← SCP Cost Explorer Read on SCP Wiki ↗
SCP-4399 Keter ~ medium confidence
SCP-4399
Expected annual
$2.1M
One-time setup
$1.2M
Annual recurring
$1.8M
Personnel
11
Estimated one-time startup capital of approximately $1.18M is driven by containment/refit of an overflow quarantine facility, surveillance hardware, mobile lab purchase, boats and vehicles. Recurring annual operations are roughly $1.84M driven by staff salaries, an active research/monitoring program, insurance/reserve allocations, and per-incident response costs (medical monitoring, amnestics, perimeter control, interviews).
🏗️ One-Time Capital Costs Total: $1.2M
Equipment $579K
[#2, #3, #4, #10, #11, #12, #19, #23] Purchase of small watercraft and docking; retrieval hardware kit; initial PPE sets; surveillance hardware for high-risk sites; rapid-notification IT/integration; mobile lab vehicle fit-out; response vehicles; initial secure documentation hardware.
Facilities $300K
[#18] Containment site backup / overflow quarantine facility lease/retrofit one-time cost (selected mid-range).
Initial Research And Lab Setup $300K
[#13] Initial research/lab buildout and specialized instruments/startup funding for taxonomy/life-cycle studies and telemetry pilot (one-time seed).
🔄 Annual Recurring Costs Total: $1.8M/yr
Staff Wages $820K/yr
[#1, #10, #11, #12, #13, #15, #19, #21] Salaries for monitoring/operators, research scientists, security/field standby, medical staff, administrative support, training time and call-center staffing.
Research And Monitoring $350K/yr
[#10, #12, #13, #23, #8] Ongoing research program funding, surveillance monitoring analysts, mobile-lab sampling programs, secure data handling, and periodic medical/research follow-up studies.
Reserve Fund Annual $200K/yr
[#20] Annual allocation toward the recommended contingency/reserve fund for multi-site or clustered outbreaks.
Replacement And Depreciation $118K/yr
[#17] Annual set-aside for 10% depreciation/replacement of capital (boats, vehicles, mobile lab, sensors, IT) based on capital value.
Cover Story And Legal $100K/yr
[#6, #7, #14, #24, #21] Legal retainers, PR/cover-story budgets, witness compensation/reimbursement, FOIA/legal response baseline and coordination with local authorities.
Insurance And Indemnity $100K/yr
[#21] Annual insurance/indemnity/self-insurance reserve allocations for third-party claims, staff injury, and liability exposure.
Per Incident Response $54K/yr
[#1, #5, #6, #7, #8, #9, #12, #16, #24, #25] Variable per-incident costs (field-team deployment, perimeter control/closures, class-A amnestic administrations for approx. 10 witnesses, witness compensation, medical monitoring/quarantine and diagnostics for responders/witnesses, interviews, mobile-lab/day operations, biohazard disposal, public infrastructure reimbursements, and miscellaneous incidentals). Baseline assumed: 1incident/year.
Facilities Maintenance $45K/yr
[#2, #10, #17, #18, #22] Annual boat/launch maintenance, docking/storage, site utilities and upkeep, sensor cluster utilities and minor facility maintenance.
Logistics And Transport $30K/yr
[#1, #19, #25, #22] Vehicle fuel & maintenance, routine transport for field teams, per-diem logistics, and small airlift/charter contingencies averaged over the year.
Data Storage And Documentation $12K/yr
[#23] Secure hosting, encrypted backups and archival storage recurring costs.
Supplies And Consumables $10K/yr
[#3, #4, #12, #16, #25] Consumable replacements: retrieval consumables, PPE replacement/disposal, mobile lab consumables during deployments, biohazard disposal, field incidentals.
⚡ Cost Scenarios
📊 Baseline (baseline) $1.8M/yr
82.0% probability / year
Low-frequency operational year with approximately 1 manifestation handled by existing staff and capacities; normal recurring costs only.
~1 incident/year no simultaneous clusters routine research and monitoring
🚨 Medium Frequency $2.7M/yr
15.0% probability / year +$888K vs baseline
Elevated activity year (~12 manifestations) requiring repeated deployments, higher consumables/amnestic usage, and temporary staffing increases.
monthly manifestations (~12/yr) increased legal/PR load additional research follow-ups
🚨 High Frequency $7.6M/yr
2.0% probability / year +$5.7M vs baseline
Sustained high-frequency operations (~52 manifestations/year) with large recurring surge costs for amnestics, mass medical monitoring, expanded staff and replacement of capital.
weekly manifestations (~52/yr) mass amnestic production and distribution large-scale logistics and additional staffing
🚨 Major Outbreak $5.8M/yr
1.0% probability / year +$4.0M vs baseline
Catastrophic multi-site or clustered outbreak requiring emergency activation of reserve funding, mass medical/quarantine facilities, and large legal/settlement expenditures.
simultaneous multi-site manifestations mass casualties or litigation activation of overflow quarantine facility and large-scale amnestic campaigns
👥 Personnel 11 total
Role Count Notes
Monitoring Operator / Call-center 3 [#10, #11] Operators for site surveillance, hotline dispatch and monitoring analytics.
Research Scientist 2 [#12, #13, #23] Biological research, telemetry trials, sample analysis and data curation.
Security Officer / MTF Agent 4 [#1, #5, #19] Field security for retrievals, perimeter control, and transport.
Medical Officer 1 [#8, #16] Medical monitoring, quarantine oversight and autopsy/diagnostic coordination.
Administrative Staff 1 [#6, #7, #14, #21] Legal/PR coordination, witness logistics, documentation and liaison with authorities.
📋 Confidence Notes
Estimates are based on analyst-provided ranges and sample annual budgets; major uncertainties remain around true manifestation frequency, per-case medical intensity, amnestic unit cost, and potential legal settlements, so mid-level confidence is appropriate.
← SCP-4398 ↑ All SCPs SCP-4400 →