SCP-1025 — SCP-1025 | Cost Breakdown

Read on SCP Wiki ↗

SCP-1025 Keter ✓ high confidence

SCP-1025

Expected annual

$16.3M

One-time setup

$426.8M

Annual recurring

$15.0M

Personnel

Estimated initial establishment costs are approximately $426.8M driven primarily by underground vault construction, a $50M containment R&D program, and equipment/one-time reserves; baseline annual operating costs are about $15.0M driven by armed security payroll, bio-surveillance, diagnostics, and administrative overhead.

🏗️ One-Time Capital Costs Total: $426.8M

Redundant Containment Site $200.0M

[#30] Optional second geographically separate vault (full duplicate facility) — optional one-time cost.

Facilities $150.0M

[#1] Secure underground containment vault (excavation, reinforced concrete, blast-rated access, airlocks, Faraday cage, physical barriers).

Containment R And D Program $50.0M

[#18] Multi-year containment R&D program budget to research neutralization, safe-reading protocols, and countermeasures.

Equipment $11.3M

[#2, #6, #7, #8, #15, #28] BSL-4 HVAC installation (#2), vault-integrated thermite/physical systems (#6), surveillance & access control (#7), secure artifact storage container (#8), initial positive-pressure suits one-time cost (#15), redundant power/generator hardware (#28).

Legal Reserve $5.0M

[#26] One-time legal reserve/liability fund for diplomatic and legal contingencies.

Containment Insurance Reserve $5.0M

[#33] Initial financial reserve / insurance set-aside to rebuild or cover liabilities if vault is destroyed.

Medical Stockpile Initial $2.0M

[#17] Initial stockpile of vaccines, antivirals, IVIG, monoclonal libraries and other emergency countermeasures.

Bio Waste Incinerator $1.0M

[#4] On-site medical/biohazard incinerator installation to destroy contaminated consumables and treat effluent.

Cover Story Setup $500K

[#20] Initial legal/PR/cover-story and shell company setup costs.

Incident Response Equipment $500K

[#22] Mobile labs, mobile decontamination units, hazmat tents, field autoclaves (one-time purchase).

Initial Research And Lab Setup $300K

[#13, #14] One-time sequencing equipment and core laboratory equipment for environmental/diagnostic work.

Autoclave And Decon $250K

[#5] Large-capacity autoclaves, decontamination showers and effluent neutralization equipment (one-time install).

Specialized Response Equipment $200K

[#10] One-time specialized equipment for armored transport drivers, tactical team and EOD liaison.

Personnel Vetting Setup $200K

[#16] One-time setup costs for vetting infrastructure and initial clearance processing.

Cyber Security Infra $200K

[#19] One-time classified/air-gapped infrastructure and secure document storage setup.

Secure Transport Vehicles $200K

[#21] Armored vehicle(s) and specialized sealed crates for rare transfers (one-time purchase).

Data Archive Setup $100K

[#27] One-time secure archive, redaction tool setup and classified records infrastructure.

Training Curriculum Development $50K

[#25] One-time development of training curricula and full-scale drill planning.

🔄 Annual Recurring Costs Total: $15.0M/yr

Staff Wages $7.6M/yr

[#9, #10, #11, #12, #19, #29] Armed security staffing (rotations and supervisors), specialized response team standing costs, researchers and containment engineers, medical staff wages, cybersecurity staffing, facility maintenance payroll.

Research And Monitoring $2.0M/yr

[#13, #23] Environmental and bio-surveillance testing (daily swabs, air sampling, sequencing analysis) plus local community sentinel hospital coordination and monitoring.

Administrative Overhead $2.0M/yr

[#32] HR, procurement, accounting and classified program management (~15% of recurring budget).

Cover Story And Legal $1.3M/yr

[#20, #26, #27] Ongoing cover-story payments, PR/legal retainer and records management/redaction operations.

Supplies And Consumables $785K/yr

[#4, #5, #14, #15] Consumables including bio-waste incineration operating costs, autoclave consumables/maintenance, laboratory reagents/consumables, PPE consumables and disposables.

