← SCP Cost Explorer Read on SCP Wiki ↗
SCP-4810 Keter ~ medium confidence
SCP-4810
Expected annual
$9.1M
One-time setup
$20.2M
Annual recurring
$8.9M
Personnel
41
Estimated one-time capital expenses are approximately $20.2M driven by remote-site construction, HF containment/vacuum systems, laboratory buildout, and remediation/insurance reserves; recurring annual operations are approximately $8.9M/yr driven primarily by staff wages, HF supply/disposal, contingency/reserve funds, and field/transport operations.
🏗️ One-Time Capital Costs Total: $20.2M
Facilities $12.2M
[#1, #12, #25] Remote-site construction (Containment Area-49: perimeter fencing, Chamber-77, cellar sealing, roads/helipad) plus on-site deer herd pens/setup and housing build-out for remote staff.
Equipment $2.6M
[#2, #3, #5, #6, #7, #17, #23] Major hardware: custom vacuum tube + suspended crate installation, HF-handling hardware, incinerator purchase, generators/UPS/HVAC, initial specialized HF/biohazard materials stock, initial capture kits, communications & sensor installations.
Initial Research And Lab Setup $1.5M
[#13, #14, #16, #18] Laboratory buildout and scientific equipment: EEG/telemetry system, SCP-4810-2 tank systems, long-term taxonomy labs and BSL upgrades, sequencing/pathology instruments and installation.
Insurance And Legal Reserve $1.2M
[#22] Seed reserve fund for covert liability/insurance and legal defense.
Environmental Remediation Reserve $1.2M
[#26] One-time contingency remediation fund for long-term ecological remediation if needed.
Legal And Cover Setup $400K
[#21] Initial legal/permit mitigation, environmental studies, and cover-story establishment costs.
Wastewater And Exhaust Systems $350K
[#19] Installation of HVAC scrubbers, HEPA/chemical filtration, and BSL-level wastewater treatment systems.
Emergency Response Cache $300K
[#20] Rapid-response equipment cache and rapid-deployment prep.
Medical Setup $200K
[#10] On-site quarantine facility and medical ward initial setup costs.
Training Program $100K
[#24] Initial training program development and rollout (hazmat drills, psychological screening protocols).
🔄 Annual Recurring Costs Total: $8.9M/yr
Staff Wages $4.7M/yr
[#8, #9, #10, #16] Salaries & benefits: ATF/MTF security team (20 personnel), scientific staff (~15 FTEs), medical staff portion, and curatorial staff partly funded here.
Emergency Contingency Fund $550K/yr
[#20] Standing annual contingency / rapid-response budget for breach response, culling, mass decontamination and emergency charters.
Supplies And Consumables $530K/yr
[#5, #7, #10, #11, #12, #14, #15] Recurring consumables: incinerator operation, replacement HF/bio-corrosion-resistant parts, medical consumables, human blood and transfusion supplies, deer herd feed/vet care, nutrient solutions for tanks, PPE and decon consumables.
Recruitment And Relocation $400K/yr
[#25] Relocation bonuses, recruiting costs, subsidized housing operations and hardship allowances.
Facilities Maintenance $350K/yr
[#6] Ongoing fuel, generator maintenance/testing, HVAC servicing and basic site upkeep for remote containment systems.
Research And Monitoring $325K/yr
[#16, #18] Ongoing taxonomy/curation non-staff costs, sequencing reagents, pathology consumables, and BSL service contracts.
Environmental Monitoring $300K/yr
[#26] Long-term ecological monitoring, sampling campaigns and post-incident studies in the surrounding forest.
Logistics And Transport $275K/yr
[#17] Field capture operations, transport crates, boats/ATVs and scheduled rotorcraft sorties for capture and resupply.
Administrative Overhead $275K/yr
[#27] Office costs, staff food/housing support, administrative supplies and small tools.
Legal Retainer And Insurance $250K/yr
[#22] Annual legal retainers, covert liability reserves and compliance legal costs.
Scientific Contingency Reserve $250K/yr
[#28] Reserve for emergency assays, outside specialist consultants and ad-hoc experiments.
Hf Supply And Disposal $200K/yr
[#4] Ongoing HF procurement, transport, neutralization and hazardous-waste contractor fees.
Cover Story And Legal $125K/yr
[#21] Local liaison, permits renewals, compliance costs and cover-story maintenance.
Hf Handling Maintenance $100K/yr
[#3] Routine maintenance, neutralizer reagents, certification and servicing for HF storage/pumps/piping systems.
Eeg Monitoring $100K/yr
[#13] EEG monitoring technician(s), telemetry data fees and alerting system operations.
Wastewater And Exhaust Treatment $80K/yr
[#19] Consumables and servicing for HEPA filters, chemical scrubbers and wastewater treatment.
Training And Exercises $80K/yr
[#24] Ongoing hazmat drills, psychological resilience training and reintegration protocol exercises.
Communications And Monitoring $35K/yr
[#23] Satellite/VSAT fees, encrypted telemetry and remote-site monitoring subscriptions.
⚡ Cost Scenarios
📊 Baseline (baseline) $8.9M/yr
90.0% probability / year
Normal operational year with routine consumables, staffing, maintenance and scheduled field operations; no containment incidents.
steady_state_operations scheduled_field_captures routine_maintenance
🚨 Minor Incident $9.4M/yr
8.0% probability / year +$500K vs baseline
Localized containment failure or HF spill requiring rapid-response, medical treatment, limited remediation and overtime for staff.
localized_vacuum_breach small_HF_release single_instance_escape
🚨 Major Breach $13.9M/yr
2.0% probability / year +$5.0M vs baseline
Significant containment breach with multiple escapes, mass decontamination, evacuation, long-term remediation and international legal/diplomatic response.
large_scale_release widespread_environmental_contamination international_exposure
👥 Personnel 41 total
Role Count Notes
Security Officer / MTF Agent 20 [#8] Round-the-clock ATF Omicron-77 operational personnel (hazmat-trained, shift rotations).
Research Scientist 15 [#9] Biologists, entomologists, geneticists, chemists and associated research staff for containment studies.
Medical Officer / Nurse / Psychiatric Support 4 [#10] On-site medical staffing for exposures, quarantine and psychiatric care (portion of item #10 staffing budget).
Curatorial / Laboratory Technician 2 [#16] Taxonomy, curation and specimen handling staff supporting long-term containment and sequencing.
📋 Confidence Notes
Analyst notes provide many line-item ranges and operational requirements, allowing a reasoned estimate, but wide ranges for HF usage, staffing mixes, and remote-site logistics (and the anomalous nature of the SCP) introduce significant uncertainty.
← SCP-4809 ↑ All SCPs SCP-4811 →