SCP-2326 Keter ? low confidence
SCP-2326
Expected annual
$2.2B
One-time setup
$415.3M
Annual recurring
$1.6B
Personnel
560
One-time setup and restoration costs are estimated at ~$415M driven by missile inventory, radar/equipment upgrades, research restoration and minimal COG hardening; recurring annual costs are large (~$1.56B/yr) driven primarily by interceptor squadron operations, fuel/air operations, large contingency/reserve allocations, covert/liaison budgets and administrative overhead.
🏗️ One-Time Capital Costs Total: $415.3M
Equipment $195.6M
[#2, #3, #7, #11] Hardware and installed systems: permanent generators/UPS (~$600k), long-range radar upgrades across multiple sites (~$40M), initial missile/ordnance inventory (~$150M), initial salvage/ROV/crane purchases (~$5M).
Cog Minimal One Time $150.0M
[#28] Minimal regional continuity-of-government posture adjustments and hardened shelter preparation (conservative mid-range one-time allocation $150M of the $100–$500M minimal estimate).
Initial Research And Lab Setup $45.0M
[#13, #14, #15] Research buildout and instrumentation: specialist teams and equipment setup (~$10M), restoration/industrial-level restoration and prototype/test capabilities (~$30M), procurement/fabrication tooling and start-up parts (~$5M).
Facilities $19.5M
[#1, #13, #20] Site 2326-A refurbishment and structural work including radar station repairs, secure vaults (vault construction assumed), and hardened cells/medical containment. Estimate sums midpoints: site renovation ~$10M + vault construction ~$8M + detention cell setup ~$1.5M.
Medical Stockpile $5.0M
[#23] One-time stockpile and capability for radiation/trauma response and field hospitals (midpoint of $1–$20M range).
Decontamination Ppe $200K
[#27] Initial PPE and decontamination kits purchase (estimate midpoint ~$200k).
🔄 Annual Recurring Costs Total: $1.6B/yr
Interceptor Operations $300.0M/yr
[#5] Operating costs for multiple interceptor squadrons and detachments on high-readiness (~$300M/yr; midpoint of $200–$400M estimate for 4+ detachments).
Environmental Remediation Reserve $300.0M/yr
[#24] Multi‑hundred‑million annual reserve to accumulate funds for potential radiological cleanup and long-term remediation (recommended reserve to address possible large-scale contamination).
Contingency Catastrophic Fund $200.0M/yr
[#29] Annual contribution to a large clandestine contingency fund for political fallout, reconstruction and covert stabilization (~$200M/yr allocation toward recommended multi‑hundred‑million fund).
Administrative Overhead $142.1M/yr
[#30] Finance, procurement, HR, secure accounting and plausibly-deniable contract channels; set at ~10% of the program's recurring subtotal (within the 10–20% guidance).
Fuel And Flight Hours $125.0M/yr
[#8] Jet fuel, flight-hours, AWACS/AAR support hours for high-readiness posture and training (midpoint of $50–$200M/yr estimate).
Staff Wages $89.0M/yr
[#4, #6, #21, #13] Salaries and fully-loaded compensation for operational staff: radar operators/technicians, aircrew support/maintenance staff, research scientists/engineers, and nuclear monitoring personnel (computed from role-by-role headcounts and mid-range fully-loaded rates).
Covert Operations $80.0M/yr
[#17] Funding for undercover assets, planted operatives, false identities and covert modification operations (midpoint allocation for maintaining 20–100 assets).
Ocean Salvage And Recovery $50.0M/yr
[#11] Annual contingency and retainer for salvage ship charters, ROV teams and wreckage recovery (~$50M/yr midpoint of recommended $20–$100M contingency).
Insurance And Financial Reserve $50.0M/yr
[#25] Annual allocation to maintain liquidity, shell coverage, bonds and covert purchase channels (partial funding of $100–$1000M recommended reserve).
Cover Story And Legal $45.0M/yr
[#16, #18, #19] Interagency liaison payments, media/disinformation campaigns, legal/diplomatic retainers and small per‑event settlements (combined mid-range allocation).
Logistics And Transport $30.0M/yr
[#12] Fleet/charter retainers and yearly costs for heavy-lift/covert transport and covert routing (~$30M/yr retainer mid-range).
