← SCP Cost Explorer Read on SCP Wiki ↗
SCP-2794 Keter ? low confidence
SCP-2794
Expected annual
$2.0M
One-time setup
$94.5M
Annual recurring
$1.8M
Personnel
29
One-time capital and reserve costs are large (~$94.5M) driven by long-term endowments and contingency reserves; annual operating costs are mid-seven-figures (~$1.79M/yr) driven by security, R&D/monitoring, and hazardous waste handling.
🏗️ One-Time Capital Costs Total: $94.5M
Long Term Endowment $30.0M
[#20] Endowment to fund perpetual containment and recurring operating costs (~$1M/yr) in perpetuity (capitalized at assumed real return).
Contingency Catastrophic Reserve $27.5M
[#16] One-time catastrophic remediation reserve to fund large-scale ecological remediation if significant release occurs.
Litigation Remediation Reserve $27.5M
[#21] One-time reserve for ecological/mitigation litigation, large-scale remediation and restoration if containment fails.
Contingency Response Reserve $2.8M
[#16] Immediate contingency fund for initial emergency response and containment actions (one-time reserve).
Insurance Endowment Reserve $2.5M
[#19] One-time insurance/self-insurance endowment reserve (estimate; analyst suggested several million depending on risk appetite).
Facilities $1.8M
[#1, #9] Sealed, insect‑proof containment chamber upgrades, reinforced viewing/airlocks, specialized interior fixtures and construction of lined landfill cell(s) at Site-898 sized for initial stockpile.
Initial Research And Lab Setup $1.4M
[#12, #13] Initial analytical chemistry/toxicology characterization and start-up of a dedicated neutralization R&D program (lab buildout, specialized instruments, pilot-test setup).
Immediate Legal Pool $600K
[#17] One-time legal/PR incident response pool for an immediate major incident.
Equipment $410K
[#2, #4, #7] Dedicated HVAC/negative-pressure system installation, automated waste-collection/robotic cleaning system build/install, and initial purchase/lining of sealed bulk waste containers.
🔄 Annual Recurring Costs Total: $1.8M/yr
Staff Wages $704K/yr
[#5, #15] Hazmat crew and associated labor for monthly cleaning operations and full security staffing (on-site guards/MTF/armed escorts) including overtime and benefits.
Research And Monitoring $418K/yr
[#11, #12, #13] Environmental and entomological surveillance, ongoing analytical testing/toxicology, and recurring R&D program operational costs to pursue neutralization.
Insurance Reserve $300K/yr
[#19] Annual insurance/self-insurance reserve contribution for claims and remediation (operational insurance budget).
Emergency Response $125K/yr
[#16] Annual readiness, drills, spill-containment readiness and mobile containment upkeep.
Cover Story And Legal $100K/yr
[#17] Legal retainer, routine PR/cover-story expenses, permits and regulatory liaison under plausible deniability.
Facilities Maintenance $62K/yr
[#2, #3, #4, #10] HVAC filter replacements and calibration, continuous utilities/energy/UPS, robotic system maintenance/spare parts, and landfill cap/leachate/grounds maintenance monitoring.
Supplies And Consumables $42K/yr
[#6, #7, #14] PPE and disposable protective gear, replacement/consumable waste container liners and packaging, and medical surveillance testing/consumables.
Administrative Overhead $20K/yr
[#18] Record keeping, chain-of-custody administration, specialized training and annual auditing.
Logistics And Transport $16K/yr
[#8] Regular hazardous waste transport (monthly transfers to Site-898) using specialized licensed carriers and secure logistics.
⚡ Cost Scenarios
📊 Baseline (baseline) $1.8M/yr
88.5% probability / year
Normal year with routine monthly cleaning, transport to Site-898, ongoing R&D and monitoring; no major incidents.
no breach scheduled maintenance routine transport
🚨 Minor Incident $2.3M/yr
8.0% probability / year +$500K vs baseline
Small containment breach or transport spill requiring supplemental emergency response, short-term remediation, additional testing and legal/PR engagement.
small breach transport spill localized contamination
🚨 Major Breach $11.8M/yr
0.5% probability / year +$10.0M vs baseline
Significant release with ecological exposure requiring large-scale remediation, extensive long-term monitoring, legal settlements and use of contingency reserves.
containment failure ecological spread public exposure
🚨 Research Breakthrough Requiring Scale Up $4.8M/yr
3.0% probability / year +$3.0M vs baseline
Discovery of a potential neutralization pathway triggering accelerated R&D, pilot plant construction and scale-up capital expenditure.
promising neutralization lead pilot-scale testing capital equipment procurement
👥 Personnel 29 total
Role Count Notes
Security Officer / MTF Agent 10 [#15] Continuous on-site security staffing (8–12 guards typical) including perimeter and transport escorts.
Hazmat Team / Technical Crew 6 [#5] Monthly hazmat removal crew (3–6 per operation) plus supervision and sampling techs; staffed to support monthly operations.
Research Scientist 4 [#13] Dedicated chemists/materials scientists for neutralization R&D and analytical follow-up.
Lab Technician 2 [#5, #12] Sample processing, analytical testing and chain-of-custody support.
Engineer / Maintenance 2 [#2, #4] HVAC, robotic system and facility maintenance staff.
Medical Officer 1 [#14] Occupational health and medical surveillance coordination.
Logistics / Transport Coordinator 1 [#8] Coordination of hazardous waste shipments and carrier liaison.
Administrative Staff 2 [#17, #18] Record-keeping, training administration, legal/PR coordination and permits.
Site Director / Executive Staff 1 [#1, #9] Site oversight, budgeting and inter-site coordination.
📋 Confidence Notes
Estimates are midpoints of wide ranges given in analyst notes; the anomalous, indestructible nature of the waste and very large contingency/endowment choices produce high uncertainty.
← SCP-2793 ↑ All SCPs SCP-2795 →