← SCP Cost Explorer Read on SCP Wiki ↗
SCP-5353 Keter ~ medium confidence
SCP-5353
Expected annual
$10.3M
One-time setup
$19.8M
Annual recurring
$9.7M
Personnel
27
One-time capital, R&D and contingency funding are large (≈$19.84M) to field amnestics, vehicles and secure facilities; baseline annual operations are driven by personnel, logistics/airlift, legal/PR, manufacturing and monitoring (~$9.67M/yr). Main cost drivers are R&D/contingency capital and ongoing staff+logistics/legal.
🏗️ One-Time Capital Costs Total: $19.8M
Contingency Response Fund $10.0M
[#21] Liquid rapid-response / catastrophic reserve (funded capital reserve, midpoint chosen).
Initial Research And Lab Setup $7.2M
[#4, #25] Experimental amnestic R&D program ($6,000,000 midpoint) and initial countermeasure R&D program ($1,250,000).
Decommissioning Allowance $1.0M
[#30] One-time allowance for major re-provisioning or program closure.
Equipment $840K
[#8, #13, #18] Vehicle procurement ($400k), initial data infrastructure/hardware ($350k), Ajax-4 protective/team equipment ($90k).
Facilities $750K
[#6, #23] Site 122 containment cell/interrogation refit ($650k midpoint) and vault upgrades ($100k).
🔄 Annual Recurring Costs Total: $9.7M/yr
Staff Wages $2.7M/yr
[#1, #2, #3] Ajax-4 field teams + supervisors, intelligence/analyst staff, and on-site medical/pharmacology staffing (salaries+benefits).
Cover Story And Legal $1.8M/yr
[#10, #11, #12, #26] Covert ops/international liaison ($625k midpoint), PR/veil maintenance ($500k reserve), legal & litigation suppression ($500k midpoint), and cover infrastructure/fronts ($200k).
Logistics And Transport $1.6M/yr
[#8, #9, #16, #17] Vehicle maintenance/fuel ($80k), air support retainer ($750k midpoint), witness relocation & amnestic logistics ($300k), scene cleanup/property remediation reserve ($500k).
Research And Monitoring $1.1M/yr
[#13, #14, #22, #24, #25] Ongoing data/ML ops ($100k), SIGINT/commercial feeds ($275k), long-term hotspot surveillance ($325k), forensics ($200k), and ongoing countermeasure maintenance ($200k).
Amnestic Manufacturing And Stockpiling $750K/yr
[#5] Ongoing production runs, packaging, cold-chain and routine replenishment (midpoint $750k/yr).
Insurance And Liability $625K/yr
[#28] Internal budgeted liability/settlement reserve (midpoint $625k/yr).
Informant Contingency Reserve $250K/yr
[#15] Additional contingency/reserve for relocation or large informant payouts as noted.
Facilities Maintenance $220K/yr
[#7, #23] Site 122 incremental utilities/maintenance/HVAC ($200k midpoint) and vault maintenance ($20k/yr).
Informant Program $175K/yr
[#15] Payments to informants, asset safety payments and recruitment/retention (midpoint ~$175k/yr).
It Security And Insider Threat $138K/yr
[#27] High-security authentication, auditing, vetting, monitoring and periodic background rechecks (midpoint ~$138k/yr).
Training And Drills $100K/yr
[#19] Regular multidisciplinary Ajax-4 exercises, travel and simulation facility rentals (midpoint $100k/yr).
Psychological Support $85K/yr
[#20] Counseling, post-incident care, resilience programs (midpoint ~$85k/yr).
Supplies And Consumables $75K/yr
[#29, #18] PPE and consumables ($50k midpoint) plus protective-equipment replenishment/consumables ($25k/yr).
⚡ Cost Scenarios
📊 Baseline (baseline) $9.7M/yr
50.0% probability / year
Normal operational year with routine sightings, training, monitoring and replenishment; no major breaches or large-scale public incidents.
routine sightings small-scale deployments no major public exposure
🚨 Minor Incident $10.0M/yr
40.0% probability / year +$350K vs baseline
Localized public sighting or small altercation requiring field response, targeted amnestic use, limited PR/legal action and cleanup.
single high-profile sighting targeted amnestic deployment limited legal/PR spend
🚨 Major Breach $12.2M/yr
8.0% probability / year +$2.5M vs baseline
Significant breach or high-profile confrontation requiring mass amnestic use, international extraction, large legal/PR response and replacement stockpiles.
mass exposure international incident extended legal/PR campaigns
🚨 Catastrophic Breach $21.7M/yr
2.0% probability / year +$12.0M vs baseline
Large-scale public exposure or multi-jurisdiction crisis triggering contingency fund usage, mass deployments, international legal battles and program-scale responses.
public mass-exposure international political fallout activation of contingency reserve
👥 Personnel 27 total
Role Count Notes
Security Officer / MTF Agent 12 [#1] Ajax-4 field agents (12 active agents in rotation).
Security Supervisor / MTF Supervisor 3 [#1] Team supervisors for Ajax-4 (3 supervisors).
Research Scientist / Intelligence Analyst 8 [#2] Analysts and intel officers (6 analysts + 2 intel officers).
Medical Officer 3 [#3] On-site physician and nurses/medics for amnestic administration and exposure care (1 physician + 2 nurses/medics).
Pharmacologist / Biotech Lead 1 [#3, #4] Pharmacology oversight for amnestic development and administration.
📋 Confidence Notes
Analyst notes provide detailed line items and ranges, enabling reasonable mid-point estimates, but many items (R&D scope, contingency usage, incident frequency and per-incident legal/PR spend) are high-variance; therefore confidence is medium.
← SCP-5352 ↑ All SCPs SCP-5354 →