SCP-1623 Keter ~ medium confidence
SCP-1623
Expected annual
$26.4M
One-time setup
$143.2M
Annual recurring
$25.6M
Personnel
350
One-time setup and contingency reserves are approximately $143.1M, dominated by land acquisition and large remediation/insurance reserves; steady-state recurring operations are roughly $25.65M/year driven primarily by MTF staffing, field support and logistics.
🏗️ One-Time Capital Costs Total: $143.2M
Agricultural Remediation Reserve $50.0M
[#20] Contingency reserve for large-scale agricultural remediation, seed distribution, relocation and compensation in AK/UK scenarios.
Facilities $39.1M
[#1, #4, #11, #17] Land acquisition and construction: purchase/lease of SCP-1623 areas and four stations per area, central command buildout and humanoid containment module construction.
Containment Insurance Reserve $20.0M
[#34] One-time catastrophic/containment insurance reserve for escalations requiring mass interventions or additional land purchases.
Equipment $17.5M
[#7, #8, #9, #21, #22, #24, #25] Perimeter sensors/hardware, automated response nodes, UAV airframes & ground gear, secure comms hardware, armored vehicles, initial munitions stockpile and CBRT gear.
Satellite Major Repair Reserve $10.0M
[#13] Major repair / replacement contingency for SCPSat Origin.
Aerial Asset Purchase $4.0M
[#15] Optional purchase of a light reconnaissance helicopter (one-time alternative to leasing).
Initial Research And Lab Setup $1.0M
[#16, #19, #29] Database/setup and initial wet-lab / soil analysis equipment and data-storage/archive setup for research program.
Compensation And Relocation $1.0M
[#28] Initial buyouts / compensation and relocation funds for affected locals.
Front Company Setup $200K
[#2] Legal registration and initial PR materials for Soldatesca Cavalleria di Pisa front company.
Identification Database Setup $200K
[#16] One-time database and setup costs for tracking SCP-1623-1/-2 instances.
Secure Pr Collateral $100K
[#27] One-time production of PR collateral and cover-story materials.
Legal One Time Retainer $100K
[#30] Initial legal retainer / covert diplomacy setup costs.
🔄 Annual Recurring Costs Total: $25.6M/yr
Staff Wages $18.1M/yr
[#5, #12, #13, #16, #18, #19, #31] Salaries, benefits and hazard pay for MTF personnel (192), command center operators/analysts, SCPSat engineers/operators, field identification teams, custodial staff/nurses/psychologists, research staff and liaison personnel.
Logistics And Transport $3.0M/yr
[#6, #15, #23] Surge MTF deployments costs, aerial lease/ops (helicopter lease/pilots), and vehicle operation fuel & maintenance.
Supplies And Consumables $2.0M/yr
[#24, #29, #32, #35] Ammunition/consumables replenishment, yearly data storage/ops, field consumables (meals, uniforms) for personnel, and miscellaneous travel/admin incidental expenses.
Facilities Maintenance $900K/yr
[#33, #21, #25] Regular maintenance and refresh of perimeter hardware and sensors, secure-communications maintenance/licenses, and annual CBRT refresher maintenance/training.
Cover Story And Legal $850K/yr
[#3, #27, #30, #26] Annual front-company maintenance/taxes/facilitation payments, PR campaign ops, ongoing legal retainers and clandestine mortuary/disposal capability operations.
Research And Monitoring $800K/yr
[#10, #14] UAV operations/maintenance and backup meteorological/prediction capability operations (including licensing/liaison for anomalous asset use).
Cost Scenarios
📊 Baseline (baseline) $25.6M/yr
92.5% probability / year
Normal year with scheduled monitoring and no major containment escalation.
routine monitoring scheduled Diana events regular maintenance
🚨 Minor Incident $30.6M/yr
5.0% probability / year +$5.0M vs baseline
Localized containment incident or equipment damage requiring repairs, temporary compensation and increased response operations.
localized breach sensor/hardware damage small AK/UK localized effects
🚨 Satellite Failure $36.0M/yr
2.0% probability / year +$10.3M vs baseline
Failure of SCPSat Origin requiring major repair or replacement and temporary loss of primary predictive feed.
SCPSat outage major satellite repair/replacement
🚨 Agricultural Catastrophe $85.7M/yr
0.5% probability / year +$60.0M vs baseline
Large-scale agricultural or public-health disaster following a Diana outcome (AK/UK-level agricultural impacts) requiring full remediation reserve deployment.
mass remaining projections widespread crop failure/soil sterility mass relocation/subsidy needs
👥 Personnel 350 total
Role Count Notes
Security Officer / MTF Agent 192 16 stations × 12 personnel for 24/7 coverage as specified in notes (#5).
Command Center Operator / Analyst 24 24/7 operators and analysts for the command & control center (#12).
SCPSat Engineer / Satellite Operator 8 Satellite telemetry reception, tasking and engineering staff (#13).
Research Scientist 10 Epidemiology, soil/agricultural and medical research staff (#19).
Medical Officer 8 Nurses/psychologists and medical monitoring staff for detained instances (#18).
Engineer / Maintenance 22 Perimeter/hardware maintenance, UAV and vehicle technicians (#33, #10, #23).
Pilots / UAV Operators 18 Long-endurance UAV pilots and leased aircraft pilots/crews (#9, #10, #15).
Administrative Staff 12 Front-company, site administration, procurement and HR support (#2, #3).
Legal / Liaison / PR 8 Ongoing legal counsel, diplomatic liaison and cover-story PR staff (#30, #31, #27).
Logistics / Drivers 20 Vehicle drivers, transport and supply chain staff for site logistics (#23, #35).
Reserve / Surge MTF personnel 28 On-call personnel for surge deployments during Diana events (#6).
📋 Confidence Notes
Analyst notes provide detailed line-item estimates and explicit quantities for many categories (e.g., 192 MTF personnel, four stations per area), but several large items (land acquisition, contingency reserves, choices between leasing vs. purchase) are inherently variable and scenario-dependent, producing moderate overall confidence.
← SCP-1622 ↑ All SCPs SCP-1624 →