← SCP Cost Explorer Read on SCP Wiki ↗
SCP-1103 Safe ~ medium confidence
SCP-1103
Expected annual
$1.4M
One-time setup
$247K
Annual recurring
$1.3M
Personnel
6
Initial setup is modest (≈$247k one-time) for secure chilled storage and basic lab support; ongoing annual costs are substantial (≈$1.34M/yr) driven by research staff, an active microsurgical research program, security, and legal/cover requirements.
🏗️ One-Time Capital Costs Total: $247K
Equipment $104K
[#1, #2, #3, #5, #11, #14, #25, #26] Purchase of large-volume refrigerator(s) (primary + redundant), temperature monitoring hardware, UPS purchase, Class II cabinet/autoclave purchase, LIMS implementation (software/hardware), secure server hardware, and CCTV/hardware.
Initial Research And Lab Setup $75K
[#10] Microsurgery and tissue-handling instrumentation (operating microscope, microsurgical instruments, sterile trays) and initial lab setup for surgical research.
Background Checks Initial $30K
[#8] Initial comprehensive background checks / clearance processing for ~10 personnel.
Training Initial $10K
[#19] Initial SOP development and personnel training in handling SCP-1103-2, microsurgery, cold-chain procedures, and emergency response.
Forensic Analysis $7K
[#15] Initial forensic analysis and documentation (DNA sequencing, histology) for 11 samples.
Animal Protocol Setup $6K
[#18] One-time permits and protocol setup for animal model work (IACUC/ethics setup).
Facilities $5K
[#5] Generator hookup / installation portion of UPS/generator feed; minor facility work for backup power integration.
Incident Kits Purchase $5K
[#27] Incident response kits, spill kits and initial emergency surgical supplies.
Procurement Buffer Initial $4K
[#28] Initial covert procurement buffer to maintain limited-supply replacement packs (initial stock for 20 packs).
Lockbox Purchase $2K
[#22] Controlled-access lockbox and physical tamper-evident storage for SCP-1103-2.
🔄 Annual Recurring Costs Total: $1.3M/yr
Staff Wages $515K/yr
[#7, #9] Security staffing (2 FTEs) and research personnel salaries and benefits (PI, 2 researchers/postdocs, 1 lab technician).
Research And Monitoring $416K/yr
[#4, #11, #14, #17, #18, #23, #24, #25, #29] Temperature monitoring service and calibration, sterility equipment servicing, LIMS/support licensing, imaging/contract lab access, animal program recurring costs, dedicated microsurgical research program, specialist pathology consulting, secure hosting/records maintenance, and environmental monitoring.
Contingency And Risk Premium $175K/yr
[#30] 15% contingency/risk premium on annual operating budget to cover unexpected equipment failure, regulatory/legal emergencies, or sample loss.
Facilities Maintenance $75K/yr
[#6] Pro-rated Bio-Containment Unit allocation: HVAC, routine maintenance, utilities and cleaning for BCU-23 storage space.
Supplies And Consumables $62K/yr
[#12, #16, #13] PPE and disposable consumables (gloves, gowns, sterile drapes), ongoing experimental reagents/consumables, and biohazardous waste handling costs.
Cover Story And Legal $61K/yr
[#8, #21] Background check rechecks/periodic vetting and legal/cover-story, counsel, and corporate shell maintenance costs.
Logistics And Transport $22K/yr
[#20, #28] Secure refrigerated transport (courier) and ongoing procurement buffer acquisitions for replacement packs.
Incident On Call And Stipend $6K/yr
[#27] On-call medical/containment team stipends and periodic training refreshers for emergency response.
Cctv And Access Monitoring $3K/yr
[#26] Ongoing monitoring/service and audit logs for CCTV and access control.
Training And Sops Refreshers $3K/yr
[#19] Periodic refresher training, SOP updates and drills.
Ups Maintenance And Testing $600/yr
[#5] Annual UPS/generator testing, maintenance and fuel testing contract for short-term backup power.
Lockbox Monitoring And Replacement $550/yr
[#22] Monitoring, replacement tubes and small-quantity inventory control for SCP-1103-2.
⚡ Cost Scenarios
📊 Baseline (baseline) $1.3M/yr
83.0% probability / year
Normal operational year with routine research, maintenance and no major incidents.
routine operations scheduled experiments no equipment failures
🚨 Minor Incident $1.4M/yr
10.0% probability / year +$60K vs baseline
Localized equipment failure or small containment/temperature excursion requiring emergency response and limited sample loss.
refrigerator failure short cold-chain breach minor contamination
🚨 Research Scale Up $1.7M/yr
5.0% probability / year +$400K vs baseline
Promising results prompt rapid expansion of research, additional animal studies, imaging, and temporary staff/contract costs.
promising experimental results decision to scale studies extra animal cohorts/imaging
🚨 Major Breach $2.5M/yr
2.0% probability / year +$1.2M vs baseline
Significant security breach or public exposure requiring large-scale emergency containment, legal action, replacement of equipment/samples and extensive cover-up.
security breach public exposure mass sample loss
👥 Personnel 6 total
Role Count Notes
Security Officer / MTF Agent 2 [#7] On-site security staffing to restrict physical access; minimum 2 guards covering shifts.
Research Scientist (PI / Senior) 1 [#9] Principal Investigator / senior researcher included in research personnel salaries.
Research Scientist (Postdoc / Lab Scientist) 2 [#9] Two lab scientists / postdocs for experiments and analysis.
Lab Technician 1 [#9] Lab technician for sample handling, cold-chain management and routine assays.
📋 Confidence Notes
Line items are drawn directly from analyst notes with mid-range estimates used where ranges were provided; uncertainty remains driven by research intensity choices, legal/cover needs, and low-probability high-cost incidents.
← SCP-1102 ↑ All SCPs SCP-1104 →