← SCP Cost Explorer Read on SCP Wiki ↗
SCP-7631 Keter ~ medium confidence
SCP-7631
Expected annual
$15.2M
One-time setup
$70.1M
Annual recurring
$13.0M
Personnel
8
Initial program setup is capital‑intensive primarily due to a secure BSL‑3 lab upgrade, instrumentation, sensor deployment, targeted fountain replacement, legal/contingency reserves, and covert influence setup; one‑time costs are dominated by a contingency reserve. Annual operating costs are driven by staffing, covert/cover operations, field response teams, security, and insurance, resulting in high recurring expenditures.
🏗️ One-Time Capital Costs Total: $70.1M
Contingency Reserve Initial $50.0M
[#24] Initial large‑scale outbreak/reserve fund (conservative low end of $50–500M range reserved).
Facilities $4.1M
[#1, #7] Includes BSL‑3 capable wet lab upgrade ($3.75M midpoint of $2.5–5.0M) and establishment of dedicated clinic bed(s) ($350k midpoint).
Fountain Replacement Program $4.0M
[#10] Targeted permanent replacement/retrofit of a subset of public fountains (~1,000 units assumed at $2k–6k each; midpoint used).
Legal Reserve Initial $2.8M
[#13] Initial legal/litigation contingency reserve (~$500k–5.0M).
Initial Research And Lab Setup $2.5M
[#2] High‑end analytical instrumentation (SEM/TEM, confocal, LC‑MS/MS, GC‑MS, sequencer) purchase/service‑ready cost (~$2.5M midpoint).
Sensor Network Deployment $2.1M
[#9] Deployment of retrofit detection nodes to priority fountains (assumed 1,000 sites; $0.7–3.5M range; midpoint used).
Public Health Campaign Initial $1.2M
[#11] Initial legitimate public health messaging/PR burst (~$0.5–2.0M).
Covert Influence Setup $1.1M
[#12] Setup costs for covert influence operations and liaison (~$250k–2.0M).
Permits One Time $500K
[#26] One‑time permitting / project coordination costs for initial programs (~$0.5M assumed for early projects).
Panic Event One Time $500K
[#28] Per‑major‑leak one‑time PR/containment surge (~$200–1,000k; representative mid event).
It Infrastructure One Time $250K
[#20] One‑time secure comms/IT infrastructure for analytics and OPSEC (~$100–400k).
Field Response Vehicles $200K
[#4] Vehicles and field equipment for 6–10 rapid response teams (~$150–250k estimate; midpoint used).
Neutralization Rnd $200K
[#16] R&D for neutralization/sanitization protocols and equipment (~$100–300k).
Ppe Initial Kits $160K
[#5] Initial positive‑pressure/chem‑bio PPE kits for field teams (assumes ~8 teams at ~$20k each).
Training Rollout Initial $125K
[#17] Initial rollout of municipal/public responder training (~$50–200k).
Materials Study One Time $125K
[#22] Materials science testing on fountain alloys/coatings (~$50–200k).
Epidemiology Setup $112K
[#8] Setup for surveillance system and reporting hotline (~$75–150k).
Sample Storage Freezers $100K
[#6] Secure -80°C freezers and LN2 install (~$50–150k).
Equipment $0
[]
🔄 Annual Recurring Costs Total: $13.0M/yr
Insurance Premiums $2.0M/yr
[#25] Annual premiums or indemnity pools to cover municipalities/manufacturers (wide range; conservatively estimated).
Covert Influence Ongoing $1.8M/yr
[#12] Ongoing covert influence / liaison operations (~$500k–3.0M/yr; midpoint used).
Staff Wages $1.5M/yr
[#3] Salaries/loaded costs for core dedicated research staff (6–10 FTEs; midpoint used).
Cover Story And Legal $1.4M/yr
[#11, #13] Ongoing public health messaging sustainment (~$0.5–1.5M/yr) plus retained legal counsel (~$200–500k/yr).
Security Guarding $1.0M/yr
[#19] Security, CCTV, and guarding for labs and sample facilities (~$150–300k for small facility; multi‑site costs scaled here).
