← SCP Cost Explorer Read on SCP Wiki ↗
SCP-1428 Keter ~ medium confidence
SCP-1428
Expected annual
$3.0M
One-time setup
$2.9M
Annual recurring
$2.9M
Personnel
20
One-time capital costs are roughly $2.9M driven by heavy shielding, specialized tungsten fabrication and robotics; annual operating costs are roughly $2.85M driven by security staffing, specialized containment personnel, energy, maintenance, and legal/cover expenses.
🏗️ One-Time Capital Costs Total: $2.9M
Equipment $1.1M
[#5, #6, #7, #8, #9, #10, #11, #15, #19, #20] Tungsten cage fabrication, initial high-temperature seals/doors, remote manipulators, heat- and radiation-hardened sensors/cameras, radiation survey equipment, HVAC/venting hardware, UPS/generator, initial PPE purchase, initial secure transport container, and initial monitoring/software purchase.
Facilities $804K
[#1, #2, #3, #4] Incinerator construction, lead shielding installation, refractory inner layer and outer concrete shell/site integration (midpoint of provided ranges). Includes site prep, permits, structural reinforcement and seismic anchoring.
Decommissioning And Final Remediation $550K
[#23] Estimated cost to dismantle lead/tungsten and remediate site if containment terminated (midpoint of provided range).
Insurance Reserve $500K
[#22] One-time establishment of contingency/reserve fund for catastrophic remediation (mid-range selection).
Initial Research And Lab Setup $0
[]
🔄 Annual Recurring Costs Total: $2.9M/yr
Staff Wages $1.5M/yr
[#13, #14] Security staffing (round-the-clock armed guards) and specialized containment personnel (researchers, engineer, RSO, technicians); includes salaries, overtime/hazard pay and benefits (mid-range aggregate).
Cover Story And Legal $350K/yr
[#21, #22] Permitting, legal/compliance fees, environmental/regulatory costs and cover-story/OPSEC budget plus insurance premium/reserve replenishment (aggregate mid-range).
Site Overhead $300K/yr
[#26] Allocated share of site overhead: administration, communications, utilities, security screening and general site services.
Facilities Maintenance $202K/yr
[#10, #11, #12, #25] HVAC/venting operations and compliance, generator fuel and maintenance, continuous energy/utility costs if chamber kept heated, and amortized capital replacement budget for shielding/critical systems.
Research And Monitoring $200K/yr
[#24] Ongoing specialized R&D budget for behavioral studies, bespoke instrumentation, experiments and external consultant grants (mid-range).
Supplies And Consumables $170K/yr
[#6, #7, #8, #9, #15, #16] Recurring replacement of high-temperature seals/doors, remote-handling maintenance, sensor calibration/replacements, dosimetry processing and consumables, PPE servicing/replacement, refractory patching, filters and spare parts.
Logistics And Transport $45K/yr
[#17, #19] Annual budgeting for hazardous waste disposal/decontamination and per-transfer secure transport costs (assumes ~1 transfer/year average).
Emergency Response $42K/yr
[#18] Annual emergency drills, contracted external hazmat/EMT backup, training exercises and response kit maintenance.
It Ops And Cybersecurity $15K/yr
[#20] Recurring licensing, secure servers, audits and cybersecurity for monitoring/logging systems.
⚡ Cost Scenarios
📊 Baseline (baseline) $2.9M/yr
87.5% probability / year
Normal uneventful year with routine operations, scheduled maintenance, and no containment incidents.
normal maintenance scheduled R&D routine personnel operations
🚨 Minor Incident $3.0M/yr
10.0% probability / year +$150K vs baseline
Small equipment failure or localized contamination requiring targeted repairs, overtime, disposal and regulatory reporting.
sensor/robot failure localized refractory/lead repair minor contamination disposal
🚨 Major Breach $4.8M/yr
2.0% probability / year +$2.0M vs baseline
Containment breach or active-state emission causing significant damage, major decontamination, replacement of shielding/tungsten components and legal/PR costs.
containment system failure active-state radiation/plasma release significant equipment loss
🚨 Catastrophic Breach $12.8M/yr
0.5% probability / year +$10.0M vs baseline
Large-scale catastrophic failure with public exposure, extensive environmental remediation, asset replacement, litigation and potential site decommissioning.
complete containment collapse mass exposure or infrastructure damage major regulatory/political exposure
👥 Personnel 20 total
Role Count Notes
Security Officer / MTF Agent 12 [#13] Armed 24/7 security staff across three shifts (includes patrol/rapid response and supervisors).
Research Scientist 2 [#14, #24] Containment researchers responsible for monitoring, experiments and data analysis.
Engineer / Maintenance 1 [#14, #7] Site engineer for mechanical/electrical systems, HVAC, generator and remote-handling maintenance.
Radiation Safety Officer 1 [#9, #14] RSO for dosimetry, radiation surveys and regulatory compliance.
Technician 2 [#7, #8, #16] Technicians for sensor calibration, routine maintenance, refractory/lead inspections and consumables replacement.
Site Director / Executive Staff 1 [#21] Senior administrator overseeing legal, permitting and high-level site decisions.
Administrative Staff 1 [#26] Administration, scheduling, record-keeping and logistics support.
📋 Confidence Notes
Containment geometry and operational protocols are well-specified in the article (dimensions, incineration schedule), enabling structure for cost categories; however wide ranges for specialized fabrication, shielding, robotics, waste handling and insurance create material uncertainty in point estimates, so confidence is medium.
← SCP-1427 ↑ All SCPs SCP-1429 →