← SCP Cost Explorer Read on SCP Wiki ↗
SCP-354 Keter ? low confidence
SCP-354
Expected annual
$41.2M
One-time setup
$114.5M
Annual recurring
$38.1M
Personnel
110
Initial capital expenditure concentrated on hardened perimeter, operations complex, heavy vehicles/aircraft and large contingency reserves (~$114M one-time); annual operations driven by staff wages, ongoing research/neutralization program, security/MTF readiness and logistics (~$38M/yr).
🏗️ One-Time Capital Costs Total: $114.5M
Contingency Reserve $50.0M
[#21] Large insurance-like reserve fund for replacement of personnel/equipment, crisis response and public suppression in catastrophic events (order-of-magnitude reserve).
Equipment $27.9M
[#4, #5, #6, #12, #13, #14, #15, #17, #24, #25, #30, #22] Generators/UPS, camera/sensor suites, comms hardware, initial armament, vehicles/aircraft purchase, capture gear, ROVs, waste processing install, cybersecurity/servers, PPE, secure vaulting and crisis stockpile.
Facilities $23.5M
[#1, #2, #3, #20] 20-ft reinforced containment wall, geotechnical stabilization, hardened operations complex and access infrastructure (roads/helipad) — combined mid-range estimate of wall, foundation, buildings and access construction.
Land Acquisition And Cover Setup $5.0M
[#19] Purchase/covert acquisition of land, establishment of cover business/camouflage infrastructure, legal/setup costs for initial cover.
Remediation Contingency Reserve $5.0M
[#18] One-time remediation/reserve fund for large-scale environmental remediation and emergency mitigation (distinct from ongoing monitoring).
Initial Research And Lab Setup $3.0M
[#16] Laboratory buildout and scientific instrumentation (analytical instruments, containment testing rigs) initial procurement and secure lab fit-out.
Overall Oog Estimate $0
[#32] Overall order-of-magnitude summary noted by analysts; covered by the specific line items above (no separate additional capital charge).
🔄 Annual Recurring Costs Total: $38.1M/yr
Staff Wages $13.1M/yr
[#7, #10, #11, #13] Salaries/benefits for continuous armed security, research staff, medical staff, engineers/maintenance and administrative/site leadership.
Research And Monitoring $10.0M/yr
[#28] Ongoing neutralization/weapons R&D program and long-term research campaigns (primary driver of the Research budget; monitoring delegated to separate line items).
Facilities Maintenance $2.0M/yr
[#1, #3, #4, #20] Ongoing structural repairs, HVAC/pump/HVAC servicing, power system upkeep, seasonal access maintenance and remote-site wear-and-tear.
Mtf Deployment And Training $2.0M/yr
[#8] Periodic MTF rotations, specialized training cycles, live-fire exercises and deployment logistics.
Aircraft Maintenance And Operation $2.0M/yr
[#13] Helicopter/VTOL maintenance, crew costs and flight hour expenses for medevac/QRF air assets.
Supplies And Consumables $1.9M/yr
[#16, #25, #26] Lab consumables/instrument service, PPE replacement and routine spare parts/consumables (filters, lubricants, small replacements).
Logistics And Transport $1.5M/yr
[#20] Ground convoys, seasonal resupply, road/airfield maintenance and transport operations (excluding aircraft maintenance which is broken out separately).
Incident Response Reserve $1.0M/yr
[#29] Annualized reserve to cover medevac, acute incident care, replacement hiring and urgent investigations (baseline smoothing of incident-driven costs).
Cover Story And Legal $750K/yr
[#19, #23] Ongoing legal fees, cover-business payroll/PR, bribery/retainers and misinformation/psych-ops budget.
Fuel And Power Replacement $500K/yr
[#4] Fuel logistics for generators, genset replacements and fuel supply chain costs in a remote site.
D Class Logistics $500K/yr
[#9] Recruitment/transportation, holding and basic medical/logistics costs for D-class personnel turnover.
Miscellaneous Contractors $500K/yr
[#31] On-call contractors for heavy repair, emergency construction and specialist consultants.
Munitions Replenishment $400K/yr
[#12] Replenishment of small-arms, heavy weapons and specialized munitions after usage.
Rov Operations And Deployments $300K/yr
[#15] Per-deployment costs and expected loss/replacement rate for ROV/submersible operations and tether systems.
Waste Disposal And Cleanup $300K/yr
[#17] Hazardous waste contracts, incineration runs, contaminated soil transport and routine disposal services.
Environmental Monitoring $300K/yr
[#18] Groundwater/ecology monitoring programs and routine sampling to detect seepage or contamination.
Vetting And Clearance $300K/yr
[#27] Background investigations, polygraphs, periodic rechecks and security-clearance maintenance.
Cybersecurity Recurring $200K/yr
[#24] Ongoing IT security, audits, air-gapped backup maintenance and insider-threat programs.
Sensor Maintenance And Calibration $150K/yr
[#5] Annual maintenance, calibration and tamper-proofing for high-speed/thermal/underwater sensors and camera networks.
Communications Bandwidth And Maintenance $150K/yr
[#6] Satellite uplink, encrypted datalinks, bandwidth and comms equipment maintenance.
Capture Equipment Maintenance $100K/yr
[#14] Upkeep and replacement for nets, rigs, tranquilization delivery and remote capture pods.
Data Storage And Vaulting $100K/yr
[#30] Secure archival storage, redaction efforts and physical vault maintenance costs.
⚡ Cost Scenarios
📊 Baseline (baseline) $38.1M/yr
69.0% probability / year
Normal year with steady operations, no major breaches or large-scale incidents.
no emergent breach routine maintenance and research
🚨 Minor Incident $39.6M/yr
25.0% probability / year +$1.5M vs baseline
Small emergent causes limited damage, extra MTF deployment, increased munitions use and localized cleanup.
small hostile emergent localized containment breach limited equipment losses
🚨 Major Breach $53.1M/yr
5.0% probability / year +$15.0M vs baseline
Significant breach with facility damage, multiple casualties, large cleanup and partial rebuild/replacement operations.
large hostile emergent escapes structural damage to containment multi-day remediation
🚨 Catastrophic Breach $238.1M/yr
1.0% probability / year +$200.0M vs baseline
Total facility loss or deliberate scorched-earth detonation (as in historical event), massive casualties and full rebuild plus crisis operations.
facility-wide compromise detonation/scorched-earth full reconstruction & long-term remediation
👥 Personnel 110 total
Role Count Notes
Security Officer / Armed Guards 50 [#7] Continuous 24/7 armed presence, QRF and supervisors; rotating shifts included in staff wage estimate.
Research Scientist 40 [#10, #28] Permanent research staff working on study and neutralization programs; covered in research and wages budgets.
Medical Officer 6 [#11] On-site medics, trauma stabilization and decontamination personnel.
Engineer / Maintenance 8 [#4, #13, #26] Site engineers and technicians for generators, vehicles, pumps, ROVs and facility maintenance.
Administrative Staff / Site Management 6 [#3, #19] Site leadership, logistics coordinators, HR/security administration and cover-story management.
📋 Confidence Notes
Wide cost ranges in analyst notes, highly anomalous and unpredictable emergent behavior, and incident-driven expenses dominate; many line items (contingency reserves, remediation) are deliberately order-of-magnitude estimates, reducing confidence.
← SCP-353 ↑ All SCPs SCP-355 →