infrastructure setup.
Classified Procurement Legal Setup $150K
[#24] One-time legal setup for classified procurement processes.
Training Simulation Setup $120K
[#21] One-time setup for live simulation hardware and simulation infrastructure.
Ethics Charter Setup $75K
[#17] One-time chartering and setup costs for internal Ethics/Oversight board.
Specialized Ppe Procurement $60K
[#9] Initial procurement of anti-reflection / non-reflective kits and shields.
Equipment $0
[]
🔄 Annual Recurring Costs Total: $22.4M/yr
Staff Wages $12.0M/yr
[#2, #3, #7, #11, #16, #18] Aggregate recurring payroll: detection analysts, field-response team salaries (6 teams), research staff/technicians, legal takedown lawyers, Parapsychology department payroll, and data analysts (aggregated program payroll).
Supplies And Consumables $2.2M/yr
[#4, #5, #8, #9, #14] Recurring manufacturing & QC for anti-occlusion agents, stockpile replenishment and distribution, clinical patient followup costs (therapy & acute treatment budgets), PPE replacements, and equipment maintenance/calibration consumables.
Cover Story And Legal $2.2M/yr
[#10, #11, #15, #20, #23, #24] Recurring outreach/training visits, legal settlements/compensation baseline, fatality/mortuary contingency, ongoing PR/cover-story reserves, small grants/public health partnerships, and audit/compliance procurement overhead.
Crisis Containment Replenishment $2.0M/yr
[#13] Annual recommended replenishment buffer for Crisis Containment / Black-Project fund.
Logistics And Transport $1.9M/yr
[#3, #12] Field response travel/fuel/consumables and secure transportation/global logistics baseline budget (airlift charters, shipping, visa/clearance handling).
Facilities Maintenance $1.1M/yr
[#1, #6, #19, #22] Colocation/SCIF ops, vault storage maintenance, mirror-retrofit maintenance pilot, and baseline cybersecurity operations (ongoing facilities and operations support).
Research And Monitoring $640K/yr
[#2, #7, #17] Ongoing detection platform/cloud ops (non-payroll portion), research program consumables/subject compensation, and ethics/oversight recurring operations.
Training And Exercises $180K/yr
[#21] Recurring training simulations, man-hours, and simulation hardware refresh.
Red Team Exercises $100K/yr
[#22] Periodic memetic red-team testing and resilience exercises.
⚡ Cost Scenarios
📊 Baseline (baseline) $22.4M/yr
87.9% probability / year
Normal operational year with program at baseline scale (~500 confirmed incidents/year) and no major mass-exposure events.
steady_incidence_rate no major public leaks normal R&D and replenishment cycles
🚨 Minor Incident $23.7M/yr
10.0% probability / year +$1.3M vs baseline
Localized surge / regional cluster requiring additional charters, emergency PR, and increased medical/forensic handling (e.g., 100 extra incidents/partial mass-deployment).
regional outbreak viral social-media cluster small-scale public event exposure
🚨 Major Breach $32.4M/yr
2.0% probability / year +$10.0M vs baseline
Significant mass-exposure (thousands-range localized) requiring large-scale amnestic deployment, international legal operations, and major replenishment of reserves.
large public event leak cross-border exposure cluster rapid meme propagation
🚨 Catastrophic Breach $72.4M/yr
0.1% probability / year +$50.0M vs baseline
Widespread epidemic-level exposure requiring full mobilization of contingency reserves, global emergency response, and sustained multi-month operations.
global meme cascade major platform failure/leak simultaneous multi-country mass events
👥 Personnel 64 total
Role Count Notes
Security Officer / MTF Agent 24 [#3, #16] 4 agents per team x 6 regional teams (primary field response security staffing).
Medic / Medical Officer 6 [#3, #8, #16] 1 medic per field team to provide acute triage and medical response.
Memetics Specialist 6 [#3, #4, #16] 1 memetics specialist per field team and program memetic expertise for R&D.
Research Scientist 6 [#7, #4, #16] Senior researchers and lab staff in Parapsychology Research Unit (range noted 3–5; expanded for program).
Data Analyst / Epidemiologist 3 [#2, #18, #16] Monitoring, detection analysts, and epidemiology/rate-tracking staff supporting the detection AI and analysis pipeline.
Legal Counsel / Rapid Takedown Team 4 [#11, #20] Four recurring legal staff noted for takedown and legal ops; additional ad-hoc settlement funds exist.
Evidence Technician / Archivist 4 [#6, #16] Vault ingestion, cataloging, and evidence preservation staff.
Administrative Staff 8 [#16] Program admin, operations coordination, HR, and finance support covered in payroll.
Sysadmin / IT 2 [#1, #22] Monitoring center sysadmin and IT security staff for servers, colocation, and cybersecurity operations.
Site Director / Executive Staff 1 [#16] Executive-level program oversight.
📋 Confidence Notes
Estimates are order-of-magnitude and based on analyst-provided ranges and program assumptions; major uncertainties are incident rate, payroll overlap across line items, and the low-frequency/high-impact nature of mass-exposure events.
← SCP-6276 ↑ All SCPs SCP-6278 →