← SCP Cost Explorer Read on SCP Wiki ↗
SCP-3541 Keter ~ medium confidence
SCP-3541
Expected annual
$12.7M
One-time setup
$22.0M
Annual recurring
$12.4M
Personnel
51
Initial capital for a single medium containment hub is estimated at ~$22.0M one-time, driven by facility buildout and per-instance workspaces; recurring operating costs are ~ $12.4M/yr driven by staff wages, research, legal/OPSEC, contingency reserves, and per-instance support.
🏗️ One-Time Capital Costs Total: $22.0M
Facilities $15.0M
[#1] Centralized secure campus buildout (labs, studios, clinical suite, hardened OPSEC) — medium facility estimate.
Equipment $3.1M
[#6, #8, #18, #19, #20, #31] Medical hardware, vehicles, data-storage/archival hardware, IT hardware, generators/UPS, and field-specific major equipment (aggregated one-time capital).
Per Instance Workspace $3.0M
[#2] Tailored workspace construction/retrofit for ~10 instances (mix of studios, offices, labs — aggregated per-instance capital).
Initial Research And Lab Setup $500K
[#10] Pathology lab upgrades, cryostorage, specialized microscopy and assays for long-term pathological research (one-time lab buildout).
Suicide Prevention Infra $300K
[#7] Anti-ligature fixtures, safe rooms and specialized furniture installed as part of workspace retrofits (one-time).
Background Investigations Setup $100K
[#23] One-time per-person/setup costs for background checks & initial vetting infrastructure.
🔄 Annual Recurring Costs Total: $12.4M/yr
Staff Wages $4.5M/yr
[#3, #4, #5, #11, #12] Salaries for directors, program managers, facility ops, security, mental-health & medical staff, research staff, recruitment/field teams and analysts (aggregated).
Administrative Overhead $1.5M/yr
[#32] Accounting, procurement, HR, inventory and program management overhead (estimated at ~15% of program recurring budget before overhead).
Research And Monitoring $1.2M/yr
[#10, #11] Ongoing pathological research operations, experimental budgets, multidisciplinary research program operational costs (excludes research salaries included in staff_wages).
Scale Buffer $803K/yr
[#26] Operational buffer for ~4% annual instance growth and recommended 5–10% annual contingency (7% applied here).
Cover Story And Legal $600K/yr
[#14, #15] Baseline legal counsel, civil-liberties compliance costs, OPSEC, PR/cover-story operations and ongoing liaison work.
Insurance Contingency Reserve $500K/yr
[#24] Annual reserve/replenishment budgeting for operational losses and unanticipated payouts.
Catastrophic Contingency Replenish $500K/yr
[#30] Annual replenishment for catastrophic-response contingency fund (mass events/public exposure).
Instance Stipends $500K/yr
[#29] Compensation/stipends for ~10 SCP-3541-1 instances (avg stipend per instance aggregated).
Facilities Maintenance $400K/yr
[#6, #19, #20, #18] Maintenance and lifecycle support for medical monitoring gear, IT, HVAC/power systems, and archival hardware.
Communication Outreach $300K/yr
[#33, #15] Grants, public partnerships, translation/localization and outreach for disseminated works; also supports PR for releases.
Ip Management $200K/yr
[#16] Intellectual property management, licensing, royalties and commercialization staff/processes.
Civilian Relocation Buyout $200K/yr
[#13] Annual budget for relocation, identity change, indemnities and legal settlements for civilian-discovered instances (aggregated per-case costs).
Supplies And Consumables $150K/yr
[#21, #6] Office, medical disposables, lab consumables, PPE, cleaning and biohazard disposal consumables.
Logistics And Transport $150K/yr
[#8, #25] Vehicle operations, drivers, secure shipping and transport logistics for works and remains.
Background Investigations Program $150K/yr
[#12, #23] Ongoing background checks, vetting program overhead and investigative field operations.
It Support $150K/yr
[#19] Recurring cybersecurity, secure-communications and IT operations support.
Forensic Autopsy Cleanup $120K/yr
[#9] Forensic autopsy, hazardous-body cleanup and secure disposal costs — estimated for expected annual deaths (aggregated per-incident costs * expected incidents).
Publication Production $100K/yr
[#17] Annual average production, editing, manufacturing and distribution costs for released works.
Training And Development $100K/yr
[#22, #7] Crisis-intervention, suicide-prevention training, continuing education and resilience programs.
Ethics Oversight $100K/yr
[#27] Ethics review board operations and oversight liaisons.
Public Safety Coordination $100K/yr
[#28] Covert coordination agreements, MOUs and payments to local hospitals, coroners and emergency services.
Annual Review Audit $75K/yr
[#34] Independent annual audits and scaling reviews.
Data Archival $30K/yr
[#18] Secure archival maintenance, backups and air-gapped storage upkeep.
⚡ Cost Scenarios
📊 Baseline (baseline) $12.4M/yr
80.0% probability / year
Normal operational year with routine instance management, research, and ongoing program maintenance.
routine_deaths_and_processing regular_research_activity ongoing_PR_and_admin
🚨 Minor Incident $12.7M/yr
15.0% probability / year +$300K vs baseline
Occasional higher-cost incident (e.g., high-profile death, litigation, targeted remediation) requiring extra legal/PR, relocation and investigations.
single_high-profile_death local_litigation targeted_PR_campaign
🚨 Major Breach $17.4M/yr
3.0% probability / year +$5.0M vs baseline
Mass exposure or cluster deaths requiring large-scale legal settlements, emergency response, mass PR, and rapid relocation/containment.
public_exposure cluster_deaths major_litigation
🚨 Research Breakthrough Requiring Scale Up $14.4M/yr
2.0% probability / year +$2.0M vs baseline
Unexpected major discovery by an instance that requires rapid scale-up of research, commercialization, and regulatory/legal support.
transformative_discovery rapid_scale_up commercialization_effort
👥 Personnel 51 total
Role Count Notes
Site Director / Executive Staff 1 Senior program leadership; salary included in staff_wages. [#3]
Research Scientist 6 Neuroscience, sociology, memetics, physics specialists supporting program research. [#11]
Security Officer / MTF Agent 18 24/7 on-site security coverage and rapid responders; count covers rotating shifts. [#5]
Medical Officer 4 Physicians and on-call medical staff for monitoring, ICU readiness and emergencies. [#4, #6]
Psychologist / Therapist / Counselors 4 Clinical mental-health staff for ongoing counseling and suicide-prevention. [#4, #7]
Engineer / Maintenance 2 Facility and generator/HVAC maintenance staff. [#20]
Administrative Staff 8 Accounting, procurement, HR, visitor processing and logistics. [#3, #32]
Program Managers / Coordinators 3 Operational managers, project leads and program coordination. [#3]
Data Analysts / IT / Cybersecurity 3 Secure comms, archival management and cyber defense staff. [#19, #18]
Legal / PR Staff 2 In-house counsel and PR/OPSEC liaison roles for coordination with external partners. [#14, #15]
📋 Confidence Notes
Analyst notes are detailed and provide ranges for most line items, but SCP unpredictability (timing of deaths, public exposures) and large ranges for contingency funds reduce precision.
← SCP-3540 ↑ All SCPs SCP-3542 →