← SCP Cost Explorer Read on SCP Wiki ↗
SCP-8043 Keter ~ medium confidence
SCP-8043
Expected annual
$15.9M
One-time setup
$12.6M
Annual recurring
$15.6M
Personnel
84
Initial capital outlay is roughly $12.57M for facility construction, secure transport and setup; annual operating costs are dominated by long-term care operations and staffing at ≈ $15.56M/yr.
🏗️ One-Time Capital Costs Total: $12.6M
Facilities $10.3M
[#7, #24] Includes primary secure long-term care facility construction (midpoint $10,000,000) and behavioral isolation / retrofit upgrades for 4 rooms ($300,000).
Equipment $1.0M
[#3, #4, #10, #18] Vehicles & field kit ($220,000), secure pharmacy equipment/fit-out ($200,000), CCTV/IT hardware & servers ($200,000), armored vans ($400,000).
Initial Research And Lab Setup $500K
[#12] Neuro/psychiatric research equipment and small lab buildout (~$500,000).
Relocation Initial $400K
[#16] Initial direct cover/relocation packages for 20 victims (~$20k each = $400,000).
Prevention Rnd Capital $300K
[#25] Prevention engineering & mitigation pilot prototypes and prototypes (~$300,000 one-time).
Training Development $50K
[#14] Development of training modules and SOPs (one-time dev cost ~$50,000).
🔄 Annual Recurring Costs Total: $15.6M/yr
Staff Wages $8.3M/yr
[#1, #2, #6, #8, #13, #15, #21] Aggregate salaries/compensation for monitoring analysts, rapid-response agents, medical staff, facility clinical/staffing, research salaries, in-house counsel, and records-team staff portion.
Per Patient Longterm Care Ops $2.0M/yr
[#9] Per-patient long-term care operating cost (20 patients @ $100k/yr = $2,000,000/yr).
Cover Story And Legal $1.3M/yr
[#15, #17, #21] External counsel & bureaucracy/time + discretionary cover budget (~$700k), public-relations/disinformation budget ($500k), ad-hoc records/cover expenses ($100k).
Logistics And Transport $1.0M/yr
[#16, #27] Ongoing relocation/support payments for relocated victims ($800k/yr) and misc travel/logistics for global cases ($200k/yr).
Contingency Fund $1.0M/yr
[#20] Annual contingency for litigation, whistleblowers, settlements (~$1,000,000).
Research And Monitoring $410K/yr
[#1, #13, #25] OSINT/software fees ($50k), research consumables ($160k), and ongoing prevention R&D trials ($200k).
Supplies And Consumables $400K/yr
[#5, #22] Amnestic inventory and operational consumables ($200k) plus facility consumables (food, PPE, laundry, meds) ($200k).
Emergency Medical Backup $300K/yr
[#19] Reserve fund for hospitalization and acute care ($300k/yr).
Facilities Maintenance $275K/yr
[#23, #11] Utilities and facility upkeep (~$200k/yr) plus CCTV/IT maintenance & storage (~$75k/yr).
Behavioral Upgrade Security Costs $200K/yr
[#24] Additional recurring security and staffing costs for upgraded isolation units (~$200k/yr).
Internal Oversight $200K/yr
[#26] Internal audits, ethics compliance staff and tools (~$200k/yr).
Training And Sop Development And Refreshers $150K/yr
[#14] Annual refresher courses, simulations and re-certification (~$150k/yr).
⚡ Cost Scenarios
📊 Baseline (baseline) $15.6M/yr
82.0% probability / year
Normal year with routine monitoring, responses, and facility operations; no major public exposure or mass non-amnestic events.
routine_cases small-scale responses no major breaches
🚨 Minor Incident $16.6M/yr
15.0% probability / year +$1.0M vs baseline
Localized cluster of incidents requiring extra field deployments, overtime, additional amnestics and PR/legal response.
cluster_outbreak increased_field_deployments targeted_media_inquiry
🚨 Major Breach $20.6M/yr
3.0% probability / year +$5.0M vs baseline
Significant public exposure or multiple non-amnestic cases forcing emergency expansion of housing, heavy legal/PR expense and major medical/hospitalization costs.
mass_non-amnestic_cases public_breach high-profile_whistleblower
👥 Personnel 84 total
Role Count Notes
Security Officer / MTF Agent 16 [#2] Four rapid-response teams of 4 agents each (24/7 rotation).
Monitoring Analyst 3 [#1] OSINT/monitoring analysts reviewing automated hits and triaging leads.
Physician / Anesthesiologist 2 [#6] On-call physicians for amnestic administration and emergency care.
Nurse (medical on-call) 6 [#6] Nurses and med techs supporting amnestic administration and emergency care.
Psychiatrist 5 [#8] Facility psychiatrists for long-term care residents.
Registered Nurse (facility) 20 [#8] Facility nursing staff for daily care and therapies.
Security Staff (facility) 10 [#8] Facility security / guards included in support/security/admin staffing.
Caregiver / Support Staff 6 [#8] Caregivers and licensed social-worker-type support staff included in facility operations.
Administrative Staff 4 [#8] Administrative and administrative-support personnel for facility operations.
Research Scientist 2 [#13] Senior researchers leading psychiatric/neurological studies.
Postdoc 2 [#13] Postdoctoral researchers supporting studies and experiments.
Lab Technician 2 [#13] Technical staff for lab bench work and biospecimen handling.
In-house Counsel 2 [#15] Legal staff managing sealed records, cover identities, and liaising with authorities.
Digital Forensics / Records Specialist 2 [#21] Records modification and digital cover-up technical team staff portion.
Internal Auditor / Ethics Officer 2 [#26] Internal oversight and audit staff for compliance and ethics reviews.
📋 Confidence Notes
Analyst notes provide detailed line-item estimates and staffing assumptions, so numbers are grounded in stated assumptions; uncertainty remains due to caseload variability, amnesticizability of victims and capital-vs-lease choices (affecting both one-time and recurring costs).
← SCP-8042 ↑ All SCPs SCP-8044 →