SCP-6741 Keter ~ medium confidence
SCP-6741
Expected annual
$5.5M
One-time setup
$7.6M
Annual recurring
$5.3M
Personnel
33
First-year startup (containment retrofit, robotics, amnestic infrastructure, and contingency seed) requires multi-million dollar one-time spending; ongoing annual operations are driven by research/monitoring, MTF readiness, SOC operations and legal/cover-up overhead totaling several million per year.
🏗️ One-Time Capital Costs Total: $7.6M
Contingency Fund Seed $2.8M
[#25] Recommended contingency/rapid-escalation fund seed ($2,750,000 midpoint of $500k–$5M).
Initial Research And Lab Setup $2.1M
[#7, #19, #24] Research DB/license setup ($60,000 midpoint of $20k–$100k), amnestic R&D & production infrastructure ($1,750,000 midpoint of $500k–$3M), one-off experiments ($275,000 midpoint of $50k–$500k).
Facilities $1.2M
[#9, #12] Containment cell retrofit ($1,125,000 chosen midpoint of $250k–$2M) plus backup power/generator purchases ($110,000 midpoint of $20k–$200k).
Equipment $857K
[#3, #5, #10, #11, #26] Ground vehicle & snowmobile capital ($90,000 midpoint of $30k–$150k), thermal/FLIR/drone toolkit ($175,000 midpoint of $50k–$300k), robotic handling & remote restraint ($475,000 midpoint of $150k–$800k), containment monitoring hardware ($87,000 midpoint of $25k–$150k), comms hardware ($30,000 midpoint of $10k–$50k).
Property Acquisition And Remediation One Time $425K
[#17] Initial program-level property seizures/remediation (modeled as acquiring/demolishing several rural properties: combined estimate $425k).
International Setup One Time $275K
[#29] Per-country covert setup / initial liaison establishment ($275,000 midpoint of $50k–$500k).
🔄 Annual Recurring Costs Total: $5.3M/yr
Research And Monitoring $1.4M/yr
[#7, #8, #24] Ongoing analytics/AI team and research staff ($350k), satellite/surveillance subscriptions ($175k), specialized scientific research team & labs ($900k) combined.
Amnestic Operations $550K/yr
[#19] Per-dose administration, monitoring, and ops for amnestic program ($550k midpoint of $100k–$1M/yr).
Staff Wages $425K/yr
[#1] MTF rapid-response staffing, rotations, overtime and hazard pay (midpoint ~$425k/yr from $250k–$600k range).
Front Company Overhead $325K/yr
[#17] Front company staff, property boarding/maintenance, legal admin ($325k midpoint of $150k–$500k/yr).
Monitoring And Soc Operations $275K/yr
[#11] SOC staffing and operations to support 24/7 monitoring ($275k midpoint of $150k–$400k/yr).
Airlift Charter $258K/yr
[#2] Helicopter/fixed-wing emergency charter & airlift (annual midpoint ~$258k between $16k–$500k scenarios).
Cover Story And Legal $250K/yr
[#18] Annual retainer for legal/PR and cover-up operations ($250k midpoint of $100k–$400k).
Contingency Replenish $250K/yr
[#25] Annual replenishment for contingency/rapid-response reserve (modeled $250k/yr).</
Lodging And Staging $235K/yr
[#27] Per-mission lodging/per-diem for deployments (modeled 10 missions) plus staging facility rent ($235k combined).
Medevac Retainer And Caches $180K/yr
[#21] MedEvac standing agreements and trauma equipment caches ($150k retainer + $30k caches).
Informant Payments $175K/yr
[#20] Field intelligence network stipends & informant payments ($175k midpoint of $50k–$300k/yr).
International Liaison $175K/yr
[#29] Annual liaison and covert diplomatic cover costs ($175k midpoint of $50k–$300k/yr).
Psychological Care $150K/yr
[#23] Counseling and resilience programs for high-risk staff ($150k program-level estimate).
Public Records Management $150K/yr
[#30] Ongoing records management, occasional public-record alterations and legal retention ($150k midpoint of $50k–$250k/yr).
Training And Exercises $60K/yr
[#22] Cold-weather capture, survival, and exercises ($60k midpoint of $20k–$100k/yr).
