SCP-7776 Keter ~ medium confidence
SCP-7776
Expected annual
$18.2M
One-time setup
$130.3M
Annual recurring
$16.9M
Personnel
111
Estimated upfront containment and site conversion costs are roughly $130M (major drivers: site acquisition, hardened containment construction, and large contingency reserves). Annual operating costs are ~ $16.9M driven by staff wages, ongoing security, monitoring, and legal/cover operations.
🏗️ One-Time Capital Costs Total: $130.3M
Facilities $62.5M
[#1, #3, #4, #17, #24] Includes purchase/compulsory acquisition of village properties, perimeter construction, hardened containment facility build-out, on-site clinic setup, and initial environmental remediation.
Catastrophic Reserve Initial $50.0M
[#30] Large one-time catastrophic/escalation reserve for worst-case mitigation (regional evacuation, large-scale remediation).
Forced Relocation $5.0M
[#2] Temporary housing, compensation, social services and long-term resettlement guarantees for displaced households.
Incident Response Reserve Initial $5.0M
[#22] Initial emergency/containment reserve fund set-aside.
Initial Research And Lab Setup $3.0M
[#8] Construction and commissioning of an on-site research lab (BSL-capable buildout assumed mid-range).
Vehicles Purchase $1.0M
[#15] Armored personnel carriers, containment vans, forklifts, cranes initial purchases.
Surveillance Install $800K
[#10] Cameras, thermal/acoustic/seismic sensors, deployment & network setup.
Comms Setup $500K
[#11] Hardened communications (encrypted radios, satellite uplinks, on-site servers) initial procurement and configuration.
Power Redundancy Install $500K
[#12] Diesel generators, UPS, fuel storage and initial installation.
Containment Materials Initial $500K
[#23] Initial bulk purchases of concrete, steel doors, seals, adhesives for containment.
External Contracting One Time $500K
[#29] Initial contracting/outsource costs for specialist services during setup.
Drone Fleet Purchase $300K
[#16] UAV fleet procurement, command/control hardware.
Legal Cover Initial $300K
[#18] Initial legal, covert acquisition, and cover-story setup costs.
Decontamination Setup $200K
[#13] Showers, chemical neutralizers, hazmat containment and initial disposal contracts setup.
Ppe Initial $100K
[#14] Initial stock of hazmat suits, respirator filters, sealed gloves, etc.
Data Archiving Initial $100K
[#26] Initial secure off-site encrypted archival storage setup.
Equipment $0
[]
🔄 Annual Recurring Costs Total: $16.9M/yr
Staff Wages $9.1M/yr
[#5, #6, #7, #17] Salaries and benefits for 24/7 armed security, specialized response teams, research staff, lab techs and medical staff.
Facilities Maintenance $1.0M/yr
[#3, #12, #23, #28] Maintenance of perimeter, generators/UPS maintenance and fuel provisioning, repairs and periodic capital replacement budgeting.
Cover Story And Legal $1.0M/yr
[#18, #19, #25] Ongoing legal, covert liaison, PR/information control and local law enforcement liaison contracts.
Incident Response Replenish $1.0M/yr
[#22] Annual replenishment contributions to emergency reserve (used when incidents expend funds).
External Contracting Budget $1.0M/yr
[#29] Budget for occasional external contracts (specialist labs, heavy lift, containment contractors).
Catastrophic Insurance Premium $1.0M/yr
[#30] Ongoing premiums/insurance-like budgeting for catastrophic escalation readiness.
Supplies And Consumables $600K/yr
[#9, #13, #14, #23] Lab consumables, PPE resupply, hazardous waste disposal and consumable containment materials.
Research And Monitoring $600K/yr
[#7, #9, #10, #20] Ongoing research costs, sensor monitoring, analytics licenses and software for anomaly behavior analysis.
Replacement Amortization $500K/yr
[#28] Annual amortized capital replacement (generators, servers, vehicles, sensors) averaged over replacement cycles.
Training And Drills $400K/yr
[#6, #21] Regular breach drills, specialized training, and certification updates (includes specialized-team training budgets).
Logistics And Transport $250K/yr
[#15, #16] Vehicle and UAV operations, fuel and routine maintenance.
Psychological Care $150K/yr
[#27] Mental health services, debriefing and long-term follow-up for staff.
Communications Recurring $150K/yr
[#11] Recurring hosting, encrypted communications fees, satellite uplink costs and equipment maintenance.
Data Archiving Recurring $100K/yr
[#26] Off-site archival hosting, secure backups, and forensic record maintenance.
Cost Scenarios
📊 Baseline (baseline) $16.9M/yr
83.0% probability / year
Normal operational year with no major incidents; ongoing containment, rituals, staffing, monitoring and cover maintenance.
routine operations scheduled research and monitoring no containment breaches
🚨 Minor Incident $18.9M/yr
15.0% probability / year +$2.0M vs baseline
Localized containment incident requiring emergency response, repairs, short-term external contracting and medical care.
small breach or ritual-driven casualty equipment failure requiring specialist contractors
🚨 Major Breach $66.9M/yr
2.0% probability / year +$50.0M vs baseline
Significant containment failure requiring large-scale emergency operations, mass remediation/evacuation and heavy use of catastrophic reserves.
site-wide containment failure widespread ritual escalation or reality alteration regional evacuation/remediation
👥 Personnel 111 total
Role Count Notes
Security Officer / MTF Agent 48 [#5] 24/7 armed security for perimeter and internal patrols; shift coverage and supervisors included.
Specialized Response Team / Containment Technician 30 [#6] Trained containment engineers, tactical squads and ERT for breach response and anomalous operations.
Research Scientist 12 [#7] On-site researchers studying SCP-7776 behavior and ritual dynamics.
Lab Technician 6 [#7, #9] Technical staff to operate and maintain research lab and BSL-capable equipment.
Medical Officer 4 [#17] On-site medical staff for triage, quarantine and long-term monitoring of personnel.
Engineer / Maintenance 6 [#12, #23, #28] Facility, generator and sensor maintenance; containment repairs and scheduled capital replacement work.
Administrative Staff 4 [#18, #26] Cover-story maintenance, records, limited external communications by designated personnel.
Site Director / Executive Staff 1 [Site command roles referenced in containment procedures] Overall site leadership and high-level oversight.
📋 Confidence Notes
Analyst notes provide broad ranges for every major cost category but SCP description lacks operational specifics (hazard type, biohazard level, mobility). Estimates use mid-range/hardened-containment assumptions for a village-integrated Site; uncertainties in local land costs, true scope of rituals/effects and escalation probability reduce confidence.
← SCP-7775 ↑ All SCPs SCP-7777 →