← SCP Cost Explorer Read on SCP Wiki ↗
SCP-9510 Keter ? low confidence
SCP-9510
Expected annual
$95.0M
One-time setup
$606.8M
Annual recurring
$67.9M
Personnel
200
One-time setup is dominated by heavy structural conversion, large contingency reserves and R&D; recurring costs are dominated by staffing, nuclear custodial maintenance and the chosen blood-feed strategy (bovine baseline assumed). Worst-case human Type-O feed or catastrophic breach drive costs into the hundreds of millions to billions annually.
🏗️ One-Time Capital Costs Total: $606.8M
Contingency Catastrophic Fund One Time $300.0M
[#25] Catastrophic response reserve (site- and politically-dependent; large recommended minimum).
Insurance Reserve One Time $200.0M
[#20] One-time contingency / reserve fund for breach/compensation/cleanup (conservative midpoint within suggested range).
Initial Research And Lab Setup $72.0M
[#4, #12, #13, #14, #18] Lab buildout and program-level one-time R&D and instrumentation: synthetic-feed R&D, high-end sensing/imaging equipment for characterization, feeding-alternative program, orichalcum/materials characterization, and inoculation R&D (where required).
Legal Contingency Reserve $10.5M
[#19] One-time legal/cover contingency reserve for long-term secrecy and legal actions (midpoint within provided range).
Facilities $9.2M
[#1, #16] Site acquisition, reinforced containment conversion, excavation, blast/EM shielding and exclusion-zone fencing/sensor install (midpoint estimates).
Equipment $7.9M
[#2, #5, #6, #9, #11, #15, #17, #24] Mooring installation hardware, cold storage tanks and aseptic pumps, onsite incinerator option (capital), MTF/response vehicles & gear (one-time portion), generator purchase, testing/repair capital, transport/flatbeds and armored vehicles (one-time capital components).
Nuclear Fail State Integration $7.0M
[#10] Classified warhead integration and secure installation (one-time integration cost midpoint).
Environmental Baseline Surveys $150K
[#22] Initial environmental/radiological/baseline surveys prior to operations.
🔄 Annual Recurring Costs Total: $67.9M/yr
Contingency Top Up $20.0M/yr
[#25] Annual top-up to catastrophic response fund / contingency reserve.
Staff Wages $16.4M/yr
[#7, #8, #9] On-site research staff payroll (scientists/technicians/medical), security guard payroll and dedicated MTF readiness personnel (loaded wages, midpoints including benefits where noted).
Insurance Reserve Top Up $10.0M/yr
[#20] Annual provisioning / top-up to contingency reserve for anomalous liability (conservative operational contribution).
Nuclear Custodial $6.5M/yr
[#10] Custodial, inspection, security and compliance costs associated with warhead/surety custody (operational/yearly).
Research And Monitoring $3.9M/yr
[#12, #13, #14, #22] Ongoing R&D program expenditures (feeding alternatives), sensing/imaging calibration and operation, orichalcum/materials operations, and continuous environmental monitoring.
Administrative Overhead $3.0M/yr
[#26] Administration, procurement, compliance, utilities (non-power), and miscellaneous office/operating costs.
Cover Story And Legal $1.1M/yr
[#19] Annual secure-communications, legal teams, cover-story operations and media/authority liaison costs (operational portion).
Blood Supply Bovine $1.1M/yr
[#4] Baseline assumed feedstock: bovine/industrial animal blood (mid-range estimate for 1,000 L/day). Included here as the baseline feed; synthetic/human alternate paths handled separately.
Special Containment Insurance $1.1M/yr
[#23] Budget for materials lost to cannibalization, emergency replacement parts and small incident patches (annual reserve).
Mtf Maintenance And Training $1.0M/yr
[#9] Vehicles, armored gear upkeep, specialized tool maintenance and readiness drills for dedicated MTF Mu-4 detachment (recurring).
Energy And Backup $900K/yr
[#11] Electricity for life support, cold storage, pumps and HVAC plus fuel/maintenance for backup generators.
Transport Contracts And Fuel $600K/yr
[#17] Refrigerated freight, heavy cargo movement, crane/freight contracts and emergency airlift availability.
Training Drills $500K/yr
[#21] Regular breach drills, MTF/guard coordination and cognitive-hazard rehearsals.
