SCP-3676 Keter ~ medium confidence
SCP-3676
Expected annual
$48.3M
One-time setup
$340.8M
Annual recurring
$46.9M
Personnel
172
One-time capital costs are dominated by containment chamber construction, site acquisition, equaliser development/installation and major civil/equipment works (~$340M). Recurring annual operating costs (staff, MTF readiness, power, sedatives, monitoring and legal/cover operations) are substantial (~$46.9M/yr baseline) with occasional multi-million-dollar incident response spikes.
🏗️ One-Time Capital Costs Total: $340.8M
Facilities $181.5M
[#1, #2, #11, #20, #23, #24] Site acquisition (~$10M), Containment Chamber 3676-Beta construction (~$150M), research lab construction component (~$20M), initial artifact vault (~$300k), environmental implementation (~$1M), public-safety planning/drills initial (~$200k).
Equipment $85.5M
[#3, #4, #6, #7, #9, #10, #18] Forth-Scranton Equalisers R&D+production (~$42M), redundant power buildout/generators/UPS (~$8.5M), perimeter vehicles/gear procurement (~$1.5M), MTF aircraft/major assets (~$20M), heavy-lifting/cranes/etc (~$10M), sensor network deployment (~$3M), initial hardened/off-site data storage hardware (~$500k).
Initial Research And Lab Setup $22.5M
[#8, #11, #12, #22] Sedative development and validation (~$1.5M), laboratory outfitting and scientific instruments (sequencing, imaging, BSL-4 equivalents) (~$10M), radiological/HAZMAT initial capability (~$1M), alternate-universe exploration program initial (~$10M).
Contingency Reserve One Time $20.0M
[#16] Emergency contingency reserve for breaches and multi-universe incidents (~$20M recommended reserve).
Decommissioning Reserve One Time $20.0M
[#25] Decommissioning / disposal planning reserve (~$20M reserved for dismantling/cleanup contingencies).
Anomalous Behaviour Contingency One Time $10.0M
[#26] Flexible contingency for unexpected anomalous losses/artefact creation/equipment consumption (~$10M reserve).
Coverup One Time $500K
[#14] One-off legal settlements/covert payments (~$500k one-time reserve for initial disputes/settlements).
Environmental Assessment One Time $300K
[#23] Initial environmental impact assessments and biodiversity studies (~$300k).
Artifact Storage One Time $300K
[#20] Initial secure vault/climate control setup for recovered artefacts (~$300k).
Public Safety One Time $200K
[#24] Initial evacuation planning, drills, signage and coordination setup (~$200k).
🔄 Annual Recurring Costs Total: $46.9M/yr
Staff Wages $18.0M/yr
[#6, #15] Salaries/benefits for operational staff including security personnel, researchers, technicians and support staff (combined estimate covering 50–200 specialized staff; baseline chosen ~172 headcount equivalent).
Logistics And Transport $7.0M/yr
[#7, #9] Annual MTF operational budget (rotations, training, rapid redeployment readiness) and heavy-equipment deployment logistics (~$7M/yr).
Research And Monitoring $4.5M/yr
[#10, #11, #18, #12, #23] Continuous monitoring/data analysis staffing, sensor data analysis, lab research staffing (non-salary components), sensor replacement and environmental monitoring (~$4.5M/yr).
Cover Story And Legal $4.0M/yr
[#14, #19, #21] Ongoing cover/PR/legal operations, interagency negotiation overheads, and an operational reserve for routine settlements/litigations (~$4M/yr).
Sedatives Manufacture Recurring $4.0M/yr
[#8] Annual manufacture, validation logistics and stockpile turnover for large-volume sedatives (~$4M/yr).
Facilities Maintenance $2.0M/yr
[#17] Structural inspections, corrosion control, seal/bulkhead replacement and upkeep of containment civil works (~$2M/yr).
Redundant Power Recurring $1.2M/yr
[#4] Generator/UPS maintenance and fuel-system upkeep (~$1.2M/yr).
Sensor Operations Recurring $1.2M/yr
[#10] Operations, telemetry, data-links and replacement for distributed seismic/GPR/multi-band imaging arrays (~$1.2M/yr).
