← SCP Cost Explorer Read on SCP Wiki ↗
SCP-6972 Keter ~ medium confidence
SCP-6972
Expected annual
$84.2M
One-time setup
$80.9M
Annual recurring
$81.5M
Personnel
440
Initial program to operate 5 regional mitigation and research centers requires ~ $80.9M one-time (facility buildouts, labs, equipment, insurance reserve) with recurring operating costs ~ $81.55M/year driven mainly by medical/research staffing, long-term care, trials, and covert cover/legal operations.
🏗️ One-Time Capital Costs Total: $80.9M
Facilities $39.4M
[#1, #3, #5, #25] Cost for 5 regional centers (construction/fit-out), BSL-3 structural retrofits, specialized clinical ward buildouts, and mortuary fit-outs. Aggregate of regional center buildouts ($30,000,000), BSL-3 upgrades ($6,250,000), specialized ward builds ($2,500,000), mortuary fit-outs ($625,000).
Initial Research And Lab Setup $26.9M
[#2, #4, #13, #15, #26] Research lab buildout and core instruments for 5 centers: core microscopes/sequencers/mass spec/electrophysiology rigs (~$20,000,000), biobank freezers and LIMS (~$1,600,000), animal facility initial setups (~$2,500,000), forensics/autopsy lab setup (~$1,250,000), initial experimental stockpile (~$1,500,000).
Insurance Reserve $10.0M
[#27] Program-level recommended initial contingency/insurance reserve to cover large-scale outbreaks, cover-ups, or trial failures (chosen mid-range fund).
Equipment $4.7M
[#14, #16, #19, #29, #33] Hardware and physical systems: autoclave/incinerator and related waste equipment ($1,250,000), secure IT/servers and data hardware ($2,000,000), fleet/vehicle components ($600,000), monitoring/alarm system setups ($750,000), archive vault/setup ($50,000).
🔄 Annual Recurring Costs Total: $81.5M/yr
Staff Wages $41.5M/yr
[#6, #7, #8] Medical staff, research staff, and security/rapid-response teams across 5 centers (medical ~25M, research ~10M, security ~6.5M per year).
Reconstructive Care $7.5M/yr
[#11] Ongoing skin grafts, prosthetics, complex reconstructive surgeries and materials across centers (~$1.5M/center).
Research And Monitoring $6.8M/yr
[#12, #22, #15] Ongoing clinical trials and translational research program (~$6M) and epidemiological surveillance (~$0.8M); routine forensics caseload was separated into its own recurring category.
Public Health Program $5.0M/yr
[#30] Covert pilot/targeted public interventions and programmatic public-health distribution efforts (pilot/full-scale program budget).
Supplies And Consumables $4.0M/yr
[#9, #10, #26] Clinical PPE and consumables ($1.5M), pharmaceuticals/therapeutics ($2.5M); stockpile replenishment moved to dedicated line but core consumables captured here.
Cover Story And Legal $2.3M/yr
[#17, #18] Public cover/disinformation, PR, legal liaison, and government compensation/bribes (combined estimate for program-wide cover and legal functions).
Long Term Care $2.0M/yr
[#21] Long-term custodial housing, specialized nursing facilities and care reserves for chronic cases (program reserve).
Incident Response Reserve $2.0M/yr
[#32] Annual reserve for incident-specific emergency responses (quarantines, mass treatments, immediate remediation and PR).
Forensics And Pathology $1.5M/yr
[#15] Histopathology, EM, molecular forensics, and autopsy caseload processing (~$200–600k/site/year aggregated to program level).
Animal Facilities Operations $1.2M/yr
[#13] Recurring operation of transgenic animal facilities, husbandry, veterinary staff and oversight (~$250k/site/year).
Facilities Maintenance $1.0M/yr
[#3, #14, #29] Ongoing site maintenance, HVAC/BSL upkeep, and general facility repairs across regional centers (excludes itemized waste/monitoring contracts moved to dedicated recurring lines).
Psychological Support $1.0M/yr
[#24] Ongoing psychological and behavioral therapy for survivors and at-risk patients (~$100–400k/site/year aggregated).
Insurance Replenishment $1.0M/yr
[#27] Annual replenishment contribution to contingency fund to maintain insurance/reserve levels.
Waste Management $750K/yr
[#14] Contract biohazard disposal, autoclave usage, and incineration services (~$50–300k/site/year aggregated).
Containment Remediation $750K/yr
[#23] Routine engineering inspections, biofilm removal, periodic vent/plumbing sterilization (~$50–300k/site/year aggregated).
Data Security And It $500K/yr
[#16] Maintenance, encryption, redundancy, and IT security operations for sensitive patient and research data across sites.
