SCP-1516 — SCP-1516 | Cost Breakdown

Read on SCP Wiki ↗

SCP-1516 Euclid ~ medium confidence

SCP-1516

Expected annual

$1.6M

One-time setup

$3.8M

Annual recurring

$1.6M

Personnel

Initial capital outlay is dominated by a dedicated contingency reserve and facility/equipment modifications (~$3.82M one-time). Recurring annual costs are driven primarily by personnel wages and an ongoing research/monitoring program (~$1.58M/year).

🏗️ One-Time Capital Costs Total: $3.8M

Contingency Reserve $3.0M

[#22] Catastrophic incident contingency reserve (recommended one-time fund; midpoint $3,000,000 of $1M–$5M).

Facilities $505K

[#1, #15, #19] Containment cell construction ($400,000 midpoint of $250k–$600k), site-wide text-free signage retrofit ($30,000 midpoint of $20k–$40k), and backup power capital ($75,000 midpoint of $50k–$100k) combined as facility-level construction/mods.

Hazardous Neutralization Infrastructure $115K

[#13] Incinerator / industrial shredder purchase & install (midpoint $115,000 of $80k–$150k).

Equipment $86K

[#2, #4, #6] Controlled-furnishing production kit ($11,500 midpoint), initial surveillance hardware ($60,000 midpoint), and initial specialized PPE/toolset purchase ($14,000 midpoint).

Decontamination Equipment $40K

[#16] Laser ablation/UV sterilizer unit purchase (midpoint $40,000 of $30k–$50k).

Inventory Vault $32K

[#17] Secure shelving, climate control & cataloging hardware/software for retained instances (midpoint $32,500 of $25k–$40k).

Initial Protocol And Training $18K

[#9] One-time consultancy, SOP/manual creation, and initial cadre training ($10k–$25k; midpoint $17,500).

Transport Crate $18K

[#20] Text-free specialized transport crate (midpoint $17,500 of $10k–$25k).

Initial Cover Fund $10K

[#21] Small initial cover-story/PR fund (one-time seed).

Initial Research And Lab Setup $0

[]

🔄 Annual Recurring Costs Total: $1.6M/yr

Staff Wages $860K/yr

[#8] Salaries for minimal containment team: 1senior researcher, 2 mid-level researchers, 4 security officers, 1 medic, 1 custodian/technician; employer burden included (~30%) => ~$860,000/yr.

Research And Monitoring $425K/yr

[#11, #12, #18] Ongoing medical/lab monitoring ($90,000 midpoint), EM/access & specialized analysis fees ($60,000 midpoint for access; purchase excluded), and controlled research program fund ($275,000 midpoint of $150k–$400k).

Insurance And Liability $125K/yr

[#24] Insurance / third-party liability budgeting (midpoint $125,000/yr).

Cover Story And Legal $48K/yr

[#21] Annual legal retainer and PR contingency (midpoint $47,500 of $20k–$75k/yr).

Administrative Overhead $28K/yr

[#25] Record-keeping, audits, compliance inspections, barcode system maintenance (midpoint $27,500/yr).

Facilities Maintenance $26K/yr

[#23] Utilities and site overhead attributed to this containment (electricity/heat/water/HVAC/audio/janitorial) midpoint $26,000/yr.

Hazardous Disposal Contracts $20K/yr

[#13, #14] Contracted hazardous-object disposal and operating costs (midpoint $20,000/yr).

Logistics And Transport $18K/yr

[#20] Per-transfer operational costs for secure transports (assumed ~2 transfers/yr at midpoint ~$9,000 each => $18,000/yr).

Surveillance Maintenance And Storage $14K/yr

[#4, #5] Surveillance maintenance and secure offsite encrypted logging/storage retention costs (combined midpoint ~$14,500/yr from $3k–$6k + $5k–$15k ranges).

Backup Power Maintenance $6K/yr

[#19] Generator fuel & maintenance (midpoint $6,500/yr).

Decontamination Maintenance $5K/yr

[#16] Consumables/maintenance for decontamination equipment (midpoint $5,000/yr).

Ppe Replacement $4K/yr

[#6, #7] Recurring replacements for custom text-free PPE (midpoint $4,000/yr).

Inventory Vault Maintenance $3K/yr

[#17] Climate control and monitoring for retained instances (midpoint $3,250/yr).

Noun Substrates $1K/yr

[#3] Replacement laminated word-slips, sterilizable holders, laminate/ink replacement (midpoint $1,250/yr).

Supplies And Consumables $0/yr

[]

⚡ Cost Scenarios

📊 Baseline (baseline) $1.6M/yr

91.5% probability / year

Normal year with routine operations and no major incidents.

routine_operations scheduled_research regular_maintenance

🚨 Minor Incident $1.7M/yr

8.0% probability / year +$100K vs baseline

Localized incident requiring emergency disposal/repair and extra testing.

unapproved_noun_manifestation small_hazardous_object localized_contamination

🚨 Major Breach $4.1M/yr

0.5% probability / year +$2.5M vs baseline

Significant containment breach or public exposure requiring large-scale remediation.

mass_production_of_weapons public_exposure containment_system_failure

👥 Personnel 9 total

Role	Count	Notes
Research Scientist (Senior)	1	[#8] Site lead / senior researcher included in payroll estimate.
Research Scientist (Mid-level)	2	[#8] Mid-level researchers included in payroll estimate.
Security Officer / MTF Agent	4	[#8] Armed watch/security officers included in payroll estimate.
Medical Officer	1	[#8] On-site medic included in payroll estimate.
Engineer / Maintenance	1	[#8] Custodian/technician included in payroll estimate.

📋 Confidence Notes

Analyst notes provide detailed line items and ranges allowing reasonable mid-point estimates, but site-specific factors (existing infrastructure, EM purchase vs access, actual incident rates) create meaningful uncertainty; therefore medium confidence.

← SCP-1515 ↑ All SCPs SCP-1517 →