← SCP Cost Explorer Read on SCP Wiki ↗
SCP-3563 Keter ~ medium confidence
SCP-3563
Expected annual
$11.7M
One-time setup
$5.4M
Annual recurring
$11.7M
Personnel
46
Total one-time capital costs are approximately $5.4M driven by lab buildout, vehicles/morgue units, and monitoring installations; recurring annual costs are approx. $11.44M driven primarily by personnel (field operators, analysts, medical staff), continuous monitoring/analytics, and large contingency/reserve funds.
🏗️ One-Time Capital Costs Total: $5.4M
Facilities $2.1M
[#13, #24] Secure storage room buildout and long-term anomalous lab/BSL upgrade (physical construction and structural work).
Equipment $1.6M
[#1, #2, #3, #4, #21] Rapid-response vehicles & trailers, three 50m² mobile morgue units, onboard refrigeration capital, portable generators, and drone/tracker fleet capital.
Initial Research And Lab Setup $500K
[#24] Specialized instruments for anomalous materials analysis (mass spectrometer, electron microscope, sample prep) and lab-specific secure containment outfitting (instrumentation, not structural work).
Monitoring Installation $375K
[#16] Capital installation for physical monitoring hardware (per-house kits scaled to 100 prioritized houses at regional baseline).
Database Build $300K
[#15] Initial predictive analytics database build (property records, MLS histories, death/missing-child records ingestion).
Amnestic Stockpile $200K
[#9] Initial manufacturing / stockpile purchase of Class-A amnestics and associated medical storage for regional program.
Secure It Build $150K
[#20] One-time secure IT infrastructure build for records suppression, secure admin, and black-budget amnestic documentation.
Covert Front Setup $100K
[#29] Setup costs for shell companies/fake identities used in procurement and cover operations.
Morgue Setup Kit $50K
[#5] Initial crates, ramps, modular build supplies, PPE kits, evidence kits, signage, portable awnings, scene lighting, and related logistics kit.
Training Curriculum $50K
[#8] Initial course/curriculum development for region-wide training (mortuary ops, amnestics, legal cover procedures).
Guard Uniforms $4K
[#7] Initial procurement of authentic-appearing uniforms/IDs for Level-2 guards (legal sensitivity mitigations).
Property Acquisition $0
[#25] Program baseline assumes no property buyouts (optional purchase program would add $1M–$5M+ depending on scale).
🔄 Annual Recurring Costs Total: $11.7M/yr
Contingency Reserve $2.0M/yr
[#27] Ready reserve for catastrophic escalation (airlift, national-level cover, large-scale deployments).
Administrative Overhead $1.9M/yr
[#28] Administrative overhead (approx. 20% of regional program operating budget) for HR, finance, procurement, and HQ overhead.
Staff Wages $1.5M/yr
[#6] Salaries & fully loaded costs for 16 full-time rapid-response Foundation operators (base + benefits/overtime capacity).
Research And Monitoring $1.3M/yr
[#15, #16, #24] Annual operation of predictive analytics program (salaries for analysts and cloud compute) and core monitoring program staff costs.
Anomalous Lab Operation $1.0M/yr
[#24] Annual operating costs for anomalous-materials research lab (staff, maintenance, consumables, advanced analyses).
Legal And Risk Management $750K/yr
[#19] Attorney retainers, risk-management, and an annualized contingency/reserve allocation for settlements and indemnities.
Personnel Casualty Reserve $600K/yr
[#23] Life-insurance, replacement hiring, medical treatment reserves, and ongoing mental-health services budgeting.
Mortuary Staff $400K/yr
[#11] Pathologist and mortuary technician staffing budget (deployment & overtime/hazard pay included).
Amnestic Replenishment And Administration $300K/yr
[#9] Annual replenishment of amnestic stocks, per-dose administration costs and on-call authorized medical staff for events.
Infosec And Records Suppression $300K/yr
[#20] Secure admin staff, IT operation, digital forensics, and third-party redaction/cover ops per incident.
Law Enforcement Liaison $250K/yr
[#17] Regional liaison salaries/travel and small assistance/grant payments to municipal partners; legal retainer coordination.
