← SCP Cost Explorer Read on SCP Wiki ↗
SCP-1003 Keter ? low confidence
SCP-1003
Expected annual
$13.0M
One-time setup
$9.8M
Annual recurring
$12.8M
Personnel
138
One-time capital/setup costs are roughly $9.8M driven by secure containment cells, a remote vivarium, and contingency reserves; recurring annual costs are about $12.81M driven mainly by security and specialized medical/research staff, consumables, and facility operations.
🏗️ One-Time Capital Costs Total: $9.8M
Facilities $4.7M
[#1, #11, #13, #20, #21] Includes construction/retrofitting of 10 sealed high‑containment cells (~$2.25M), remote vivarium/site buildout (~$1.5M), surgical suite retrofit (~$500k), HVAC initial adjustments (~$200k), and autopsy/suite setup structural costs (~$200k).
Contingency Reserve $2.8M
[#24] Recommended containment breach contingency/reserve (one‑time seed).
Equipment $1.4M
[#2, #3, #19, #25] Includes effluent sterilization/autoclave/incinerator (~$550k), two specialized transport vehicles (~$450k), IT/surveillance systems (~$350k one‑time), and cryo/freezer systems (~$100k).
Initial Research And Lab Setup $750K
[#10] Laboratory buildout and specialized instrumentation for parasite research and sequencing (segregated BSL buildout, EM, centrifuges, initial sequencing setup).
Emergency Medical Stockpile $100K
[#12] Initial stockpile purchase of albendazole/praziquantel and pediatric formulations, IV drugs, and related supplies.
Pet Buyout Fund $60K
[#16] One‑time buyout/relocation package for employees' Carnivora (pet buyouts).
🔄 Annual Recurring Costs Total: $12.8M/yr
Staff Wages $8.3M/yr
[#4, #5, #8, #9, #13] Salaries and fully loaded costs for security (guards + supervisors), medical team (physicians/surgeons), decontamination teams, childcare/care staff, and OR staffing.
Supplies And Consumables $1.2M/yr
[#7, #22, #13] PPE turnover and decontamination consumables (~$900k incl. disinfectants), lab consumables and reagents (~$200k), and surgical/OR consumables (~$150k).
Research And Monitoring $750K/yr
[#6, #10, #14] Routine personnel screening and diagnostics (serology/PCR/imaging), laboratory operating costs (sequencing runs, consumables), and environmental monitoring programs.
Vivarium Operations $550K/yr
[#11] Annual operation and veterinary care for remote/secure canine vivarium (staff, feed, veterinary care, waste handling).
Cover Story And Legal $500K/yr
[#15] Legal counsel, records management, witness relocation/compensation, regulatory engagement and cover-story expenses.
Facilities Maintenance $300K/yr
[#2, #20, #1] Ongoing maintenance of containment cells, HVAC/HEPA systems, filter replacement, and operation/maintenance of effluent sterilization/autoclave systems.
Administrative Overhead $275K/yr
[#27] HR, background checks, clearance renewals, records management and administrative staff costs.
Insurance $175K/yr
[#18] Insurance, risk management, audits, and regulatory compliance-related premiums and fees.
Forensic Operations $125K/yr
[#21] Annual operating costs for forensic pathology/autopsy processing and safe disposal of infectious remains.
Psychological And Ethics $125K/yr
[#23] Ongoing psychological support for staff and ethical oversight/independent review board costs.
It Maintenance $100K/yr
[#19] Ongoing maintenance, software, and storage costs for surveillance, access control, and secure research networks.
Logistics And Transport $75K/yr
[#3] Vehicle maintenance, fuel, and secure transport logistics for specialized biohazard vehicles.
Public Health Liaison $75K/yr
[#16] Ongoing community/pubic‑health liaison, enforcement coordination, and indemnities for employees regarding pet restrictions.
Biobank Storage Maintenance $55K/yr
[#25] Cryostorage maintenance, backup power, sample processing and inventory control.
Community Surveillance $50K/yr
[#26] Ongoing liaison and limited community surveillance readiness for early detection of environmental contamination.
Emergency Drills $50K/yr
[#17] Regular containment response drills, tabletop exercises, and overtime for participating staff.
Medical Stockpile Replacement $30K/yr
[#12] Annual rotation/replacement of anthelmintic and emergency medical stockpile.
⚡ Cost Scenarios
📊 Baseline (baseline) $12.8M/yr
87.9% probability / year
Normal year with routine operations, no major incidents.
no breach routine testing and operations
🚨 Minor Incident $13.3M/yr
10.0% probability / year +$500K vs baseline
Localized containment breach or small environmental contamination requiring targeted remediation and expanded testing.
single-cell contamination detected limited environmental remediation temporary surge testing
🚨 Major Breach $17.8M/yr
2.0% probability / year +$5.0M vs baseline
Significant breach with local community exposure requiring mass screening, treatment, extensive remediation, and legal containment.
multiple environmental detections community cluster of infections large-scale remediation and public-health response
🚨 Catastrophic Outbreak $62.8M/yr
0.1% probability / year +$50.0M vs baseline
Widespread community outbreak requiring national-level public-health mobilization and massive remediation and treatment expenditure.
widespread environmental contamination sustained human-to-human/parasitic transmission requiring mass treatment
👥 Personnel 138 total
Role Count Notes
Security Officer / MTF Agent 60 [#4] Frontline armed guards to cover 24/7 shifts for 10 high‑risk cells (40–80 range; mid estimate used).
Security Supervisor / Rapid Response 10 [#4] Supervisors and rapid response team members with higher clearance/pay.
Research Scientist 6 [#10] Laboratory scientific staff for sequencing, culture, and experimental work.
Research Support / Lab Technician 6 [#10, #22] Technical staff for lab operations, sample prep, and routine assays.
Medical Officer (Physician / Surgeon) 5 [#5, #13] Infectious disease physicians, pediatricians and surgeons (4–6 physicians; mid used).
Nurse / OR Staff 14 [#5, #13] Nurses and OR technicians (8–12 nurses plus OR staff; combined estimate).
Decontamination Technician 12 [#8] Dedicated decon teams (10–15 staff; mid used).
Care Staff (Childcare / Education / Therapy) 8 [#9] Staff for daily care, education, and psychological support for SCP-1003-2 instances.
Vivarium Staff / Veterinarian 6 [#11] Veterinary and animal‑care staff for remote canine vivarium operations.
Administrative Staff 5 [#27] HR, records, and administrative support for the program.
IT / Surveillance Technician 3 [#19] Staff to maintain CCTV, access control, and secure networks.
Forensic Pathologist / Autopsy Tech 3 [#21] Forensic pathology staff for autopsies and safe processing of deceased hosts.
📋 Confidence Notes
Estimates are order-of-magnitude approximations based on analyst ranges, many contingent variables (vivarium, outbreak probability, local labor/permit costs), and unique biological uncertainties; containment instability and potential public-health exposures increase uncertainty.
← SCP-1002 ↑ All SCPs SCP-1005 →