SCP-6302 Keter ? low confidence
SCP-6302
Expected annual
$43.9M
One-time setup
$7.4M
Annual recurring
$43.1M
Personnel
66
Initial one-time buildout and monitoring systems ~ $7.44M; recurring operations dominated by personnel, legal/PR suppression campaigns, forensic/reserve funds, and international liaison totaling ~ $43.1M/year.
🏗️ One-Time Capital Costs Total: $7.4M
Negotiation Contingency Payments $3.0M
[#8] One-off negotiated payments/contingency budget for publishers/retailers/NDAs.
Equipment $1.6M
[#12, #14, #19, #22] Aggregated initial equipment purchases: field-team kit ($35–75k per team aggregated), remote-surveillance package (trail cams/drones), secure comms initial hardware, and fleet purchase.
Initial Research And Lab Setup $1.0M
[#16] Memetic research lab setup (psych/neuro/memetic instrumentation, trial infrastructure).
Initial Buyout Program $450K
[#5] Initial targeted purchase of retail/used/library copies (50k-copy example).
Facilities $413K
[#15, #24] Vault build and initial safe-house construction (vault $75–200k; safe-house $150–400k).
Initial Epidemiology Assessment $350K
[#1] Rapid mapping/polling/data purchases and travel to determine readership/prevalence/hotspots.
Webcrawler Development $325K
[#2] ML-enabled webcrawler/platform development, classifiers, deployment.
Amnestic Procurement And Pharmacy Setup $250K
[#9] Initial procurement and secure pharmacy/setup for Class-C amnestics and storage.
Training Program Development $100K
[#18] Development of training (medical amnestic administration, memetic safety) initial rollout.
🔄 Annual Recurring Costs Total: $43.1M/yr
Forensics And Casualty Management $12.5M/yr
[#13] Forensic, cover-up, family compensation, legal defense reserves for fatalities and major incidents.
Emergency Contingency Reserve $10.0M/yr
[#25] Annualized maintenance/contribution to a strategic contingency reserve for mass outbreaks or national-scale interventions.
Staff Wages $7.0M/yr
[#3, #12, #17] Salaries: webcrawler/monitoring analysts (3–6 analysts), covert field operatives (50 @ ~$70k/yr = $3.5M), and regional field-response program salaries aggregated.
Cover Story And Legal $4.8M/yr
[#4, #6, #7, #21] Legal takedown retainers and expected litigation budget, covert public-opinion/advocacy operations, influence/misinformation management and public-health/mitigation materials under cover narratives.
Library And School Program $2.5M/yr
[#11] Recurring agreements with schools/libraries for removal/replacement/training (2,000 institutions example aggregated).
Research And Monitoring $2.3M/yr
[#3, #14, #16, #18] Ongoing memetic-research operations (lab ops/personnel & experiments), webcrawler hosting/server costs, remote-surveillance replacement/ops, and per-agent recurring training costs.
International Liaison $1.1M/yr
[#20] Diplomatic/legal/liaison funds for international removal coordination and parallel PR campaigns.
Psychological Support Program $1.1M/yr
[#23] Counseling and reintegration support for treated individuals; aggregate program costs.
Logistics And Transport $825K/yr
[#12, #22] Fleet operations, fuel/maintenance/insurance, and per-incident field-response operational costs.
Amnestic Administration $700K/yr
[#10] Per-patient administration costs, medical staff/observation/logistics; assumes ~1,000 treatments @ mid-range per-treatment cost.
Facilities Maintenance $220K/yr
[#15, #24] Annual vault and safe-house operating costs (climate control, security, utilities, per-facility ops).
Secure Comms Maintenance $100K/yr
[#19] Ongoing maintenance, updates, and audits for encrypted comms and hardened case-management systems.
Supplies And Consumables $0/yr
[]
Cost Scenarios
📊 Baseline (baseline) $43.1M/yr
84.0% probability / year
Normal year with ongoing monitoring, limited amnestic administrations, legal/PR efforts, and maintenance of reserves.
steady monitoring localized incidents only no major media exposure
🚨 Minor Incident $44.1M/yr
15.0% probability / year +$1.0M vs baseline
Localized cluster(s) requiring additional field deployments, targeted amnestic campaigns, and modest legal/forensic response.
single fatality or small cluster regional social-media spike localized library/school outbreak
🚨 Major Outbreak $103.1M/yr
1.0% probability / year +$60.0M vs baseline
Large-scale spread or high-profile exposure requiring mass amnestic deployment, national buyouts, major legal settlements, and reserve drawdown.
national media exposure mass woodland incidents coordinated reprints/distribution surge
👥 Personnel 66 total
Role Count Notes
Webcrawler / Monitoring Analyst 4 [#3] Analysts performing SOC-style monitoring and triage (3–6 analysts estimated; 4 used for budgeting).
Field Operative / Covert Agent 50 [#17] Covert operatives/infiltration staff (50 @ ~$70k/yr as provided).
Field Response Team (teams) 12 [#12] Field-response teams (per-team salaries aggregated into recurring staffing budget; ~12 teams implied by program salary aggregation).
📋 Confidence Notes
Estimates use broad order-of-magnitude ranges from analyst notes; many costs scale nonlinearly with unknown affected-population size and political/legal variability, producing low confidence.
← SCP-6301 ↑ All SCPs SCP-6303 →