← SCP Cost Explorer Read on SCP Wiki ↗
SCP-7730 Keter ~ medium confidence
SCP-7730
Expected annual
$1.1B
One-time setup
$636.8M
Annual recurring
$1.0B
Personnel
2690
One-time capital and facility buildouts are on the order of hundreds of millions (dominated by contingency reserves, facility retrofits, and software/deployment costs); annual recurring operations run roughly ~1.02 billion/year driven primarily by embedded agent payroll, patient treatment and housing, legal/PR/cover operations, and long-term care.
🏗️ One-Time Capital Costs Total: $636.8M
Contingency Outbreak Reserve $200.0M
[#19] One-time reserve fund set aside for surge capacity / emergency scaling (conservative mid/high planning).
Facilities $165.0M
[#4, #9, #28] Soundproof/isolation room retrofits and buildout of a memetic containment research facility plus initial monitoring/paging audio-sanitization changeouts (scaled to ~1,000 rooms / large research facility).
Memetic Filter Software Development $64.0M
[#17] One-time development + broad deployment/customization of memetic-filtering software across cooperating hospitals (dev + per-hospital rollout for ~2,000 hospitals).
Vaccine Rnd Initial Capital $60.0M
[#20] Initial capital for discovery/proof-of-concept memetic/therapeutic R&D (conservative in-house program initial capital).
Legal And Insurance Reserve $50.0M
[#22] Initial legal/insurance reserve for settlements, liability, and rapid legal operations across jurisdictions.
Rapid Response Teams $45.0M
[#12] Initial capital for rapid-response containment teams (vehicles, hazmat, tactical equipment) assuming ~20–50 teams; midpoint used.
Initial Research And Lab Setup $15.0M
[#8] Secure diagnostic/forensic/memetic laboratory setup (biosafety work, sequencing/imaging upgrades) one-time instrumentation and secure lab upgrades.
Agent Training Development $12.0M
[#2] One-time development and initial delivery of memetic-safety and covert medical cover training (dev $2M + per-agent course cost for ~2,000 agents).
It Build And Servers $12.0M
[#14] One-time IT build / air-gapped server and secure data infrastructure for memetic sample storage and case-tracking.
Equipment $10.8M
[#5, #6, #25] Non-verbal communication devices/tablets ($2.5M–7.5M range), white-noise/aural masking installation, and initial specialized PPE issuance (initial batch).
Secure Transport Fleet $3.0M
[#13] One-time fleet procurement for refrigerated/secure patient/specimen transport and specialized packaging.
🔄 Annual Recurring Costs Total: $1.0B/yr
Staff Wages $253.0M/yr
[#1, #9, #12, #14, #16, #18] Payroll for embedded hospital cover agents, memetic research staff, analysts, portions of rapid-response personnel, legal/forensic team payroll, and personnel mental-health & aftercare support.
Medical Treatment Costs $200.0M/yr
[#10] Ongoing biologic/immunosuppressant treatments for severe Foundation-controlled patients (estimate for ~5,000 treated patients at mid-range biologic costs).
Program Overhead $132.6M/yr
[#29] Program-level strategic/management overhead and opportunity-cost loading (15% applied to recurring program costs).
Cover Story And Legal $113.0M/yr
[#15, #23, #24, #30] Public relations, disinformation campaigns, censorship/takedown budgets, international liaison/diplomatic/coercive operations, and funding for plausible non-anomalous disease maintenance (grants, fake registries).
Long Term Housing And Care $100.0M/yr
[#11] Housing, feeding, utilities, custodial and nursing costs for Foundation-controlled patients kept under observation (scaled to ~1,000 housed patients).
Hospital Incentives $60.0M/yr
[#3] Annual cooperation stipends/reimbursements to civilian hospitals for participating in cover/observation protocols and record sequestration.
Research And Monitoring $57.0M/yr
[#8, #9, #14, #20] Recurring diagnostic testing and lab operations, memetic research operational budgets, data hosting/air-gapped maintenance, and ongoing R&D program spend (multi-year research funding).
Contingency Replenishment $25.0M/yr
[#19] Annual replenishment allocation for the contingency outbreak fund to maintain surge readiness.
Supplies And Consumables $23.5M/yr
[#7, #21] PPE and single-use consumables for observation wards and biohazard waste/disposal handling (autoclave/chemical destruction, media destruction).
Facilities Maintenance $21.1M/yr
[#4, #6, #12, #25, #28] Ongoing maintenance for soundproof/isolation rooms, white-noise systems, rapid-response equipment upkeep, PPE replacement cycles, and ongoing sanitization/auditing of hospital audio systems.
Contact Tracing $17.5M/yr
[#26] Ongoing contact-tracing teams and investigative costs for tracing verbal memetic transmission paths.
Logistics And Transport $6.0M/yr
[#13] Ongoing driver salaries, fuel, courier operations, and per-shipment secure logistics costs for patient/material transport.
Memetic Filter Maintenance $3.0M/yr
[#17] Ongoing updates, support, and per-hospital software maintenance for memetic-filter systems.
Hr And Recruitment $3.0M/yr
[#27] Ongoing recruitment, background checks, vetting and replacement costs due to turnover in high-risk units.
Agent Training And Refreshers $2.0M/yr
[#2] Annual refresher courses and recurrent training upkeep per-agent.
⚡ Cost Scenarios
📊 Baseline (baseline) $1.0B/yr
83.0% probability / year
Normal operating year with steady monitoring, treatment, and no major surge or public exposure.
no_major_outbreak no_large_scale_public_exposure
🚨 Minor Outbreak $1.3B/yr
15.0% probability / year +$250.0M vs baseline
Localized surge requiring temporary surge capacity: emergency beds, extra rapid-response deployments, increased treatments and PR/legal activity.
localized_case_spike small_public_leak_or_media_attention
🚨 Major Outbreak $1.8B/yr
2.0% probability / year +$800.0M vs baseline
Widespread surge or policy failure requiring large-scale mobilization: major surge funding, mass treatment, international operations, and heavy legal/PR outlays.
widespread_transmission_surge major_public_exposure_or_breach
👥 Personnel 2690 total
Role Count Notes
Embedded Agent / Medical-cover Operative 2000 [#1] Agents embedded in civilian hospitals (~1 per medium hospital). Salaries/benefits assumed in staff_wages.
Research Scientist 50 [#9, #20] Memeticists, psychologists, linguists and lab scientists assigned to memetic containment research (payroll included in staff_wages).
Data Analyst / Monitoring Staff 40 [#14] Analysts monitoring case-tracking, social media and memetic incident logs (payroll included in staff_wages).
Security Officer / MTF Agent (Rapid-Response) 200 [#12] Rapid-response tactical teams (assumed ~20 teams × ~10 personnel); payroll and equipment partially accounted in staff_wages and facilities_maintenance.
Driver / Courier 100 [#13] Secure transport personnel for specimen and patient movement; salaries included in logistics_and_transport and staff_wages allocations.
Medical Officer / Nursing Staff 300 [#10, #11] Clinical staff for long-term patient care and treatment within Foundation facilities; staffing costs folded into staff_wages and long_term_housing_and_care.
📋 Confidence Notes
Estimates are compiled from analyst-provided ranges and scaled assumptions (hospital coverage, patient counts). Many costs have wide ranges (treatment, reserves, R&D) and depend heavily on operational scope; medium confidence reflects reasonable granularity in notes but substantial parameter uncertainty.
← SCP-7729 ↑ All SCPs SCP-7731 →