SCP-9097 Keter ~ medium confidence
SCP-9097
Expected annual
$5.2M
One-time setup
$5.3M
Annual recurring
$5.1M
Personnel
34
One-time capital and setup costs are estimated at about $5.26M to create medical-grade secure containment, OR capability, labs, and contingency reserves; recurring annual operations are estimated at about $5.08M driven primarily by specialist staffing, long-term care for affected individuals, security, and ongoing research/monitoring.
🏗️ One-Time Capital Costs Total: $5.3M
Contingency Reserve Escrow $2.0M
[#26] Contingency/reserve fund (escrow) for catastrophic events, surge capacity, and urgent operations.
Facilities $1.1M
[#1, #2, #20] Retrofits and construction: maternity-capable humanoid cell (#1), OR shell/adjacent emergency OB suite (#2), and redundant power / HVAC capital (#20).
Initial Research And Lab Setup $505K
[#9, #10, #19, #29] Forensic/pathology and research lab buildout & instruments: autopsy/neuropathology characterization (#9), advanced chemical/biological analysis (MS/NMR/GC/metabolomics) (#10), sample biobank freezers/cryostorage (#19), and off-site lab backup duplication/setup (#29).
Investigative Operations Project $500K
[#14] Field investigative operations to locate suppliers/other packages (one-time/project cost; mid-range estimate used).
Equipment $475K
[#6, #11, #13, #21, #22] Specialized medical and site equipment initial purchases: neonatal incubators/ventilators and related devices (#6), secure storage vault hardware (#11), armored/medical transport fleet & training capital (#13), initial PPE stockpile (#21), and blood-bank setup hardware (#22).
Legal Government Liaison Initial $300K
[#16] Up-front legal & governmental liaison / covert cover-up expenses and retainers.
Prosthetic Reconstructive Surgery $125K
[#8] One-time prosthetic/reconstructive surgeries for surviving SCP-9097-1 subjects (surgeries estimated $50k–$200k).
Digital Forensics Initial $100K
[#15] Initial digital forensics / public content suppression / PR campaign setup (legal takedowns, takedown contracts, initial contracts with firms).
Prosthetics And Adaptive Housing Initial $80K
[#28] Initial prosthetics devices and adaptive housing modifications (one-time device/housing costs).
Training Initial $50K
[#24] Initial training program & SOP development (simulation equipment, curriculum development).
🔄 Annual Recurring Costs Total: $5.1M/yr
Staff Wages $3.0M/yr
[#3, #4, #5, #17] Salaries and benefits for continuous specialist coverage: OB/GYN and neonatology on-call staff (#3), full-time nursing and NICU staff (#4), 24/7 security detail and rapid response team (#5), and research staff salaries (#17).
Long Term Care $800K/yr
[#7, #8, #28] Long-term 24/7 care costs for SCP-9097-2 instances (#7) and recurring care/rehabilitation for surviving SCP-9097-1 subjects including prosthetics maintenance (#8, #28).
Research And Monitoring $515K/yr
[#18, #25, #19] Ongoing experimental run costs and consumables (animal models/in vitro) (#18), public monitoring/screening program to detect exposures (#25), and biobank upkeep/consumables (LN2/refill) (#19).
Cover Story And Legal $300K/yr
[#15, #16, #27] Ongoing digital forensics / content suppression and PR monitoring (#15), recurring legal/government liaison and compliance expenses (#16), and insurance/liability/compliance overheads (#27).
Logistics And Transport $150K/yr
[#13, #30] Recurring secure transport operations for samples/subjects (#13) and ongoing procurement / buy-back operations for additional pill lots (#30).
Supplies And Consumables $92K/yr
[#6, #12, #21, #22] Consumables and maintenance: neonatal equipment spare parts and consumables (#6), contaminated biological waste handling/disposal (#12), PPE and medical consumables (#21), and blood inventory rotation (#22).
Facilities Maintenance $73K/yr
[#20, #11, #29] Yearly maintenance for redundant power/HVAC and life-support systems (#20), secure storage environment controls (#11), and off-site lab synchronization/maintenance (#29).
Staff Counseling $50K/yr
[#23] Counseling, staff resilience and debriefing programs for traumatic exposures and mandatory rotations (#23).
Prosthetics And Rehabilitation $40K/yr
[#28] Recurring prosthetics maintenance, replacement devices, and ongoing adaptive-housing costs for permanently disabled subjects (#28).
Training And Sops $10K/yr
[#24] Annual refresher training, drills, and SOP updates for OB emergencies and containment protocols (#24).
Cost Scenarios
📊 Baseline (baseline) $5.1M/yr
91.0% probability / year
Normal operational year with no major incidents; steady-state containment, routine births/care, and ongoing research and monitoring.
no additional pill finds no public exposure events normal staffing and care caseload
🚨 Minor Incident $5.6M/yr
8.0% probability / year +$500K vs baseline
Small-scale adverse event: single additional ingestion or localized leak requiring emergency care, short investigative operation, and PR/legal response.
single new public ingestion localized media leak limited covert operation to buyback samples
🚨 Major Breach $9.6M/yr
1.0% probability / year +$4.5M vs baseline
Significant containment failure or public exposure with multiple ingestions requiring mass-response: large-scale investigations, heavy PR/legal costs, emergency surge care, and drawing contingency funds.
multiple simultaneous ingestions public discovery / widespread media attention need for large emergency raids and surge patient care
👥 Personnel 34 total
Role Count Notes
OB/GYN Specialist 3 [#3] Continuous obstetric specialist coverage (2–4 specialists recommended).
Neonatologist / Pediatric Critical Care 2 [#3] Neonatal critical care specialists for NICU-level newborn management.
Research Scientist / Lab Staff 6 [#17] Multidisciplinary research team (6–12 staff) for OB/GYN research, developmental neurology, medicinal chemistry, epidemiology.
Nursing Staff (L&D / NICU) 8 [#4] Full-time nursing and neonatal intensive care staff (6–12 FTE suggested).
Security Officer / MTF Agent 10 [#5] 24/7 security detail and rapid response (8–12 guards + supervisors).
Medical Technician / Support Tech 4 [#6, #4] Support techs for NICU, feeding, and equipment operation/maintenance.
Site Director / Administrative Staff 1 [#16, #15] Administrative and liaison staff to coordinate legal/government relations and cover-story tasks.
📋 Confidence Notes
Analyst notes provide detailed line items and ranges allowing a moderate-confidence estimate; uncertainty remains in current caseload (number of live SCP-9097-2/9097-1 subjects), scale of any illicit distribution, and likelihood of major breaches, so figures use mid-range assumptions.
← SCP-9096 ↑ All SCPs SCP-9098 →