SCP-1526 — SCP-1526 | Cost Breakdown

Read on SCP Wiki ↗

SCP-1526 Euclid ~ medium confidence

SCP-1526

Expected annual

$17.7M

One-time setup

$10.5M

Annual recurring

$17.6M

Personnel

One-time capital (labs, BSL upgrades, servers, containment hardware, emergency seed) ≈ $10.54M; ongoing annual operations dominated by per-instance field teams, diplomatic/liaison costs, and contingency — baseline recurring ≈ $17.59M/yr.

🏗️ One-Time Capital Costs Total: $10.5M

Facilities $2.1M

[#11, #13] BSL-3 conversion (one suite) ~$2,000,000 and secure storage build/fit ~$150,000.

Emergency Fund Seed $2.0M

[#27] Seed reserve for emergency incidents / legal deniability fund (one-time seed; replenish covered in recurring).

Long Term Rnd Start $2.0M

[#24] Strategic multi-year containment/neutralization R&D program startup funding (initial capital tranche).

Equipment $1.6M

[#5, #9, #12, #23] Surveillance installs for 31 instances (~$465k), secure servers/racks (~$450k), specialized containment hardware (~$375k), specialized boundary/research instrumentation (~$275k).

Initial Research And Lab Setup $1.2M

[#10] Dedicated molecular/xenobiology lab startup and instrumentation (~$1.25M chosen midpoint).

Diplomatic Cover Operations One Time $775K

[#7] Initial records falsification/cover creation per-instance median ~$25k × 31 ≈ $775k (one-time incident-budgeted activities).

Bribery One Time $465K

[#18] One-time contingency/bribery planning budget (median ~$15k/instance × 31 ≈ $465k).

Amnestic Initial Treatments $186K

[#8] Initial wave amnestic treatments estimate: 93subjects × ~$2,000 ≈ $186k (one-time treatment wave).

Cyber Operation Initial $100K

[#17] Initial offensive/covert cyber operations and setup costs (one-time operations/setup).

Document Archival And Replication $50K

[#29] High-quality archival/forensic replication and initial authentication of 'Bill of Sale' materials and documentation.

Aircraft Purchase $0

[#3] Aircraft purchase not chosen for baseline posture; charter retainer used instead (zero one-time aircraft capex).

🔄 Annual Recurring Costs Total: $17.6M/yr

Global Monitoring Field Teams $3.7M/yr

[#2] Per-instance recurring monitoring + operations for 31 instances: ~$120k/instance/yr × 31 ≈ $3.72M (includes local case officer + security operative salaries and per-instance ops).

Scaling Contingency $2.9M/yr

[#30] 20% reserve of annual recurring OPEX to allow rapid scaling for new instances (20% of recurring baseline).

Staff Wages $1.9M/yr

[#1, #10, #15, #26] Central program administration (4–6 FTE; chosen midpoint ~$750k), on-site facility staff/guards/admin (~$400k), laboratory staff/pathologists (~$720k) — salaries only (outsourced retainers placed elsewhere).

Diplomatic Liaison Placements $1.5M/yr

[#4] Covert liaison placements / in-country operatives near embassies/hot-spots; assumed ~1.5M/yr for moderate global footprint.

Cover Story And Legal $1.0M/yr

[#19, #20] PR/cover-story budget and legal/insurance retainers for international incidents (~$500k PR + ~$500k legal/insurance annual retainer).

Social Services For Relocated Subjects $930K/yr

[#25] Recurring care, stipends, medical and integration support for ~31 relocated subjects (~$10k–$50k/yr each; midpoint total ~$930k).

Hazardous Waste Emergency Fund $750K/yr

[#14] Annual remediation/emergency disposal budget and contracted hazardous-waste disposal capacity (~$500–1M/yr; midpoint chosen).

Research And Monitoring $600K/yr

[#10, #15, #23, #24] Ongoing lab analyses, per-sample consumables, xenobiology/toxicology assays and research campaign support.

Logistics And Transport $550K/yr

[#3, #6] Charter retainer for rapid-evacuation (~$250k/yr) plus supplemental travel/lodging for out-of-cycle investigations and retrievals (~$300k/yr).

