SCP-1262 — SCP-1262 | Cost Breakdown

Read on SCP Wiki ↗

SCP-1262 Keter ~ medium confidence

SCP-1262

Expected annual

$13.5M

One-time setup

$131.8M

Annual recurring

$12.9M

Personnel

Initial capital to field a hardened, shielded Silo-4 with specialized cryo, neutron and suppression systems is large (approx. $132M one-time dominated by contingency reserves), while annual operating costs are dominated by MTF posture, research, waste handling and power (~$12.9M/year). Major breach events can add tens to hundreds of millions in a single year.

🏗️ One-Time Capital Costs Total: $131.8M

Incident Response Reserve $55.0M

[#27] Incident response catastrophic contingency fund (reserve for reconstruction, evacuation, remediation, legal settlements).

Public Health Reserve $25.5M

[#28] Public health & liability mitigation reserve (compensation, treatment, relocation assistance) — contingent large reserve.

Facilities $21.5M

[#1] Silo-4 construction (earthworks, reinforced concrete, shielding, lightproofing, blast hardening).

Equipment $15.0M

[#2, #3, #5, #6, #7, #9, #10, #11, #12, #13, #14, #20, #22, #24, #29] Cryogenic plant and insulation (#2), initial dry-ice fill (#3), argon initial supply (#5), dehumidifiers (#6), neutron emitter hardware and shielding (#7), sensor/instrumentation network (#9), power capex (generators/UPS) (#10), emergency pneumatic drills and herbicide injection hardware (#11), initial 2,4,5-T stock (#12), paraquat flood system hardware (#13), incendiary deployment hardware (#14), initial PPE (#20), spare parts stockpile (#22), transport vehicle (#24), secure communications capex (#29).

Cleanup Remediation Reserve $13.5M

[#30] Cleanup and remediation reserve for significant deployments of incendiaries (soil/air/structural remediation per significant deployment).

Initial Research And Lab Setup $1.3M

[#8, #19] Radiation safety program initial setup and lab fit-out/BSL modifications for research (#8, #19).

🔄 Annual Recurring Costs Total: $12.9M/yr

Mtf Posture $3.8M/yr

[#17] Mobile Task Force Theta-4 on-site posture (salaries, hazard pay, gear, barracks, training for 24 personnel).

Research And Monitoring $2.0M/yr

[#19] Ongoing research program costs (botanists, biochemists, containment researchers, lab operations).

Cover Story And Legal $1.8M/yr

[#25] Legal/cover-story/OPSEC budget (shell companies, media management, local liaisons, hush payouts).

Security $950K/yr

[#18] Perimeter fencing, CCTV, armed guards beyond MTF, cybersecurity and insider-threat mitigation.

Hazardous Waste Handling $850K/yr

[#15] Hazardous/chemical waste handling and disposal program (paraquat, herbicides, incendiary residues).

Radioactive Waste Handling $625K/yr

[#16] Ongoing radioactive waste handling, storage and licensing costs (does not include rare major disposal events).

Neutron Operation $500K/yr

[#7] Power, maintenance, regulatory compliance and source replacement for neutron emitter/accelerator array.

Medical Surveillance $400K/yr

[#21] On-site medic, antitoxin stocks, trauma care, long-term monitoring and occupational health.

Radiation Safety Program $325K/yr

[#8] Ongoing radiation safety office operations, dosimetry, monitoring, health surveillance and surveys.

Power Operation $300K/yr

[#10] Fuel contracts, generator maintenance, UPS servicing and power conditioning operations.

Incendiary System Maintenance $300K/yr

[#14] Munition recertification, safe handling, training and maintenance for incendiary/destructive suppression systems.

Co2 Resupply $175K/yr

[#4] Ongoing dry-ice/CO2 resupply and cryo maintenance (sublimation replacement / repairs).

Environmental Monitoring $175K/yr

[#23] Soil and groundwater testing for paraquat, herbicides, heavy metals, radioisotopes and biological tracers.

Training Drills $175K/yr

[#26] Regular exercises, tabletop drills and suppression rehearsals.

Spares Replenishment $125K/yr

[#22] Replenishment and lifecycle replacement for spare pumps, seals, compressors and control modules.

Paraquat System Operation $112K/yr

[#13] Paraquat system chemical replacement, heating equipment operation and safety compliance.

Ppe Replenishment $90K/yr

[#20] Ongoing replacement and inspection of specialized containment suits and decon systems.

Communications Operations $85K/yr

[#29] Hardened encrypted communications operations, satellite/fiber backups and service contracts.

Logistics And Transport $62K/yr

[#24] Transport & special containment vehicle readiness/maintenance.

Sensor Maintenance $62K/yr

[#9] Sensor/instrumentation maintenance, telemetry and secure data services.

Suppression System Maintenance $30K/yr

[#11] Maintenance and chemical replenishment for pneumatic drills and herbicide injection delivery systems.

Argon Topups $28K/yr

[#5] Argon atmosphere top-ups, purification consumables and monitoring.

Auxin Replenishment $12K/yr

[#12] Ongoing purchase, storage compliance and disposal costs for 2,4,5-T replenishment and training.

Dehumidifier Operation $9K/yr

[#6] Power, maintenance and filter replacement for industrial dehumidifiers.

Staff Wages $0/yr

[]

Facilities Maintenance $0/yr

[]

Supplies And Consumables $0/yr

[]

⚡ Cost Scenarios

📊 Baseline (baseline) $12.9M/yr

95.0% probability / year

Normal year with continuous containment and no major incidents; routine operations and scheduled maintenance only.

no_breach routine_maintenance scheduled_research

🚨 Minor Incident $15.9M/yr

4.0% probability / year +$3.0M vs baseline

Localized breach or equipment failure requiring targeted suppression, repairs, and elevated hazardous/radioactive waste handling.

partial_cube_breach local_contamination suppression_and_repairs

🚨 Major Breach $42.9M/yr

0.8% probability / year +$30.0M vs baseline

Significant containment failure requiring large-scale remediation, one major radioactive/material disposal event, and extended reconstruction.

silo_breach large_scale_environmental_release major_remediation

🚨 Catastrophic Breach $112.9M/yr

0.2% probability / year +$100.0M vs baseline

Full-scale containment collapse with mass exposure/contamination requiring use of contingency reserves, mass remediation, long-term public health response and legal settlements.

complete_containment_failure widespread_public_exposure multi-year_remediation

👥 Personnel 60 total

Role	Count	Notes
Mobile Task Force Theta-4	24	[#17] On-site MTF rapid-response team on 24/7 rotation (explicitly 24 personnel).
Research Scientist	8	[#19] Botanists/biochemists and lead containment researchers funded by the research program.
Research Technician	6	[#19] Lab technicians and BSL support staff included in research program recurring costs.
Radiation Safety Officer	2	[#8] Radiation safety program staffing (RSO-level personnel) for continuous neutron/gamma operations.
Security Officer / Guard	12	[#18] Site security staff beyond MTF (perimeter guards, CCTV operators, secure IT personnel).
Medical Officer	1	[#21] On-site medic and occupational health liaison.
Engineer / Maintenance	4	[#10, #22] Power, cryo and mechanical systems engineers and maintenance technicians (generators, cryo, suppression).
Administrative Staff	3	[#25] Admin/ops staff to coordinate cover-story, contracting and logistics.

📋 Confidence Notes

Estimates are assembled from provided itemized ranges and mid-point assumptions; engineering and regulatory costs are reasonably specified but incident-dependent reserves (contingency, public health, cleanup) are highly uncertain, so confidence is medium.

← SCP-1261 ↑ All SCPs SCP-1263 →