← SCP Cost Explorer Read on SCP Wiki ↗
SCP-2774 Keter ~ medium confidence
SCP-2774
Expected annual
$691.1M
One-time setup
$3.8B
Annual recurring
$649.9M
Personnel
2009
Estimated initial capital of approximately $3.80B driven primarily by Site-116 construction and a large catastrophic contingency reserve; recurring annual costs ~ $641M/yr dominated by Site-116 staffing and resident care, with additional monitoring, response teams, legal/PR and contingency funding.
🏗️ One-Time Capital Costs Total: $3.8B
Catastrophic Scale Contingency $2.0B
[#26] One-time catastrophic contingency reserve for worst-case multi-site/national response (construction of multiple sites, emergency infrastructure).
Facilities $1.8B
[#5] Site-116 high-security containment facility build-out for 5,000-bed capacity (secure cells, HVAC, incineration facility onsite, redundant power, controlled access).
Initial Research And Lab Setup $20.0M
[#8] Secure wet-lab buildout and equipment for medical/memetics research (secure containment-level upgrades, trial infrastructure).
Amnestic Stockpile $12.0M
[#9] Initial stockpile of Class C amnestics (50,000 doses at avg $200/dose) plus storage and training setup.
Recovery Team Kits $3.3M
[#3] One-time equipment kits for rapid-response recovery teams (vehicles, portable incinerator/shredder, comms, PPE, EM shielding, decon kits) — baseline 12 teams at ~$275k/team.
Evidence Disposal Equipment $3.3M
[#11] Mobile and fixed incinerator purchases and secure shredders/chemical deactivation units (mix of mobile ~$300k and fixed ~$3M).
Surveillance Systems $3.0M
[#15] Capital CCTV/sensor installation and initial monitoring infrastructure for Site-116 and related facilities.
Backup Power And Ups $2.5M
[#20] Diesel generators, UPS and fuel storage hardware capital for Site-116 and monitoring centers.
Communications Setup $1.0M
[#21] Secure comms setup: satellite links, encryption hardware, SOC setup baseline.
Webcrawler Deployment $750K
[#1] Secure monitoring webcrawler initial deployment: model development, integration, licensing and redundancy (initial cloud/edge setup).
Live Broadcast Ingest $650K
[#2] One-time ingest hardware and software for live broadcast/stream capture and OCR/image pipelines.
Archive Hardware $600K
[#24] One-time archive hardware for long-term air-gapped storage and forensic archives.
Training Development $300K
[#14] Initial memetic-safety course and protocol development.
Protective Eyewear $94K
[#4] Procurement of rugged deuteranopia-simulating goggles/filters for ~500 personnel (one-time purchase).
Equipment $0
[]
🔄 Annual Recurring Costs Total: $649.9M/yr
Staff Wages $185.0M/yr
[#6] Site-116 operational payroll (guards, medical, researchers, admin/support) estimated at $170M–$200M/yr; midpoint used.
Supplies And Consumables $127.0M/yr
[#7, #25] Resident care (food, clothing, hygiene, meds) and miscellaneous consumables; includes per-resident recurring costs and operational supplies.
Catastrophic Response Annual Reserve $100.0M/yr
[#26] Annual reserve to support rapid escalation in the event of national-level outbreak (scaled catastrophic readiness).
Insurance And Contingency Reserve $83.6M/yr
[#23] Insurance/contingency reserve set to ~15% of baseline annual operating cost (recommended 10–30%).
Facilities Maintenance $30.0M/yr
[#5, #11, #15, #20] Annual maintenance for Site-116 infrastructure, incinerators, CCTV upkeep, generator maintenance and compliance.
Cover Story And Legal $26.5M/yr
[#12, #16, #22] Digital takedown retainers, legal risk management, covert/compensation budgets and public-health liaison/cover-story coordination.
Detention And Termination Ops $25.0M/yr
[#17] Recurring fund for secure arrest/containment operations, covert actions, legal cover and escrow for liability management.
Logistics And Transport $24.6M/yr
[#3, #10] Recovery team operational payroll, vehicle maintenance/fuel and emergency mass-relocation contingency fund maintenance.
Research And Monitoring $21.9M/yr
[#1, #8, #15, #24] Ongoing webcrawler/cloud ops, R&D recurring costs, monitoring wages and archive/storage maintenance.
