SCP-3696 — SCP-3696 | Cost Breakdown

Read on SCP Wiki ↗

SCP-3696 Keter ~ medium confidence

SCP-3696

Expected annual

$686.6M

One-time setup

$7.5B

Annual recurring

$675.3M

Personnel

567

One-time capital costs (satellite, facilities, HPC, endowment/reserves) total several billion; the dominant ongoing expense is recurring secrecy/control operations (misinformation, observatory payments, embedded agents, operations) totaling roughly mid-hundreds of millions per year.

🏗️ One-Time Capital Costs Total: $7.5B

Endowment $5.0B

[#20] Capital endowment sized to fund ~ $200M/yr indefinitely at ~4% withdrawal rate (~$5B).

Longshot R And D Seed $1.2B

[#16] Optional high-risk physics/R&D program seed (midpoint ~$1.25B between $500M–$2B).

Equipment $517.5M

[#1, #10] DECEMBER satellite development, instrumentation and launch (~$500M midpoint) plus one-time cybersecurity/hardening hardware/setup (~$17.5M).

Facilities $330.5M

[#3, #8, #18] Includes private deep-space communications complex construction (~$125M), construction/outfitting of 5–10 Foundation Observation Sites (midpoint ~$200M), and safehouse/relocation setup (~$5.5M).

Catastrophe Reserve $275.0M

[#21] One-time catastrophe/legal reserve (midpoint ~$275M between $50M–$500M).

Incident Response Reserve $60.0M

[#15] One-time emergency/reserve fund setup for rapid mobilization (midpoint ~$60M).

Initial Research And Lab Setup $47.5M

[#4] Dedicated HPC cluster, petabyte-scale secure storage, cooling and system provisioning (midpoint ~$47.5M).

Embedded Agents Setup $6.0M

[#5] Recruitment, placement, false identities and initial training/setup for embedded personnel (midpoint ~$6M).

🔄 Annual Recurring Costs Total: $675.3M/yr

Longshot R And D Ongoing $125.0M/yr

[#16] Ongoing advanced-physics R&D (optional program midpoint ~$125M/yr if pursued).

Misinformation Campaign $100.0M/yr

[#6] Continuous global misinformation/media operations, sham studies and seeded publications (~$100M/yr conservative).

Staff Wages $85.0M/yr

[#9, #11] Salaries and operating costs for Foundation observation site staff, scientists, analysts, technicians and site security (combined midpoint for staffing components).

Administrative Overhead $84.8M/yr

[#22] General administrative overhead (accounting, HR, procurement security) estimated at 15% of recurring program costs (mid-range of 10–20%).

Payments To Observatories $80.0M/yr

[#7] Direct/subsidy payments to observatories and agencies to control or restrict data release (~$80M/yr midpoint).

Embedded Agents $40.0M/yr

[#5] Ongoing compensation, expense accounts and overhead for embedded personnel network (midpoint ~$40M/yr).

Telescope Time Purchases $27.5M/yr

[#12] Purchasing/leasing telescope time and instrument access for false corroboration (~$27.5M/yr midpoint).

Incident Response Replenish $27.5M/yr

[#15] Annual replenishment of rapid mobilization funds and readiness costs (~$27.5M/yr midpoint).

Cover Story And Legal $25.0M/yr

[#14] Legal retainers, clandestine diplomacy, NDAs and political engagement (midpoint ~$25M/yr).

Satellite Operations $25.0M/yr

[#2] DECEMBER mission operations, flight dynamics, stationkeeping and mission-team costs (midpoint ~$25M/yr).

Insurance $13.0M/yr

[#21] Insurance-style allowances, contingency legal reserves and slush funds (~$13M/yr midpoint).

Internal Audits $8.5M/yr

[#17] Background checks, counter-leak vetting, and internal investigations (~$8.5M/yr midpoint).

Cybersecurity $7.0M/yr

[#10] Recurring cybersecurity operations, monitoring, audits and red-team leak prevention (~$7M/yr midpoint).

Deep Space Comm Ops $6.0M/yr

[#3] Recurring operations/maintenance or DSN contract costs for deep-space communications (~$6M/yr midpoint).

Data Fabrication $5.5M/yr

[#13] Creation and maintenance of fabricated public datasets and archival insertion (~$5.5M/yr midpoint).

Safehouse Maintenance $5.5M/yr

[#18] Maintenance, allowances and relocation support for safehouses and witness management (~$5.5M/yr midpoint).

Research And Monitoring $5.0M/yr

[#4] Recurring HPC power, maintenance, software licenses and modeling/simulation compute costs (midpoint ~$5M/yr).

Public Outreach $5.0M/yr

[#19] Cultural investments, educational content and low-profile outreach to sustain cover narratives (~$5M/yr).

Facilities Maintenance $0/yr

[]

Supplies And Consumables $0/yr

[]

Logistics And Transport $0/yr

[]

⚡ Cost Scenarios

📊 Baseline (baseline) $675.3M/yr

93.0% probability / year

Normal year with routine operations and no major incidents; all recurring programs continue at budgeted levels.

no_incident routine_operations

🚨 Minor Incident $700.3M/yr

6.0% probability / year +$25.0M vs baseline

Localized exposure or data leak requiring emergency mobilization, rapid-response computing and increased PR/legal spending.

data_leak limited_public_exposure targeted_legal_action

🚨 Major Breach $1.7B/yr

1.0% probability / year +$975.0M vs baseline

Significant public/political exposure, satellite loss or sustained brazen leaks requiring replacements, major legal/operational spending and broad cover operations.

satellite_loss large_scale_breach state_actor_involvement

👥 Personnel 567 total

Role	Count	Notes
Research Scientist	55	[#11] In-house astrophysics/theory staff and postdocs (midpoint of 30–80 staff).
Security Officer / MTF Agent	200	[#9, #15] Armed security across distributed observation sites and rapid-response/security teams.
Mission Operations / Flight Dynamics	25	[#2] DECEMBER mission control, flight dynamics and stationkeeping personnel.
Engineer / Maintenance	50	[#4, #10] Data center, satellite and communications engineering and maintenance staff.
Technical Staff / Analysts	150	[#4, #11, #12] Data analysts, instrumentation specialists, and observatory analysts supporting monitoring and cover operations.
Administrative Staff	40	[#22, #5] Finance, HR, procurement and covert contracting staff.
Site Director / Executive Staff	7	[#8, #9] Senior site leadership across multiple Foundation Observation Sites.
Medical Officer	5	[#18] Medical support for staff and relocated personnel.
Contractor / External Consultants	35	[#5, #7] Contractors and external consultants used for cover work, editorial influence and specialized technical tasks.

📋 Confidence Notes

Analyst notes provide explicit ranges and midpoints for most line items, enabling a reasoned mid-range estimate; uncertainty remains for optional longshot R&D, endowment choices, and political contingencies, so confidence is medium.

← SCP-3695 ↑ All SCPs SCP-3697 →