Medical Stockpile Refresh $500K/yr

[#17] Rotation and refresh of medical countermeasures, vaccines and biologic stockpile.

Incident Response Maintenance $200K/yr

[#22] Maintenance and readiness costs for mobile labs, decon units and field equipment.

Redundant Power Operations $150K/yr

[#28] Fuel contracts, generator maintenance and UPS servicing to ensure continuous power.

Facilities Maintenance $100K/yr

[#29] Spare parts, routine building maintenance and minor structural upkeep.

Training And Drills $100K/yr

[#25] Regular full-scale breach drills, biosafety recertifications and guard/response training.

Hvac Filters And Servicing $83K/yr

[#3] HEPA/ULPA filter replacement, scheduled servicing and certification (includes amortized major replacement every ~6 years).

Logistics And Transport $50K/yr

[#21] Secure transfer readiness, armored transport readiness and logistics exercises.

Personnel Vetting And Background Checks $50K/yr

[#16] Ongoing background rechecks and continuous vetting to reduce insider threat.

Psych Support Program $50K/yr

[#24] Psychological counseling, mandatory rest/rotation programs and related support services.

Records Management $25K/yr

[#27] Ongoing secure archive management and redaction operations.

Security Systems Maintenance $20K/yr

[#7] Maintenance and redundancy checks for cameras, biometrics and tamper sensors.

Thermite System Maintenance $10K/yr

[#6] Ongoing monitoring, failsafe testing and maintenance of vault-integrated thermite/destruction system.

Catastrophic Failure Reserve $0/yr

[#31] Major per-event public-health response reserve (note indicates single catastrophic event costs are typically funded from extraordinary reserves; per-event costs are handled under scenario planning rather than baseline annual operating budget).

⚡ Cost Scenarios

📊 Baseline (baseline) $15.0M/yr

94.5% probability / year

Normal uneventful year with routine operations, testing and training only.

no_breach routine_testing scheduled_maintenance

🚨 Minor Incident $15.5M/yr

5.0% probability / year +$475K vs baseline

Small containment incident or exposure limited to a handful of staff requiring additional testing, temporary lockdown and minor medical response.

limited_exposure localized_contamination short_lockdown

🚨 Major Breach $65.0M/yr

0.5% probability / year +$50.0M vs baseline

Significant breach requiring vault destruction, large-scale evacuation, rebuild, extensive public-health measures and international coordination.

physical_breach large_scale_exposure vault_destruction

🚨 Catastrophic Breach $10.0B/yr

0.0% probability / year +$10.0B vs baseline

Containment failure causing mass public-health emergency requiring national/international response and extremely large expenditures.

widespread_transmission national_emergency multi-country_response

👥 Personnel 92 total

Role	Count	Notes
Security Officer / MTF Agent	50	[#9] Minimum 10 on-site at all times requires ~40–60 total guards for 24/7 coverage; estimate uses 50 guards total (includes supervisors).
Specialized Response Team	10	[#10] Armored transport drivers, tactical response and explosive ordnance liaison (standing team).
Research Scientist	10	[#11] Full-time containment engineers, researchers and lab technicians (~10 personnel).
Medical Officer	9	[#12] Infectious-disease physicians and nursing staff (3 ID physicians + 6 nurses as noted).
Engineer / Maintenance	6	[#29] Electricians, HVAC technicians and maintenance staff to preserve containment integrity.
Cybersecurity / IT	3	[#19] Classified/air-gapped network monitoring and counterintelligence IT staff.
Site Director / Executive Staff	1	[#11] Single site director / supervisory executive oversight included in staff wages.
Administrative Staff	3	[#32] HR, procurement, accounting and classified program administration (partial of administrative overhead).

📋 Confidence Notes

Detailed line-item estimates provided in analyst notes; most costs are standard engineering, biosecurity and personnel expenses with clear analogues, allowing high-confidence order-of-magnitude estimates. Extreme-event costs remain highly uncertain but are represented in scenario modeling.

← SCP-1024 ↑ All SCPs SCP-1026 →