Electricity Consumption $1.0M/yr
[#5] Baseline electrical consumption estimate for equalisers/environmental controls (assumed ~1 MW continuous; $1.0M/yr conservative baseline).
Interagency Liaison Recurring $800K/yr
[#21] Permanent liaison cell staffing and routine intelligence/negotiation costs (~$800k/yr).
Forth Scranton Maintenance $750K/yr
[#3] Maintenance, calibration and redundancy upkeep for Forth‑Scranton Equalisers (~$750k/yr).
Heavy Lifting Maintenance Recurring $500K/yr
[#9] Maintenance and operational costs for cranes, trenchers, barges and other heavy-lift equipment (~$500k/yr).
Medical And Amnestics Recurring $500K/yr
[#13] Staff medical/psych programs and routine small-scale amnestic administration (~$500k/yr baseline; per-incident larger costs are scenario-driven).
Vehicle Weapon Maintenance $500K/yr
[#6] Recurring maintenance/armament upkeep for perimeter security vehicles and weapons (~$500k/yr).
Supplies And Consumables $300K/yr
[#9, #20] General consumables, small-parts replacement, storage/climate consumables and routine expendables (~$300k/yr).
Data Storage Recurring $200K/yr
[#18] Secure off-site backups, hardened comms leases and routine data operations (~$200k/yr).
Environmental Monitoring Recurring $200K/yr
[#23] Long-term biodiversity and environmental monitoring following impact assessments (~$200k/yr).
Artifact Storage Recurring $150K/yr
[#20] Vault operations, cataloguing and climate control for stored artefacts (~$150k/yr).
Radiological Monitoring Recurring $100K/yr
[#12] Ongoing radiological/environmental sampling and monitoring (~$100k/yr).
Cost Scenarios
📊 Baseline (baseline) $46.9M/yr
85.0% probability / year
Normal operational year with no major containment incidents; routine maintenance, staffing, monitoring and readiness costs only.
routine_operations no_breach stable_power
🚨 Minor Incident $49.9M/yr
12.0% probability / year +$3.0M vs baseline
Localized breach/demanifestation or short-duration multi-universe event requiring MTF response, sedative resupply, limited remediation and amnestic use.
short_term_demanifestation localized_contamination MTF_short_deployment
🚨 Major Breach $81.9M/yr
3.0% probability / year +$35.0M vs baseline
Power failure or coordinated failure leading to extended escape, significant equipment loss/consumption, large-scale MTF/airlift operations, widespread remediation, legal settlements and possible decontamination.
prolonged_power_outage large_scale_demanifestation mass_casualties_or_contamination
👥 Personnel 172 total
Role Count Notes
Security Officer / Guard 80 Perimeter security and round-the-clock response teams; staffing estimate derived from note #6 (40–200 personnel) biased toward mid-scale.
Research Scientist / Xenobiologist / Veterinarian 32 Lab scientists, xenobiologists and vets for biological analysis and care (portion of note #11 and #15 staffing).
Engineer / Maintenance 15 Civil, mechanical and power engineers for containment infrastructure and generator/UPS upkeep (note #4, #17).
Technician 25 Sensor technicians, lab technicians and heavy-equipment operators (notes #9, #10, #11).
Medical Officer / Psychologist 5 Clinical support and psychological care for staff; amnestic administration capacity (note #13).
Administrative Staff / Legal / Liaison 10 Project management, legal, PR and interagency liaison roles (notes #14, #21).
MTF Agent / Rapid Response (dedicated core) 5 Dedicated rapid-response personnel attached to the site; larger MTF deployments are rotational/scaleable (note #7).
Support / Logistics 5 Logistics coordinators, drivers and supply chain staff to manage heavy-lift, sedatives and fuel logistics (notes #7, #8, #4).
📋 Confidence Notes
Analyst notes provide detailed ranges for nearly every category, enabling reasonable mid-point estimates; however the object's anomalous, extra‑universal behavior, local political variables (WWS/cooperation) and event frequency are uncertain, so cost ranges remain wide.
← SCP-3675 ↑ All SCPs SCP-3678 →