← SCP Cost Explorer Read on SCP Wiki ↗
SCP-4406 Keter ~ medium confidence
SCP-4406
Expected annual
$9.6M
One-time setup
$5.8M
Annual recurring
$9.1M
Personnel
16
Initial capital outlay is moderately large (~$5.8M) for TEMPEST-grade vaults, specialized hardware, and contingency planning; annual operating costs are substantial (~$9.1M/yr) driven primarily by specialized staff, intelligence monitoring, and operational/response reserves.
🏗️ One-Time Capital Costs Total: $5.8M
Equipment $1.7M
[#2, #4, #6, #9, #11, #12] TEMPEST-hardened laptops & redundant inert copies, high-end instrumentation (logic analyzers, oscilloscopes, EM probes), air-gapped cluster hardware, I/O-TORNADO vehicles/portable gear, secure comms hardware, sensors/honeypot endpoints (one-time purchases).
Facilities $1.2M
[#1] Construction of TEMPEST-certified vault with Faraday shielding, physical intrusion resistance, climate control, fire suppression; initial certification/testing.
Public Cover Major Incident Reserve $1.0M
[#18] Reserved one-time budget for a single major public-cover / counter-leak incident (single-incident reserve).
Catastrophic Contingency Planning $1.0M
[#27] One-time contingency planning reserve for large-scale remediation planning and contingency exercises (planning/reserve, not full cleanup cost).
Emergency Response Fund $500K
[#17] One-time establishment of emergency incident response / rapid containment allowance.
Initial Research And Lab Setup $350K
[#5, #7] FPGA/emulation rigs and custom hardware analysis tooling; software toolchain and initial secure OS/kernel development costs (one-time development/purchase).
🔄 Annual Recurring Costs Total: $9.1M/yr
Staff Wages $2.8M/yr
[#8, #10] Salaries/benefits/hazard pay for antimemetic research team (senior researchers/engineers) and on-site guards/access control staff.
Intelligence And Counter Goi $1.5M/yr
[#16] HUMINT/SIGINT/OSINT monitoring and counter-GoI-616 activities; covert operations budget if escalated.
Research And Monitoring $1.0M/yr
[#7, #12, #20, #25] Software license maintenance/secure tool support, site monitoring and honeypot maintenance, research grants for semantic/antimemetic analysis, long-term monitoring and audits.
Cover Story And Legal $650K/yr
[#15, #18] Legal/diplomatic liaison and DoD coordination costs; ongoing public-cover/media management program costs.
I O Tornado Operations $600K/yr
[#9] Annual staffing and operations for mobile detection/response unit (travel, vehicle upkeep, portable enclosures, field instrumentation operations).
Catastrophic Contingency Annual Reserve $500K/yr
[#27] Annualized insurance/reserve contribution toward catastrophic cleanup/large-scale remediation.
Red Team Program $300K/yr
[#21] Ongoing adversarial testing and external red-team engagements to validate containment/detection.
Administrative Overhead $300K/yr
[#30] Program management, accounting, compliance, and coordination overhead.
Emergency Response Replenish $250K/yr
[#17] Annual replenishment allowance for emergency incident response fund as used.
Sacrificial Workstations $200K/yr
[#13] Disposable/ephemeral forensic machines destroyed after analysis (10–50/year at per-unit cost).
Cyber Insurance $200K/yr
[#19] Cyber insurance premiums and liability budgeting.
Opportunity Cost $200K/yr
[#26] Estimated productivity losses from quarantined systems and downtime (0.5–2% of IT budget proxy).
Supplies And Consumables $165K/yr
[#4, #11, #13, #14, #24, #28] Instrument calibration/consumables, secure-comms upkeep, evidence storage supplies, hazardous-waste disposal, consumables/spares, classified analog storage handling.
Capital Refresh $120K/yr
[#23] Annualized reserve for replacement/refresh of specialized equipment (5–10 year lifecycles).
Power And Cooling $100K/yr
[#6] Power and rack-level cooling costs for air-gapped high-performance compute cluster.
Training And Drills $75K/yr
[#22] Regular tabletop and live exercises for site staff and I/O-TORNADO teams.
Procurement Vetting $75K/yr
[#29] Supplier vetting, in-person inspections, and supply-chain certification program costs.
Facilities Maintenance $50K/yr
[#1, #3] TEMPEST certification retesting and general vault/HVAC/dehumidifier/EM shielding maintenance to retain TEMPEST protections.
Logistics And Transport $2K/yr
[#2] Secure storage logistics and minimal transport costs for TEMPEST-certified storage media and redundant inert copies.
⚡ Cost Scenarios
📊 Baseline (baseline) $9.1M/yr
89.0% probability / year
Normal year with routine operations, maintenance, and scheduled research/monitoring activities; no major incidents or breaches.
no major incidents steady-state research planned maintenance
🚨 Minor Incident $9.6M/yr
10.0% probability / year +$500K vs baseline
Localized containment/response event requiring emergency response, legal outreach, limited remediation, and PR actions.
isolated spread to internal systems small-scale data exposure short emergency mobilization
🚨 Catastrophic Breach $50.0M/yr
1.0% probability / year +$40.9M vs baseline
Major containment failure with widespread infections or critical-infrastructure impact requiring national-level remediation and extended counter-operations.
uncontained lateral spread impact to critical infrastructure major public exposure / political fallout
👥 Personnel 16 total
Role Count Notes
Research Scientist / Antimemetic Specialist 8 [#8] Senior researchers, semantic analysts, malware reverse engineers, and hardware engineers (6–10 specialists; salaries/benefits/hazard pay included in staff_wages).
Security Officer / MTF Agent 8 [#10] On-site guards and access-control staff for vaults and lab areas (armed/cleared guards; included in staff_wages).
📋 Confidence Notes
Notes provide detailed line-item ranges but many estimates (intelligence ops, catastrophic remediation, staffing counts) have wide ranges and scenario-dependent tail risks; medium confidence in baseline/operational estimates, low confidence in catastrophic upper bounds.
← SCP-4405 ↑ All SCPs SCP-4407 →