SCP-299 Keter ~ medium confidence
SCP-299
Expected annual
$32.9M
One-time setup
$300.6M
Annual recurring
$32.4M
Personnel
146
Initial capital to build an underground 200 m biodome and support systems is on the order of hundreds of millions (dominant drivers: excavation, decommissioning/contingency reserves, lighting and power infrastructure). Annual operating costs are tens of millions driven by staff wages, continuous power, R&D and response readiness.
🏗️ One-Time Capital Costs Total: $300.6M
Decommissioning Reserve $100.0M
[#31] Contingency estimate for full decommissioning, incineration and remediation of contaminated soil/facility if containment fails or facility is terminated.
Facilities $97.0M
[#1, #2, #3, #9] Site acquisition, excavation/civil works for a ~200 m chamber, biodome envelope and core hardened access/security infrastructure (blast doors, reinforced tunnels).
Equipment $56.5M
[#4, #5, #6, #13, #14, #15] Capital purchase and installation of HVAC/air handling, LED grow-light arrays and power distribution, on-site power plant and UPS, remote monitoring hardware, robotics, and on-site incinerator.
Contingency Reserve $25.0M
[#26] One-time contingency/reserve earmarked for environmental liability, remediation deposits and large accidental costs (recommended reserve).
Initial Research And Lab Setup $10.0M
[#8, #12, #23] BSL-2/3 containment lab buildout, initial consumables/instruments, initial substrate fill for planting areas and initial R&D program setup.
Legal Cover Buyouts $5.0M
[#25] Initial legal/cover costs including landowner buyouts, shell companies setup, and upfront legal retainers.
Community Buyouts $3.0M
[#27] One-off community mitigation and buyouts where required to secure plausible deniability.
Mobile Response Fleet $2.5M
[#16] Capital cost for armored trucks, portable incineration vehicles and field response equipment fleet.
Transport Fleet $1.2M
[#24] Armored/ sealed transport vehicles, sealed containers and road maintenance/capital for logistics.
Medical Setup $400K
[#28] On-site emergency medical setup, medevac contract initiation and trauma readiness equipment.
🔄 Annual Recurring Costs Total: $32.4M/yr
Staff Wages $12.0M/yr
[#10, #11] 24/7 armed security payroll and full-time scientific/technical staff (botanists, mycologists, engineers, technicians, safety personnel and management).
Power And Energy $4.5M/yr
[#7] Long-term electricity to run continuous 3–6 MW loads: grow lights, HVAC, pumps and life support.
Research And Monitoring $4.2M/yr
[#12, #13, #18, #23, #30] Lab consumables/reagents, remote sensor calibration/replacements, field surveillance program, ongoing R&D into containment and long-term monitoring programs.
Facilities Maintenance $2.5M/yr
[#4, #9] Ongoing maintenance of structural systems, HVAC/environmental control servicing, security systems upkeep and general facility O&M.
Insurance Premiums $2.0M/yr
[#26] Recurring insurance and liability premium payments.
Backup Redundancy Fund $1.5M/yr
[#22] Annual reserve for spare parts, replacement LED banks, pumps, filters and major equipment overhauls.
Cover Story And Legal $1.0M/yr
[#25] Ongoing legal counsel, PR, gag order management and cover operations maintenance.
Hazardous Waste Handling $1.0M/yr
[#15, #20] Transport, licensed disposal, treatment of contaminated soil/ash and long-term hazardous waste management fees.
Aerial Suppression Contract $1.0M/yr
[#17] Standing retainer/rapid-response contract for aerial firebombing or heavy-lift incendiary sorties.
Generator Fuel $500K/yr
[#6] Recurring fuel for backup diesel/gas turbine generators and UPS runtime support.
Supplies And Consumables $350K/yr
[#21] PPE, disposable hazmat suits, gloves, sterilants, filters and general consumables.
Logistics And Transport $350K/yr
[#24] Fuel, routine operations and maintenance for transport/transfer protocols and sealed logistics to/from site.
Irrigation And Nutrients $300K/yr
[#8] Water treatment, nutrient dosing, periodic substrate sterilization and irrigation consumables.
Training And Drills $300K/yr
[#29] Regular containment drills, hazmat exercises, aerial suppression coordination and certification training.
Robotics Maintenance $250K/yr
[#14] Maintenance, repairs and spare parts for remote manipulation and pruning robots.
Mobile Response Ops $250K/yr
[#16] Annual operational readiness and per-incident consumables/equipment wear for mobile incineration/containment teams.
Community Relations $200K/yr
[#27] Ongoing community monitoring, small compensation and local mitigation outreach.
Medical Readiness $150K/yr
[#28] Annual medevac readiness, on-site medic staffing refresh and medical supplies replenishment.
Animal Control $100K/yr
[#19] Field wildlife control, euthanasia/incineration, disposal and associated field personnel costs.
Cost Scenarios
📊 Baseline (baseline) $32.4M/yr
82.0% probability / year
Normal operational year with no major incidents; steady-state containment and monitoring.
no field incidents routine maintenance and monitoring
🚨 Minor Incident $33.0M/yr
15.0% probability / year +$600K vs baseline
Localized outlier discovery requiring mobile response, targeted incineration and short-term monitoring.
small external infestation single-site incineration and field teams
🚨 Major Breach $47.4M/yr
3.0% probability / year +$15.0M vs baseline
Significant containment failure or multi-site infestation requiring aerial suppression, large-scale incineration, heavy legal/cleanup costs.
multi-site outbreak aerial firebombing and extended remediation
👥 Personnel 146 total
Role Count Notes
Security Officer / MTF Agent 70 3-shift armed security coverage, relief staff for remote high-security site (accounts toward staff_wages [#10]).
Research Scientist 40 Botanists, xenobotanists, mycologists and containment researchers (accounts toward staff_wages [#11]).
Engineer / Maintenance 10 HVAC, power plant, pumps, structural maintenance and robotics technicians (accounts toward staff_wages [#11], facilities_maintenance [#4]).
Lab Technician 12 Lab sample prep, sequencing, decontamination suite operators (accounts toward staff_wages and lab consumables [#12]).
Medical Officer 3 On-site medics and emergency responders (accounts toward medical_readiness [#28]).
Site Director / Executive Staff 2 Site management and senior containment oversight (accounts toward staff_wages [#11]).
Administrative Staff 5 Logistics, HR, legal liaison and cover/coordination support (accounts toward cover_story_and_legal [#25]).
Contractors / Consultants 4 Specialized contractors (aerial coordination, hazardous disposal contractors) engaged as needed (accounts toward aerial_suppression_contract and hazardous_waste_handling [#17, #20]).
📋 Confidence Notes
Analyst notes provide detailed line-item ranges and operational requirements, allowing midpoint estimates; significant uncertainty remains in location-dependent construction costs, power pricing, incident frequencies and contingency/reserve sizing, hence medium confidence.
← SCP-298 ↑ All SCPs SCP-300 →