← SCP Cost Explorer Read on SCP Wiki ↗
SCP-4567 Euclid ~ medium confidence
SCP-4567
Expected annual
$74.2M
One-time setup
$46.4M
Annual recurring
$73.3M
Personnel
112
One-time setup and conversion costs are substantial (~$46.4M) driven by mothership conversion, platform refurbishments, equipment purchases and contingency reserves; recurring annual costs are dominated by vessel operations, mothership operations and personnel wages (~$73.3M/year).
🏗️ One-Time Capital Costs Total: $46.4M
Emergency Reserve Fund $20.0M
[#24] One-time emergency reserve recommended (~$20M) to cover major salvage/deep-tow or catastrophic incidents.
Facilities $17.5M
[#3, #5, #23] Mothership conversion/commissioning ($10M) and per-instance platform refurbishment/accommodation modifications ($7M total) plus training facility one-time setup ($500k).
Equipment $5.8M
[#7, #9, #12, #13, #28] ROV/AUV fleet purchase (~$2.5M), sonar/ hydrophone deployment (~$1.4M), satcom terminals & comms fitout (~$280k), on-instance power systems hardware (~$1.4M), IT/data storage one-time setup (~$200k).
Initial Research And Lab Setup $1.0M
[#17] Biological research lab equipment / modest BSL upgrade baseline ($1M).
Legal Cover Setup $1.0M
[#20] One-time legal/diplomatic and cover-story establishment costs (~$1M).
Public Relations Setup $1.0M
[#29] One-time costs to establish front companies/PR infrastructure (~$1M).
Autopsy Historical Cost $150K
[#19] Historical autopsy cost already incurred (~$100-200k); included here for completeness (~$150k midpoint).
🔄 Annual Recurring Costs Total: $73.3M/yr
Patrol Vessel Operations $21.0M/yr
[#2] Patrol/support vessel charter/operation costs (~$1.5M per vessel per year × 14 ≈ $21M/year).
Staff Wages $13.4M/yr
[#1] On-site NTF personnel: 8personnel per instance × 14 instances = 112 personnel; loaded cost ~$120k/person-year => $13,440,000/year.
Mothership Operations $12.5M/yr
[#4] SCPS Unity mothership operating costs (fuel, crew, maintenance) estimated ~$10-15M/year; using $12.5M/year midpoint.
Emergency Storm Fund Annual $5.0M/yr
[#24] Recommended annual reserve for storm/salvage contingency (~$5M/year).
Logistics And Transport $3.0M/yr
[#14] Fuel, resupply runs and logistical support (~$3M/year fleet-level).
Facilities Maintenance $2.8M/yr
[#6] Platform structural maintenance & spares (~$150k-250k per instance/year → ~$2.8M/year total).
Supplies And Consumables $2.2M/yr
[#15] Consumables for on-site personnel (~$20k/person-year × 112 personnel ≈ $2.24M/year).
Research And Monitoring $2.0M/yr
[#18] Ongoing scientific research staff, sequencing, reagents and experimental costs (~$2M/year).
Cover Story And Legal $2.0M/yr
[#20] Ongoing legal/diplomatic agreements, cover story maintenance and liaison (~$2M/year).
Training And Simulation $2.0M/yr
[#23] Recurring training cycles, simulations and travel (~$2M/year).
Fisheries Compensation $1.4M/yr
[#21] Compensation for displaced fisheries (~$100k per instance/year × 14 ≈ $1.4M/year).
Medical Support And Medevac $1.0M/yr
[#16] Medical support retainer and supplies (~$1M/year); medevac events ~$20k per event (not included in baseline beyond retainer).
Decommissioning And Disposal Contingency $1.0M/yr
[#26] Per-dead-instance disposal costs estimated $1M-$5M; establish an annual provision (~$1M/year) for expected eventualities and partial funding of decommissioning.
Insurance And Liability $1.0M/yr
[#27] Insurance, hull & liability coverage where applicable (~$1M/year fleet-level partial cover).
Heavy Tow Contingency $500K/yr
[#25] Typical heavy-tow per-event median ~$500k; baseline includes a small contingency assuming occasional tows (~$500k/year).
Public Relations And Front Company Ops $500K/yr
[#29] Ongoing PR and front-company maintenance (~$500k/year).
Miscellaneous Port Fees $500K/yr
[#30] Routine port fees, berthing charges, permits and small contingencies (~$500k/year).
Satellite Imagery And Bandwidth $300K/yr
[#11] Commercial satellite tasking, AIS/LRIT feeds and leased bandwidth (~$300k/year fleet-level).
It And Data Storage $300K/yr
[#28] Ongoing cloud storage, secure networks, analysts and software (~$300k/year); one-time IT setup included elsewhere.
Rov Operations And Maintenance $250K/yr
[#8] ROV/AUV operations, technicians, spares and maintenance (~$250k/year).
Sample Curation And Site Storage $250K/yr
[#19] Ongoing preservation, climate control and security of remains/sample biobanking at Site-46 (~$250k/year).
Power Systems Maintenance $140K/yr
[#13] Annual maintenance/replacement for on-instance solar + batteries + genset (~$140k/year).
Sonar Maintenance And Processing $100K/yr
[#9, #10] Sonar/hydrophone maintenance, sensor calibration and data processing (~$100k/year).
Amnestic And Secrecy Operations $100K/yr
[#22] Amnestic treatment, secure debriefing and follow-up (~$100k/year baseline; $50-200k range noted).
⚡ Cost Scenarios
📊 Baseline (baseline) $73.3M/yr
75.0% probability / year
Normal, uneventful year with routine operations, maintenance, staffing and planned contingencies only.
no major storms no large tows or deaths routine maintenance and training
🚨 Minor Incident $74.3M/yr
20.0% probability / year +$1.0M vs baseline
Minor incident year: one or two moderate response events (e.g., towing an instance, localized salvage, extra repairs/medevacs).
one heavy tow event localized structural damage extra medevac/repairs
🚨 Major Incident $86.3M/yr
5.0% probability / year +$13.0M vs baseline
Major incident year: severe storm, death of an instance, large salvage/decommissioning and environmental response.
major storm damage instance death requiring decommissioning multi-tug salvage + environmental remediation
👥 Personnel 112 total
Role Count Notes
NTF Commander 14 [#1] One commander per instance (14 total).
Deck / Engineering Crew 42 [#1] Roughly 3 deck/engineering personnel per instance × 14 = 42.
Security Officer / MTF Agent 28 [#1] ~2 security personnel per instance × 14 = 28.
Medical Officer 14 [#1] One medic per instance × 14 = 14.
ROV Operator / Technician 14 [#1, #8] One ROV/operator per instance × 14 = 14; technicians also accounted in rov operations costs.
📋 Confidence Notes
Analyst notes provide detailed line-item estimates for most categories, allowing a fairly constrained budget; however many costs are location- and event-dependent (storms, tows, deaths, national jurisdictions, charter vs buy choices), producing substantial uncertainty in contingency-related figures.
← SCP-4566 ↑ All SCPs SCP-4568 →