SCP-5298 — SCP-5298 | Cost Breakdown

Read on SCP Wiki ↗

SCP-5298 Keter ~ medium confidence

SCP-5298

Expected annual

$59.3M

One-time setup

$256.0M

Annual recurring

$57.4M

Personnel

High recurring diplomatic/retainer payments and large contingency reserves drive costs; ongoing annual operations (monitoring, liaison, counterintelligence, rapid-response staffing) total roughly $56M/yr with one-time contingency and equipment expenditures totaling ~ $256M.

🏗️ One-Time Capital Costs Total: $256.0M

Contingency Disaster Reserve $200.0M

[#9] One-time contingency reserve for ÞK-class escalation / extradimensional diplomatic breakdown.

Evidence Remediation Per Incident $20.0M

[#20] One-off black-ops cleanup / witness relocation / evidence removal per major incident.

Equipment $12.5M

[#5, #10, #11] One-time expenditures for hardened records hardware (#5), rapid-response field equipment & vehicles (#10), and defensive counter-drone kit (#11).

Facilities $11.0M

[#2, #19] Includes diplomatic office secure fit-out (#2) and specialized containment facility design + single-facility construction reserve (#19).

Emergency Incident Fund Per Incident $10.0M

[#8] Representative per-incident remediation/PR/legal expenditures (one-off incident fund estimate).

Initial Research And Lab Setup $2.4M

[#12, #13] Toxin lab upgrades and initial robotics/EW testbed setup.

Secure Transport Per Meeting $125K

[#18] Typical one-off secure transport/meeting security cost estimate (per major meeting).

🔄 Annual Recurring Costs Total: $57.4M/yr

Settlement Retainer $20.0M/yr

[#1] Annual payments/indemnities/retainer to Three Moons Initiative per Settlement-841-M.

Staff Wages $11.6M/yr

[#2, #6, #7, #10, #13, #15, #17] Aggregate recurring personnel costs (diplomatic liaison staff, rapid-response task force salaries, counterintelligence and R&D staffing, cover contractors, vetting/medical staffing).

Opportunity Cost Allowance $10.0M/yr

[#25] Strategic allowance representing foregone research/value of constrained operations.

Emergency Pr Reserve $5.0M/yr

[#8] Annual reserve to seed immediate PR/legal/covert remedial operations in event of disclosure.

Intelligence Program $3.0M/yr

[#3] Minimal permitted SIGINT/OSINT satellite tasking, imagery licensing and associated analyst costs.

Insurance And Indemnities $2.0M/yr

[#22] Internal insurance accounting, escrowed indemnities and legal buffer costs.

Covert Surveillance $1.0M/yr

[#4] Low-profile regional covert monitoring (leases, low-profile cameras, local field agents).

Covert Reimbursement Fund $1.0M/yr

[#14] Quiet reimbursements for civilian property damage to prevent complaints/exposure.

Cover Contractors Payroll $1.0M/yr

[#15] Payroll/expenses for small covert operational teams and cover contractors.

Secure Transport Budget $500K/yr

[#18] Recurring secure transport budget for vetted drivers/armored logistics for meetings.

Energy And Utilities $400K/yr

[#21] Power and utilities for data centers, remote monitoring stations and comms arrays.

Counter Drone Maintenance $350K/yr

[#11] Maintenance and refresher training for defensive counter-drone/countermeasure kit.

Toxin Research And Stockpile $350K/yr

[#12] Ongoing toxin assays, antidote development, PPE and medical surveillance costs.

Osint Social Monitoring $350K/yr

[#16] Monitoring platform subscriptions, image/face-analysis tools and analysts.

Archival Redaction And Audit $275K/yr

[#24] Redaction integrity maintenance and periodic internal audits for Settlement-841-M records.

Secure Records Maintenance $200K/yr

[#5] Ongoing maintenance, subscriptions, backup rotation for hardened archives and crypto systems.

Medical Support Services $200K/yr

[#17] Counseling, psychiatric care, rehabilitation and related services for exposed personnel.

Training And Doctrine $200K/yr

[#23] Training, tabletop exercises, simulations and doctrine for non-interference operations.

Facilities Maintenance $0/yr

[]

Supplies And Consumables $0/yr

[]

Research And Monitoring $0/yr

[]

Logistics And Transport $0/yr

[]

Cover Story And Legal $0/yr

[]

Diplomatic Liaison Operations $0/yr

[]

Cover Contractors And Local Support $0/yr

[]

Medical And Psych Support $0/yr

[]

⚡ Cost Scenarios

📊 Baseline (baseline) $57.4M/yr

93.9% probability / year

Uneventful year: settlement remains in force, routine monitoring, liaison and readiness activities only.

no disclosure settlement compliance maintained routine operations

🚨 Minor Incident $66.2M/yr

5.0% probability / year +$8.8M vs baseline

Localized disclosure or leak requiring rapid PR/legal response and limited remediation.

small public leak local media exposure minor evidence remediation

🚨 Major Breach $156.2M/yr

1.0% probability / year +$98.8M vs baseline

Settlement is voided due to meaningful public exposure requiring large covert remediation, legal action and partial containment construction/operations.

settlement voided covert remediation escalates rapid containment construction

🚨 Catastrophic Breach $456.2M/yr

0.1% probability / year +$398.8M vs baseline

ÞK-class extradimensional diplomatic breakdown with full-scale international operations and massive contingency spending.

ÞK-class escalation international diplomatic collapse widespread disclosure

👥 Personnel 74 total

Role	Count	Notes
Security Officer / MTF Agent	30	[#10] Rapid-response containment task force personnel on standby (operators, medics, EOD, robotics techs).
Diplomatic Liaison / Legal Officers	6	[#2] Dedicated liaison office staff (senior liaison officers and legal counsel).
Research Scientist / Analyst	12	[#3, #13, #16] Intelligence analysts, robotics/EE/robotics researchers and OSINT analysts.
Counterintelligence / Cyber Ops	8	[#7] Active cyber + HUMINT operations staff for leak-prevention and internal audits.
Administrative Staff	4	[#2, #18] Administrative and operations staff supporting liaison, secure records and travel logistics.
Engineer / Maintenance	4	[#11, #13] Engineers for EW/counter-drone systems and robotics testbeds.
Medical Officer	2	[#12, #17] Medical staff for toxin monitoring, antidote administration and psychological care.
Contractors / Covert Operational Team Members	6	[#15, #14] Low-signature local contractors, actors and covert operational teams used for covers and reimbursements.
Security Drivers / Transport	2	[#18] Vetted drivers/transport operators for secure movement of senior staff.

📋 Confidence Notes

Analyst notes provide detailed categories and ranges, allowing a reasonable mid-range build; however many items (retainer size, scope of contingency expenditures, incidence probabilities) are highly uncertain and scenario costs have broad ranges, so confidence is medium.

← SCP-5297 ↑ All SCPs SCP-5299 →