SCP-8870 KETER ~ medium confidence
SCP-8870
Expected annual
$26.7M
One-time setup
$38.6M
Annual recurring
$20.4M
Personnel
59
One-time establishment costs are large due to specialized containment construction, robotics and contingency reserves (~$38.6M); recurring annual costs are driven by staffing, research and large ongoing cover-story/legal/memetic budgets (~$19.38M/yr baseline).
🏗️ One-Time Capital Costs Total: $38.6M
Facilities $10.8M
[#6, #16, #19] High-security sensory-isolation cell ($10,000,000), morgue/body-disposal upgrades ($275,000), and simulation/training suite ($500,000).
Infrastructure Repair Contingency $10.0M
[#28] Public infrastructure repair/replacement contingency for worst-case urban event ($10,000,000 reserve).
Contingency Reserve $5.0M
[#23] Initial rapid-termination / strike reserve recommended ($5,000,000 one-time).
Insurance Capital Reserve $5.0M
[#27] Insurance/financial capital reserve held internally ($5,000,000 one-time).
Equipment $4.8M
[#1, #8, #10, #11, #20, #25] Webcrawler/monitoring servers and integration ($250,000), PPE stock ($250,000), non-visual sensing & robotics hardware ($2,000,000), remote-sedation hardware ($550,000), armored/acid-resistant vehicle fleet ($1,500,000), hardened data/storage infrastructure ($200,000).
Initial Research And Lab Setup $3.1M
[#9, #12, #29] Ocular-protection R&D/prototypes ($350,000), wet-lab/BSL setup and instruments ($1,500,000), initial R&D for prophylactics ($1,250,000).
🔄 Annual Recurring Costs Total: $20.4M/yr
Cover Story And Legal $8.2M/yr
[#17, #18, #24, #30] Memetic/amnestic program and cover-up baseline fund ~$5,000,000/yr; legal/diplomatic contingency ~$2,000,000/yr; public liability/compensation pool ~$1,000,000/yr; baseline records/media erasure activity averaged ~$200,000/yr.
Staff Wages $4.4M/yr
[#2, #4] Analysts and continuous monitoring (6 analysts, $780,000/yr) and dedicated MTF Pi-1 detachment salaries and readiness ($3,600,000/yr).
Research And Monitoring $2.0M/yr
[#9, #12, #29] Ongoing ocular-protection updates and small R&D ($50,000/yr), primary SCP-8870 research program including scientists & consumables ($1,500,000/yr), prophylactic trials/production scaling ($500,000/yr).
Contingency Reserve Replenishment $2.0M/yr
[#23] Annual replenishment for rapid-termination / strike reserve (~$2,000,000/yr).
Humint Informant $1.0M/yr
[#3] HUMINT / informant / GOI infiltration budget (midpoint estimate ~$1,000,000/yr).
Oversight And Compartmentalization $750K/yr
[#22] Red-team/ethics oversight, counter-intel and compartment maintenance for GREY MATTER (~$750,000/yr).
Facilities Maintenance $500K/yr
[#7, #16, #25] Containment cell operational systems (power, HVAC, non-visual sensors) ~$375,000/yr; morgue maintenance ~$25,000/yr; classified archive/storage maintenance ~$100,000/yr.
Logistics And Transport $300K/yr
[#5, #20] Per-deployment mobilization baseline averaging ~$200,000/yr; vehicle maintenance for acid-resistant fleet ~$100,000/yr.
Robotics Maintenance $275K/yr
[#10, #21] Maintenance, parts, software updates and operator training for robots/remote manipulators (~$275,000/yr).
Insurance And Financial Oversight $250K/yr
[#27] Ongoing oversight/audits and insurance-related annual expense (~$250,000/yr).
Emergency Medical Care $200K/yr
[#15] Emergency treatment and short-term care averaged to annual expected cost (~$200,000/yr baseline; lifetime care handled in incident scenarios).
Psychological And Medical Support Personnel $200K/yr
[#26] Counseling, prophylactic screening and monitoring for personnel (~$200,000/yr).
Supplies And Consumables $125K/yr
[#8, #11] PPE consumables/replacements ~$75,000/yr; remote-sedation consumables/maintenance ~$50,000/yr.
Hazmat Cleanup Per Incident $100K/yr
[#14] HAZMAT cleanup/neutralization averaged to expected annual (~$100,000/yr baseline; major incidents cost far more in scenarios).
Forensic Pathology Per Incident $50K/yr
[#13] Forensic pathology and sample analysis averaged to annual expected cost (~$50,000/yr baseline; per-incident scale-ups handled in scenarios).
Cost Scenarios
📊 Baseline (baseline) $20.4M/yr
65.0% probability / year
Normal year with no major public incident; program runs and maintains monitoring, research, MTF readiness, cover-story funds and reserves.
No major public sighting Routine monitoring and training
🚨 Minor Incident $20.6M/yr
25.0% probability / year +$200K vs baseline
Localized public incident requiring rapid response, a small number of casualties, forensic work and modest cover-up/amnestics.
Small public sighting Single downtown deployment Limited media exposure
🚨 Major Breach $49.4M/yr
8.0% probability / year +$29.0M vs baseline
High-profile event (e.g., political rally) where SCP-8870 causes mass casualties and wide media dissemination requiring large emergency, infrastructure and cover-up expenses.
High-profile public attack Mass casualties Extensive media/video evidence
🚨 Catastrophic Breach $219.4M/yr
2.0% probability / year +$199.0M vs baseline
Worst-case urban catastrophe with infrastructure collapse, mass fatalities and international exposure requiring massive repair, compensation, and emergency measures.
Mass-casualty urban event Widespread infrastructure failure International political fallout
👥 Personnel 59 total
Role Count Notes
Security Officer / MTF Agent 24 [#4] Dedicated MTF Pi-1 standing detachment (24 personnel) included in staff wage estimates.
Research Scientist 5 [#12] Research program staff (4–6 scientists/techs); midpoint used (5) funded in research_and_monitoring.
Research Technician / Lab Tech 4 [#12, #29] Lab technicians supporting wet-lab work and prophylactic trials.
Research Analyst / Intelligence Analyst 6 [#1, #2] Monitoring/webcrawler analysts (6) for 24/7 triage and alerts.
Engineer / Maintenance 6 [#10, #20, #21] Robotics, vehicle and facility maintenance staff and operators.
Medical Officer 3 [#15, #13] Medical staff for emergency response and forensic coordination.
Administrative Staff 8 [#17, #18, #24] PR/legal/memetic program staff and administrative support for cover operations.
Oversight / Red-team 3 [#22] Ethics, compartmentalization and counter-intel oversight personnel.
📋 Confidence Notes
Many line items have provided ranges and recommended midpoints; containment-specific engineering and incident frequencies are uncertain (KETER, uncontained). Estimates use analyst midpoints and conservative assumptions; therefore confidence is medium.
← SCP-8869 ↑ All SCPs SCP-8872 →