SCP-8038 Keter ~ medium confidence
SCP-8038
Expected annual
$5.4M
One-time setup
$114.1M
Annual recurring
$4.9M
Personnel
28
One-time setup and contingency costs dominate (primarily a large worst-case contingency and IP buyouts), while ongoing yearly operations — scanning, legal/PR, monitoring, and staff wages — drive a multi-million-dollar recurring budget.
🏗️ One-Time Capital Costs Total: $114.1M
Worst Case Global Contingency $100.0M
[#25] Planning estimate for full-scale national/international suppression operations in catastrophic propagation.
Rights Holder Buyout $5.0M
[#18] Potential one-time IP acquisition/buyout to control distribution rights from rights-holders.
Contingency Reserve Fund $5.0M
[#23] One-time contingency reserve seed fund for emergency payouts and litigation backstops.
Platform Settlement Fund $1.0M
[#9] One-time payments/settlements to platforms/CDNs/hosts to remove copies and reimburse platforms.
Manufacturing Distribution Interruption $1.0M
[#22] One-time costs to halt/recall/compensate manufacturing and distribution partners for infected stock.
Facilities $750K
[#13, #14] Air-gapped analysis facility build-out and climate-controlled physical vaults (construction/hardening/climate/security equipment).
Webcrawler Development $600K
[#1] RONDO REVOLUTION development (software engineers, ML engineers, dataset labeling, GPU training/licensing).
Physical Media Acquisition $500K
[#5] Buyback/retrieval purchases for existing physical media (VHS/Laserdisc/Blu-Ray/DVD) in initial containment sweep.
Equipment $160K
[#4, #21] Secure archival hardware (LTO library, HSMs, drives) and tamper-evident logging/audit systems (one-time procurement).
Initial Research And Lab Setup $125K
[#11] One-time lab setup for forensic/media analysis and memetic-safety tooling.
🔄 Annual Recurring Costs Total: $4.9M/yr
Staff Wages $2.2M/yr
[#3, #11, #15, #16, #20] Salaries/benefits for human reviewers, research staff, 24/7 security guards, rapid-response personnel, and community moderators.
Cover Story And Legal $1.2M/yr
[#8, #17, #19, #23] Legal retainers/takedown operations, international legal/translation support, PR/cover-story budgets, and insurance premiums.
Research And Monitoring $850K/yr
[#2, #10, #11, #12, #20] Continuous automated scanning inference costs, dark-web/P2P countermeasures, recurring research operations, memetic-safety training and monitoring/community moderation operations.
Logistics And Transport $250K/yr
[#6, #16] Ongoing covert retrieval/logistics budgets and rapid-response travel/transport allowances.
Supplies And Consumables $150K/yr
[#7, #24] Secure destruction/disposal per-item costs and annual archival migration/media refresh expenses.
Facilities Maintenance $115K/yr
[#4, #14, #21] Maintenance of air-gapped vaults, secure backup upkeep, and ongoing logging/audit system operations.
Cost Scenarios
📊 Baseline (baseline) $4.9M/yr
82.9% probability / year
Normal year with steady scanning, legal retainers, research, and routine retrieval operations; no major outbreaks or buyouts.
steady_detection_volume no_large_scale_propagation
🚨 Minor Incident $5.9M/yr
15.0% probability / year +$1.0M vs baseline
Localized physical/media outbreak and several platform uploads requiring targeted buybacks, extra retrievals and elevated legal action.
localized_physical_outbreak several_platform_uploads
🚨 Major Breach $18.4M/yr
2.0% probability / year +$13.5M vs baseline
Widespread digital propagation and manufacturing-level infection requiring platform settlements, rights negotiations, and large-scale recalls.
widespread_digital_propagation major_streaming_partner_exposure manufacturing_run_infected
🚨 Worst Case Global $115.9M/yr
0.1% probability / year +$111.0M vs baseline
Catastrophic uncontrolled propagation requiring national/international suppression, massive buyouts, and prolonged covert operations.
global_broadcast_insertions mass_physical_distribution persistent_p2p_spread
👥 Personnel 28 total
Role Count Notes
Research Scientist 4 [#11] Forensic/memetic research team (salaries included in staff_wages).
Digital Analyst / Moderator 6 [#3] Human review and moderation team (6 FTEs; triage and takedowns; costs per notes).
Security Officer / MTF Agent 10 [#15] 24/7 physical security staffing for vaults and operations centers (8–12 typical; mid of 10 used).
Rapid-response Team (IT & Field) 4 [#16] On-call rapid-response personnel for emergency removals and field retrievals.
Community Manager / Content Moderator 4 [#20] Monitoring and community management (3–6 moderators; mid-range used).
📋 Confidence Notes
Analyst notes provide many line-item ranges and clear operational categories, but propagation dynamics, partner costs (platforms/IP holders), and worst-case scale are highly uncertain, producing moderate confidence in numeric estimates.
← SCP-8037 ↑ All SCPs SCP-8039 →