SCP-5130 — SCP-5130 | Cost Breakdown

Read on SCP Wiki ↗

SCP-5130 Euclid ~ medium confidence

SCP-5130

Expected annual

$38.4M

One-time setup

$82.6M

Annual recurring

$37.2M

Personnel

Estimated one-time capital of $82,600,000 (main drivers: outpost construction, submarine procurement/conversion, contingency and R&D) and recurring operations of ~$37,180,000/year (main drivers: submarine O&M, staff wages, logistics, drone attrition and contingency). Annual ballpark ranges and scenario splits follow analyst ranges. [#29]

🏗️ One-Time Capital Costs Total: $82.6M

Facilities $40.0M

[#4] Outpost-5130 construction/hardening (converted vessel vs custom platform); chosen mid-range custom offshore/hardened facility estimate.

Submarine Acquisition $20.0M

[#1] Dedicated submarine procurement or conversion (assumed conversion/overhaul cost within lower analyst range).

Contingency Fund Initial $10.0M

[#22] Initial contingency/reserve fund to cover catastrophic asset loss (outpost or submarine) or rapid-response emergencies.

Hardened Sensor R And D $5.0M

[#12] One-time R&D program to develop storm-hardened/EMP-resistant sensors, tethered buoys, and storm-penetrating sensing platforms.

Unmanned Program R And D $3.0M

[#28] R&D for expendable/sacrificial robotic samplers and single-use collection units (optional program).

Equipment $2.3M

[#9, #14, #16] Generators/UPS/fuel-system capital (#9), communications uplink/hardened relay hardware (#14), medical/quarantine equipment (#16).

Initial Research And Lab Setup $2.0M

[#6] Secure cold-storage / anomalous biolab buildout (BSL-3/4 equivalent, redundant refrigeration and handling).

Legal Startup $200K

[#20] One-time legal/cover story setup (contracts, initial diplomacy, false grant/legal shell creation).

Sample Preservation Containers $100K

[#18] Specialized containers/freezers/cryogenics and bespoke preservation atmosphere hardware for SCP-5130-1 specimens.

🔄 Annual Recurring Costs Total: $37.2M/yr

Submarine Maintenance $10.0M/yr

[#2] Submarine O&M excluding crew wages: spare parts, dock fees, overhauls, specialized maintenance for anomalous-region operations and fuel/propulsion upkeep.

Staff Wages $9.9M/yr

[#3, #10, #11, #16, #17] Salaries and hazard pay for submarine crew, researchers/technicians, security teams, medical staff, and mental-health professionals; aggregated from analyst salary ranges.

Miscellaneous Administrative Overhead $3.4M/yr

[#27] Procurement, travel, insurance, small capital replacements and general program overhead (~10% applied to direct recurring costs).

Facilities Maintenance $2.5M/yr

[#5] Outpost routine maintenance, platform inspections, storm repairs, and non-salary facility operations.

Contingency Reserve $2.0M/yr

[#22] Annual allocation to a reserve fund for emergent major-incident spending and unpredictable large losses.

Research And Monitoring $1.5M/yr

[#15, #23] Meteorological modeling, predictive analytics, long-term research into disappearance mechanism and prevention; includes compute time and specialist effort.

Logistics And Transport $1.5M/yr

[#8] Regular resupply missions (ships/helicopters), personnel transfers, emergency medevac readiness and distance-driven mission costs.

Patrol Vessel Ops $1.0M/yr

[#11] Surface patrol / boarding-capable vessel operational costs (if separate from SCPF Bohr duties).

Drone Replacement $1.0M/yr

[#13] High attrition of ROVs/UAVs and specialized sensors; budget for frequent replacement and field losses.

Unmanned Program Production $1.0M/yr

[#28] Recurring production of expendable robotic samplers/single-use collection units (if program enacted).

Cover Story And Legal $750K/yr

[#20, #21] Ongoing legal/diplomatic payments, compensation, disinformation, fabricated publications, PR and local community outreach costs.

Supplies And Consumables $650K/yr

[#7, #16, #18, #25] Cold-storage electricity/maintenance, medical consumables, sample consumables and sterile containers, biohazard waste disposal and decontamination consumables.

Psychological Care And Replacement $600K/yr

[#17] On-site psychologists, long-term monitoring, replacement hiring/training cycles and post-incident personnel churn costs (non-wage portion).

Fuel And Power $500K/yr

[#9] Recurring diesel/backup fuel consumption and logistics to keep outpost power 24/7.

Environmental Monitoring $300K/yr

[#19] Ongoing ecological studies, mitigation, permitting and remediation work related to freshwater/temperature anomalies.

Communications And Data $200K/yr

[#14] Recurring bandwidth, satellite uplink fees, maintenance of hardened comms relays and buoy networks.

Training And Drills $200K/yr

[#24] Regular drills, simulation exercises, medevac and ROV pilot training, and safety certifications.

Data Archiving And Security $200K/yr

[#26] Secure archiving, cybersecurity, red-team audits, and data integrity for remote/hardened systems.

⚡ Cost Scenarios

📊 Baseline (baseline) $37.2M/yr

88.0% probability / year

Normal operational year with routine maintenance, scheduled research, and no major incidents.

routine_operations scheduled_resupply no_major_incidents

🚨 Minor Incident $39.2M/yr

10.0% probability / year +$2.0M vs baseline

Localized equipment losses, one destructive storm causing partial outpost damage, or personnel conversion/disappearance requiring replacements and repairs.

drone_cluster_failures small_outpost_damage single_personnel_replacement

🚨 Major Breach $87.2M/yr

2.0% probability / year +$50.0M vs baseline

Catastrophic storm event sinks/destroys outpost or submarine, major environmental incident or high-profile loss requiring extensive salvage, replacement, and legal/cover remediation.

catastrophic_storm_destroying_outpost sinking_of_submarine major_environmental_exposure

👥 Personnel 79 total

Role	Count	Notes
Submarine Crew / Naval Personnel	40	[#3] Officers, technicians, weapons and engineers required to operate SCPF Bohr / patrol vessel; hazardous pay included in staff wages.
Research Scientist / Lab Technician	12	[#10] Botanists, xenobiologists, chemists, meteorologists and modeling specialists rotating through Outpost-5130.
Security Officer / Maritime Enforcement	12	[#11] On-deck armed security, boarding teams, and deck response personnel enforcing 20 km exclusion.
Engineer / ROV & Sensor Technician	6	[#12, #13] Maintain and rebuild hardened sensors, ROVs and tethered systems; high attrition increases headcount needs.
Medical Officer	3	[#16] Medical/quarantine staff to handle exposures and isolation cases; wages included in staff_wages.
Psychologist / Mental Health Specialist	2	[#17] On-site psychologists and long-term monitoring staff to manage conversions and psychological deterioration.
Administrative Staff / Logistics	4	[#5, #8, #27] Procurement, logistics coordination, legal liaison and program administration for remote operations.

📋 Confidence Notes

Analyst notes provide detailed ranges and drivers, enabling a mid-confidence estimate; however large ranges on vessel acquisition, contingency sizing, and unknowns about SCP-5130-2 disappearance mechanics leave substantial variance.

← SCP-5129 ↑ All SCPs SCP-5131 →