Armored Vehicles Maintenance $500K/yr
[#24] Maintenance, fuel and parts for armored response vehicles and remote systems.
Perimeter Wildlife Management $350K/yr
[#16] Ongoing wildlife management, sensor maintenance and exclusion buffer upkeep.
Facilities Maintenance $300K/yr
[#1, #15, #16] Routine structural maintenance, sealed corridor upkeep, heavy-crane/overhead inspection and containment chamber upkeep.
Medical Program Operational $250K/yr
[#18] Annual inoculation boosters, medical screening and PTSD monitoring for staff (assumes inoculation already exists).
Testing Consumables $175K/yr
[#15] Consumables and minor replacement parts for mechanical testing and robotic manipulators.
Cold Storage Maintenance $125K/yr
[#5] Electricity, sterilization cycles, refrigeration maintenance for bulk feed tanks and distribution manifolds.
Biohazard Disposal $90K/yr
[#6] Contracted hazardous waste treatment and disposal or operating costs for onsite incineration/autoclaves (contracted midpoint).
Supplies And Consumables $75K/yr
[#15, #26] General consumables and small operating supplies excluding major feedstocks and specific program items.
Mooring Maintenance $25K/yr
[#2] Routine inspections, torque/tension instrumentation calibration, and partial replacement funds for high-tensile mooring system.
Logistics And Transport $0/yr
[]
Blood Supply Synthetic Operational $0/yr
[#4] Operational synthetic feed costs (variable). Set to 0 in baseline; one-time R&D included in initial_research_and_lab_setup.
Blood Supply Human Type O $0/yr
[#3] Human Type-O blood procurement (extremely high cost and legal/ethical exposure). Not included in baseline recurring — modelled as an adverse scenario.
⚡ Cost Scenarios
📊 Baseline (baseline) $67.9M/yr
84.5% probability / year
Normal year with containment using bovine feedstock, routine operations, and no major incidents.
bovine_feed_operational no_major_breach routine_operations
🚨 Human Blood Required $409.3M/yr
5.0% probability / year +$341.4M vs baseline
Operational failure of substitutes forces procurement of 1,000 L/day Type-O human blood plus heavy cover-up and legal costs.
synthetic_bovine_failure pilot_requires_human_type_o supply_chain_breakdown
🚨 Major Breach $117.9M/yr
10.0% probability / year +$50.0M vs baseline
Partial containment failure requiring MTF recapture, heavy repairs, replacement parts and localized remediation.
mooring_failure self_repair_activation localized_structure_damage
🚨 Catastrophic Breach $1.1B/yr
0.5% probability / year +$1.0B vs baseline
Full containment failure requiring state-level intervention, possible use of warhead or large-scale remediation & land purchase.
full_containment_loss public_exposure warhead_deployment_or_state_intervention
👥 Personnel 200 total
Role Count Notes
Research Scientist 20 [#7] Senior researchers performing containment studies and feed/brain analysis.
Research Technician / Lab Tech 40 [#7, #12, #13] Lab technicians, imaging operators and experiment support staff.
Security Officer / Guard 50 [#8, #16] Perimeter and internal security staff for 24/7 armed coverage (midpoint within provided range).
Mobile Task Force / MTF Agent 30 [#9] Dedicated Mu-4 detachment on continuous readiness (personnel count on-site/full-time readiness).
Medical Officer 8 [#7, #18] Medical staff for pilot/crew monitoring, inoculations and emergency care.
Engineer / Maintenance 12 [#11, #15] Site engineers and heavy-equipment operators for generators, cranes, and repairs.
Administrative Staff 20 [#19, #26] Procurement, compliance, classified records, and administrative operations.
Logistics / Transport Staff 10 [#17] Drivers, freight coordinators and cold-chain logistics operators.
Environmental / Wildlife Specialists 5 [#16, #22] Wildlife management and environmental monitoring personnel.
Site Director / Executive Staff 5 [#7, #19] Senior command and liaison staff with Level 5/9510 and Level 3/9510 oversight duties.
📋 Confidence Notes
Estimates use wide, analyst-provided ranges and many binary choices (feedstock type, warhead custody, reserve sizing). Major cost drivers (human Type-O feed, political/legal costs, catastrophic responses) are highly uncertain, producing low confidence.
← SCP-9508 ↑ All SCPs SCP-9511 →