← SCP Cost Explorer Read on SCP Wiki ↗
SCP-5868 Keter ? low confidence
SCP-5868
Expected annual
$22.4M
One-time setup
$28.6M
Annual recurring
$21.7M
Personnel
237
First-year one-time costs are dominated by facility retrofit, heavy equipment (incinerators, generators) and contingency reserves (~$28.6M); ongoing annual operating costs are large due to continuous payroll, security, fuel and research (~$21.7M/yr).
🏗️ One-Time Capital Costs Total: $28.6M
Catastrophic Reserve $10.0M
[#28] Strategic war‑reserve to be drawn in catastrophic backlog/failure scenarios (one‑time reserve).
Equipment $8.3M
[#3, #5, #8, #14, #17, #24] Capital hardware: high‑capacity incinerators, industrial backup generators, Class‑C hazmat kits (initial stock), dock sensors/telemetry, packaging/sterilization equipment, and initial IT/hardware.
Facilities $4.5M
[#2, #7, #11, #5] Plant retrofit to BSL‑3+/prion‑safe standards, initial site hardening, initial D‑Class secure housing construction, and fuel storage tank installation (one-time construction/structural work).
Initial Research And Lab Setup $2.0M
[#22, #13] Initial dedicated containment/research lab buildout and instrumentation plus memetic protection development and related setup costs.
Secrecy Contingency Fund $1.0M
[#25] One‑time seed for community impact mitigation / secrecy contingency (initial reserve for cover stories, relocations, payouts).
Front Company Acquisition $750K
[#1] Acquisition/legal setup costs for covert front company and plant takeover (one‑time acquisition/legal fees).
Decontamination Infrastructure $625K
[#9] Decontamination chambers, wastewater pre‑treatment and ash handling equipment (one‑time infrastructure/equipment).
Mobile Incinerator Purchase $600K
[#19] Purchase/availability of at least one mobile incinerator or rapid‑deploy unit (one‑time, optional purchase rather than lease).
Medical Surveillance Trust $500K
[#10] Long‑term surveillance trust/fund for occupational exposure monitoring (one‑time contingency trust).
Spare Parts Inventory $300K
[#18] Initial spare parts and redundancy stock to avoid >6 hour processing interruptions (one‑time stock buildup).
🔄 Annual Recurring Costs Total: $21.7M/yr
Staff Wages $10.6M/yr
[#6, #12] Continuous 24/7 payroll for retained former employees and onsite researchers/containment staff (base salaries plus overtime/retention premiums).
D Class Management $2.4M/yr
[#11] Annual costs for procurement, secure housing, security, and management of maintained D‑Class personnel used for surge/replacement labor.
Research And Monitoring $1.9M/yr
[#22, #13, #10, #26, #24] Ongoing R&D and testing budgets, amnestic/medical countermeasure stocks, medical surveillance programs, environmental/regulatory testing, and secure data handling operations.
Logistics And Transport $1.9M/yr
[#15, #16, #19] Secure transfers to Site‑156, hazardous ash handling/transport, and reserved budgets/contracts/standby capacity for surge processing (leases/on‑call capacity).
Cover Story And Legal $1.7M/yr
[#20, #21, #25] Ongoing costs for cover narrative maintenance (payroll routing/PR), legal/insurance/covert liaison, and recurring secrecy contingency allocations.
Dedicated Security Force $1.5M/yr
[#7] 24/7 armed security force payroll and security system operations (separate from general staff wages).
Incinerator Fuel $600K/yr
[#4] Fuel and increased electrical energy costs for continuous high‑throughput incineration (diesel/natural gas/electric).
Facilities Maintenance $525K/yr
[#2, #5, #18] Annual maintenance/certification for BSL‑3+ retrofits, generator testing and fuel rotation, and replenishment of critical spare parts stock.
Supplies And Consumables $380K/yr
[#8, #9, #17, #27] Annual replacement of Class‑C PPE components, decon consumables/chemicals, packaging consumables, and miscellaneous consumables/tools.
Training Drills $125K/yr
[#23] Recurring training, drills, and SOP refresh exercises to ensure processing continuity and rapid response.
Sensors And Telemetry $75K/yr
[#14] Ongoing maintenance, calibration and telemetry operations for dock sensors and automated conveyors.
⚡ Cost Scenarios
📊 Baseline (baseline) $21.7M/yr
74.5% probability / year
Routine year with continuous operations, no significant containment incidents; all systems functioning and standard reserves intact.
normal_deliveries no_backlog_or_breach scheduled_maintenance
🚨 Minor Incident $23.7M/yr
20.0% probability / year +$2.0M vs baseline
Small backlog or localized contamination event requiring surge processing, temporary hires, mobile incinerator leases and higher fuel/OT.
short_processing_backlog localized contamination temporary_contracts
🚨 Major Breach $26.7M/yr
5.0% probability / year +$5.0M vs baseline
Significant contamination or delivery variant causes worker casualties, major remediation, legal exposure and extended shutdowns requiring rebuilding/cleanup.
radioactive_or_toxic_variant multi‑employee_injury regulated_remediation
🚨 Catastrophic Breach $36.7M/yr
0.5% probability / year +$15.0M vs baseline
Backlog exceeds processing capacity leading to exponential delivery growth requiring mass mobilization, global coordination and drawing down strategic reserves.
multi‑hour_processing_stop systemic_failure_or_mass_backlog existential_risk_response
👥 Personnel 237 total
Role Count Notes
Security Officer / MTF Agent 30 [#7] Armed 24/7 security staff assigned to the plant (wages budgeted under dedicated_security_force).
Onsite Production Staff / Technicians 150 [#6] Retained former employees working continuous shifts to process deliveries (primary payroll component).
Research Scientist 12 [#12, #22] Dedicated researchers and memetics/containment specialists (salaries included in staff_wages/research budgets).
Engineer / Maintenance 6 [#2, #5] Maintenance staff for incinerators, generators and facility systems (part of staff_wages).
Medical Officer 3 [#10] Occupational health staff for surveillance and post‑exposure care (costs in research_and_monitoring/medical surveillance).
Administrative Staff 5 [#20, #21] HR/cover‑story, document management and covert liaison roles supporting front operations.
Site Director / Executive Staff 1 [#6] Head researcher/site director overseeing operations and discretionary payouts.
Class‑D Personnel 30 [#11] Maintained D‑Class used as surge labor and replacements (management costs in d_class_management).
📋 Confidence Notes
Wide ranges in analyst estimates, high sensitivity to unknown delivery growth dynamics, variable composition of SCP‑5868‑2 loads, and uncertainty in required surge capacity and remediation make precise costing difficult; many line items are order‑of‑magnitude estimates.
← SCP-5867 ↑ All SCPs SCP-5869 →