SCP-3308 Keter ? low confidence
SCP-3308
Expected annual
$25.3M
One-time setup
$74.2M
Annual recurring
$24.7M
Personnel
47
One-time capital/setup is ~$74.2M driven by Hangar 91, alternate-site readiness, and incident reserves; recurring annual costs are ~ $24.0M/yr driven by helicopter standby/transport, long-term R&D, security and technical staffing, and incident readiness.
🏗️ One-Time Capital Costs Total: $74.2M
Facilities $49.0M
[#1, #15, #18, #20] Hangar 91 construction/anchoring and site civil works (#1); helipad/hangar and aviation support infrastructure (#15); road & access upgrades for heavy deliveries (#18); secondary containment site readiness/alternate-site prep (#20). Estimates sum mid-range of provided ranges.
Equipment $11.9M
[#2, #3, #4, #5, #6, #8, #9, #10, #19, #25] Initial heavy-duty suspension hardware (#2); supplemental restraints and anchors (#3); hydraulic ramp (#4); secondary mechanical stabilizers/clamps (#5); heavy-load winches/actuators/controllers (#6); monitoring & sensor suite (#8); power-infrastructure capital (grid/microgrid/gen) (#9); initial remote-control/SCADA and cybersecurity hardware (#10); optional heavy-lift ground crane purchase (one-time purchase option included) (#19); one-time comms gear for Site 104 link (#25).
Incident Response Reserve Initial $10.0M
[#24] Initial deposit to the incident response & disaster recovery fund to cover worst-case repairs, litigation, remediation and large-scale replacement.
Initial Research And Lab Setup $1.0M
[#7] Structural/materials testing & R&D program startup costs, test rigs and initial experiments to determine mass-increase behavior.
Environmental And Cover Story Setup $1.0M
[#17] Initial legal fees, clandestine land acquisition/setup of front companies, fake permits/environmental studies and initial local government engagement.
Legal Contingency One Time $1.0M
[#26] Initial one-time legal contingency/hush-money reserves and retainers for emergency counsel.
Technical Hiring And Training $175K
[#12] Initial hiring/onboarding and training for rigging engineers, mechanics, electricians, crane operators, custodial/maintenance.
Security Training $125K
[#11] Initial training costs for 24/7 site security staff, K9s, perimeter detection training.
🔄 Annual Recurring Costs Total: $24.7M/yr
Research And Monitoring $5.7M/yr
[#7, #8, #27] Ongoing materials testing program (#7) ~$650k/yr; monitoring/data/telemetry/camera ops (#8) ~$125k/yr; long-term containment escalation R&D and capital refresh (#27) ~$5.0M/yr.
Logistics And Transport $5.2M/yr
[#14, #15, #19, #20] Helicopter contract standby/charter and training (~$4.5M/yr) (#14); helicopter support ops (fuel, facilities, ops) (#15) ~$300k/yr; crane rental contingency for heavy lifts (~$200k/yr) (#19); relocation contingency readiness (~$500k/yr) for occasional moves (#20).
Staff Wages $3.9M/yr
[#11, #12, #13] Recurring wages for 24/7 security staff (#11) estimated at $1.2M/yr; on-site technical/containment staff (#12) estimated at $1.2M/yr; research personnel (Site 104 oversight & experiments) (#13) estimated at $1.5M/yr. Total aggregated here; role breakdown provided in personnel section.
Administrative Overhead $3.1M/yr
[#28] Program management, procurement, classified accounting and audits estimated at ~15% of above recurring costs.
Cover Story And Legal $1.5M/yr
[#17, #26] Ongoing legal & PR operations, cover story maintenance, local government relations (#17) ~$500k/yr; legal risk/hush-money replenishment and contingency (~$1.0M/yr) (#26).
Incident Reserve Replenishment $1.0M/yr
[#24] Ongoing replenishment to the incident/disaster reserve following small-to-moderate incidents.
Emergency Readiness And Contracts $800K/yr
[#16] Annual readiness contracts for local emergency response, evacuation drills, temporary sheltering funds and rapid-response logistics.
