← SCP Cost Explorer Read on SCP Wiki ↗
SCP-9681 Keter ~ medium confidence
SCP-9681
Expected annual
$156.2M
One-time setup
$1.4B
Annual recurring
$152.2M
Personnel
248
One-time capital expenditures are very large (roughly $1.36B) driven by subterranean warehouse construction and heavy-lift/locker outfitting; annual operating costs are substantial (~$152M/yr) dominated by specialized personnel, logistics/transport, legal/cover operations, and contingency overhead.
🏗️ One-Time Capital Costs Total: $1.4B
Facilities $750.0M
[#1] Subterranean Warehouse-23 expansion/upgrade: deep excavation, reinforcement, blast doors, dehumidification, heavy internal transport infrastructure, elevator shafts, intrusion detection.
Heavy Lift Transport Fleet Purchase $250.0M
[#4] Purchase-equivalent for dedicated heavy-lift aircraft/rotary assets, roll-on/roll-off craft, hangar and initial maintenance setup.
Equipment $200.0M
[#2] Individualized sealed storage lockers (outfitting ~300 large lockers with mounts, inert-gas ports, monitoring and tamper sensors); amount conservatively estimated separate from facility shell.
Safe Ai R And D Initial $50.0M
[#11] Seed R&D to attempt hardened/safe AIC architectures or replacement nodes after past losses; large-range development cost included as initial program funding.
Hvac And Power Install $30.0M
[#3] One-time install costs for heavy-duty HVAC, dehumidification, UPS/generator plant and redundant energy delivery for subterranean complex.
Non Visual R And D Initial $30.0M
[#23] Seed funding for R&D into tactile-only analysis and other non-visual analytical techniques (optional/high-risk program startup).
Decommissioning Capacity $25.0M
[#30] One-time capability costs for large-scale neutralization or destruction options (explosives/incineration capacity and legal/cover preps if authorized).
Field Excavation Initial Kit $8.0M
[#5] Initial kit of cranes, excavators, SPMTs, custom rigging and on-site power for extraction operations.
Non Visual Monitoring Initial $4.0M
[#10] Initial procurement and installation of non-visual sensors (load cells, acoustic/thermal probes, sealed contact probes) and redundant alarm/logging for lockers.
Training Initial Certification $2.0M
[#7] Initial setup/one-time costs for cognitohazard training facilities, simulation systems and initial certification for Ψ-10 operators.
Handling Ppe And Cradle Initial $2.0M
[#17] Initial purchase of heavy-duty handling PPE, custom cradles, inert-gas blankets and shock-isolating mounts stock.
It Comms Initial $2.0M
[#20] Initial air-gapped backups, physical-media secure archives setup and hardened records sanitization infrastructure.
Archive Initial Setup $2.0M
[#32] Initial secure archive of non-visual metadata, physical preservation systems and trusted personnel onboarding.
Field Documentation Setup $200K
[#12] Setup for non-visual field documentation kits, tactile mapping materials and training for occluded documentation.
Initial Research And Lab Setup $0
[]
🔄 Annual Recurring Costs Total: $152.2M/yr
Contingency Overhead $35.1M/yr
[#29] Contingency/black-budget overhead reserved as ~30% of recurring operational budget to cover unforeseen clandestine expenses and liabilities.
Staff Wages $25.0M/yr
[#6, #19, #27, #28] Salaries/benefits for Ψ-10 rotation pay, security personnel, archivists/records staff, continuity council retainer and support administrative payroll.
Logistics And Transport $15.0M/yr
[#4, #5] Operating/standby costs for heavy-lift charters, maintenance crews, fuel and heavy transport mobilization.
Cover Story And Legal $15.0M/yr
[#14, #22] Legal teams, diplomatic cover, shell entities, FOIA responses, cultural outreach and public substitution programs budgeted as recurring cover operations.
Recovery Campaigns Operational Costs $15.0M/yr
[#25] Per-discovery operational budgets aggregated for multiple recoveries per year (permits, mobilization, lodging, crane hours, logistics).
Facilities Maintenance $10.0M/yr
[#3, #18] HVAC/power operations, fuel/backup resupply, geotechnical inspections, structural upkeep and locker maintenance.
Research And Monitoring $8.0M/yr
[#11, #23, #12] Ongoing R&D/monitoring for safe analysis, non-visual techniques, and recurrent field documentation program operations.