Cyber Unit Retainer $500K/yr

[#17] Retainer for covert intelligence and offensive cyber operations when legal cover is infeasible (~$500k/yr).

Training And Certification $500K/yr

[#21] Recurring training, recertifications for field, medical, hazmat and amnestic administration (~$200k–1M/yr; midpoint chosen).

Long Term Rnd Annual $500K/yr

[#24] Ongoing annual funding for containment/neutralization R&D beyond initial startup tranche.

Emergency Replenish $500K/yr

[#27] Annual replenishment budget for emergency/diplomatic deniability reserve if used.

Facilities Maintenance $250K/yr

[#11, #13, #26] Annual BSL suite maintenance/certification and secure storage monitoring/utility & minor facility upkeep.

Safe House Rental $240K/yr

[#22] Rental and utilities for a modest global safe-house footprint (estimated ~$240k/yr chosen within $24k–$960k range).

Diplomatic Cover Operations $200K/yr

[#7] Ongoing costs for rework, legal adjustments, payments to local contractors where falsified records need updates / continued cover maintenance.

Data Operations $200K/yr

[#9] Secure database operations, encrypted backups, cybersecurity operations, and storage costs (ops & staff time).

Interpreters And Cultural Consultants $200K/yr

[#16] Translation, cultural consulting and language support for multinational operations (~$100–300k/yr).

Forensics And Pathology $150K/yr

[#15] Recurring autopsy/forensic analyses and specialist team deployments for novel phenotypes and samples.

Supplies And Consumables $125K/yr

[#8, #12] PPE, respirators, hazmat consumables, and recurring small supplies for amnestic administration and containment PPE replacement.

Bribery Contingency $100K/yr

[#18] Ongoing small inducements/contingency for local cooperation where necessary (budgeted separately from one-time planning funds).

Field Campaigns $100K/yr

[#23] Recurring field campaigns and boundary testing instrumentation deployment costs (~$50–200k/yr).

Surveillance Maintenance $62K/yr

[#5] Recurring maintenance/data retrieval for per-instance surveillance (~$2k/site/yr × 31 ≈ $62k).

Amnestic Program $50K/yr

[#8] Recurring amnestic follow-ups, replacements, medical monitoring (ongoing smaller maintenance spend after initial wave).

Disposal Costs $50K/yr

[#28] Recurring unusual-remains disposal and permit costs averaged annually.

Document Maintenance $10K/yr

[#29] Ongoing archival maintenance, authentication and secure replication costs for documents.

⚡ Cost Scenarios

📊 Baseline (baseline) $17.6M/yr

83.0% probability / year

Normal year with no major incidents; ongoing monitoring, liaison, lab work, and routine operations.

no major breaches routine monitoring only

🚨 Minor Incident $18.1M/yr

15.0% probability / year +$500K vs baseline

Localized diplomatic or biohazard incident requiring extra legal/PR spend, short-term remediation, and targeted forensics.

local exposure single-country diplomatic complaint small hazardous remediation

🚨 Major Breach $21.1M/yr

2.0% probability / year +$3.5M vs baseline

Significant containment failure or high-profile diplomatic exposure requiring BSL-4 access, large-scale remediation, legal defense and replenishment of emergency funds.

BSL-level contamination international public exposure large-scale remediation / lawsuits

👥 Personnel 19 total

Role	Count	Notes
Program Manager / Analysts	5	[#1] Central program administration, legal liaison and analysts (4–6 FTEs).
Research Scientist / Lab Technician	6	[#10, #15] Molecular/xenobiology technicians and pathologists supporting analyses and sample processing.
Security Officer / Facility Staff	8	[#26] On-site guards, janitorial and administrative staff for labs, safe-houses and storage facilities.

📋 Confidence Notes

Estimates are based on analyst ranges and mid-point assumptions; many costs (BSL-4 access, diplomatic bribery, frequency of incidents, instance growth) are highly uncertain, so totals are approximate.

← SCP-1525 ↑ All SCPs SCP-1527 →