Psychological Care $6.0M/yr
[#18] Counseling, PTSD treatment and debrief therapy for staff and recovered persons.
Public Health Coordination $5.0M/yr
[#22] Liaison retainers, regional agreements and compensation budgets for coordinating with local governments.
Background Screening $3.0M/yr
[#13] Ongoing specialized recruitment, background checks and memetic vetting pipeline costs.
Amnestic Restock $2.0M/yr
[#9] Recurring restock and administration costs for amnestic doses (usage-dependent).
Misc Consumables And Incidentals $2.0M/yr
[#25] Fuel, vehicle parts, small tools, replacement PPE and incidentals.
Digital Takedown And Emergency $1.5M/yr
[#12] Legal/PR retainers and per-event takedown budgets averaged over time.
Training And Drills $1.5M/yr
[#14] Annual memetic-safety training, drills and protocol refreshers.
Communications Ops $1.5M/yr
[#21] Recurring secure comms and SOC operational costs.
Live Broadcast Monitoring $1.5M/yr
[#2] Recurring staffing and ops for live-broadcast ingest review (21 analysts across 3 shifts + supervisors included in this figure).
Backup Power Ops $1.0M/yr
[#20] Annual fuel, testing and maintenance costs for generators and UPS systems.
Waste Management $700K/yr
[#19] Hazardous waste transport, ash storage and environmental compliance costs.
Evidence Disposal Operations $300K/yr
[#11] Annual permits, compliance, consumables and operating costs for incinerators and media destruction.
Data Storage And Archives $300K/yr
[#24] Recurring storage maintenance for long-term archives and forensic datasets.
Protective Eyewear Replacement $9K/yr
[#4] ~10%/yr replacement for goggles/filters distributed to personnel.
⚡ Cost Scenarios
📊 Baseline (baseline) $649.9M/yr
85.0% probability / year
Normal year with continuous monitoring, several regional recovery deployments, routine R&D and no large-scale exposure.
routine detections limited regional recoveries no mass-broadcast events
🚨 Minor Incident $646.1M/yr
10.0% probability / year +$-3800000 vs baseline
Localized broadcast or online viral event causing limited exposures requiring several rapid deployments, amnestic usage and modest PR/legal action.
regional live-broadcast exposure localized viral spread multiple small recoveries
🚨 Major Breach $941.1M/yr
4.0% probability / year +$291.2M vs baseline
Widespread multi-region exposures requiring mass relocations, large-scale legal/PR operations, heavy amnestic use and significant facility strain.
multi-region televised exposure rapid uptick in manifestations mass-relocation events
🚨 Catastrophic Breach $3.6B/yr
1.0% probability / year +$3.0B vs baseline
National-level outbreak with mass exposures, international coordination, construction/activation of additional facilities and long-term emergency operations.
nationwide broadcast/streaming event manifestations in multiple population centers failure of initial suppression efforts
👥 Personnel 2009 total
Role Count Notes
Security Officer / MTF Agent (Site-116 guards) 1250 [#6] High guard-to-resident ratio (1: 4) for 5,000 residents per analyst notes; core Site staffing.
Research Scientist 350 [#6, #8] Site research staff and additional R&D personnel included in recurring research budget.
Medical Officer 100 [#6] On-site medical staff for resident care and trials.
Administrative Staff / Operations 150 [#6] Site administrative, logistics and support staff.
Recovery Team Operator / Field Security 48 [#3] 12 rapid-response teams × 4 operators/team used as baseline.
Security / Live-Broadcast Analyst 21 [#2] Live-broadcast monitoring analysts (3 shifts × 7 analysts).
Engineer / Maintenance 40 [#1, #20, #21] Engineers for webcrawler/IT, comms, generators and facility maintenance.
Incident Response / Logistics 40 [#3, #10] Drivers, pilots, logistics coordinators and transport staff for relocations and recoveries.
Legal / PR / Liaison 10 [#12, #16, #22] Small core legal, PR and public-health liaison team retained as part of cover-story/legal budget.
📋 Confidence Notes
Analyst notes give detailed line items and ranges, enabling a mid-confidence estimate for budgeting. Large value ranges (e.g., site construction and catastrophic contingency) and scenario-dependent nonlinear scaling reduce absolute confidence.
← SCP-2773 ↑ All SCPs SCP-2775 →