← SCP Cost Explorer Read on SCP Wiki ↗
SCP-059 Keter ~ medium confidence
SCP-059
Expected annual
$7.7M
One-time setup
$25.9M
Annual recurring
$7.4M
Personnel
30
Initial containment and specialized equipment (graded-Z shielding, plasma incinerator, bespoke R&D and reserves) drive one-time costs into the tens of millions; recurring annual operations (staffing, security, R&D, HVAC/monitoring, disposal and emergency readiness) run in the multi‑millions. Main cost drivers are bespoke shielding/fabrication, incineration capability, contingency/reserve funds, and continuous high‑safety operations.
🏗️ One-Time Capital Costs Total: $25.9M
Plasma Incinerator Purchase $6.0M
[#14] Purchase and installation of a plasma‑arc incinerator capable of ~10,000 K including shielding, emissions treatment and operators (upper‑end bespoke system).
Contingency Reserve Initial $5.0M
[#21] Initial contingency/reserve fund set‑aside for catastrophic breach, buyouts or relocation (one‑time reserve).
Decommissioning Reserve $3.5M
[#27] Reserve for long‑term decommissioning and disposal planning (heavy shielding, contaminated concrete, long‑term storage).
Breach Response Reserve $2.8M
[#30] Containment breach response reserve for rapid escalation, evacuation, mass decontamination and emergency contractor support (one‑time reserve).
Initial Research And Lab Setup $1.8M
[#19] Initial R&D program for delta‑radiation shielding & detection (modeling, material testing, prototypes).
Graded Z Shielding Box $1.5M
[#1] Custom graded‑Z laminate shielding box (depleted uranium, tantalum, tin, steel, copper, aluminum) including machining, welding, testing and handling tooling.
Facilities $930K
[#3, #4] 7x7x7 sealed Level‑4 biohazard room construction and 3 cm lead shielding ring (construction, certification, lead installation and encapsulation).
Security Redundancy Initial $875K
[#25] Remote fail‑safe systems, redundant shielding deployments, remote manipulators and backup containment cages (initial hardware & integration).
Monitoring Installation $600K
[#6] Continuous environmental instrumentation and custom delta‑radiation detector prototypes deployment (initial R&D & hardware).
Transport Containers Fleet $600K
[#17] Armored/shielded transport containers and escort vehicle procurement (fleet of 2–4 containers + 1–2 armored vans).
Power Initial $600K
[#22] On‑site high‑capacity UPS and backup generator installation, fuel storage and integration for critical systems.
Ppe Initial Purchase $560K
[#7] Type K‑59‑B radiation shielding suits procurement (8–12 suits & spares, integrated supplied air systems).
Hvac Installation $475K
[#5] Specialized HVAC, HEPA/charcoal/chemical scrubber systems initial install (negative pressure, N+1 redundancy).
Super Dense Metal Licensing $300K
[#2] Procurement/licensing for depleted uranium/tantalum, transport permits, regulatory compliance consulting (initial licensing and setup).
Legal Setup $175K
[#20] Initial front company/cover story setup, legal fees and establishment of oversight frameworks (one‑time setup).
Procurement Premium Initial $175K
[#26] Procurement premium for rare materials and expedited secure shipping/insurance (initial emergency sourcing costs).
Communications Initial $125K
[#28] Secure communications and encrypted telemetry setup, initial cyber/information security systems.
Equipment $0
[]
🔄 Annual Recurring Costs Total: $7.4M/yr
Staff Wages $2.8M/yr
[#8, #9, #10, #11] Containment technicians, security/armed guards, scientific research staff, and medical staff salaries (fully burdened, hazard pay, overtime).
Explosive Readiness Fund $1.0M/yr
[#18] Annual contingency/readiness fund for thermobaric explosive procurement and clearance or for rapid procurement of military support if required.
Research And Monitoring $660K/yr
[#6, #19] Ongoing R&D for delta‑radiation shielding/detection and recurring calibration/maintenance of detectors and instrumentation.