Stockpile Replenishment $500K/yr
[#26] Replenishment of experimental reagents, synthetic scaffolds, and emergency implants (~$50–200k/site/year aggregated).
Recruitment And Relocation $500K/yr
[#28] Ongoing talent recruitment, relocation packages, and signing bonuses for specialized staff.
Logistics And Transport $400K/yr
[#19] Operations and maintenance for specialized ambulances, sample transport, and rapid-response movement (fleet operations).
Mortuary Operations $375K/yr
[#25] Mortuary services, secure cremation/incineration contracts and evidence-preserving protocols (~$25–150k/site/year aggregated).
Staff Training And Drills $250K/yr
[#20] Regular hazmat/dermatology/asceptic technique training and simulation drills (~$20–100k/site/year aggregated).
Monitoring Maintenance $250K/yr
[#29] Wearable patient monitors, environmental sensor maintenance and CCTV/anomaly detection upkeep (~$20–100k/site/year aggregated).
Secure Biobank Maintenance $250K/yr
[#4] Annual maintenance for ultra-low freezers and LIMS access control per program (~$5–20k/site captured program-wide).
Ethics Oversight $150K/yr
[#31] Internal review boards and compliance staffing to oversee risky experiments and personnel incidents.
Archive Maintenance $25K/yr
[#33] Ongoing archive and off-site backup maintenance for case notes and physical safeguards.
Societal Impact Estimate $0/yr
[#34] Non-cash systemic opportunity cost / societal economic impact used for scenario planning (not budgeted as an operational expense).
⚡ Cost Scenarios
📊 Baseline (baseline) $81.5M/yr
64.5% probability / year
Normal operational year without major incidents; routine patient load, research, and covert operations continue.
no major outbreaks steady caseload routine research and maintenance
🚨 Minor Incident $84.5M/yr
30.0% probability / year +$3.0M vs baseline
Localized outbreak or facility contamination requiring short-term surge response, targeted remediation, and increased PR/legal activity.
localized patient surge vent/plumbing contamination small-scale public exposure
🚨 Major Breach $96.5M/yr
5.0% probability / year +$15.0M vs baseline
Multi-patient outbreak and significant facility contamination requiring extended quarantines, mass treatments, large remediation effort, and major cover operations.
multiple simultaneous infections major plumbing/vent system infestation substantial media leak
🚨 Catastrophic Breach $281.6M/yr
0.5% probability / year +$200.0M vs baseline
Widespread public exposure, mass casualties or regional outbreak necessitating national-level interventions, major covert public health programs, and large contingency spending.
major city-scale outbreak sustained public disclosure need for full-scale covert interventions
👥 Personnel 440 total
Role Count Notes
Research Scientist 60 [#7, #12, #13] PI, postdocs, bioinformaticians, electrophysiologists and lab scientists across 5 centers supporting trials and basic research.
Medical Staff (Physicians) 30 [#6] Lead physicians including burn/plastic surgeons, dermatologists, infectious disease physicians and intensivists (approx. 6 per center).
Nurses / Medical Technicians 150 [#6, #5] Wound-care nurses, ICU techs and clinical support staff (~30 per center) for continual patient care and dressing changes.
Security Officer / MTF Agent 75 [#8] Armed security and rapid response teams (~15 per center) including hazmat-capable responders and transport teams.
Laboratory Technician 40 [#2, #4, #26] Technical staff for confocal/TEM/mass spec/sequencing, biobank handling, and stockpile management.
Engineer / Maintenance 25 [#3, #23, #19] HVAC/plumbing/HVAC engineers and maintenance techs for BSL-3 systems, vent/plumbing remediation and fleet maintenance.
Administrative Staff 20 [#17, #18, #28] Administrative, legal liaison support, PR coordinators and recruitment/HR staff for program operations and cover story management.
Veterinary / Animal Facility Staff 10 [#13] Husbandry and veterinary staff to maintain transgenic animal colonies and associated compliance.
IT / Data Security Staff 10 [#16] IT administrators and data security personnel for secure servers, backups and encryption systems.
Psych / Medical Support 15 [#6, #24] Psychologists and behavioral specialists providing therapy and risk assessments for survivors.
Site Director / Executive Staff 5 [#1] Executive/site leadership (approx. one per regional center plus program lead).
📋 Confidence Notes
Analyst notes provide detailed line-item ranges enabling a program-level estimate, but key epidemiological and behavioral uncertainties (contagion vectors in vents/plumbing, true caseload trajectory, and public exposure risk) leave remaining uncertainty in both one-time and recurring magnitude.
← SCP-6971 ↑ All SCPs SCP-6973 →