SCP-3062 — SCP-3062 | Cost Breakdown

Read on SCP Wiki ↗

SCP-3062 Keter ~ medium confidence

SCP-3062

Expected annual

$60.7M

One-time setup

$93.0M

Annual recurring

$55.7M

Personnel

130

Initial one-time capital outlay is large (primarily contingency/reserve and equipment/setup) while annual recurring operations are driven by personnel, ISR/logistics, covert payments, and R&D; estimated one-time ~$90.8M and recurring ~$55.7M/yr.

🏗️ One-Time Capital Costs Total: $93.0M

Scaling Budget $50.0M

[#30] Alternate-scenario / large-scale evacuation reserve (item 30 scenario reserve starting point).

Emergency Contingency Fund $25.0M

[#25] Rapid escalation contingency reserve for surges (item 25 recommended reserve; lower bound used).

Equipment $10.2M

[#3, #6, #8, #20, #23] Capital hardware purchases and installs: desert vehicles purchase (#3: $1.6M), UAV purchase/setup (#6: $2.0M), sensor network install (#8: $4.0M), data systems construction (#20: $0.5M), desert cache initial setup (#23: $0.25M).

Initial Research And Lab Setup $4.0M

[#18] R&D lab setup: lab buildout and specialized equipment for countermeasure research and containment experiments (item 18).

Facilities $2.8M

[#9, #11] Safehouse setup and secure amnestic production facility buildouts; includes renovations, secure comms, clinical areas and clean rooms (item 9 and 11).

Disinformation Setup $500K

[#16] One-time setup costs for disinformation/media operations (item 16 setup portion).

Desert Cache Setup $250K

[#23] One-time pre-deployed potable water/cache installation (item 23 one-time portion).

Legal Cover Setup $200K

[#17] One-time setup for shell entities, legal structuring and initial compliance for cross-border cover (item 17 setup portion).

🔄 Annual Recurring Costs Total: $55.7M/yr

Staff Wages $17.7M/yr

[#1, #2] Headquarters staff (50) and field rapid-response teams (10 teams × 8 personnel = 80): combined fully-loaded wages, benefits, hazard pay and routine travel (items 1 and 2).

Research And Monitoring $10.0M/yr

[#18, #14] Ongoing R&D into countermeasures/containment and psychological rehabilitation for survivors (items 18 and 14 recurring budgets).

Logistics And Transport $6.7M/yr

[#5, #13, #22] Long-range ISR leases/tasking, medevac lease operations and logistics/shipping for remote equipment movement (items 5, 13, 22).

Covert Payments $5.0M/yr

[#15] Payments to local fixers, informants, tribes and clandestine facilitation to support covert operations (item 15).

Cover Story And Legal $4.5M/yr

[#16, #17] Ongoing disinformation/media ops and legal/diplomatic retainer & upkeep for shell entities and cover identities (items 16 and 17 recurring).

Facilities Maintenance $3.5M/yr

[#4, #10, #8] Vehicle operations (fuel, consumables, maintenance) and safehouse operations (rent, local staff, utilities) plus sensor-node maintenance/backhaul (items 4, 10, 8 maintenance portion).

Insurance And Risk Mitigation $3.0M/yr

[#26] Insurance proxies, legal contingency and black-budget overhead for accidents, seizures and exposure (item 26).

Uav Ops And Maintenance $1.1M/yr

[#7] Drone/aircraft recurring operations, pilots/operators, maintenance, spares and insurance (item 7).

Local Relocation And Cover $1.0M/yr

[#28] Short-term housing, travel, identity reconstitution and relocation costs for recovered civilians (item 28).

Personnel Vetting And Rotation $750K/yr

[#24] Vetting, psychological screening, rotation and recruitment costs for high-stress covert staff (item 24).

Training And Exercises $700K/yr

[#27] Ongoing desert SAR, medical/amnestic administration, language and cultural training, and realistic exercises (item 27).

Cybersecurity And It Ops $550K/yr

[#21] Ongoing IT ops, backups, intrusion detection, and active online cover/disinformation upkeep (item 21).

Forensics And Disposal $500K/yr

[#19] Forensic recovery, temporary storage and plausible disposal of deceased to avoid public discovery (item 19).

Supplies And Consumables $400K/yr

[#12, #23] Recurring amnestic production base budget and replenishment of desert caches/consumables (items 12 and 23 recurring).

Miscellaneous Admin $300K/yr

[#29] Permits, banking, petty cash, courier services and small frequent expenses (item 29).

⚡ Cost Scenarios

📊 Baseline (baseline) $55.7M/yr

70.0% probability / year

Normal year with routine recoveries and steady covert operations; no major escalations.

routine recoveries no major behavioral change steady operations tempo

🚨 Minor Incident $60.7M/yr

25.0% probability / year +$5.0M vs baseline

Localized spike in missing-person events requiring surge deployments, additional ISR and increased informant payments.

localized cluster of exposures increased recoveries in a short period temporary increase in covert payments

🚨 Major Breach $130.7M/yr

5.0% probability / year +$75.0M vs baseline

Significant escalation or mass-targeting event requiring activation of contingency reserves, large-scale evacuations and international-scale cover operations.

mass exposure event rapid migration of affected populations SCP behavior change expanding target set

👥 Personnel 130 total

Role	Count	Notes
Security Officer / MTF Agent	50	[#2] Field operators from 10 rapid-response teams (5 operators per team).
Medical Officer	20	[#2] Field medics (2 per team) included in field teams wages.
Psychologist	10	[#2] Field psychologists (1 per team) for in-field assessment and survivor stabilization.
Research Scientist / Analyst	15	[#1] Headquarters analysts, researchers and program scientists included in HQ staffing.
Administrative Staff	12	[#1] Logistics, operations admin, finance and local coordination in HQ.
Site Director / Executive Staff	3	[#1] Senior program directors and executive coordinators.
Linguist / Cultural Specialist	10	[#1] Language specialists (Arabic/French/Hindi/German) and cultural advisors in HQ.
Legal / Diplomatic Officer	5	[#1, #17] Legal/diplomatic staff managing cover arrangements and international legal contingencies.
Logistics / Field Coordinator	5	[#1, #2] Field coordinators and logistics leads for team deployments.

📋 Confidence Notes

Estimates are based directly on analyst line-item ranges and explicit staff counts where provided; uncertainty remains due to wide ranges for contingency/reserve sizing, ISR leasing variability, and incident rate assumptions.

← SCP-3061 ↑ All SCPs SCP-3063 →