SCP-4153 — SCP-4153 | Cost Breakdown

Read on SCP Wiki ↗

SCP-4153 Keter ~ medium confidence

SCP-4153

Expected annual

$24.6M

One-time setup

$94.1M

Annual recurring

$21.1M

Personnel

154

Initial capital costs ~94.14M driven primarily by construction of two hardened containment facilities, contingency reserve, specialized containment suites and equipment; recurring annual operations ~21.15M driven mainly by personnel wages, legal/PR/outreach, maintenance, and logistics.

🏗️ One-Time Capital Costs Total: $94.1M

Facilities $60.0M

[#2] Construction and hardening of two geographically-separated containment wings including access control, redundant HVAC, EMP/physical security and CCTV.

Contingency Reserve $10.0M

[#24] One-time contingency / emergency relocation reserve to respond to catastrophic breaches.

Equipment $4.0M

[#3] Multi-chambered vitrines/glovebox suites, sensor arrays and other rigid containment modules for observation/storage.

Transport Fleet $3.5M

[#7] Fleet purchase and special outfitting (armored, refrigerated, sealed containment modules).

Cultural Replacement Seed $3.0M

[#27] Seed fund to subsidize replacement of wax-heavy props with safe alternatives.

Initial Research And Lab Setup $2.0M

[#10] Forensic & materials research lab build-out and specialized scientific instruments.

Fire Suppression Systems $2.0M

[#5] Clean-agent suppression system installation (Novec/FK-5 systems, exhaust/scrubbers, sensors) for two facilities.

Legal Retainer $2.0M

[#16] One-time legal retainer / seizure & gag-order fund seed for rapid emergency action and settlements.

Long Term Storage Planning $2.0M

[#25] Planning fund for long-term storage & archival expansion; expansion capex not included here.

Incinerator System $1.5M

[#6] Emergency high-temperature incinerator/char unit with HEPA/scrubber and permitting.

Field Capture R&D $1.4M

[#8] R&D setup and initial procurement for wax-specific immobilizers (adhesive foams, rapid-cooling sprays, polymer binders).

Drone Fleet $750K

[#15] Purchase/outfitting of UAVs and sensor payloads for aerial reconnaissance.

Backup Power Systems $750K

[#20] Generators, UPS, and fuel-reserve infrastructure for two sites.

Data Redundancy And Secure Comms $375K

[#21] Encrypted servers, offsite backups and secure comms hardware integration.

Venue Outreach Program $250K

[#17] Initial outreach program seed to coordinate with venues and reimbursement framework.

Evidence Storage Systems $225K

[#13] Secure evidence lockers, barcoded archival storage and legal-grade documentation systems.

Surveillance Software Setup $150K

[#14] Initial software, monitoring platform setup and data integration for tip-line/social monitoring.

Supply Chain Contracts $150K

[#29] One-time contracting with wax manufacturers/prop vendors for monitoring and early-warning arrangements.

Specialized Ppe $112K

[#9] Initial purchase of flame-resistant suits, solvent-resistant gloves, respirators and decon infrastructure.

🔄 Annual Recurring Costs Total: $21.1M/yr

Staff Wages $13.0M/yr

[#1, #10, #11] MTF regional rapid-response teams wages (~96 operatives) + forensic/materials lab scientific staff (approx 10 researchers) + 24/7 site guards & site technicians (48 staff).

Cover Story And Legal $1.4M/yr

[#16, #18] Legal team recurring fees, PR/cover story operations and paid content to manage public narrative.

Venue Outreach And Compensation $1.0M/yr

[#17] Ongoing compensation and covert remediation payouts to venues and funds for shutdowns/replacements.

Facilities Maintenance $950K/yr

[#4, #5, #6, #13] HVAC/climate-control energy & maintenance, suppression-agent refills & maintenance, incinerator ops upkeep, evidence storage maintenance.

Surveillance And Intel $800K/yr

[#14, #29] Analysts, software subscriptions, monitoring of ticketing/social media and vendor contracts.

Logistics And Transport $775K/yr

[#7, #20, #28] Fleet fuel/maintenance, backup power fuel/maintenance, miscellaneous travel/per-diem and incident response travel.

Hazmat Cleanup $525K/yr

[#19] On-site hazmat cleanup, solvent removal of wax residue and licensed hazardous waste disposal.

Insurance And Coordination $500K/yr

[#26] Insurance-equivalent premiums, inter-agency coordination fees and joint training contributions.

Attraction Subsidies $500K/yr

[#27] Ongoing subsidies to attractions to purchase safe alternatives (separate from initial seed fund).

Training And Drills $375K/yr

[#22] Specialized training, simulators, travel for drills and cross-agency coordination.

Medical And Psych $350K/yr

[#12] Regular medical monitoring, psychological care for operatives and treatment/interrogation specialist support.

Research And Monitoring $300K/yr

[#10, #30] Ongoing lab supplies, materials research, and post-incident cultural/psychological studies.

Supplies And Consumables $250K/yr

[#8, #9, #23] Field-capture consumables replacement, PPE replacement, specialized polymers/solvents and wax-binding chemicals.

Drone Program $225K/yr

[#15] Drone ops, pilots, maintenance and sensor payload upkeep.

Cybersecurity $225K/yr

[#21] Secure databases, encrypted comms maintenance and offsite backups operations.

⚡ Cost Scenarios

📊 Baseline (baseline) $21.1M/yr

41.0% probability / year

Normal operational year without major incidents; routine monitoring, scheduled trainings and expected incident responses.

routine monitoring scheduled training minor seasonal incidents handled within budget

🚨 Minor Incident $22.6M/yr

50.0% probability / year +$1.5M vs baseline

Localized surge response: multiple raids, increased travel, extra cleanup and incremental payouts during seasonal spikes.

seasonal Halloween surge clustered sightings at multiple venues increased RRT deployments

🚨 Major Breach $46.1M/yr

8.0% probability / year +$25.0M vs baseline

Significant containment breach at one facility requiring emergency relocation, large-scale remediation, legal action and partial rebuild.

site breach facility damage requiring rebuild large-scale public exposure

🚨 Catastrophic Breach $96.1M/yr

1.0% probability / year +$75.0M vs baseline

Catastrophic multi-site breach or loss of a primary containment wing resulting in mass response, replacement of infrastructure and major settlements.

catastrophic containment failure mass casualties/exposure major public/political exposure

👥 Personnel 154 total

Role	Count	Notes
MTF Agent / Rapid Response Operative	96	Regional teams (8 teams × 12 personnel) — fully-burdened cost basis used in staff_wages [#1].
Research Scientist	10	Forensic, materials and behavioral research staff funded in staff_wages [#10].
Security Officer / Site Guard / Technician	48	24/7 armed guards and site technicians across two facilities accounted in staff_wages [#11].

📋 Confidence Notes

Analyst notes provide detailed line items and rough ranges, enabling a mid-confidence estimate. Significant uncertainty remains due to broad ranges on capital items, incident frequency variability (seasonality) and potential future discovery of neutralization methods.

← SCP-4152 ↑ All SCPs SCP-4154 →