← SCP Cost Explorer Read on SCP Wiki ↗
SCP-3294 Keter ~ medium confidence
SCP-3294
Expected annual
$8.4M
One-time setup
$13.4M
Annual recurring
$8.1M
Personnel
18
Initial capital and secure-build costs are approximately $13.37M driven by site buildout, research endowment and specialised equipment; recurring annual costs are approximately $8.06M driven primarily by personnel, legal/cover operations and ongoing research/monitoring.
🏗️ One-Time Capital Costs Total: $13.4M
Facilities $6.4M
[#1, #11, #23] Vault construction and installation (#1 - $150,000), controlled-testing facility construction (#11 - ~$1,250,000 midpoint), and dedicated containment site buildout/leasehold improvements (#23 - ~$5,000,000 chosen midpoint estimate).
Research Program Endowment $5.0M
[#28] One-time funding commitment / endowment to seed long-term R&D into immunization/mitigations (reserve recommended ~$5,000,000).
Equipment $1.1M
[#3, #5, #13, #19, #24, #26, #20] Air-gapped/sandboxed computing environment hardware and shielding (#3 - $375,000 midpoint), hardened portable storage & duplicators (#5 - $17,500 midpoint), AIC hardware/setup (#13 - $200,000), forensic imaging tools (#19 - $100,000), cryptographic/HSM hardware (#24 - $50,000), robotic manipulators/remote handling setup (#26 - $300,000 midpoint), secure transport setup/contracting (#20 - $100,000).
Initial Research And Lab Setup $800K
[#7, #15] Specialized messaging software development and formal verification (#7 - $750,000 midpoint) and initial training/SOP development (#15 - $50,000).
Emergency Planning Development $25K
[#18] One-time scenario development and planning for emergency response exercises (#18 - $25,000).
🔄 Annual Recurring Costs Total: $8.1M/yr
Staff Wages $2.4M/yr
[#9, #10, #30] Core containment & research salaries (#9 - midpoint $1,550,000), on-site security wages and benefits (#10 - ~$450,000), and administration/project management staff (#30 - ~$350,000).
Cover Story And Legal $2.2M/yr
[#21, #29] Legal retainers, covert PR and coordination with authorities (#21 - $1,250,000 midpoint), plus amortized legal reserve/replenishment for potential civil suits/catastrophic exposure (#29 - $1,000,000/yr amortized reserve replenishment).
Research And Monitoring $1.6M/yr
[#8, #13, #14, #15, #19, #25, #28] Messaging software maintenance & audits (#8 - $200,000 midpoint), ongoing AIC rebuild/compute costs (#13 - $50,000), monitoring & behavioural analytics (#14 - $185,000 midpoint), ongoing training/compliance ($15 - $30,000), forensic imaging ops ongoing (#19 - $50,000), red-team reviews/formal verification audits (#25 - $125,000 midpoint), and annual R&D spend portion of the mitigation program (#28 - $1,000,000/yr amortized).
Personnel Support $600K/yr
[#16] Psychological support, disability/rehabilitation and long-term compensation for permanently affected personnel (#16 - reserve midpoint $600,000/yr).
Facilities Maintenance $595K/yr
[#2, #4, #22] Vault environmental and security maintenance (#2 - $10,000 midpoint), computing environment power/UPS/generator and patching maintenance (#4 - $35,000 midpoint), and site overhead (utilities/janitorial/insurance) (#22 - $550,000 midpoint).
Surge Staffing $350K/yr
[#17] Personnel replacement, overtime and temporary surge hires contingency (#17 - $350,000 midpoint).
Supplies And Consumables $133K/yr
[#6, #12, #27] Storage media rotation & replacement (#6 - $3,000 midpoint), testing consumables & instrumentation disposables (#12 - $100,000 midpoint), and contaminated equipment disposal/secure destruction (#27 - $30,000 midpoint).
Logistics And Transport $50K/yr
[#20] Secure transport annual operations (armored couriers / contract ops) (#20 - $50,000/yr).
Emergency Drills $50K/yr
[#18] Regular containment exercises and rapid-response readiness (#18 - $50,000/yr).
Robotic Maintenance $35K/yr
[#26] Maintenance and service of robotic manipulators/remote handling (#26 - $35,000 midpoint/yr).
Cryptographic Maintenance $10K/yr
[#24] Ongoing maintenance/licensing/replace of HSMs and hardware tokens (#24 - $10,000/yr).
⚡ Cost Scenarios
📊 Baseline (baseline) $8.1M/yr
87.5% probability / year
Normal year with no major incidents; routine operations, maintenance, and scheduled research activities.
no breach no major exposure regular operations only
🚨 Minor Incident $8.6M/yr
10.0% probability / year +$500K vs baseline
Limited containment incident or inadvertent local exposure requiring limited remediation, staff replacement and software/ops fixes.
localized procedural failure software redaction bug single-personnel exposure
🚨 Major Breach $13.1M/yr
2.0% probability / year +$5.0M vs baseline
Significant containment breach or widespread internal exposure requiring site-level response, extended remediation, litigation and temporary relocation of operations.
multiple staff infected uncontrolled external disclosure failure of sandboxing and transport controls
🚨 Catastrophic Exposure $38.1M/yr
0.5% probability / year +$30.0M vs baseline
Widespread public or multi-site exposure requiring national-level response, mass litigation, long-term remediation and large-scale R&D/relief.
mass distribution of infohazard public leak with infections failed containment + rapid spread
👥 Personnel 18 total
Role Count Notes
Research Scientist 4 [#9] Memetics/research staff dedicated to containment and mitigation (example staffing 4 researchers used in cost estimates).
Information Security / IT Operator 2 [#3, #9] Operators for the air-gapped sandbox, HSMs and messaging software upkeep.
Site Containment Lead / Manager 1 [#9] Site containment lead / program manager overseeing SOPs and operations.
Security Officer / MTF Agent 6 [#10] On-site security force (6 guards used for base staffing and matched to security salary estimate).
Administrative Staff 2 [#30] Procurement, HR, clearance management and administrative coordination.
Research Support Technician / Lab Technician 2 [#11, #12] Lab technicians to run controlled testing bays, consumable handling and equipment calibration.
Medical Officer / Counselor 1 [#16] Medical/psychological support staff to manage affected personnel and provide immediate care.
📋 Confidence Notes
Analyst notes are detailed with line-item estimates and historical incident references, allowing a mid-level confidence. Significant ranges and long-term research/contingency uncertainties (multi-year R&D costs, catastrophic legal exposure) reduce confidence from high.
← SCP-3293 ↑ All SCPs SCP-3295 →