SCP-1451 — SCP-1451 | Cost Breakdown

Read on SCP Wiki ↗

SCP-1451 Euclid ~ medium confidence

SCP-1451

Expected annual

$3.7M

One-time setup

$18.1M

Annual recurring

$3.6M

Personnel

Initial one-time setup and contingency reserves are large (~$18.15M) driven by containment construction, equipment, and a sizable contingency reserve; recurring annual costs are substantial (~$3.64M/yr) driven primarily by staffing, insurance, communications and operational contracts.

🏗️ One-Time Capital Costs Total: $18.1M

Contingency Reserve $10.5M

[#22] Optional large contingency reserve / set-aside to cover extreme damage/legal exposure (mid-range of $1M–$20M).

Major Breach Response Reserve $2.8M

[#26] Pre-funded incident response and rebuild reserve for major breach scenarios (mid-range of specified reserve range).

Equipment $1.9M

[#3, #4, #5, #6, #12, #20] Remote monitoring hardware, communications/fiber runs, ROV purchase, power/UPS/generators, patrol boat purchases, and secure data storage hardware (mid-range estimates).

Facilities $1.6M

[#1, #2, #23, #25] Containment sphere construction and seabed preparation, shore-side second-barrier infrastructure and navigational buoy installation (mid-range estimates).

Netting Major Replacement $500K

[#13] Periodic major replacement of mesh/net components every 5–10 years (mid-range periodic one-time cost).

Initial Research And Lab Setup $380K

[#10, #17] On-site wet lab and analysis gear setup plus baseline environmental studies (mid-range estimates).

Protocol Tempest Equipment $375K

[#11] Purchase of portable high-capacity pumps/cofferdams/crane capability for Protocol Tempest (mid-range own-equipment option).

Background Check Initial $90K

[#21] Initial background checks and psychological screening for initial staff cohort (mid-range).

Initial Cover Establishment $60K

[#19] Initial public-relations / cover-story establishment and local liaison startup costs (mid-range).

Medical Station Setup $50K

[#16] Initial onsite medical station/equipment setup for trauma care (mid-range).

🔄 Annual Recurring Costs Total: $3.6M/yr

Staff Wages $1.8M/yr

[#7, #8, #9] 24/7 on-site security staffing, specialized rapid-response/tactical team, and scientific/technical staff salaries and benefits (mid-range totals).

Research And Monitoring $280K/yr

[#10, #17, #18, #24] Lab consumables/analysis, environmental monitoring, hazardous retrieval/disposal contracts, and hydrology/current monitoring (combined mid-range annual).

Insurance Premiums $275K/yr

[#22] Annual insurance/premiums for maritime/operational liability (mid-range of $50k–$500k).

Protocol Tempest Retainer $200K/yr

[#11] Alternative to owning salvage equipment: annual retainer/charter with maritime salvage company (mid-range).

Cover Story And Legal $150K/yr

[#19] Ongoing legal counsel, local liaison payments, and cover-story maintenance (mid-range annual).

Communications Bandwidth $150K/yr

[#4] Bandwidth, satellite/radio service and redundant comms links (mid-range annual from $5k–$20k/mo range).

Medical Readiness $150K/yr

[#16] Medevac/evacuation standby contracts, training, and medical supplies (mid-range annual).

Facilities Maintenance $138K/yr

[#13, #23] Regular netting/mesh inspection & cleaning and shore-access/second-barrier maintenance (mid-range annual maintenance).

Logistics And Transport $100K/yr

[#12] Patrol boat fuel/maintenance/insurance and marine transport operations (mid-range annual).

Rov Operations $100K/yr

[#5] Operating costs, maintenance and spare tooling for ROV fleet (mid-range annual).

Power Fuel And Maintenance $90K/yr

[#6] Diesel generators, UPS maintenance and fuel costs for continuous operations (mid-range annual).

Training And Drills $62K/yr

[#15] Regular safety, non-intervention, ROV certification and emergency response drills (mid-range annual).

Supplies And Consumables $60K/yr

[#14] Consumables and spare parts for ROVs, cameras, sensors, batteries, connectors (mid-range annual).

Remote Monitoring Maintenance $30K/yr

[#3] Maintenance and calibration for underwater cameras, hydrophones, sonar and sensors (mid-range annual).

Public Safety Programs $28K/yr

[#25] Notices to mariners, navigational markers, chart updates and signage programs (mid-range annual).

Background Screening $20K/yr

[#21] Ongoing periodic re-checks and psychological evaluations for exposed personnel (mid-range annual).

Secure Data Hosting $18K/yr

[#20] Hosting, maintenance and secure classified IT costs for recorded data (mid-range annual).

Permitting And Monitoring $12K/yr

[#2] Ongoing permit renewals, regulatory liaison and periodic monitoring required by local authorities (mid-range annual).

⚡ Cost Scenarios

📊 Baseline (baseline) $3.6M/yr

89.0% probability / year

Normal year with routine operations, scheduled maintenance, and no major incidents.

no_major_incident routine_maintenance scheduled_contracts

🚨 Minor Incident $4.1M/yr

10.0% probability / year +$500K vs baseline

Localized equipment damage or a small breach requiring repairs/replacements and minor legal/liaison costs.

partial_net_breach small_vessel_collision localized_equipment_failure

🚨 Major Breach $6.6M/yr

1.0% probability / year +$3.0M vs baseline

Significant containment breach or Class 3/3.5/3.5 incident causing equipment loss, major repairs, salvage and legal exposure.

large_scale_equipment_loss class_3_5_event salvage_and_rebuild

👥 Personnel 35 total

Role	Count	Notes
Security Officer / MTF Agent	10	[#7] 24/7 perimeter/second-barrier guards (shift coverage), mid-range staffing.
Security Supervisor	2	[#7] Supervisory staff for guard rotations and incident coordination.
Rapid Response Team / SRT	6	[#8] Specialized tactical/marine intercept team on readiness rotation.
Research Scientist	5	[#9] Marine biologists/behavioral scientists conducting monitoring and experiments.
Marine Technician / ROV Operator	4	[#5, #9] ROV pilots and maintenance technicians for underwater systems.
Data Analyst	2	[#3, #9] Analysts for sonar/video/data processing and anomaly review.
Engineer / Maintenance	3	[#6, #3, #5] Facilities, power, and sensor maintenance personnel.
Medical Officer	1	[#16] On-call medical readiness/first response coordination.
Administrative Staff	2	[#19, #21] Administrative, legal liaison and HR support for permits/clearances.

📋 Confidence Notes

Analyst notes provide detailed line items and ranges, but behavior-driven risks (breach frequency/severity), choice between retainers vs owning heavy salvage, and optional large contingency reserves introduce uncertainty; mid-range estimates used.

← SCP-1450 ↑ All SCPs SCP-1452 →