← SCP Cost Explorer Read on SCP Wiki ↗
SCP-1717 Keter ~ medium confidence
SCP-1717
Expected annual
$83.2M
One-time setup
$126.5M
Annual recurring
$81.5M
Personnel
76
Initial one-time establishment and contingency capitalization are ~USD 126.6M, with annual recurring operating, monitoring, R&D and compensation costs of ~USD 81.5M/yr; largest drivers are long-term R&D, surveillance/GC-MS operations, compensation/land acquisition and large-area incineration responses.
🏗️ One-Time Capital Costs Total: $126.5M
Contingency Reserve Fund $50.0M
[#29] Capitalization of an emergency/catastrophic-response reserve (recommended fund to cover multi-regional outbreaks, emergency grain purchases, and rapid R&D scale-up).
Initial Research And Lab Setup $27.5M
[#4, #9, #11, #18, #22] High-containment herbicide synthesis & QC facility and lab buildout, fixed GC/MS instrumentation for central labs, satellite-algorithm R&D, long-term program startup seed funding (retroviral program), and epidemiological/model-development initial costs.
Facilities $20.0M
[#6] Land-acquisition / Eminent Steward seed fund to purchase affected properties and consolidate parcels; does not include ongoing legal maintenance.
Equipment $13.6M
[#3, #9, #13, #23, #24] Capital fleet and heavy-equipment purchase (bulldozers/engines), mobile-lab conversions and field hardware, secure cold-storage units, one-off IT/editing campaign costs, and initial security/perimeter installs.
Soil Remediation Initial $5.0M
[#8] Initial soil-remediation capital and trial phytoremediation startup for contaminated hectares prior to large-scale recurring remediation.
Contingency Stockpile Establishment $5.0M
[#25] One-time establishment of uncontaminated grain and replacement-seed reserves (seed banking infrastructure, initial commodity purchases).
Compensation Fund $5.0M
[#17] One-time pooled buyout/relocation/quiet-compensation fund to handle initial wave of landowner settlements and urgent payouts.
Legal And Consolidation $500K
[#6] Legal fees, title consolidation and one-off litigation reserves associated with initial property acquisitions.
🔄 Annual Recurring Costs Total: $81.5M/yr
Research And Monitoring $36.8M/yr
[#18, #19, #10, #22, #11, #9] Ongoing long-term retroviral mitigation R&D program, applied plant-biotech trials, routine agricultural surveillance and testing programs, modeling and decision-support operations, satellite imagery subscriptions/analysis and GC/MS lab operating budgets.
Staff Wages $12.0M/yr
[#20] Salaries, benefits, clearance & retention for core staff (researchers, analysts, support personnel).
Logistics And Transport $10.0M/yr
[#1, #2, #3, #12, #27, #26] Rapid-response MTF mobilization and travel, aerial firefighting/tanker contracts for incineration responses, ground-suppression operations, field verification dispatches, forensic/recovery logistics, and international containment/covert engagement operations.
Compensation Program $5.0M/yr
[#7, #17] Annual budgeted payments and subsidies to compensate landowners for mandated fallow and lost agricultural income; also ongoing quiet payments and buyouts.
Contingency Reserve Replenishment $5.0M/yr
[#29] Annual replenishment/financial provisioning to maintain catastrophic-response liquidity and reserves.
Soil Remediation Operations $3.0M/yr
[#8] Recurring per-hectare remediation operations, long-term soil testing and repeat phytoremediation passes averaged across expected contaminated areas.
Supplies And Consumables $2.8M/yr
[#5, #14, #15, #25, #13] Herbicide consumables, PPE, incineration consumables, hazardous-waste transport & incineration per-ton costs averaged across expected incidents, stockpile rotation and disposal consumables, and decontamination supplies.
Facilities Maintenance $2.4M/yr
[#24, #13, #9, #3] Maintenance and operations of security installations, secure storage, mobile/fixed labs and owned suppression equipment; includes routine upkeep and calibration.
Medical Surveillance $2.0M/yr
[#21] Screening, longitudinal studies, subsidized treatment and limited catastrophic-case coverage (transplant subsidies) for exposed populations.
Cover Story And Legal $1.7M/yr
[#16, #30, #6, #23] Ongoing PR/legal deception budgets (wildfire cover stories, media/legal manipulation), covert public-health messaging, recurring legal maintenance for stewardship protocols, and part of cyber/legal monitoring needs.
It Monitoring And Takedowns $500K/yr
[#23] Ongoing cyber/legal monitoring, takedown requests, and library obfuscation maintenance.
Training And Exercises $300K/yr
[#28] MTF drills, decon exercises, agronomy and response simulations.
⚡ Cost Scenarios
📊 Baseline (baseline) $81.5M/yr
83.0% probability / year
Normal year with routine surveillance, research, training and small localized responses only.
routine_surveillance small_local_incidents ongoing_R&D_and_compensation_payments
🚨 Minor Incident $86.5M/yr
15.0% probability / year +$5.0M vs baseline
One or more moderate regional incidents requiring multiple MTF deployments, aerial/ground suppression, remediation and localized buyouts.
cluster_of_medium_sized_outbreaks several_aerial_and_ground_responses
🚨 Major Outbreak $131.4M/yr
2.0% probability / year +$50.0M vs baseline
Large-scale incident (thousands of hectares) requiring mass incineration, major land acquisition, large compensation, heavy remediation and emergency R&D/stockpile drawdown.
multi-thousand_hectare_incineration large_land_acquisition major_compensation_and_remediation
👥 Personnel 76 total
Role Count Notes
Research Scientist 30 [#18,#19] Plant pathologists, geneticists and biotech staff running R&D and trials.
Security Officer / MTF Agent 20 [#1,#24] Rapid-response teams, perimeter guards and field security for quarantined properties.
Analytical Chemist / Lab Technician 10 [#9,#10,#13] GC/MS operators, mobile-lab technicians and sample custodians.
Engineer / Maintenance 5 [#3,#24] Equipment and facility maintenance (heavy machinery, mobile labs, decon facilities).
Administrative Staff 5 [#6,#16] Legal/administrative staff for acquisitions, cover-story coordination and records.
Data Scientist / Remote Sensing Specialist 3 [#11,#22] Satellite algorithm development, modeling and analytics.
Medical Officer 2 [#21,#30] Medical surveillance, covert epidemiology and liaison for treatment programs.
Site Director / Executive Staff 1 [#20] Senior oversight and coordination of containment program.
📋 Confidence Notes
Estimates derived from analyst-provided ranges and a sample large-event (6,220 ha). Many line items have wide ranges and contingent, location-dependent multipliers (incineration, land prices, remediation, and the long-term R&D horizon), so totals are order-of-magnitude estimates with moderate uncertainty.
← SCP-1716 ↑ All SCPs SCP-1718 →