← SCP Cost Explorer Read on SCP Wiki ↗
SCP-4038 Keter ~ medium confidence
SCP-4038
Expected annual
$14.7M
One-time setup
$42.1M
Annual recurring
$14.3M
Personnel
76
Initial capital/setup is dominated by quarantine wing construction, sealed research chambers, imaging and contingency/reserve allocations (~$42.1M one-time). Annual operations are driven by staff wages, security, medical care, legal/PR and rapid-response logistics (~$14.31M/yr).
🏗️ One-Time Capital Costs Total: $42.1M
Facilities $12.0M
[#1, #3] Secure quarantine wing construction/retrofit and HVAC/ventilation central install.
Long Term Cure Rnd $10.0M
[#16] Multi-year long-term cure/vaccine R&D program baseline allocation.
Contingency Fund $10.0M
[#25] Reserve allocation for large-scale outbreak escalation, emergency acquisitions and surge capacity.
Equipment $5.9M
[#4, #5, #6, #7, #11, #13, #14, #20] MRI purchase/install; initial PPE kits; autoclave/decon equipment; incinerator; security hardware/vehicles; sleep-monitoring sensors; surveillance servers; transport pods/outfitting.
Initial Research And Lab Setup $4.1M
[#2, #12] BSL-4/sealed research chambers (2 chambers) and containment mouth-protection R&D/initial production.
Training Program $75K
[#26] Initial training program setup and certification infrastructure.
Emergency Supplies $25K
[#9] Initial stock of emergency kits, surgical supplies & pharmaceuticals.
🔄 Annual Recurring Costs Total: $14.3M/yr
Staff Wages $7.0M/yr
[#8, #10, #15, #17, #21, #22, #28] Medical staff (surgeons/nurses), security salaries & supervisors, virology researchers salaries, linguistics specialists, resident-care staff wages, psychological services, and hazard pay supplement.
Cover Story And Legal $3.5M/yr
[#18, #23, #24] Media ops/covert broadcasting, legal/compliance and PR/misinformation control budgets.
Logistics And Transport $1.9M/yr
[#19, #11, #20] Rapid-response field teams operations, vehicle/armored transport maintenance and transfer-pod fuel/maintenance.
Supplies And Consumables $824K/yr
[#5, #6, #7, #9, #21, #29] PPE consumables/replacements, autoclave maintenance/consumables, biohazard disposal, emergency kit replenishment, resident food/utilities, sleep-lab consumables.
Research And Monitoring $650K/yr
[#13, #15, #17, #30] Continuous sleep/EEG monitoring data operations, virology consumables & equipment amortization, computational linguistics compute, and external consulting/instrument access.
It Security $200K/yr
[#27] Hardened networks, insider-threat mitigations and secure communications for classified research data.
Training And Drills $200K/yr
[#10, #26] Recurring training, drills and certification for security, medical and containment protocols (includes security training line-item and recurring drill budget).
Facilities Maintenance $75K/yr
[#3] Scheduled HEPA replacements, certification and central HVAC/waste-treatment maintenance.
Data Storage And Analysis $50K/yr
[#14] Secure archival, backups and analysis storage operations for audio/video/MRI/genomic data.
⚡ Cost Scenarios
📊 Baseline (baseline) $14.3M/yr
88.0% probability / year
Normal year with steady containment, routine research and no major outbreak or public incident.
no outbreak routine operations scheduled research
🚨 Minor Incident $15.3M/yr
10.0% probability / year +$1.0M vs baseline
Localized outbreak or single-site breach requiring rapid-response deployment, overtime, limited legal payouts and surge diagnostics.
single outbreak localized breach public exposure requiring PR/legal response
🚨 Major Outbreak $29.3M/yr
2.0% probability / year +$15.0M vs baseline
Mass outbreak or Towering Event leading to large-scale quarantine expansion, emergency field hospitals, rapid accelerated R&D and international containment cooperation.
Towering Event mass multi-site outbreak large public incident / media exposure
👥 Personnel 76 total
Role Count Notes
Security Officer / MTF Agent 36 [#10] 24/7 armed security guards (explicit count).
ER Surgeon 3 [#8] Emergency surgical staff for tracheotomies and critical airway management.
Nurse 6 [#8] Nursing staff supporting 24/7 medical coverage.
Research Scientist (Virology/Genomics) 5 [#15] Virology/genomics research team (explicit count).
Computational Linguist / Memetics Specialist 3 [#17] Linguistics/memetic analysis specialists (explicit count).
Resident Care Staff 20 [#21] Cafeteria, custodial and recreation staff for resident operations (explicit count).
Psychologist / Behavioral Researcher 3 [#22] Onsite psychological services; headcount inferred from budgeted salary total.
📋 Confidence Notes
Line items and ranges were provided in analyst notes enabling mid-level quantification; uncertainties remain around outbreak frequency, choice of capital vs contract alternatives (MRI, incineration), and the ultimate scale/cost of large outbreak responses which justify a 'medium' confidence.
← SCP-4037 ↑ All SCPs SCP-4039 →