Psychological Mitigation Program $8.0M/yr
[#21] Programs to mitigate long-term scholarly/cultural impacts: grants, seeded research, monitoring and re-education efforts.
Intelligence And Monitoring $6.0M/yr
[#15] Liaison officers, monitoring of permits/mining, subscriptions, airborne/satellite reconnaissance and tipline management.
Supplies And Consumables $4.0M/yr
[#8, #24, #17] Ongoing consumables: amnestic/medication stock, medical disposables, PPE replacements and field consumables.
Replica Production Program $3.0M/yr
[#13] Ongoing manufacture of replacement casts/replicas for museum substitution and public-facing material.
Emergency Response And Incident Reserve $2.0M/yr
[#16, #26] Standby rapid-response teams, emergency amnestic/sedation stockpiles, mortuary/cleanup and environmental remediation reserves.
Medical And Psychiatric Care $2.0M/yr
[#9] Ongoing acute and long-term medical/psychiatric care costs for SCP-9681-A treatment, counseling, and inpatient care.
Asset Transport Insurance $1.0M/yr
[#31] Insurance, international logistics compliance and clandestine transport overhead for cross-border seizures and high-value movement.
It Comms Maintenance $1.0M/yr
[#20] Ongoing costs for air-gapped backups, secure destruction workflows, and records redaction maintenance.
Training And Certification $1.0M/yr
[#7] Ongoing recurrent training, simulations and recertification for cognitohazard handling and Ψ-10 rotations.
Archives Maintenance $600K/yr
[#32] Ongoing physical archive preservation, cataloging of redacted metadata and secure storage costs.
Non Visual Monitoring Maintenance $500K/yr
[#10] Recurring maintenance and calibration for non-visual sensor suites and redundancy systems in lockers.
⚡ Cost Scenarios
📊 Baseline (baseline) $152.2M/yr
81.0% probability / year
Normal operational year with routine recoveries and no major incidents.
routine_recoveries no_major_breaches steady_cover_operations
🚨 Minor Incident $155.2M/yr
15.0% probability / year +$3.0M vs baseline
Limited exposure event or small recovery accident requiring emergency response and localized replacements.
limited_personnel_losses localized_equipment_damage small_public_exposure
🚨 Major Breach $202.2M/yr
3.0% probability / year +$50.0M vs baseline
Large containment breach or transport accident with multiple casualties, significant equipment loss and heavy recovery/medical costs.
multiple_simultaneous_discoveries transport_accident_exposing_public large_scale_casualties
🚨 Political Exposure $351.6M/yr
1.0% probability / year +$199.3M vs baseline
Significant public/political exposure forcing major global cover operations, litigation, and large-scale cultural mitigation.
high_profile_media_leak academic_whistleblower diplomatic_incident
👥 Personnel 248 total
Role Count Notes
Security Officer / MTF Agent 150 [#19] Armed security and escort teams assigned to Warehouse-23, transport escorts and site security rotations.
Specialized Task Force Ψ-10 50 [#6, #7] Extraction teams trained for cognitohazard protocols, heavy-lift operations and rotation schedules (includes embedded medics).
Archivist / Records Sanitization Staff 20 [#27, #32] Personnel for redaction, air-gapped archive maintenance and records sanitization logistics.
Research Scientist 5 [#11, #23, #10] Small core technical team handling non-visual R&D, safe-AI liaison and technical evaluation (research limited by futility of direct observation).
Medical Officer 4 [#6, #9, #16] Medical and psychiatric staff providing acute care, long-term treatment and field medics embedded in Ψ-10.
Engineer / Maintenance 8 [#3, #5, #18] Facility, HVAC/power, heavy-lift and cradle maintenance, geotechnical inspection and equipment repair personnel.
Administrative Staff 10 [#14, #20, #28] Administrative, legal coordination support, and cover-story logistics staff.
Site Director / Executive Staff 1 [#28] Program director/executive oversight and continuity council liaison.
📋 Confidence Notes
Estimates are built from analyst ranges and historical incidents in the notes; many major items have wide ranges (construction, fleet purchase, R&D) and containment uncertainty for anomalous effects reduces precision.
← SCP-9680 ↑ All SCPs SCP-9682 →