Contingency Premium $600K/yr
[#21] Annual budgeted risk premium / insurance contributions and active risk fund replenishment.
Cover Story And Legal $550K/yr
[#20] Legal fees, oversight, cover/denial costs, front company operations and PR/legal readiness (annual).
Logistics And Transport $520K/yr
[#14, #16, #17] Annual expected transport & retrieval budget (field retrievals averaged per year), transport fleet maintenance, and contracted incineration/operation costs per run.
Communications Maintenance $200K/yr
[#28] Ongoing secure communications, cybersecurity monitoring, and encrypted telemetry maintenance.
Waste Management $175K/yr
[#15] Radioactive & biological waste handling, certified disposal or long‑term storage, chain‑of‑custody and routine disposal turnover.
Power Maintenance $175K/yr
[#22] Fuel, generator maintenance and UPS servicing for critical systems.
Mitc Application And Disposal $163K/yr
[#12] Daily methyl isothiocyanate chemical supply, automated spray systems maintenance, off‑gas capture and hazardous waste disposal (annual).
Public Health Monitoring $150K/yr
[#29] Groundwater, air, ecological and public health monitoring around retrieval sites and the facility.
Training Drills $125K/yr
[#23] Regular biosafety, radiological and emergency response drills, audits and training programs.
Security Redundancy Maintenance $112K/yr
[#25] Maintenance & software updates for remote fail‑safe systems and redundant remote manipulators.
Supplies And Consumables $100K/yr
[#13] Consumables for biohazard control (HEPA filters, gloves, disinfectants, autoclave supplies).
Facilities Maintenance $50K/yr
[#3, #5] Ongoing maintenance/certification for sealed biohazard room and HVAC support (periodic certification and structural upkeep).
Morgue Cases $50K/yr
[#24] Per‑case handling, autopsy/containment and incineration of infected humans/animals (annual expected case handling).
Ppe Maintenance $30K/yr
[#7] Repairs, replacement parts, fit testing and storage/maintenance of specialized suits.
Procurement Premium Ongoing $30K/yr
[#26] Ongoing premium for expedited sourcing, insurance for rare materials and emergency purchases.
Breach Response Fund Annual $0/yr
[]
⚡ Cost Scenarios
📊 Baseline (baseline) $7.4M/yr
88.0% probability / year
Normal, uneventful year with scheduled operations, maintenance, R&D and occasional small retrievals as budgeted.
scheduled_operations planned_research routine_maintenance
🚨 Minor Incident $7.9M/yr
10.0% probability / year +$500K vs baseline
Localized containment/engineering failure or small transport/retrieval incident requiring emergency response, extra incineration and legal/PR work.
localized_fungal_overgrowth equipment_failure small_transport_incident
🚨 Major Breach $15.4M/yr
2.0% probability / year +$8.0M vs baseline
Significant containment breach or public exposure requiring wide‑scale mobilization, external contractors, replacement of shielding, large‑scale incineration and major legal/PR and remediation costs.
containment_breach multiple_specimen_activation public_exposure
👥 Personnel 30 total
Role Count Notes
Containment Technician 10 24/7 coverage with short allowable in‑room exposure windows; includes rotations, training and hazard pay. [#8]
Security Officer / MTF Agent 10 On‑site armed response, perimeter security and rapid reaction team. [#9]
Research Scientist 6 Senior physicist, mycologist, radiologist and 2–4 research staff for instrumentation and biological study. [#10]
Medical Officer 2 Medical monitoring, dosimetry and access to hospital contracts for treatment and follow‑up. [#11]
Engineer / Maintenance 2 HVAC, power and critical systems maintenance and on‑call support (covered within operations budget). [#5, #22]
📋 Confidence Notes
Estimates are built from analyst ranges for specialized fabrication, hazardous‑materials handling and contingency planning; many line items have wide ranges (DU procurement, plasma incinerator vs contracted disposal, and incident frequency). Unknown properties of 'delta' radiation and uncertain mission frequency reduce precision.
← SCP-058 ↑ All SCPs SCP-060 →