Facilities Maintenance $600K/yr
[#1, #15, #18] Routine maintenance and seasonal upkeep for Hangar 91 and helipad/hangar (#1,#15) and road winter/erosion maintenance & heavy-transport upkeep (#18).
Communications And Liaison Ops $500K/yr
[#25] Site 104 command team staffing & secure comms link operations and 24/7 telemetry monitoring costs.
Relocation Contingency Per Year $500K/yr
[#20] Budgeted per-year expected cost toward potential relocation moves or readiness for moving SCP if needed.
Training And Drills $400K/yr
[#23] Regular MTF and site drills, helicopter extraction exercises, rigging rehearsals and associated fuel/time costs.
Cybersecurity And Soc Ops $300K/yr
[#10] SOC monitoring, pentesting, secure comms ops and incident response for SCADA/remote-control systems.
Inspection And Certification $300K/yr
[#22] Scheduled NDT, third-party inspections and lifting certification for anchors, cables and ramps.
Power Fuel And Maintenance $250K/yr
[#9] Fuel for backup generators, periodic generator servicing, medium-voltage feed maintenance and environmental fuel containment upkeep.
Heavy Lift Crane Rental Contingency $200K/yr
[#19] Short-term heavy-crane rental contingency for jobs where helicopters cannot operate; day rates aggregated into annual contingency.
Supplies And Consumables $150K/yr
[#21] Consumables: spare cables, lubricants, hydraulic fluids, replacement parts, tires, filters and stock for wear-prone items.
Suspension Replacements And Inspections $100K/yr
[#2] Recurring replacements, scheduled replacement of suspension lines, inspections and cable management fixtures.
Supplemental Restraints Maintenance $100K/yr
[#3] Maintenance and periodic replacement of secondary restraint systems (nets, synthetic lines, anchors).
Hydraulic Ramp Service $100K/yr
[#4] Hydraulic servicing, seal/reliability maintenance and periodic heavy-component replacement.
Winches And Actuator Maintenance $65K/yr
[#6] Preventive maintenance, spare parts and control-system updates for winches, actuators and motors.
Cost Scenarios
📊 Baseline (baseline) $24.7M/yr
81.5% probability / year
Normal operational year with no major incidents; routine maintenance, R&D, staffing and readiness contracts executed as planned.
no_major_failures routine_maintenance_only
🚨 Minor Incident $24.5M/yr
15.0% probability / year +$-225000 vs baseline
Localized failure (cable/anchor or partial ramp damage) requiring emergency repairs, short-term helicopter/crane usage and small legal/cleanup costs.
cable_snaps localized_ramp_damage short_term_extraction
🚨 Major Breach $32.0M/yr
3.0% probability / year +$7.3M vs baseline
Primary failsafes fail; object must be extracted and relocated; significant repair of hangar/anchors and use of heavy-lift assets; moderate public exposure containment costs.
ramp_failure multi-restraint_failure relocation_required
🚨 Catastrophic Breach $99.0M/yr
0.5% probability / year +$74.3M vs baseline
Widespread terrain-tilt event with visible public impact, casualties or major infrastructure damage requiring large-scale remediation, litigation payouts and program-level responses.
public_visible_terrain_shift civilian_casualties major_infrastructure_damage
👥 Personnel 47 total
Role Count Notes
Security Officer / MTF Agent 16 [#11] 24/7 armed cleared guards in rotating shifts (estimate consistent with $1.2M/yr security wages).
Engineer / Maintenance 12 [#12] Rigging engineers, mechanics, electricians, crane operators and custodial/maintenance (on-site technical crew; wages aggregated in technical staff line).
Research Scientist / Lab Tech 10 [#13, #7] Site 104 oversight scientists, geotechnical specialists, vehicle specialists and lab techs (wages aggregated in research personnel line).
Communications / Command Team 5 [#25] Dedicated Site 104 telemetry/command staff and liaison monitoring line items.
Administrative Staff 4 [#28] Program management, procurement and classified accounting staff included in administrative overhead.
📋 Confidence Notes
Ranges in the source notes are wide, key containment behaviours (rate and ceiling of density increase) are unpredictable and drive large cost variance; aviation/crane requirements and legal exposure produce major uncertainty.
← SCP-3307 ↑ All SCPs SCP-3309 →