SCP-1245 — SCP-1245 | Cost Breakdown

Read on SCP Wiki ↗

SCP-1245 Euclid ~ medium confidence

SCP-1245

Expected annual

$18.1M

One-time setup

$29.1M

Annual recurring

$18.0M

Personnel

126

One-time capital/setup costs are ~29.1M driven by harbor civil works, vessel acquisition/refit, heavy equipment and lab outfitting; recurring annual costs are ~18.0M driven by ship and crew operations, MTF rotations, security wages, and ongoing research/monitoring.

🏗️ One-Time Capital Costs Total: $29.1M

Facilities $10.7M

[#1, #2, #3, #24] Harbor entrance sealing, Site-412 renovation, secure living/operations complex construction and wastewater upgrade (structural and civil works).

Equipment $10.1M

[#4, #5, #7, #9, #13, #14, #15, #16, #17, #26, #6] Heavy crane and handling equipment; anchors/chains and mooring infrastructure initial stock; SCPS Archimedes purchase/refit; patrol boats; incinerator/rendering plant and initial PPE; HVAC/filtration/refrigeration units; refrigerated trucks/cold rooms; specialized containment hardware; underwater sensors installation; secure communications equipment; optional ROV purchase.

Initial Research And Lab Setup $4.0M

[#12, #27] BSL-3 lab outfitting and specialized biomechanical/analytical instruments (microscopy, proteomics, imaging) required to start research capability.

Contingency Reserve $3.0M

[#28] Recommended contingency reserve for unexpected breaches, escalation, and high-cost single incidents.

Local Economic Mitigation $1.0M

[#19] One-time compensation to local businesses/port authorities for restricted access and cover-up (mid-range estimate).

Cover Story One Time Payouts $300K

[#18] Potential one-time payouts/settlements to local authorities/actors to establish cover story.

🔄 Annual Recurring Costs Total: $18.0M/yr

Staff Wages $10.0M/yr

[#8, #10, #11, #21] Archimedes crew and permanent vessel/MTF personnel wages, on-site security staff salaries, MTF rotation support and on-site medic staffing (salaries portion).

Research And Monitoring $2.5M/yr

[#12, #23, #27] Recurring scientific research budget (sample analysis, pathology, sequencing, imaging); long-term ecological monitoring and mitigation; consumables & technician time for specialized research equipment.

Logistics And Transport $2.3M/yr

[#8, #9, #15, #21] Archimedes fuel, ship maintenance and berthing; patrol boat fuel & operation; refrigerated transport and cold-storage operations; medevac standby contract (transport/logistics).

Facilities Maintenance $1.1M/yr

[#3, #4, #5, #13, #14, #17, #24, #26, #9] Utilities & maintenance for living/operations complex; crane maintenance; anchors/chains inspection & replacement; incinerator/rendering operation; HVAC/filtration operation; underwater sensor maintenance and data analysis; wastewater treatment operation; recurring communications operation; routine small-craft maintenance (partial).

Supplies And Consumables $835K/yr

[#6, #28, #25] Weekly inspection/diver ops and ROV support/maintenance; ongoing consumables, PPE replacements, lubricants and small tools; psychological support program budget.

Cover Story And Legal $500K/yr

[#18] Ongoing cover-story management, legal liaison, PR, payments/coordination with naval/local authorities.

Emergency Response Retainer $400K/yr

[#20] Annual retainer for salvage/tug/heavy-lift standby contract (per-incident mobilization costs handled in scenarios).

Training And Drills $250K/yr

[#22] Regular MTF and site training exercises, drills, travel and consumables.

⚡ Cost Scenarios

📊 Baseline (baseline) $18.0M/yr

87.5% probability / year

Normal operational year with no major containment incidents; routine maintenance, salaries, and research continue as planned.

routine_operations weekly_inspections scheduled_maintenance

🚨 Minor Incident $18.8M/yr

10.0% probability / year +$800K vs baseline

Localized failure (partial chain/anchor damage or small hull breach) requiring emergency repairs, extra salvage, and overtime.

partial_anchor_failure localized_hull_damage equipment_failure

🚨 Major Breach $21.0M/yr

2.0% probability / year +$3.0M vs baseline

Significant containment breach or structural failure of mooring requiring heavy-lift mobilization, major repairs, and extended salvage operations.

multiple_anchor_failures large_scale_hull_breach MTF_engagement_for_recontainment

🚨 Catastrophic Breach $26.0M/yr

0.5% probability / year +$8.0M vs baseline

Full containment failure leading to scuttling/salvage, public exposure risk, legal settlements and large-scale emergency response.

complete_mooring_failure public_exposure large_scale_salvage_and_scuttling

👥 Personnel 126 total

Role	Count	Notes
Ship Crew / Maritime Crew	50	Archimedes permanent crew and shipboard technical staff (covered in staff wages).
Security Officer / Port Guards	30	On-site 24/7 perimeter security, gate control, harbor patrol teams (covered in staff wages).
MTF Agent (Zeta-4)	25	Rotational specialized boarding/containment team personnel; staffing and OPEX included in staff wages.
Engineer / Maintenance	12	Site and vessel engineers, crane/operators, maintenance techs (salaries included in staff wages).
Medical Officer	3	On-site medics and trauma responders (salaries portion included in staff wages; medevac contract recorded separately).
Administrative Staff	5	Site administrative, logistics and liaison personnel (included in staff wages).
Site Director / Executive Staff	1	Senior site manager / director-level oversight (included in staff wages).

📋 Confidence Notes

Analyst notes provide a detailed itemization and ranges for most cost drivers, allowing midpoint-based estimates; nonetheless large environmental uncertainties (harbor size, vessel acquisition variability), anomalous behavior risk, and per-incident cost tails reduce confidence to medium.

← SCP-1244 ↑ All SCPs SCP-1246 →