← SCP Cost Explorer Read on SCP Wiki ↗
SCP-8106 Keter ~ medium confidence
SCP-8106
Expected annual
$5.1M
One-time setup
$79.9M
Annual recurring
$4.4M
Personnel
39
Initial construction and material costs dominate (heavy-metal spherical containment, reinforced inner cell, heavy-lift installation). Ongoing annual costs are driven by 24/7 staffing, rapid-response readiness, HVAC/power and regular structural repairs and secrecy/black-budget reserves.
🏗️ One-Time Capital Costs Total: $79.9M
Facilities $51.0M
[#1, #2] Raw materials and primary civil works: 60m spherical containment lining and foundation/heavy-lift site prep (titanium/lead bulk, steel/tungsten cell, excavation, reinforced foundation, crane/heavy handling).
Major Refurbishment Capex $10.0M
[#23] Major mid-life refurbishment budget (periodic one-time capital every 10–15 years).
Decommissioning Disposal Contingency $10.0M
[#28] Contingent decommissioning/disposal and environmental remediation (full dismantling of heavy-metal structure if required).
Equipment $5.8M
[#4, #5, #6, #7, #8, #12, #13, #27] Airlocks/seals, HVAC CAPEX, power redundancy hardware (UPS/generators), surveillance/sensor suite, network/monitoring consoles, rapid-response hardware and robotic/vehicle fleet, comms hardware.
Project Management And Engineering $2.5M
[#3] Engineering, design, structural/RF/hazard specialists, welding specialists, QA and inspections during build.
Initial Research And Lab Setup $425K
[#16, #21] Necropsy/specialized forensic equipment and remote-interaction tooling / limited controlled-study instrumentation and initial lab integration.
Cover Story Infrastructure Initial $175K
[#20] Initial creation of cover infrastructure, shell company set-up and legal/PR groundwork.
Hazardous Materials Initial Training And Kit $75K
[#11] Initial hazardous-materials handling training, PPE kits and lead-safe equipment for initial commissioning.
🔄 Annual Recurring Costs Total: $4.4M/yr
Staff Wages $2.0M/yr
[#9, #10, #12, #15, #17, #27, #7, #8, #25] Routine inspection/maintenance staff, on-site security (guards & supervisors), MTF/rapid-response team base-retainers and training allocations, medical/trauma staff overhead, psychological support and liaison staffing, plus monitoring/operator labor.
Research And Monitoring $350K/yr
[#21] Limited controlled scientific study budget for sensor feeds, sample analysis, pathology studies and remote observation projects.
Facilities Maintenance $300K/yr
[#2, #5, #14, #23, #24] General site/foundation upkeep, HVAC preventative maintenance, routine structural repair allowance (minor), periodic refurbishment amortization planning, and environmental monitoring tie-ins.
Structural Repairs Budget $250K/yr
[#14] Recurring contingency for common breach repairs: patching lining, welding, plate replacement and re-certification.
Cover Story And Legal $200K/yr
[#20, #26] Ongoing secrecy maintenance, legal counsel, limited settlements, PR suppression and redaction-support tied to incident investigations.
Hvac Operational $200K/yr
[#5] HVAC electricity and ongoing maintenance (HEPA/chemical scrubber replacements, negative-pressure operation costs).
Black Budget Reserve $200K/yr
[#22] Annual secrecy/contingency reserve allocation for off-books expenses, contingencies and emergency cover operations.
Power Fuel And Maintenance $150K/yr
[#6] Diesel fuel, generator maintenance, UPS upkeep and periodic fuel resupply costs.
Hazardous Waste Disposal $150K/yr
[#11] Ongoing licensed waste disposal, lead remediation sampling and monitoring.
Training And Drills $150K/yr
[#19] Regular breach drills, tabletop exercises, medical casualty exercises and specialized safe-handling training.
Supplies And Consumables $125K/yr
[#18, #15, #11, #16, #19] Replacement seals/gaskets, welding rods for exotic alloys, HVAC filters, PPE, decon fluids, medical consumables, ongoing hazardous-waste handling consumables and training refresh materials; training exercise consumables.
Sensor It Support $100K/yr
[#7, #8] Replacement/maintenance, IT support for cameras/sensors/hardened servers and secure storage upkeep.
Robotics And Vehicle Maintenance $100K/yr
[#13] Maintenance and spare parts for robotic scouts, drones and armored vehicle fleet.
Storage And Security Ops $60K/yr
[#8] Offsite mirrored storage, secure logging operations and intrusion detection monitoring contracts.
Logistics And Transport $50K/yr
[#27, #13] Secure liaison travel, occasional secure transport of personnel/evidence and vehicle logistics.
Rapid Response Per Deployment Consumables $50K/yr
[#12] Per-deployment consumables for containment responses (ammo, UAV expendables, breaching consumables).
⚡ Cost Scenarios
📊 Baseline (baseline) $4.4M/yr
46.0% probability / year
Normal uneventful year with steady-state operations, routine maintenance, training and limited research; no significant breaches.
no significant breaches routine maintenance only scheduled drills and research
🚨 Minor Incident $4.1M/yr
40.0% probability / year +$-335000 vs baseline
One or more small containment breaches or security incidents requiring localized repairs, extra deployments and investigations but no major structural replacement.
small breach(s) targeted MTF deployments moderate structural repairs
🚨 Major Breach $6.5M/yr
12.0% probability / year +$2.1M vs baseline
A significant containment failure causing major damage to lining/structure, multiple casualties, large-scale medical response, and extended repair/rebuild operations.
major breach causing structural damage mass-casualty medical response extended repair and legal/cover operations
🚨 Catastrophic Breach $33.5M/yr
2.0% probability / year +$29.1M vs baseline
Catastrophic failure requiring partial/complete decommissioning, large-scale remediation, public exposure mitigation and heavy capital rebuild or disposal.
total containment collapse major environmental remediation public exposure / decommissioning
👥 Personnel 39 total
Role Count Notes
Security Officer / MTF Agent 12 [(#10)] 24/7 perimeter guards across shifts plus rapid-response agents; supervisors included in count.
Security Supervisor 3 [(#10)] Shift supervisors, training leads and access controllers.
Maintenance Technician (low-clearance) 4 [(#9)] Routine inspection and maintenance team permitted to approach to 200 m; rotation/backfill assumed.
Rapid Response / On-call MTF 8 [(#12)] Dedicated tactical rapid-response contingent (maintained on-call, specialized equipment operators).
Research Scientist 2 [(#21)] Limited controlled-study personnel for approved research and sensor interpretation.
Medical Officer / Trauma Staff 4 [(#15)] Trauma readiness staff adjacent to containment (surgical/ER readiness for breaches).
Engineer / Maintenance Specialist 1 [(#3)] On-call structural/critical-systems engineer for inspections and repair oversight.
Monitoring Operator / CCTV Technician 4 [(#7, #8)] 24/7 console operators for surveillance feeds, logging and secure storage management.
Administrative Staff / Liaison 1 [(#27, #20)] Single liaison for O5 communications, cover maintenance and limited admin support.
📋 Confidence Notes
Analyst notes provide detailed line items and realistic ranges for materials and recurring functions, allowing a mid-confidence estimate. Uncertainty remains in breach frequency/severity and future commodity/material price volatility, which materially affect recurring and CAPEX contingencies.
← SCP-8105 ↑ All SCPs SCP-8107 →