Research And Monitoring $950K/yr
[#15, #23, #27] Controlled experimental program, long‑term clinical research, and modeling/risk assessment (~$200–800k + $200–500k + $50–150k).
Field Response Operations $750K/yr
[#4] Operational costs for field containment/investigation teams (salaries, fuel, consumables; ~$600–900k/yr).
Forensic Investigation Annual $625K/yr
[#14] Estimated annual forensic chemistry workload (assumes ~50 incidents/yr at ~$12.5k average per incident; per‑incident costs apply).
Victim Compensation Fund $500K/yr
[#18] Per‑victim compensation/settlement fund (assumes ~50 compensated cases/yr at ~$10k average).
Sensor Network Operations $420K/yr
[#9] Communications/maintenance for deployed sensor nodes (~15–30%/yr of deployment cost; 20% assumed).
Contingency Drills $300K/yr
[#24] Annual exercises and planning for large‑scale outbreak (~$100–500k/yr).
Public Utilities Coordination Recurring $300K/yr
[#26] Recurring coordination, permits, and engineering support for shutdowns/replacements across programs.
It Operations $275K/yr
[#20] Ongoing secure IT/OPSEC operations and log management (~$150–400k/yr).
Supplies And Consumables $235K/yr
[#5, #29] Lab consumables, media, reagents, disposables and recurring PPE consumables (~$100–300k lab + $20–50k PPE).
Facilities Maintenance $225K/yr
[#1] Ongoing maintenance, HVAC/HEPA inspections, effluent neutralization servicing for upgraded lab (~$150–300k/yr).
Epidemiology Operations $225K/yr
[#8] Ongoing operators, analysts, software for surveillance (~$150–300k/yr).
Panic Monitoring Recurring $200K/yr
[#28] Ongoing social monitoring and rumor management (~$100–300k/yr).
Logistics And Transport $175K/yr
[#21] Dedicated hazmat/cold‑chain contract and per‑shipment costs (~$100–250k contract; per shipment billed separately).
Containment Audit $100K/yr
[#30] Third‑party audits and compliance oversight (~$50–150k/yr).
Training Refreshers $50K/yr
[#17] Annual refresher training for municipal crews and responders (~$25–75k/yr).
Neutralization Consumables $25K/yr
[#16] Per‑use consumables for neutralization/sanitization averaged across responses.
Sample Storage Maintenance $20K/yr
[#6] Electricity, LN2, and maintenance for -80°C storage (~$10–30k/yr).
⚡ Cost Scenarios
📊 Baseline (baseline) $13.0M/yr
83.0% probability / year
Normal year with routine surveillance, research, and responses; no major leak or escalation events.
low_incidence_rate no major public leak routine maintenance and operations
🚨 Minor Incident $14.5M/yr
15.0% probability / year +$1.5M vs baseline
Localized cluster or several significant incidents requiring increased forensic work, targeted PR surge, and higher victim compensation.
clustered fountain incidents heightened public attention multiple forensic/clinical responses
🚨 Major Breach $113.0M/yr
2.0% probability / year +$100.0M vs baseline
Widespread escalation / national outbreak requiring mass replacements, emergency clinical capacity, heavy legal payouts, and large PR/containment operations.
rapid widespread occurrences national media exposure need for mass fountain replacement and emergency care
👥 Personnel 8 total
Role Count Notes
Research Scientist 3 [#3] Senior research staff (microbiology/biochemistry) included in core FTE count.
Microbiologist / Tissue Engineer 2 [#3] Specialists for SCP‑7631‑A cultivation/assays.
Analytical Chemist 1 [#3] Analytical chemistry and mass spectrometry expertise.
Lab Technician 2 [#3] Routine wet‑lab support and sample processing.
📋 Confidence Notes
Analyst notes provide detailed line items and ranges, allowing mid‑range point estimates, but uncertainty remains about incidence frequency, scope of sensor/replace programs, and how much of the contingency reserve would be deployed; this produces medium confidence in annual and one‑time totals.
← SCP-7630 ↑ All SCPs SCP-7632 →