Miscellaneous Consumables $60K/yr
[#31] Day-to-day expendables: fuel, batteries, spare parts, field rations ($60k midpoint of $20k–$100k/yr).
Remote Sensor Deployment $55K/yr
[#6] Deployment/replacement program for remote camera/sensor nodes ($55k midpoint of $10k–$100k/yr).
Evidence Collection And Storage $55K/yr
[#16] Evidence processing and program-level climate-controlled archival storage ($55k midpoint of $10k–$100k/yr).
Forensic And Autopsy Services $50K/yr
[#15] Autopsy and forensic pathology costs (modeled 10 cases/yr at ~$5k each midpoint $2k–$8k).
Ground Vehicle Maintenance $35K/yr
[#3] Maintenance, fuel and servicing for snowmobiles/tracked AT vehicles ($35k midpoint of $10k–$60k/yr).
Thermal And Drone Maintenance $30K/yr
[#5] Maintenance, repairs and data subscriptions for FLIR/drones ($30k midpoint of $10k–$50k/yr).
Backup Power Maintenance $30K/yr
[#12] Annual fuel and maintenance for generators/UPS ($30k midpoint of $10k–$50k/yr).
Waste Disposal And Cremation $28K/yr
[#28] Biohazard disposal and contracted incineration services ($27,500 midpoint of $5k–$50k/yr).
Communications Services $22K/yr
[#26] Airtime, SATCOM services and encryption subscriptions ($22,500 midpoint of $5k–$40k/yr).
Field Euthanasia And Medical $12K/yr
[#14] Per-case euthanasia consumables and medic deployments (modeled at $12,500/yr midpoint of $5k–$20k).
Biohazard Consumables $11K/yr
[#13] Field biohazard supplies and decontamination consumables ($11k midpoint of $2k–$20k/yr).
Cold Weather Gear Replacement $9K/yr
[#4] Replacement consumables and wear for cold-weather PPE ($9k midpoint of $3k–$15k/yr).
Facilities Maintenance $0/yr
[]
Supplies And Consumables $0/yr
[]
Logistics And Transport $0/yr
[]
Cost Scenarios
📊 Baseline (baseline) $5.3M/yr
80.0% probability / year
Normal operational year with routine responses, monitoring, and program maintenance.
2–5 responses per year routine sensor deployments standard MTF rotations
🚨 Minor Incident $5.4M/yr
15.0% probability / year +$150K vs baseline
A year with elevated sightings and equipment losses requiring extra missions, replacements, and legal/forensic costs.
multiple rapid-response activations drone or vehicle losses additional autopsies/legal payments
🚨 Major Capture And Containment Upgrade $8.8M/yr
5.0% probability / year +$3.5M vs baseline
Capture or decisive escalation forcing rapid containment cell upgrades, international operations, and large-scale amnestic/production scale-up.
successful capture or discovery requiring retrofit international incidents large scale amnestic production/scale-up
👥 Personnel 33 total
Role Count Notes
Security Officer / MTF Agent 12 [#1, #22] Active MTF operators assigned for rapid response rotations (team sizes 8–12; modeled 12 on staff to cover rotations).
Research Scientist 9 [#7, #24, #19] Data analysts, AI specialists and scientific researchers supporting profiling, physiology research and amnestic R&D.
SOC Operator / Monitoring 4 [#11, #8] 24/7 monitoring and SOC staffing to manage CCTV, sensors and satellite tasking.
Medical Officer / Medic 2 [#14, #21] Medics responsible for field euthanasia readiness, casualty care and medevac coordination.
Engineer / Maintenance 2 [#10, #12, #3] Technical staff for robotic systems, generators, vehicles and equipment maintenance.
Administrative Staff / Front Company 3 [#17, #30] Front company administration, records management and legal liaison staff.
Site Director / Executive Staff 1 [#11, #18] Single executive oversight role for site-level decisions and cover coordination.
📋 Confidence Notes
Estimates are based on analyst-provided ranges and reasonable midpoints; SCP behavior and incident frequency remain uncertain, causing moderate uncertainty in annual probabilities and per-incident costs.
← SCP-6740 ↑ All SCPs SCP-6742 →