Awacs And Tanker Availability $30.0M/yr
[#9] Availability reserves and recurring costs to task AWACS/tanker assets (~$30M/yr reserve mid-range of $10–$50M).
Research And Monitoring $27.0M/yr
[#10, #13, #14, #15, #21] Ongoing satellite tasking/subscriptions and data fusion (~$15M), nuclear/radiological monitoring and lab operations (~$5M), recurring restoration/test flights and staff (~$6M), and parts/fabrication recurring (~$1M).
Missile Resupply $25.0M/yr
[#7] Recurring expenditure to replace expended intercept missiles and maintain resupply stocks (conservative recurring allocation).
Emergency Medical Reserve $20.0M/yr
[#23] Annual set-aside for surge medical supplies and temporary response funding for incidents (part of recommended surge funds).
Continuity Of Government $20.0M/yr
[#28] Ongoing COG posture maintenance and coordination for regional-level readiness (~$20M/yr minimal ongoing costs).
Training And Exercises $15.0M/yr
[#22] Regular interdisciplinary drills, joint interception and salvage/EOD exercises (~$15M/yr mid-range).
Facilities Maintenance $6.0M/yr
[#2, #3] Recurring maintenance for Site 2326-A power systems and upkeep for upgraded radar sites and hardened shelters (radar O&M per-site + generator upkeep).
Cybersecurity $5.0M/yr
[#26] Dedicated cyber team, counter-leak operations and record protection (~$5M/yr).
Supplies And Consumables $2.0M/yr
[#27] Ongoing replacement of PPE, decontamination consumables and routine expendables (midpoint recurring estimate).
Secure Detention And Medical Care $1.5M/yr
[#20] Recurring staffing, medical care and monitoring costs for hardened detainees and medical/interrogation care (~$0.5–$2M/yr; midpoint used).
Cost Scenarios
📊 Baseline (baseline) $1.6B/yr
69.0% probability / year
Normal year with no major incidents; routine detection/interception posture, maintenance, reserves and covert operations funded as above.
no 2326-Tango escalation no major missile expenditures no large remediation events
🚨 Minor Incident $1.7B/yr
25.0% probability / year +$120.0M vs baseline
One or more 2326-Tango events occur and are intercepted with ordnance and salvage required; limited political fallout managed covertly.
interceptor ordnance expended salvage/recovery required small legal/cover payouts
🚨 Major Breach $4.3B/yr
5.0% probability / year +$2.7B vs baseline
A localized nuclear detonation or major crash with significant radiological contamination requiring large remediation, emergency response and international payouts.
localized nuclear detonation major urban contamination large salvage and remediation operations
🚨 Xk Class Escalation $51.6B/yr
1.0% probability / year +$50.0B vs baseline
Single event escalates into an XK-class geopolitical/nuclear conflict requiring national-level reconstruction, open warfare mitigation and massive contingency spending.
single strike triggers large-scale escalation national-level conflict or nuclear exchange massive international remediation and reconstruction
👥 Personnel 560 total
Role Count Notes
Interceptor Pilots & Aircrew 150 [#5, #6] Pilots and weapons officers for squadron detachments; count based on required aircrew for multiple squadrons and detachments (fully-loaded pay modeled in staff_wages).
Maintenance Technicians & Ground Crew 200 [#5, #6] Aircraft and ground systems maintainers and technicians supporting interceptor detachments and AWACS/tanker taskings.
Radar Operators & Technicians 80 [#3, #4] 24/7 operators and technicians across multiple radar/fusion sites.
Research Scientists & Engineers 60 [#14, #21] Aeronautical engineers, avionics, signals analysts and restoration staff working on SCP-2326-2 and related research.
Nuclear Ordnance Specialists & Radiological Staff 30 [#13] Specialists to handle, monitor and dismantle tactical nuclear devices and run radiological labs.
Administrative & Legal/Covert Support 40 [#16, #18, #19, #30] Finance, procurement, legal, covert liaison and administrative staff to run cover stories, manage black budgets and procurement channels.
📋 Confidence Notes
Estimates use wide analyst ranges and many political/operational variables (number of maintained squadrons, depth of COG posture, unknown frequency of 2326-Tango events). The anomalous nature and poorly constrained event probabilities produce low confidence; figures should be treated as order-of-magnitude planning estimates.
← SCP-2325 ↑ All SCPs SCP-2327 →