← SCP Cost Explorer Read on SCP Wiki ↗
SCP-3758 Keter ~ medium confidence
SCP-3758
Expected annual
$52.7M
One-time setup
$735.4M
Annual recurring
$52.2M
Personnel
165
Estimated one-time capital of approximately $585.4M driven primarily by lead shielding and reinforced hatchery construction; recurring operations roughly $52.2M/yr dominated by cover/legal operations, staff wages, and ongoing R&D/containment readiness.
🏗️ One-Time Capital Costs Total: $735.4M
Facilities $462.0M
[#1, #2, #30] Lead material for three 3m-lined hatcheries ($237M), structural/engineering and site work for three hatcheries (~$75M), plus reserve for rapid expansion/additional hatchery construction (~$150M).
Expansion Reserve $150.0M
[#30] Reserve to cover construction of at least one additional full lead-lined hatchery (per-hatchery capital).
Incident Contingency Reserve $50.0M
[#25] Recommended contingency reserve fund for catastrophic remediation, relocation, remediation and PR response.
Equipment $31.9M
[#3, #4, #5, #6, #7, #8, #15] Radiation-rated observation ports, locks, HVAC installs, robotics, radiological monitoring hardware, hot-zone decon infrastructure, and hermetic sealing hardware across sites.
Initial Research And Lab Setup $14.8M
[#9, #10, #22] Cryogenic/biobank setup and dedicated cloning/hatchery laboratory outfitting across sites, plus one-time R&D/pilot project costs.
Mobile Hatchery Unit $12.5M
[#18] Development cost for a mobile lead-shielded cloning/hatchery unit (development of one unit).
Long Term Waste Infrastructure $5.5M
[#19] Initial licensing/infrastructure for long-term radioactive biological waste handling and storage.
Redundant Power $5.2M
[#16] Diesel generators/UPS/redundant feeds initial install across three sites.
Mtf Equipment $2.0M
[#13] One-time specialized MTF equipment and radiation-rated capture gear procurement and staging.
Secure Transport Fleet $1.2M
[#24] Purchase of a small fleet (two) of shielded transport vehicles/crates.
Tracking Tags $280K
[#23] Initial hardened tracking/tagging for ~51 specimens (mid-range estimate).
🔄 Annual Recurring Costs Total: $52.2M/yr
Cover Story And Legal $15.2M/yr
[#20, #21] Cover-up and clandestine operations budget plus legal/liaison/indemnification costs across jurisdictions.
Staff Wages $13.8M/yr
[#11, #12] Research/veterinary/genetics staff payroll (~$4.5M) and site security payroll (~$9.3M) fully loaded per year.
Aux Scp Handling $5.5M/yr
[#28] Budget for custody, transport and handling of auxiliary SCPs when authorized to accelerate gestation or otherwise assist containment.
Facilities Maintenance $3.4M/yr
[#5, #16] HVAC and filtration maintenance and fuel/maintenance for redundant power systems; routine facilities upkeep for shielded spaces.
Research And Monitoring $3.2M/yr
[#7, #22] Radiological monitoring calibration/replacement and active genomics/contingency R&D program costs.
Supplies And Consumables $2.4M/yr
[#6, #9, #10, #14, #23] Robotics spare parts/maintenance, biobank consumables, cloning reagents and incubator consumables, PPE replacements and medical monitoring costs, telemetry subscription fees.
Mtf Readiness $2.0M/yr
[#13] Baseline MTF readiness, specialized training, PPE and equipment maintenance (annual).
Waste Management $1.8M/yr
[#8, #19] Routine radioactive biological waste handling, transfer and disposal contracts; per-year normal operations cost.
Energy Consumption $1.6M/yr
[#17] Electricity costs for HVAC, shielding thermal management and continuous robotics across three hatcheries.
Mobile Hatchery Readiness $1.2M/yr
[#18] Annual maintenance/standby readiness for mobile cloning/hatchery trailers and on-call embryology teams.
Personnel Support $600K/yr
[#27] Psychological care, turnover mitigation, EAPs and retention programs.
Audit And Recordkeeping $600K/yr
[#29] Secure archival systems, encrypted telemetry storage, clearance management and internal audits.
Training And Drills $550K/yr
[#26] Regular Aonair drills, certification, cross-site exercises and external audits.
Logistics And Transport $300K/yr
[#24] Fleet operational costs, secure transfer logistics and vehicle upkeep.
⚡ Cost Scenarios
📊 Baseline (baseline) $52.2M/yr
94.5% probability / year
Normal uneventful year with no major incidents; routine operations, maintenance, research and cover activities.
no_aonair_events routine_operations scheduled_training_and_r&d
🚨 Minor Incident $54.5M/yr
5.0% probability / year +$2.3M vs baseline
Single-hatchery Aonair event requiring MTF deployment, emergency cloning/mobilization, increased waste disposal and equipment replacement.
single_hatchery_aonair rapid_mtf_deployment mobile_cloning_deployment
🚨 Major Breach $127.2M/yr
0.5% probability / year +$75.0M vs baseline
Multiple-hatchery breaches or a severe containment failure with public exposure and significant remediation, long-term cleanup and litigation costs.
widespread_radiation_exposure multiple_hatchery_breaches political_and_public_exposure
👥 Personnel 165 total
Role Count Notes
Research Scientist / Veterinary & Lab Staff 45 Includes avian veterinarians, geneticists, embryologists, RSOs and animal care techs; estimated fully loaded avg $100k/yr per FTE (maps to ~ $4.5M/yr in staff_wages). [#11]
Security Officer / MTF Agent 120 Site security and rapid-response personnel across sites; estimated fully loaded avg ~$77,500/yr per guard (maps to ~ $9.3M/yr in staff_wages). [#12, #13]
📋 Confidence Notes
Analyst notes provide detailed line-item ranges allowing midpoint estimates, but many items (lead mass requirements, incident severity, waste disposal and clandestine operations) have large uncertainty ranges and contingent costs, so overall confidence is medium.
← SCP-3757 ↑ All SCPs SCP-3759 →