Guards $160K/yr
[#7] Salaries for rotating Level-2 guards (two pairs permanently assigned to regional program plus rotation/overtime reserve).
Logistics And Transport $150K/yr
[#1, #3, #4, #5, #17] Vehicle maintenance, trailer upkeep, per-event fuel for refrigeration/generators, travel and rapid deployment logistics.
Cover Story And Legal $150K/yr
[#18] Annual media/PR cover program and per-incident rapid PR response budget.
Training $150K/yr
[#8] Annual regional training program costs (trainers, simulations, travel, refresher drills).
Forensic Services $125K/yr
[#10] Retainer and per-sample lab costs for expedited DNA/toxicology/histology and anomalous metallurgy analyses.
Facilities Maintenance $100K/yr
[#4, #13, #24] Annual maintenance for generators, secure storage climate control, laboratory facility upkeep and certifications.
Supplies And Consumables $75K/yr
[#5, #26] Annual replenishment of morgue consumables, body bags, specimen vials, PPE, medical disposables, and evidence consumables.
Asset Liquidation $75K/yr
[#14] Covert appraisal/liquidation program operating costs (does not assume net offsets).
Community Remediation $75K/yr
[#30] Annual community gestures, small payments, and memorial/PR mitigation budgets for affected towns.
Monitoring Data Fees $70K/yr
[#16] Annual data plans and cellular connectivity costs for ~100 monitored houses.
Biohazard Disposal $50K/yr
[#12] Annual budget for hazardous waste disposal, incineration, and secure transport to licensed facilities.
Remote Sensing $50K/yr
[#22] Regional satellite imagery subscription and occasional charter flights.
Telemetry Operations $50K/yr
[#21] Drone flight ops, operator time, tracker replacements and per-event losses/replacements.
Covert Fronts Operation $50K/yr
[#29] Annual operation costs for shell companies, accounting/legal overhead for covert procurement.
Evidence Storage $30K/yr
[#13] Climate-controlled secure storage fees and cataloging staff for evidence and organ storage.
⚡ Cost Scenarios
📊 Baseline (baseline) $11.7M/yr
83.0% probability / year
Normal uneventful year with ongoing monitoring, training, and routine deployments; no major incidents or public exposures.
standard deployments predictive monitoring operations routine training and maintenance
🚨 Minor Incident $11.6M/yr
15.0% probability / year +$-50000 vs baseline
Single moderate manifestation requiring a standard 2–5 day deployment with autopsy, amnestic administration to civilians, forensic analyses, and PR response.
single confirmed manifestation multiple civilians requiring amnestics expedited forensic/metallurgy work
🚨 Major Breach $14.4M/yr
2.0% probability / year +$2.8M vs baseline
Severe event with multiple personnel casualties, significant public exposure or litigation, large-scale lab analysis and legal settlement activity requiring escalation.
multiple fatalities of Foundation personnel significant media exposure large-scale legal settlements and advanced anomalous analysis
👥 Personnel 46 total
Role Count Notes
Security Officer / MTF Agent 16 [#6] Full-time rapid-response operators (teams covering regional deployments).
Security Guard (Level-2) 4 [#7] Guards stationed outside mobile morgue units (rotating pairs, appear as local police).
Research Scientist / Data Analyst 5 [#15, #16] Predictive analytics and records analysis staff for monitoring program.
Pathologist / Mortuary Technician 4 [#11, #5] Pathologist(s) and mortuary technicians for on-site autopsies and processing.
Anomalous Materials Researchers 8 [#24] Lab researchers and technicians for long-term anomalous material study.
Engineer / Maintenance 2 [#4, #13] Generator, vehicle, and facility maintenance support staff.
Information Security / IT 2 [#20] Secure IT and records suppression staff.
Administrative Staff 3 [#28, #29] HR, finance, procurement and covert vendor management support.
Public Affairs / Legal Liaison 2 [#18, #19, #17] PR, cover-story management, and law enforcement liaison coordination.
📋 Confidence Notes
Estimates are based on detailed analyst line items and regional assumptions but involve many optional/scale-dependent items (property buyouts, contingency reserve sizing) and program design choices; therefore medium confidence.
← SCP-3562 ↑ All SCPs SCP-3564 →