SCP-2959 Keter-potissimi ~ medium confidence
SCP-2959
Expected annual
$248.4M
One-time setup
$378.0M
Annual recurring
$243.6M
Personnel
585
One-time setup for remote Delta-5 safe zones, containment retrofits, and specialized equipment is the main up-front cost (~$378M). Annual operating costs are driven by staff salaries, long-term eradication R&D, security, and logistics (~$243.6M/yr).
🏗️ One-Time Capital Costs Total: $378.0M
Facilities $175.0M
[#1, #5] Construction of Delta-5 safe-zone compounds (land, perimeter, hardened structures, life-support) and per-site containment-wing retrofits/certifications.
Equipment $89.8M
[#4, #6, #7, #16, #17, #18, #19, #20] Secure communications hardware, gas‑chamber installations, industrial incinerators, security cameras/sensors upgrades, vehicles/aircraft acquisition, backup generators, startup PPE stockpiles, and data-archiving hardware.
Contingency And Liability Reserves $70.0M
[#15, #21, #23] One-time contingency/insurance/liability reserves and settlement reserves for ethical/legal liabilities and emergency funds.
Initial Research And Lab Setup $30.8M
[#3, #8, #9, #12] Development/deployment baseline for LUKA-7 (software development portion), autopsy/pathology suite buildout with memetic safeguards, memetic-safety R&D equipment, and amnestic R&D/initial stockpile.
Eradication Program Setup $10.0M
[#22] Initial one-time setup costs for a long-term eradication program (program management, secure trials setup).
Legal Setup $1.0M
[#13] One-time retained counsel/consultant fees and setup costs for expanded legal/ethics/internal affairs support.
Training Program Setup $1.0M
[#11] One-time development of specialized memetic-safety training programs and onboarding infrastructure.
Opsec Setup $500K
[#14] One-time costs to create shell entities, front companies, and initial OPSEC/cover-story infrastructure.
🔄 Annual Recurring Costs Total: $243.6M/yr
Staff Wages $79.0M/yr
[#2, #16, #13, #9, #12, #25] Salaries and benefits: quarantined Delta-5 personnel pay, added security personnel wages, legal/ethics staff, core research staff, medical staffing for amnestic/clinical support, and psychiatric/rehabilitation staff.
Eradication Program $50.0M/yr
[#22] Recurring multi-year budget for large-scale eradication research, field trials, secure trials, and interdisciplinary programs (highly uncertain, scalable).
Facilities Maintenance $26.2M/yr
[#1, #5, #6, #18] Ongoing safe-zone operations (utilities/upkeep), containment wing inspections/maintenance, gas-chamber maintenance and certification, and energy bills/utility costs for compounds and compute centers.
Research And Monitoring $22.0M/yr
[#3, #8, #9, #24, #25] Ongoing LUKA-7 maintenance/retraining/security audits, pathology operating costs (imaging/filter pipelines), core memetic-safety R&D program, site-to-site epidemiology/monitoring, and long-term psychological/rehabilitation program operation.
Recruitment And Training $13.0M/yr
[#11] Recurring costs for recruiting, onboarding, replacement hires, and recurrent memetic-safety training programs.
Supplies And Consumables $10.8M/yr
[#7, #8, #12, #19] Incinerator fuel and per-cremation operating costs, autopsy consumables and PPE disposables, per-dose amnestic manufacturing/distribution, and routine decontamination consumables.
Liability Reserve Replenishment $10.0M/yr
[#23] Annual replenishment of contingency/liability reserves to cover settlements, internal discipline, and ethical/legal liabilities.
Cover Story And Legal $9.0M/yr
[#13, #14, #21] Recurring PR/OPSEC budgets, expanded legal/ethics team salaries and litigation reserves, and ongoing family-care/compensation program costs.
Logistics And Transport $8.0M/yr
[#17] Secure transport of personnel and supplies to remote safe zones (convoys, airlifts, fuel, pilots, escorts).
Security Ops $6.0M/yr
[#16] Non-wage recurring security costs: automated monitoring subscriptions, patrol vehicle operations, and site-specific security tech maintenance (wages included in staff_wages).
Communications Maintenance $5.0M/yr
[#4, #20] Maintenance, replacement cycles, secure uplink/satellite costs, and audits for air-gapped/filtered communications and cryptographic key management systems.
Rapid Response Operations $3.0M/yr
[#15] Annual operating costs for emergency rapid-response teams and surge operations.
Personnel Screening $1.5M/yr
[#10] Ongoing psychological screening, memetic exposure testing, sensor monitoring subscription and per-screen costs across employees.
Cost Scenarios
📊 Baseline (baseline) $243.6M/yr
89.0% probability / year
Normal operating year without major incidents; recurring programs, R&D, security, and safe-zone operations continue as planned.
no major breaches steady recruitment/training ongoing R&D activity
🚨 Minor Incident $248.6M/yr
8.0% probability / year +$5.0M vs baseline
Localized outbreak or facility-level containment incident requiring targeted emergency response and short-term increased operations.
localized SCP-2959 activity spike site lockdown / increased biosecurity
🚨 Major Breach $343.6M/yr
2.0% probability / year +$100.0M vs baseline
Major containment breach or failure at one or more sites leading to large emergency mobilization, litigation, and replacement of infrastructure.
site-level containment failure large-scale personnel exposure extended emergency operations
🚨 Political Exposure $493.6M/yr
1.0% probability / year +$250.0M vs baseline
Public exposure or international political incident requiring mass legal settlements, global PR operations, and accelerated containment scale-up.
public leak/exposure international legal action media/political backlash
👥 Personnel 585 total
Role Count Notes
Delta-5 Security Clearance (quarantined) 200 [#2] Quarantined Delta-5 staff who must be paid/maintained in safe zones; included in staff_wages.
Security Officer / MTF Agent 250 [#16] On-site/security personnel to prevent unauthorized contact and manage safe zones; wages included in staff_wages.
Research Scientist / Memeticist 50 [#9, #3] Core memetic-R&D and LUKA-7 maintenance staff; included in staff_wages and research budgets.
Engineer / Maintenance 30 [#1, #18] Facilities, generator, and secure-communications maintenance staff; included in staff_wages.
Medical Officer 20 [#8, #12] Medical staff for autopsies, amnestic procedures, and clinical care; included in staff_wages and supplies.
Administrative Staff 25 [#20, #14] Administrative/support staff for records, OPSEC, and cover-story administration; included in staff_wages.
Legal / Ethics / Internal Affairs 10 [#13] Counsel and ethics/compliance staff to manage investigations, appeals, and international/legal exposure; included in staff_wages.
📋 Confidence Notes
Analyst notes provide range-based estimates for each line item but many items are highly scale-sensitive (number of sites/compounds, eradication program scope). Reasonable mid-range assumptions were used; uncertainty remains high for long-term eradication and liability reserve sizing.
← SCP-2958 ↑ All SCPs SCP-2960 →