SCP-1455 — SCP-1455 | Cost Breakdown

Read on SCP Wiki ↗

SCP-1455 Euclid ~ medium confidence

SCP-1455

Expected annual

$1.3M

One-time setup

$1.7M

Annual recurring

$1.3M

Personnel

Initial one-time capital to deploy a dedicated 36-room labyrinth and associated systems is approximately $1.66M, driven primarily by facility build-out, site doorframe retrofits, and contingency reserves; recurring annual costs are about $1.263M, driven by dedicated staff wages and administrative overhead.

🏗️ One-Time Capital Costs Total: $1.7M

Facilities $680K

[#1, #9] Labyrinth build-out (36-room modular array) and site doorframe retrofitting for a medium-sized site (example: 200affected doors).

Equipment $328K

[#2, #4, #5, #11, #12, #15, #3] Doors/frames, CCTV hardware, video storage/server, redundant locking systems, UPS/generator, spare door inventory, door actuators (one-time purchase & integration).

Risk Budget Reserve $300K

[#23] Insurance-like contingency/risk budgeting for cross-site consequences and rapid-response mitigation planning.

Incident Response Reserve $150K

[#21] One-time contingency fund allocation for emergency rebuilds, replacement of lost equipment, or rapid reconfiguration.

Contracting Premium $88K

[#10] NDAs, vetted contractors, covert/constrained construction premium (10–30% applied to contracted work).

Initial Research And Lab Setup $66K

[#13, #24] Mapping/instrumentation kit and secure air-gapped analysis workstation (lab instrumentation and initial research hardware).

Site Doorframe Audit $25K

[#8] Site-wide doorframe audit and measurement program to identify affected frames and required modifications.

Cover Story One Time $18K

[#19] One-time legal/cover-story & PR costs for initial construction and personnel moves.

Movement Logistics $5K

[#22] Specialized rigging/technicians for initial installation or occasional heavy moves of the door.

🔄 Annual Recurring Costs Total: $1.3M/yr

Staff Wages $940K/yr

[#6, #7] CCTV monitoring staff (3 operators + 1 supervisor) and dedicated containment & research team (3 researchers, 2 technicians, 4 rotating security) including on-call/overtime premiums.

Administrative Overhead $175K/yr

[#25] Program management, scheduling, procurement admin and invoicing (15–25% of recurring personnel/program costs).

Research And Monitoring $46K/yr

[#5, #13, #17] Ongoing video storage/licensing & analytics, mapping consumables, and archival/data-retention costs.

Facilities Maintenance $32K/yr

[#16] Annual preventive maintenance and replacement budget for doors, hinges, actuators, cameras and related capital (3–7% of capital equipment estimate).

Psychological Program $20K/yr

[#20] Psychological screening, counselling, and staff welfare programs to reduce turnover and operational risk.

Supplies And Consumables $16K/yr

[#14, #26] Experimentation consumables, temporary barriers, signage, paint touch-ups, labels, gloves, batteries, and miscellaneous small tools.

Training And Drills $16K/yr

[#18] Initial and recurrent staff training on use-protocols, misaligned-phase research procedures, and emergency drills.

It Support And Security $6K/yr

[#24] Ongoing support, updates, and security for air-gapped analysis workstation and forensic systems.

Redundant Locking Maintenance $6K/yr

[#11] Maintenance and testing for emergency locking and rapid isolation mechanisms.

Backup Power Maintenance $4K/yr

[#12] Generator/UPS maintenance and periodic fuel/exercise costs.

Mapping Consumables $3K/yr

[#13] Consumables for mapping/instrumentation kit (batteries, targets, mounting supplies).

Door Actuators Maintenance $500/yr

[#3] Annual maintenance for motorized door-actuation system (sensors, controllers, PLC updates).

Logistics And Transport $0/yr

[]

Cover Story And Legal $0/yr

[]

Video Storage And Licensing $0/yr

[]

Data Retention And Archival $0/yr

[]

⚡ Cost Scenarios

📊 Baseline (baseline) $1.3M/yr

94.5% probability / year

Normal operational year with scheduled 'use' compliance, routine maintenance, and no major incidents.

routine_operations scheduled_use_compliance

🚨 Minor Incident $1.4M/yr

5.0% probability / year +$97K vs baseline

Localized misalignment event requiring rapid-response team activation, door/frame replacements, overtime, and small repairs.

misaligned_phase_reaches_public_area localized_property_damage rapid_reconfiguration

🚨 Major Breach $1.9M/yr

0.5% probability / year +$597K vs baseline

Misalignment connects classified/public areas causing significant mitigation, cover-up, large-scale rebuilds, and reclassification operations.

misalignment_connects_classified_areas large_property_damage cover_up_operations

👥 Personnel 13 total

Role	Count	Notes
CCTV Operator / Analyst	3	[#6] Three shift CCTV operators to provide 24/7 monitoring.
CCTV Supervisor	1	[#6] Supervisor for alerts, escalation and analytics verification.
Research Scientist	3	[#7] Dedicated researchers to perform misaligned-phase research within the required window.
Technician	2	[#7, #13] Technical support for instruments, mapping, and rapid deployment during misaligned events.
Security Officer / MTF Agent	4	[#7] Four rotating dedicated security personnel for rapid-response and secure handling during misaligned/ambulatory phases.

📋 Confidence Notes

Estimates are based on detailed analyst line items and plausible midpoints, but many costs scale strongly with site size (door counts) and chosen security finish levels; contingency/reserve decisions introduce significant variance.

← SCP-1454 ↑ All SCPs SCP-1456 →