SCP-5212 — SCP-5212 | Cost Breakdown

Read on SCP Wiki ↗

SCP-5212 Keter ~ medium confidence

SCP-5212

Expected annual

$3.7M

One-time setup

$5.1M

Annual recurring

$3.6M

Personnel

One-time setup costs are concentrated in R&D, specialized detection gear, and contingency facility planning (~$5.1M total one-time). Ongoing annual operations (about $3.57M/yr) are driven primarily by embedded field staff, continuous monitoring, community influence/legal effort, and program overhead.

🏗️ One-Time Capital Costs Total: $5.1M

Facilities $2.0M

[#19] Containment facility contingency, land/lease and hardened cell construction (one-time buildout).

Initial Research And Lab Setup $1.7M

[#18, #17, #20, #21] Initial R&D program startup (#18), epidemiology database setup (#17), specialized detection instrumentation (#20), initial training boot (#21).

Equipment $1.1M

[#3, #7, #9, #22, #25] Sensor/camera network capital (#3), vehicles and outfit (#7), initial medical/amnestic storage and secure cabinets (#9), secure communications hardware (#22), community cover business startup costs (#25).

Reserve Slush Fund $300K

[#24] Initial portion of opportunity/legal risk reserve kept liquid for emergency payments or settlements.

🔄 Annual Recurring Costs Total: $3.6M/yr

Staff Wages $1.3M/yr

[#1, #2, #5] Embedded field operatives (#1), local rapid-response team salaries (#2), continuous monitoring/analyst staff salaries and tools (#5).

Research And Monitoring $625K/yr

[#17, #18, #20] Ongoing epidemiological/mortality data analysis program (#17), recurring R&D/follow-up program costs (#18), maintenance/calibration for specialized detection equipment (#20).

Reserve Slush Fund $300K/yr

[#24] Ongoing reserve contributions to maintain liquidity for emergency payments, settlements, relocations.

Cover Story And Legal $290K/yr

[#13, #14, #15] Folklore manipulation/community influence (#13), media monitoring/takedown and online ops (#14), UK legal retainer and contingency (#15).

Program Management Overhead $250K/yr

[#28] Central program managers, accounting, audits, classified supply chain management and inter-department coordination (15–25% overhead).

Public Health Epidemic Messaging $175K/yr

[#27] Budgets to manufacture/propagate alternate diagnoses and subsidize local clinics if clusters occur.

Sensor And Comms Maintenance $105K/yr

[#4, #22] Sensor/battery/solar maintenance, bandwidth/SIM/data links, periodic replacement and secure IT/cloud recurring costs.

Covert Housing And Leases $80K/yr

[#6] Safehouses, rotating short-term rentals, front-business operating expenses, utilities and maintenance.

Funeral And Compensation $80K/yr

[#12] Funeral payments, small compensation and family mitigation fund to smooth community relations.

Law Enforcement Liaison And Influence $80K/yr

[#16] Legitimate liaison costs and potential covert influence payments to local law enforcement.

Training And Certification $80K/yr

[#21] Ongoing training, mock scenarios, med refreshers, memetic drills and cultural sensitivity training.

Logistics And Transport $47K/yr

[#8] Vehicle operational costs: fuel, insurance, maintenance, depreciation and specialized equipment replacement.

Amnestic Administration And Per Case $38K/yr

[#10] Physician/medic time, aftercare and social-engineering per administration (assumes mid-range 5–20 administrations/year).

Cover Business Subsidies $35K/yr

[#25] Ongoing subsidies and support for front businesses (pubs, B&Bs) acting as information sinks.

Forensic And Coroner Costs $32K/yr

[#11] Payments/retainers for private pathologists, autopsies, and selective evidence handling per death.

Psychological Care $25K/yr

[#23] Counseling, debriefing and mental-health care for embedded operatives.

Mortuary And Corpse Handling $25K/yr

[#26] Baseline contracts for secure refrigerated transport, emergency incineration/containment and special handling.

Facilities Maintenance $0/yr

[]

Supplies And Consumables $0/yr

[]

⚡ Cost Scenarios

📊 Baseline (baseline) $3.6M/yr

83.0% probability / year

Normal year with steady monitoring, routine maintenance, and occasional small responses; no major public exposures or capture attempts.

routine_sightings occasional_deaths no_public_exposure

🚨 Minor Incident $3.8M/yr

12.0% probability / year +$200K vs baseline

Localized surge in sightings or a small publicity spike requiring extra amnestic administrations, autopsies, PR takedowns, and overtime.

social_media_spike cluster_of_deaths hunter_activity

🚨 Major Breach $5.1M/yr

3.0% probability / year +$1.5M vs baseline

Significant exposure or legal escalation requiring large emergency payments, extended media/PR campaigns, legal settlements, and contractor engagement.

public_breach criminal_investigation large_scale_media_coverage

🚨 Research Breakthrough Requiring Scale Up $8.1M/yr

2.0% probability / year +$4.5M vs baseline

A plausible opportunity to capture/contain emerges, triggering accelerated R&D, procurement, and partial construction of hardened containment (large one-off spend within the year).

confirmed_physical_evidence successful_field_capture_attempt research_breakthrough

👥 Personnel 16 total

Role	Count	Notes
Embedded Field Operative	5	[#1] Covert operatives embedded in the community (4–6 min; salaries/cover costs included in staff_wages).
Security Officer / MTF Agent (RRT)	3	[#2] Local rapid-response team members on-call for sightings and recoveries (2–3 personnel).
Research/Monitoring Analyst	8	[#5] Continuous video triage and monitoring staff (3–4 per shift aggregated into an analyst pool).

📋 Confidence Notes

Analyst notes are comprehensive and allow a detailed breakdown, but large ranges for unit costs, uncertain event frequency, and potential for rare high-cost capture/breach years reduce precision.

← SCP-5211 ↑ All SCPs SCP-5213 →