SCP-1452 — SCP-1452 | Cost Breakdown

Read on SCP Wiki ↗

SCP-1452 Euclid ~ medium confidence

SCP-1452

Expected annual

$4.6M

One-time setup

$7.5M

Annual recurring

$4.6M

Personnel

Initial capital costs are dominated by contingency reserves, specialized containment chamber work, and heavy equipment; recurring costs are driven primarily by dedicated MTF/security wages and research/maintenance. Baseline annual operations are estimated in the low-single millions, while outbreak responses can raise one-off costs into the millions or tens of millions.

🏗️ One-Time Capital Costs Total: $7.5M

Contingency Reserve One Time $5.0M

[#26] Dedicated contingency reserve for large-scale outbreaks (recommended lower-bound reserve).

Cover Story And Property Purchase $400K

[#18] Legal/cover story costs and quiet property acquisition/compensation for neighborhood-scale operations (one-off event estimate).

Facilities $300K

[#1] Containment chamber construction (8×7×8 m) including excavation, rock finishes, structural work, and glass floor framing.

Initial Research And Lab Setup $300K

[#14] Laboratory equipment (CT/industrial X-ray, ultrasonic testers, sample prep) one-time setup costs.

Incinerator Purchase $300K

[#5] Purchase of a large mobile incinerator / waste-heat furnace capability (mid-range estimate).

Backup Containment Site Preparation $300K

[#23] Preparation of a satellite containment location to equivalent standards (single backup site).

Communications Setup $150K

[#15] Command center redundancies and hardened/off-site backup communications setup.

Mockup Testing Setup $150K

[#30] Small-scale experimental containment alternatives, building mockups, and replication setup.

Air Scrubbers Purchase $150K

[#17] High-capacity air scrubbers / emissions control equipment for on-site incineration and containment HVAC.

Deattachment Equipment Purchase $120K

[#3] Purchase of diamond wire saws, cutting rigs, pneumatic drills and supporting hardware needed for de-attachment operations.

Training Initial $80K

[#20] Initial specialized training and certification for MTF and site staff (multi-day courses for core team).

Transport Cradle Purchase $75K

[#11] Specialized containment transport cradle and secure transfer trailer purchase.

Generators Purchase $60K

[#21] Emergency generators and mobile power fleet purchase.

Remote Monitoring Setup $50K

[#9] External cameras, seismic/thermal sensors, hardened fiber runs, and initial redundant monitoring installation.

Equipment $15K

[#10] Shielded electronics / Faraday enclosures and portable hardened field kits.

🔄 Annual Recurring Costs Total: $4.6M/yr

Staff Wages $2.1M/yr

[#7, #8] Dedicated MTF operational costs and site security staffing (salaries, benefits, readiness).

Research And Monitoring $800K/yr

[#13, #14] Research team salaries (2–6 scientists + technicians), R&D operations, experiments and monitoring.

Overhead Admin $492K/yr

[#27] Insurance-style overhead, administrative, legal compliance and site overhead (≈12% of recurring operational costs).

Logistics And Transport $300K/yr

[#22] Vehicle fleet operations, fuel, maintenance, towing, and heavy-hauler costs for deployments.

Supplies And Consumables $160K/yr

[#14, #16, #25] Lab consumables, PPE, medical surveillance, and frequent small-item consumables/tools.

Cover Story And Legal $150K/yr

[#19, #24] Ongoing legal/cover-story maintenance, modest black-ops local costs, and relocation assistance budgeting.

Demolition Ops $100K/yr

[#4] Heavy machinery and demolition costs amortized across expected annual operations (razing infested buildings).

Opportunity Costs $100K/yr

[#28] Estimated diversion/opportunity cost from reallocated site resources.

Deattachment Equipment Rental $50K/yr

[#3] Rental costs for diamond wire saws / cutting rigs during field de-attachment operations (annualized).

Incineration Contracts Per Year $50K/yr

[#5] Per-incineration contract costs averaged for expected events per year.

Structural Engineering Retainer $50K/yr

[#12] On-call structural engineering and contractor retainer for rapid response.

Public Health Monitoring $50K/yr

[#29] Community health follow-up and long-term monitoring after razing operations.

Facilities Maintenance $30K/yr

[#2, #17] Glass-floor inspections/replacement amortization and HVAC/air-scrubber maintenance.

Communications Operational Costs $30K/yr

[#15] Command center operational costs and backup comms operations.

Testing Annual $30K/yr

[#30] Annual small-scale testing and mockup experiments consumables.

Training Recurring $20K/yr

[#20] Recurring refresher training for MTF/site staff.

Generators Fuel $15K/yr

[#21] Fuel and consumables for generators and mobile power during operations.

Hazardous Waste Disposal $10K/yr

[#6] Ash/debris disposal and hazardous-waste processing fees averaged per year.

Remote Monitoring Maintenance $6K/yr

[#9] Maintenance and minor replacement for sensor/camera infrastructure.

⚡ Cost Scenarios

📊 Baseline (baseline) $4.6M/yr

87.9% probability / year

Routine year with the contained immature instance, no major field incidents; normal staffing, maintenance, research, and small consumables/operations.

no external incidents routine maintenance scheduled research activities

🚨 Minor Incident $4.7M/yr

10.0% probability / year +$150K vs baseline

Single outside immature instance discovered and removed; involves MTF deployment, single-house demolition/incineration and localized cover-up.

single-house infestation MTF rapid response one-off demolition and incineration

🚨 Major Neighborhood Response $5.4M/yr

2.0% probability / year +$800K vs baseline

Neighborhood-scale infestation (dozens of houses) requiring coordinated razing, multiple incinerations, extended MTF deployment, and significant cover operations.

20-house outbreak extended demolition/incineration large-scale property acquisition

🚨 Catastrophic Outbreak $19.6M/yr

0.1% probability / year +$15.0M vs baseline

Rapid multi-site uncontrolled expansion leading to mass razings, long-term MTF deployment, massive research scale-up and potential relocation of communities.

multiple mature instances exponential spread into towns multi-site simultaneous responses

👥 Personnel 24 total

Role	Count	Notes
MTF Agent / MTF-ψ-7 Operator	12	[#7] Dedicated rapid-response operators (salaries and readiness included in staff_wages).
Security Officer	12	[#8] Rotating guards for 24/7 containment wing coverage (salaries included in staff_wages).

📋 Confidence Notes

Estimates are built from analyst ranges and canonical containment requirements; wage and per-operation costs are reasonably grounded, but equipment lifetimes, incident frequencies, and outbreak dynamics are uncertain—hence medium confidence.

← SCP-1451 ↑ All SCPs SCP-1453 →