← SCP Cost Explorer Read on SCP Wiki ↗
SCP-5558 Keter ~ medium confidence
𝒫
Expected annual
$2.9M
One-time setup
$3.9M
Annual recurring
$2.9M
Personnel
25
Initial one-time capital and integration costs are estimated at roughly $3.89M, driven primarily by R&D/lab buildout, facility retrofits, and specialized redaction/IT deployments. Recurring annual operations are estimated at about $2.85M/yr, driven by research staffing, security wages, continuous web/communications monitoring, and legal/cover-story operations.
🏗️ One-Time Capital Costs Total: $3.9M
Initial Research And Lab Setup $2.1M
[#5, #19] Initial memetic/counter-memetic R&D program capital and dedicated lab instrument add-ons (lab buildout, specialized sampling instruments, secure freezers).
Facilities $840K
[#1, #20] Containment suite construction/retrofit and HVAC/filtration/upgrades (structural, sound-damping, negative-pressure, redundant filtration and generator/UPS capacity).
Secure Transport Vehicle $200K
[#11] Soundproofed, non-transparent transport vehicle purchase for transfers and medical visits.
Legal Contingency $200K
[#21] One-time contingency reserve for negotiated settlements, payments, or urgent legal remediation to remove public exposures.
Equipment $172K
[#2, #4] Smart-glass / real-time visual redaction hardware and audio isolation/delayed-line telecom hardware (servers/GPU, cameras/displays, scramblers).
Emergency Equipment $112K
[#16] Mobile lockdown kits, rapid deployment spare redaction hardware, lockdown seals and payload-safe transport cages (capital for contingency teams).
It Integration $100K
[#14] Foundation-wide IT/document redaction integration initial deployment and system linkage.
Web Monitoring Deployment $75K
[#13] Initial deployment costs for web crawler/takedown software, cloud integration, and content management hooks.
Legal Retainer $50K
[#12] One-time legal retainer for Department of Miscommunications / external takedown support.
Initial Training And Clearance $45K
[#17] Initial memetic-safety training cohort costs, background investigations and polygraph/clearance setup.
Specialized Furniture $25K
[#18] Custom beds/chairs/fixtures/prosthetic accommodations and reinforced fittings.
Biohazard Initial Equipment $15K
[#9] Initial autoclave/containment waste handling equipment and setup for biohazard disposal.
🔄 Annual Recurring Costs Total: $2.9M/yr
Research And Monitoring $500K/yr
[#5] Ongoing memetic/counter-memetic research program funding (researcher salaries, trials, model development and support).
Staff Wages $480K/yr
[#6] Security staffing (memetic-trained guards and supervisor) for 24/7 coverage including hazard pay/benefits.
Cover Story And Legal $425K/yr
[#12] Department of Miscommunications staffing & operations: lawyers, takedown specialists, social-media monitors and service fees.
Administrative Overhead $300K/yr
[#22] Allocated portion of site utilities, insurance premiums, accounting and administrative support for the case.
Misc Contingency $250K/yr
[#23] Misc consumables, spares, small legal emergencies, courier fees and a 10-15% contingency buffer on recurring costs.
It Support And Admin $225K/yr
[#14] Ongoing IT/document redaction support staff, backups, auditing and incident response staffing.
Psychological And Memetic Therapy $200K/yr
[#8] Full-time clinical psychologist and memetic linguist/therapist salaries and therapy materials.
On Site Medical And Consults $150K/yr
[#7] On-site nurse/med tech salary and periodic physician/ENT/neurosurgery consults, imaging and medical supplies.
Web Monitoring Licenses $70K/yr
[#13] Annual licensing, cloud processing and maintenance for web crawler/takedown automation.
Emergency Drills And Readiness $52K/yr
[#16] Annual drills, exercises, readiness training and consumable replenishment for rapid-deployment teams.
Visual Redaction Software Licenses $50K/yr
[#3] Ongoing licenses, model retraining, security patches and updates for visual redaction/sanitization systems.
Supplies And Consumables $49K/yr
[#9, #10, #19] PPE and biohazard consumables, special diet/linens/clothing, and laboratory consumables/testing supplies.
Logistics And Transport $40K/yr
[#11] Vehicle maintenance, driver salary and transfer team operational costs.
Facilities Maintenance $22K/yr
[#20] HEPA/charcoal filter replacements, power fuel/UPS/generator operational overhead and isolated HVAC maintenance.
Family Monitoring $20K/yr
[#15] Weekly delayed calls infrastructure, staff monitoring and periodic welfare checks for Ms. Yore.
Staff Training And Clearance $18K/yr
[#17] Recurring memetic-safety refreshers, polygraphs/psych screenings and training updates.
Telecom Fees And Testing $2K/yr
[#4] Ongoing telecom/delayed-line fees, testing and one-way call infrastructure maintenance.
⚡ Cost Scenarios
📊 Baseline (baseline) $2.9M/yr
89.0% probability / year
Normal year with no major incidents; routine operations, research and monitoring continue as budgeted.
no breaches no public exposures standard research cadence
🚨 Minor Incident $3.1M/yr
8.0% probability / year +$250K vs baseline
Localized memetic leak or small containment-related incident requiring emergency response, temporary increased legal/PR activity and some equipment replacement.
small memetic leak localized public mention temporary containment equipment failure
🚨 Major Breach $4.4M/yr
2.0% probability / year +$1.5M vs baseline
Significant containment failure or wide memetic spread requiring multi-day emergency operations, medical evacuations, large legal settlements, and substantial replacement/upgrade spending.
widespread memetic propagation site-level containment breach major public disclosure
🚨 Political Exposure $3.7M/yr
1.0% probability / year +$800K vs baseline
High-profile external exposure or legal/political action forcing expensive settlements, coordinated takedowns, and extended public-management operations.
viral public disclosure legal action or fines major media attention
👥 Personnel 25 total
Role Count Notes
Security Officer / MTF Agent 7 [#6] 6 guards (2 per shift) + 1 supervisor for 24/7 memetic-aware coverage; wages included in staff_wages.
Research Scientist 5 [#5] Dedicated memetic/counter-memetic researchers and a lab manager; salaries included in research_and_monitoring.
IT Support / Administrative 3 [#14] IT/support/admin staff for redaction integration, backups and incident response; costs included in it_support_and_admin.
Department of Miscommunications Staff 4 [#12] 3-5 FTEs used (4 assumed) for takedowns, legal coordination and monitoring; costs in cover_story_and_legal.
Psychologist / Therapist 2 [#8] Full-time clinical psychologist and memetic linguist/therapist; costs included in psychological_and_memetic_therapy.
Medical Officer / Nurse 1 [#7] On-site RN/med tech FTE for day-to-day health; physician consults budgeted separately in on_site_medical_and_consults.
Driver / Transport Specialist 1 [#11] Dedicated driver for secure transport; costs included in logistics_and_transport.
Biohazard Technician / Janitorial 1 [#9] Supervised cleaning and biohazard handling FTE; consumables and equipment budgeted in supplies_and_consumables and biohazard_initial_equipment.
Site Administrator / Accounting Liaison 1 [#22] Administrative support and accounting allocation for the case; costs included in administrative_overhead.
📋 Confidence Notes
Estimates derive directly from analyst midpoints and guidance in the notes; many items are order-of-magnitude and dependent on vendor quotes, chosen midpoints, and site-specific labor rates. Memetic risk uncertainty and incident frequency assumptions reduce confidence to medium.
← SCP-5557 ↑ All SCPs SCP-5559 →