← SCP Cost Explorer Read on SCP Wiki ↗
SCP-3323 Keter ? low confidence
SCP-3323
Expected annual
$142.8M
One-time setup
$398.2M
Annual recurring
$114.8M
Personnel
132
Initial one-time setup costs are dominated by market-containment capital and contingency reserves (hundreds of millions); recurring annual operations (staff, liquidity top-ups, legal, analytics, and outreach) are on the order of low hundreds of millions. Primary drivers: liquidity/acquisition capital, contingency reserves, and sustained personnel/operational budgets.
🏗️ One-Time Capital Costs Total: $398.2M
Total Failure Contingency $200.0M
[#30] Contingency for program termination / buyouts if escalation requires absorbing market value (allocated within $50–500M+ guidance).
Liquidity Provisioning Initial $50.0M
[#3] Initial liquidity seed for AMM pools / market-making to create bubble (conservative estimate: $10k/token × 5,000 tokens).
Initial Acquisition Fund $50.0M
[#8] Initial fund to acquire surviving cryptocurrencies to prevent donations (minimum/mid scenario used).
Insurance Contingency Reserve $50.0M
[#25] Program-level contingency / insurance reserve for suits, regulatory fines, hacks; lifetime reserve (mid-range of $10–200M noted).
Public Safety Liability Reserve $20.0M
[#28] Reserve for potential civil liabilities, compensation and mitigation (conservative mid-range).
Covert Influence Fund Initial $10.0M
[#26] Initial budget envelope for covert influence / payoffs if required (highly variable; mid-range allocated).
Exchange Listings And Partnerships $5.0M
[#4] Costs for buying/partnering with small exchanges or paying listing/partnership fees (mid-range estimate).
Shell Entity Formation $5.0M
[#12] Formation/provisioning of ~1,000 shell entities (~$1k–$10k each; mid-range used).
Os Vendor Litigation And Procurement $5.0M
[#18] One-time costs for emergency procurement, negotiated patches, or litigation engagements with OS vendors (mid-range).
Telecom Intervention Initial $1.0M
[#19] Initial covert access or payment to telecoms / VoIP providers to sink or reroute numbers (cooperative blocking cheaper; covert access higher).
Initial Research And Lab Setup $500K
[#17] Lab and tooling setup for reverse-engineering and controlled testbeds ($200k–$1M range; mid estimate used).
Custody And Cold Storage $500K
[#7] HSMs, multisig vaults, hardware wallets, initial SOC setup (estimated $100k–$1M).
Mtf Gear And Training $500K
[#14] One-time gear, weapons, vehicles, and training costs for MTF Kappa-10 (range $200k–$1M).
Mobile Forensic Lab Setup $500K
[#15] Forensic lab bench, imaging rigs and initial tooling procurement (lab setup $200k–$1M).
Secure Isolation Infrastructure $200K
[#16] Faraday suite / RF isolation room setup per site ($50k–$500k range; mid estimate).
Facilities $0
[]
Equipment $0
[]
🔄 Annual Recurring Costs Total: $114.8M/yr
Program Funding $20.0M/yr
[#1] Centralized multi-year program appropriation to underwrite operations and contingencies (baseline appropriation per year of multi-year budget).
Liquidity Topups $20.0M/yr
[#3] Recurring top-ups to AMM pools/market-making to sustain bubble and operations (ongoing injections).
Acquisition Fund Topups $20.0M/yr
[#8] Ongoing purchases of surviving cryptocurrencies to prevent donations; recurring replenishment of acquisition fund.
Staff Wages $15.0M/yr
[#2, #14, #17, #13, #29] Salaries for blockchain developers, MTF personnel, reverse-engineering researchers, community operators, and administrative/accounting staff (aggregated payroll estimate).
Marketing And Influencer Spend $10.0M/yr
[#5, #13] Influencer campaigns, paid ads, sock-puppetry and community boosts across tokens (annual aggregated spend).
Insurance Premiums $5.0M/yr
[#25] Annual insurance premiums or reserve replenishment for suits, regulatory fines and loss events.
Legal And Regulatory $3.0M/yr
[#11] Legal retainer costs, international counsel, subpoenas and routine compliance engagement (excludes extraordinary litigation).
Cover Story And Legal $2.0M/yr
[#21] PR, disinformation and cover-story campaign budgets to deflect media/regulatory attention (annual operations).
Cybersecurity Ops $2.0M/yr
[#10] Active defense, pentests, incident response, bug bounties and ongoing security operations staff costs.
Community Operations $2.0M/yr
[#13] Moderation, community managers, content production and ongoing sock-puppetry operations.
Public Relations $2.0M/yr
[#21] PR teams, proactive media engagement and disinformation operations (annual budget).
Covert Influence Ops $2.0M/yr
[#26] Recurring small-scale influence payments and covert operations budget (where legal/risk allowances permit).
