SCP-2468 Keter ~ medium confidence
SCP-2468
Expected annual
$4.0M
One-time setup
$4.4M
Annual recurring
$3.9M
Personnel
24
Initial capital purchases are moderate (~$4.42M) driven by contingency and reserve funds plus research/R&D seed funding; annual operating costs are substantial (~$3.93M/yr), dominated by rapid-response personnel and ongoing research/logistics (weekly meat procurement, lab operations, insurance).
🏗️ One-Time Capital Costs Total: $4.4M
Insurance And Emergency Reserve $1.5M
[#23] One-time emergency/contingency reserve as recommended ($1M–2M).
Containment Escalation Contingency $1.2M
[#26] One-time contingency procurement fund for surge needs; midpoint of $500k–2M.
Dedicated Research Program Seed $1.0M
[#18] Seed funding for dedicated countermeasures program; midpoint of $500k–1.5M.
Initial Research And Lab Setup $275K
[#17] Forensic/wet-lab fit-out for tissue analysis and secure handling, midpoint of $150k–400k.
Equipment $220K
[#4, #7, #11, #13, #21] Two refrigerated vans ($160k), initial perimeter/lockdown hardware ($22,500), non-electronic surveillance kit ($17,500), initial PPE issue ($5,000), mechanical handling equipment ($15,000).
Rapid Response Initial Training And Kit $115K
[#2] Initial rapid-response training, drills, non-electronic field kit and PPE provisioning; midpoint of $80k–150k.
Facilities $60K
[#6] Staging facility fit-out (locks, shelving, small cold storage, secure entry), midpoint of $40k–80k.
🔄 Annual Recurring Costs Total: $3.9M/yr
Staff Wages $1.8M/yr
[#1] Two 12-person regional rapid-response teams (salaries, benefits, hazard pay, on-call premiums); ~ $750k–900k per team => $1.8M chosen for two well-resourced teams.
Research And Monitoring $610K/yr
[#12, #17, #18] Ongoing forensic lab supplies and testing (~$100k–300k => $200k), surveillance processing/film development (~$6k–15k => $10.5k), and ongoing R&D staff/experiments (~$200k–600k => $400k); combined.
Insurance And Liability Premium $375K/yr
[#23] Annual insurance/liability reserve/premium for settlements and legal exposure; midpoint of $250k–500k/yr.
Administrative Overhead $275K/yr
[#27] Program management, procurement officers, schedulers, legal admin and accounting; midpoint of $150k–400k/yr.
Medical Care For Affected $250K/yr
[#15] Hospitalization, rehab and psychiatric care for returned/exposed civilians; midpoint of $100k–500k/yr.
Cover Story And Legal $100K/yr
[#9] PR, legal counsel, settlements and rapid cover-story expenses; baseline set at $100k/yr per analyst recommendation.
Amnestic And Memetic Countermeasures $100K/yr
[#10] Class-B amnestic production, secure storage, administration and medical monitoring; midpoint of $50k–150k/yr.
Law Enforcement Aid And Permits $75K/yr
[#8] Per-deployment mutual-aid payments and permit/retainer costs; midpoint of $50k–100k/yr.
Supplies And Consumables $68K/yr
[#3, #13] Weekly fresh meat procurement and chain-of-custody logistics (~$40k–60k/yr) plus ongoing disposable PPE (~$10k–25k/yr); combined midpoint ~$67.5k/yr.
Logistics And Transport $50K/yr
[#19] Air travel, long-distance transport, per-diem and lodging for relocations; baseline ~$50k/yr.
Public Safety And Civil Liaison $40K/yr
[#24] Hotlines, call centers, non-electronic notification materials and community liaisons; midpoint of $20k–60k/yr.
Vehicle Maintenance And Fuel $35K/yr
[#5] Refrigerated van fuel, preventative maintenance and refrigerated-unit service; midpoint $20k–50k/yr total.
Autopsy And Mortuary $35K/yr
[#16] Pathology, autopsy and mortuary handling for fatalities; midpoint of $20k–50k/yr.
Biohazard Cleanup And Disposal $30K/yr
[#14] On-site cleanup and licensed bio-waste disposal; budget midpoint $10k–50k/yr.
Psychological Support $30K/yr
[#22] Ongoing counseling, PTSD treatment and reduced-duty programs for responders; midpoint of $15k–50k/yr.
Facilities Maintenance $27K/yr
[#6] Lease for local staging facility ($1,500–3,000/month => $18k–36k/yr), midpoint used.
Electronics Replacement And Insurance $20K/yr
[#20] Replacement/insurance fund for electronics damaged by SCP-2468; analyst recommended ~$20k/yr reserve.
Perimeter Replacement And Transport $8K/yr
[#7] Replacement/repair/transport for portable perimeter hardware ($5k–10k/yr).
Regulatory Compliance $6K/yr
[#25] Permits and periodic inspections for disposal of large meat volumes; midpoint of $2k–10k/yr.
Cost Scenarios
📊 Baseline (baseline) $3.9M/yr
85.0% probability / year
Normal year with 2 rapid-response teams, routine weekly meat deliveries, ongoing research and standard maintenance; no major incidents.
routine_operations weekly_meat_supply scheduled_research_and_maintenance
🚨 Minor Incident $4.2M/yr
12.0% probability / year +$300K vs baseline
One unexpected relocation or high-profile local event requiring extra deployments, overtime, additional cleanup, and modest increased medical/legal costs.
unexpected_relocation additional_deployments limited_public_exposure
🚨 Major Breach $6.4M/yr
3.0% probability / year +$2.5M vs baseline
Large-scale relocation/mass-casualty event with multiple fatalities/widespread public exposure requiring surge staffing, large settlements, emergency research and use of contingency funds.
mass-casualty multiple_fatalities national_media_exposure
👥 Personnel 24 total
Role Count Notes
Security Officer / MTF Agent 16 Two 12-person rapid-response teams; typical team composition includes majority security personnel (approx. 8 per team). Mapped from recurring staff wages [#1].
Medical Officer 4 Medics embedded in rapid-response teams (~2 per team). Mapped from recurring staff wages [#1].
Containment Technician 4 Containment techs/technicians in teams (~2 per team) responsible for handling meat, PPE and on-site procedures. Mapped from recurring staff wages [#1].
📋 Confidence Notes
Analyst notes are detailed and provide ranges for nearly every line item, allowing midpoint estimates; uncertainty remains around incident frequency, scale of escalations, and discretionary spending (insurance payouts, contingency draws), so confidence is medium.
← SCP-2467 ↑ All SCPs SCP-2469 →