SCP-1801 Keter ~ medium confidence
SCP-1801
Expected annual
$41.2M
One-time setup
$204.1M
Annual recurring
$40.8M
Personnel
104
Initial capital outlay is approximately $204M driven by purpose-built Level-4 facility construction, specialized high-containment equipment, contingency reserves and insurance; recurring annual costs are roughly $40.8M driven by staff wages, high-intensity research programs, hazard pay, and ongoing security/maintenance.
🏗️ One-Time Capital Costs Total: $204.1M
Facilities $160.5M
[#1, #6, #17, #19, #21] Cost for purpose-built Level-4 bio-research medical facility, 100m perimeter infrastructure, installation of individual isolation rooms (10-room example), BSL-4-capable animal holding buildout and pre-exit quarantine sterile area.
Insurance Reserve $20.0M
[#29] One-time internal insurance/indemnity reserve to cover accidental releases, payouts and deniability expenditures.
Equipment $15.6M
[#2, #3, #4, #5, #8, #12, #16, #22, #23, #28, #20] One-time installation of redundant HVAC/filtration systems, effluent decontamination systems, incinerator/hydrolysis units, backup power/generators, internal security equipment, initial PPE fleet, cryogenic freezers, environmental biosensors, secure communications hardware, containment-grade laundry/sterilizers and internal transport/decon equipment.
Emergency Response Reserve $5.0M
[#27] One-time reserve fund for emergency breach response, mobile containment units and surge capability pre-funding.
Initial Research And Lab Setup $3.0M
[#14] High-containment laboratory buildout and specialized scientific instruments (BSCs, gloveboxes, autoclaves and duplicate rated equipment) and initial calibration/setup.
🔄 Annual Recurring Costs Total: $40.8M/yr
Research And Monitoring $16.4M/yr
[#14, #15, #16, #18, #19, #22, #32] Recurring costs for lab service/calibration, diagnostic/research consumables (PCR kits, sequencing), cryogen/LN2 and freezer maintenance, on-site clinical trials and research program budget, animal-holding operations, environmental monitoring assays/systems and long-term epidemiological surveillance.
Staff Wages $12.0M/yr
[#7, #9, #10] Base payroll for 24/7 armed security, on-site medical clinicians and research staff (excludes hazard pay premiums called out separately).
Hazard Pay Benefits $3.0M/yr
[#11] Hazardous-duty differentials, mandatory health surveillance, life insurance and retention premiums for high-risk staff (estimated 25–50% premium on base payroll).
Facilities Maintenance $2.9M/yr
[#2, #3, #4, #5, #6, #17, #21, #28, #23, #30] Ongoing maintenance and operations for HVAC/filter replacement, effluent system testing, incinerator and emission controls, backup power fuel & maintenance, perimeter system upkeep, isolation room maintenance, quarantine operations, laundry/sterilizer operations, secure IT upkeep and routine utilities.
Cover Story And Legal $1.7M/yr
[#24, #25] Legal defense, permitting compliance liaison, fabricated cover research programs, PR and deniability operations.
Internal Security Operations $1.2M/yr
[#8] Recurring training, equipment sustainment and hazard pay for internal special response/security teams.
Emergency Response Readiness $1.0M/yr
[#27] Annual readiness costs for rapid mobilization, mobile decon units, and pre-staged regional assets.
Insurance And Compensation Reserves $1.0M/yr
[#29] Annual provisioning for insurance-like reserves, indemnity and compensation funds.
Supplies And Consumables $950K/yr
[#12, #13, #31] Recurring replacement and consumable costs for positive-pressure suits, single-use BSL-4 consumables (gloves, gowns, disinfectants), and miscellaneous contingency supplies (food for quarantines, small tools).
Training And Drills $500K/yr
[#26] Regular biosafety drills, emergency response exercises, medical surveillance and psychological support programs.
Logistics And Transport $175K/yr
[#20] Internal transport, pass-throughs, decontamination logistics and in-perimeter vehicle/support operations.
Cost Scenarios
📊 Baseline (baseline) $40.8M/yr
87.5% probability / year
Normal year with no major incidents; containment and research operate as planned.
routine operations scheduled research activity
🚨 Minor Incident $42.3M/yr
10.0% probability / year +$1.5M vs baseline
Localized accidental exposure or small containment breach requiring on-site response, temporary shutdown and targeted testing/quarantine.
accidental sample leak single-person exposure minor HVAC/filtration failure
🚨 Major Breach $50.8M/yr
2.0% probability / year +$10.0M vs baseline
Significant containment failure with multiple exposures or an escape, requiring regional mobilization, extended shutdown, community response and large legal/compensation actions.
multi-person exposure external escape large HVAC/structure failure
🚨 Political Exposure $45.8M/yr
0.5% probability / year +$5.0M vs baseline
Public leak or political discovery forcing large-scale deniability, legal battles, and expensive cover operations.
major leak to press regulatory investigation whistleblower exposure
👥 Personnel 104 total
Role Count Notes
Security Officer / MTF Agent 60 [#7] 24/7 armed perimeter and building security, roving teams and static posts.
Research Scientist 12 [#10] Senior scientists, virologists and prion specialists on-site.
Lab Technician 8 [#10] BSL-4 trained technicians and biosafety officers supporting scientists.
Medical Officer 10 [#9] Infectious disease physicians, critical care clinicians for on-site patients.
Internal Security Response / Tactical 5 [#8] Rapid response team for internal incidents and use-of-force actions.
Engineer / Maintenance 4 [#2, #5, #14] HVAC, power, effluent and equipment maintenance staff.
Administrative Staff 3 [#23, #25] Site admin, permitting liaison and classified IT support.
Site Director / Executive Staff 2 [#1] Executive oversight and approvals for facility operations.
📋 Confidence Notes
Notes are detailed and provide ranges for nearly every line item, allowing a medium-confidence aggregation; large uncertainty remains due to wide ranges (construction regional variance, research program scale, and insurance/deniability variability).
← SCP-1800 ↑ All SCPs SCP-1802 →