SCP-165 — SCP-165 | Cost Breakdown

Read on SCP Wiki ↗

SCP-165 Keter ~ medium confidence

SCP-165

Expected annual

$9.2M

One-time setup

$115.0M

Annual recurring

$8.9M

Personnel

Initial capital requirements are very large (primarily facility construction, contingency reserves, and specialized equipment) with recurring operating costs driven by specialized staff, energy, maintenance, and live‑feed logistics. Total initial one‑time capital is on the order of $115M; ongoing annual operations are roughly $8.94M, with risk scenarios that can add millions in a breach year.

🏗️ One-Time Capital Costs Total: $115.0M

Facilities $55.0M

[#1] Construction of an ABSL‑4 grade hermetic containment vault, arena sized for the dune, civil works, shielding and reinforcements.

Containment Escalation Reserve $27.5M

[#30] Containment escalation legal/PR contingency reserve for public evacuation/compensation (midpoint).

Long Term Replacement Fund One Time $12.5M

[#29] Initial capital set‑aside for eventual major refurbishments and facility replacement planning (midpoint).

Emergency Contingency Reserve And Mobile Eq $6.5M

[#18] One‑time contingency reserve allocation (midpoint) plus purchase of mobile emergency equipment (~$500k).

Insurance Reserve $5.5M

[#21] Internal insurance/risk reserve fund (midpoint estimate).

Equipment $2.5M

[#2] Microwave field generator array purchase and installation/testing (purchase + install).

Initial Research And Lab Setup $1.2M

[#15] Laboratory buildout and purchase of high‑end analytical instruments (sequencer, MS, microscopes) for initial research.

Industrial Thermal Barrier One Time $1.0M

[#5] One‑time purchase/installation of industrial thermal barrier/emergency heat suppression hardware.

Secure Livestock Transport Rigs $750K

[#7] Purchase of 1–2 specialized armored/contained livestock transport rigs and loading equipment.

Incinerator $550K

[#9] High‑capacity incinerator purchase for contaminated carcass/waste disposal.

Monitoring Hardware One Time $550K

[#14] Heat‑proof/abrasion‑resistant cameras, environmental samplers, population sensors and secure network hardware.

Site Security Infra One Time $500K

[#27] Perimeter hardening: fencing, barriers, intrusion detection and CCTV initial installation.

Sterilization Systems One Time $400K

[#17] Purchase of multiple high‑capacity autoclaves and VHP units (redundancy).

Ppe Kitup One Time $275K

[#13] Initial procurement of full‑face positive pressure suits and decon stands to kit multiple teams.

It Hardware One Time $275K

[#22] Hardened network hardware, encrypted comms and classified data management initial costs.

🔄 Annual Recurring Costs Total: $8.9M/yr

Staff Wages $2.5M/yr

[#10, #11, #12, #8] Payroll for security corps (~12–20 guards), research staff (~6–10 scientists), technical/maintenance staff (~4–8), and one FTE veterinarian (salaries + benefits).

Research And Monitoring $2.0M/yr

[#15, #25, #19, #16, #14] Annual lab consumables/service contracts, active R&D into countermeasures, environmental/community surveillance, electron microscope upkeep or imaging services, and monitoring system maintenance/calibration.

Capital Replacement Fund $750K/yr

[#29] Annual allocation toward long‑term facility replacement/technology refresh (periodic capital budgeting).

Administrative Overhead $600K/yr

[#28] Program management, procurement, accounting and administrative support (~15–25% of payroll/operations).

Cover Story And Legal $500K/yr

[#20] Legal fees, cover‑story maintenance, liaison payments and covert procurement/PR costs.

Power And Energy $450K/yr

[#4] Continuous energy costs for microwave emitters, HVAC/HEPA filtration, and backup generator fuel/maintenance.

Facilities Maintenance $300K/yr

[#1, #4, #27] Ongoing building/HVAC/structural maintenance, perimeter generator upkeep and site security infrastructure maintenance.

Supplies And Consumables $300K/yr

[#13, #17] PPE consumables/repairs, decon consumables and sterilization consumables (filters, parts, media where appropriate).

Equipment Maintenance $300K/yr

[#3] Microwave field generator maintenance, spare parts (magnetrons or equivalents), calibration and software updates.

Waste Disposal $200K/yr

[#9] Carcass handling and hazardous waste disposal contracts (incineration/autoclave/transport).

Countermeasure Stockpile $200K/yr

[#25] Annual stockpiling/testing of pesticides/chemical agents and low‑level testing budget distinct from R&D.

Logistics And Transport $180K/yr

[#7, #23] Operation of livestock transport rigs, drivers, fuel, fleet maintenance and routine supply/personnel logistics.

Medical Surveillance $150K/yr

[#26] Routine medical surveillance, prophylaxis, exposure testing and worker health programs.

Industrial Thermal Barrier Recurring $100K/yr

[#5] Maintenance/fuel/electricity for thermal barrier and emergency heat suppression systems.

It Operations $100K/yr

[#22] Ongoing cybersecurity audits, encrypted telemetry operations and classified data handling costs.

Training And Drills $100K/yr

[#24] Regular containment, decon and breach simulation training and qualification renewals.

Emergency Response Maintenance $100K/yr

[#18] Maintenance and readiness costs for rapid‑deploy thermal units, portable emitters and mobile containment modules.

Anomalous Feeding $70K/yr

[#6] Procurement/quarantine/testing costs for live cattle feed (~40–41 cattle/year).

⚡ Cost Scenarios

📊 Baseline (baseline) $8.9M/yr

91.0% probability / year

Normal operational year with no major incidents; routine research, maintenance, feeding and monitoring.

routine_operations no_breach scheduled_maintenance

🚨 Minor Incident $9.9M/yr

8.0% probability / year +$1.0M vs baseline

Small containment event requiring limited emergency response, extra disposal and short‑term repairs.

localized_breach equipment_failure small_infestation_escape

🚨 Major Breach $23.9M/yr

1.0% probability / year +$15.0M vs baseline

Significant containment failure requiring evacuation, mass decontamination, replacement of major infrastructure and legal/PR payouts.

large_scale_escape public_exposure facility_loss

👥 Personnel 31 total

Role	Count	Notes
Security Officer / MTF Agent	16	[#10] Dedicated security corps for 24/7 coverage (estimate midpoint of 12–20 FTEs).
Research Scientist	8	[#11] Entomologists, parasitologists, microbiologists and containment scientists (midpoint of 6–10 FTEs).
Engineer / Maintenance	6	[#12] HVAC engineers, microwave technicians, electricians and maintenance staff (midpoint of 4–8 FTEs).
Veterinary / Animal Technician	1	[#8] One FTE veterinarian (plus on‑call technicians covered in recurring costs).

📋 Confidence Notes

Many line items are given as wide ranges and include large contingency/reserve decisions; core recurring operational costs (staff, energy, basic maintenance, feeding) are reasonably well specified but reserves and breach cost magnitudes are highly uncertain.

← SCP-164 ↑ All SCPs SCP-166 →