SCP-5450 — SCP-5450 | Cost Breakdown

Read on SCP Wiki ↗

SCP-5450 Unknown ~ medium confidence

SCP-5450

Expected annual

$13.0M

One-time setup

$37.0M

Annual recurring

$12.6M

Personnel

Initial capital costs are dominated by marine capture/containment infrastructure, political/legal suppression efforts, and a multi‑year science grant; first‑year (capital + operations) is likely tens of millions USD. Ongoing annual costs are driven by staff wages, research, psyops/moderation, surveillance and contingency reserves (~$10–13M/yr baseline).

🏗️ One-Time Capital Costs Total: $37.0M

Fisheries Buyout $12.5M

[#15] Initial fisheries buyout/subsidy program to disincentivize shark hunting (initial program cost).

Long Term Science Grant $6.5M

[#29] One-time committed multi-year research funding (3–5 year grant principal commitment).

Facilities $5.8M

[#8, #20] Marine containment facility construction and training/mockup facility buildouts.

Equipment $5.5M

[#3, #6, #13, #16, #22, #25] Web crawlers, response vessels & ROVs, human-form containment pens, sonar buoys/arrays, cryostorage hardware, refrigerated transport/vehicles.

Political Campaign $3.5M

[#1] Initial political/legal campaign, lobbying, ordinance drafting and one-time push to outlaw production/hunting in Guangdong.

Initial Research And Lab Setup $2.0M

[#10] Secure BSL-2/3-equivalent wet lab suite and immediate lab infrastructure for biochemical/genetic research.

Insurance Reserve Initial $1.0M

[#23] Initial insurance / legal defense / settlement reserve (one-time seed).

Environmental Impact Studies $275K

[#27] One-time environmental impact studies and permitting work.

🔄 Annual Recurring Costs Total: $12.6M/yr

Staff Wages $4.4M/yr

[#4, #5, #7, #9, #11, #17, #18, #19, #21, #24, #30] Aggregate wages for research scientists, marine biologists, dive crews, security, lab techs, translators, intelligence and administrative staff (labor portion split from operational estimates across these items).

Research And Monitoring $2.1M/yr

[#11, #29] Recurring research program costs (reagents, sequencing, experiments) plus annualized portion of the long-term science program.

Contingency Reserve $1.0M/yr

[#28] Contingency reserve / unexpected escalation fund (budgeted ~10–20% of operating).

Cultural Outreach $750K/yr

[#19] PR campaigns, grants, alternative cuisine subsidies and education programs (non-wage portion; staff costs partially in staff_wages).

Political Liaison $600K/yr

[#2] Ongoing political/law liaison, renewals, payoffs and local enforcement coordination.

Psyops And Moderation $560K/yr

[#4] Online content moderation, takedown ops, ad buys and disinformation/memetic campaign non-wage costs (labor portion allocated to staff_wages).

Victim Rescue And Care $500K/yr

[#12] Annual budget for victim rescue, medical care and long-term management (assumes a small number of active cases per year; per-case cost 100k–300k noted).

Marine Response Operations $420K/yr

[#7] Ongoing marine unit operational costs (fuel, maintenance, non-wage ops; crew wages allocated to staff_wages).

Covert Intel Ops $390K/yr

[#30] Covert intelligence, inter-agency coordination, travel and diplomatic cover (non-wage portion; some analyst wages in staff_wages).

Undercover Operations $380K/yr

[#5] Undercover market/restauranteur surveillance operational costs (travel, safehouses, purchase budgets; non-wage portion).

Cover Story And Legal $375K/yr

[#23] Ongoing legal defense, settlement reserve replenishment and cover-story legal costs.

Logistics And Transport $350K/yr

[#26] Fuel, utilities surcharge and recurring transport costs (fuel/energy for site operations, refrigerated transport fuel/ops).

Facilities Maintenance $340K/yr

[#9] Ongoing operations & utilities for marine containment life-support, filtration, vet supplies (non-staff operational costs).

Emergency Mobilization Fund $200K/yr

[#14] Annual replenishment/reserve contribution for rapid large-scale mobilizations (standby fund; mobilization itself is ~2,000,000 when used).

Underwater Surveillance Ops $80K/yr

[#17] Buoy maintenance, data analysis staffing and parts (non-wage portion; wages in staff_wages).

Training And Recertification $70K/yr

[#21] Regular dive/medical/memetic-safety training and recertification (non-wage portion).

Evidence Seizure And Archive $62K/yr

[#18] Covert evidence seizure, sanitization and air-gapped archive ops (non-wage portion; some labor in staff_wages).

Environmental Impact Updates $50K/yr

[#27] Annual updates and permit renewals.

Translation Ops $45K/yr

[#24] Translation/localization non-wage costs (native-speaker contractors, tools; wages accounted in staff_wages).

Cryostorage And Archival Maintenance $20K/yr

[#22] Ongoing cryostorage and sample archival maintenance costs.

Supplies And Consumables $0/yr

[]

⚡ Cost Scenarios

📊 Baseline (baseline) $12.6M/yr

73.0% probability / year

Normal year with steady containment, monitoring, research and routine small incidents handled within budget.

routine_surveillance ongoing_research minor_public_mentions

🚨 Minor Incident $13.1M/yr

20.0% probability / year +$500K vs baseline

Localized surge: several new transformations or a viral post requiring limited extra response, takedowns and additional victim care.

localized_public_consumption several_new_transformations viral_media_posts

🚨 Major Mobilization $15.6M/yr

5.0% probability / year +$3.0M vs baseline

Large public consumption event or multiple simultaneous transformations necessitating full emergency mobilization, contracting and widescale capture operations.

mass_public_consumption_event simultaneous_transformations exposed_supply_chain

🚨 Political Exposure $17.6M/yr

2.0% probability / year +$5.0M vs baseline

Significant leak or public/political exposure leading to expensive legal battles, large cover-up operations, and intensified buyouts/subsidies.

major_media_leak government_investigation civil_litigation

👥 Personnel 48 total

Role	Count	Notes
Research Scientist	8	[#11, #29] Molecular biologists/geneticists leading research and reversal programs (portion of research staff wages included in staff_wages).
Marine Biologist / Dive Specialist	6	[#6, #7, #9, #11] Marine biology and dive teams for capture, containment, and study (wages in staff_wages).
Security Officer / MTF Agent	10	[#7, #5] Security and field operatives for undercover ops, vessel teams and containment security (wages in staff_wages).
Lab Technician	6	[#10, #11, #22] Lab techs and sample managers for wetlab and cryostorage operations (wages in staff_wages).
Dive Operator / Boat Crew	8	[#6, #7] Boat crews and ROV operators for rapid-response units (wages in staff_wages).
Administrative Staff	4	[#1, #2, #23] Administrative, legal assistants, and program managers supporting political/legal campaigns and cover operations (wages in staff_wages).
Legal / Liaison Specialist	2	[#1, #2, #23] Legal counsel, local liaison and compliance specialists for ongoing political/legal work (wages in staff_wages).
Intelligence Analyst / Covert Ops	3	[#3, #18, #30] Intelligence analysts, web-monitoring specialists and covert evidence teams (wages in staff_wages).
Medical Officer	1	[#12, #21] Medical/psychiatric officer for victim stabilization, long-term care oversight and training (wage included in staff_wages).

📋 Confidence Notes

Estimates combine detailed line-item guidance with large ranges and high political/operational uncertainty (unknown caseload, variable bribery/legal costs, and chance of mass events). Midpoint-based budgeting reduces extremity but actual spend may swing significantly.

← SCP-5449 ↑ All SCPs SCP-5451 →