Onchain Fees $1.0M/yr
[#6] Gas and transaction costs across blockchains for deployments and operations (variable with activity).
Analytics And Monitoring $1.0M/yr
[#9] Enterprise blockchain analytics licenses and internal tooling / data engineering (Chainalysis/CertiK/etc.).
Mtf Operational $1.0M/yr
[#14] Recurring MTF operational costs (vehicles, deployments, per-deploy consumables) beyond salaries.
Os Vendor Cooperation Funds $1.0M/yr
[#18] Ongoing cooperation budgets and small procurement payments to OS vendors / app stores; litigation costs are separate/episodic.
Crisis Intervention $1.0M/yr
[#20] Grants, liaison work, and funding for hotlines/crisis centers to manage calls and callbacks.
Emergency Buybacks And Negotiations $1.0M/yr
[#22] Negotiation budgets and per-incident negotiation funds for exchange freezes, buybacks or legal demands (operational budget).
Public Safety Mitigation $1.0M/yr
[#28] Ongoing funding for mitigation of public-safety impacts and medical liaison work.
Accounting And Archival $1.0M/yr
[#29] Long-tail maintenance: bookkeeping, tax filings, archival and long-term chain records management.
Research And Monitoring $500K/yr
[#17, #9] Experimental costs, controlled test runs, and non-salary research expenses (separate from analytics licenses).
Dev Contracts And Audits $500K/yr
[#2] Continuous smart-contract audits and third-party contracting ($50k–$200k per audit batch; recurring audit budget).
Telecom Intervention $500K/yr
[#19] Ongoing telecom filtering, monitoring and small cooperative blocking expenses.
Energy And Compute $500K/yr
[#24] Running nodes/validators, cloud/compute and energy costs for any on-chain operations.
Audit And Compliance $500K/yr
[#27] Internal containment audits, economic modeling and oversight staff/contractors.
Shell Entity Maintenance $300K/yr
[#12] Yearly maintenance costs for formed shell entities (KYC banks, domains, basic upkeep).
Forensic Tooling Licenses $300K/yr
[#15] Annual licenses/support for mobile forensic tools and firmware isolation tooling.
Facilities Maintenance $200K/yr
[#7, #16, #23] Ongoing maintenance for secure storage facilities, RF isolation suites, and storage sites.
Logistics And Transport $200K/yr
[#23] Secure transport, chain-of-custody, and shipping contracts for seized devices and hardware.
Evidence Seizure And Storage $200K/yr
[#23] Annual costs for storage, cataloging, and chain-of-custody systems for seized devices.
Supplies And Consumables $100K/yr
[#7, #23] Consumables for custody hardware, device handling, and evidence logistics.
⚡ Cost Scenarios
📊 Baseline (baseline) $114.8M/yr
92.0% probability / year
Normal operational year with no major incidents; routine program funding, operations, monitoring and planned liquidity top-ups.
routine_operations scheduled_liquidity_topups
🚨 Major Exposure And Litigation $374.8M/yr
5.0% probability / year +$260.0M vs baseline
Public exposure or regulatory action results in major litigation, fines, emergency buybacks and high legal/PR costs in a single year.
media_investigation regulatory_action class_action_litigation
🚨 Liquidity Escalation Program Termination $614.8M/yr
3.0% probability / year +$500.0M vs baseline
The bubble does not pop as planned or containment fails, requiring large-scale market buyouts / absorption of token value to terminate program.
bubble_persists market_failure_to_devalue forced_program_buyout
👥 Personnel 132 total
Role Count Notes
Blockchain Developers / Engineers 20 [#2] Full-time developers to design and deploy token smart contracts and tooling.
Security Officer / MTF Agent 60 [#14] MTF Kappa-10 operational staffing to monitor mentions, intercept incidents and perform field forensics.
Research Scientist 10 [#17] Reverse-engineering and behavioral research staff for app analysis and Lazarus Event study.
Cybersecurity / Red Team 10 [#10] Active defense, pentesting, incident response and wallet protection staff.
Community Operators / Moderation 15 [#13, #5] Social media community managers, sock-puppetry and content producers to run narratives and marketing.
Administrative Staff / Accounting 10 [#29] Accounting, tax, bookkeeping and long-tail archival support.
Engineer / Maintenance (SRE / Ops) 5 [#7, #24] SRE and operational engineers to manage custody infrastructure, nodes and compute.
Legal / Compliance (internal) 2 [#11, #21] Internal counsel and compliance officers coordinating with external counsel and PR.
📋 Confidence Notes
Many line items have very wide ranges and are driven by market conditions, legal outcomes, and adversarial responses; acquisition and contingency costs are especially uncertain and potentially unbounded, so overall cost confidence is low.
← SCP-3322 ↑ All SCPs SCP-3324 →