SCP-023 Euclid ✓ high confidence
SCP-023
Expected annual
$1.5M
One-time setup
$1.4M
Annual recurring
$1.4M
Personnel
14
Initial one-time capital and reserve costs are approximately $1.41M driven by construction, containment fittings, robotic/kit purchases and a $1.0M contingency reserve; ongoing annual costs are about $1.443M/yr driven primarily by personnel (guards and containment technicians), MTF readiness, forensic/cleanup and administrative overhead.
🏗️ One-Time Capital Costs Total: $1.4M
Contingency Reserve $1.0M
[#19] Set-aside fund/reserve for major breach remediation, reconstruction, and cover-up operations.
Facilities $229K
[#1, #3, #5, #6, #11, #29] Containment-cell construction, reinforced wall lining/install, remote monitoring room outfitting, long-run cabling/networking, security checkpoint hardware, and initial signage/procedural documentation (summed).
Equipment $183K
[#2, #4, #7, #10, #14, #23, #25, #18] Initial false-door fabrication/installation, camera systems, photometer purchase/integration, non-reflective personal equipment initial outfitting, robotic manipulator purchase, data-logging software purchase, extra inventory/rapid-replacement kit, and MTF basic kit procurement.
Initial Research And Lab Setup $0
[]
🔄 Annual Recurring Costs Total: $1.4M/yr
Staff Wages $850K/yr
[#9, #12] Two containment technicians (2 FTE) and 12 security guards (round-the-clock staffing) including benefits.
Logistics And Transport $250K/yr
[#18] Ongoing MTF readiness costs: vehicles, containment gear, exercises, PPE and logistics.
Research And Monitoring $108K/yr
[#7, #15, #16, #17, #23, #13] Photometer calibration, secure archival/video retention, forensic pathology/materials analysis baseline, biohazard cleanup baseline, data-logging licensing/support, and specialized annual training/procedural certification.
Site Overhead $100K/yr
[#27] Allocation of site-wide overhead (HR, finance, custodial, administrative share).
Cover Story And Legal $50K/yr
[#21] Baseline cover-up / legal / public affairs budget for incident PR, witness management and record alteration.
Psychological Support $25K/yr
[#22] Counseling and medical follow-up for exposed staff.
Facilities Maintenance $22K/yr
[#3, #24, #14] Reinforced wall/suppression maintenance, calibration & preventive maintenance contracts (cameras, sensors, robotic arm, suppression), and robotic arm maintenance.
Amnestic Program $20K/yr
[#20] Amnestic production, distribution and administration baseline for staff and civilians.
Supplies And Consumables $15K/yr
[#8, #10, #30, #26, #2, #29] Eye-socket spherical inserts inventory, recurring uniform/equipment replacements, miscellaneous consumables/spare parts, prescription/vision workaround costs, false-door upkeep, and recurring signage/document printing.
Energy And Utilities $3K/yr
[#28] Power for cameras, robotics and monitoring room plus backup UPS fuel costs.
Cost Scenarios
📊 Baseline (baseline) $1.4M/yr
85.0% probability / year
Normal year with routine maintenance, training, and no major containment incidents.
no_breach routine_maintenance scheduled_training
🚨 Minor Incident $1.6M/yr
12.0% probability / year +$125K vs baseline
Localized phasing/incineration event limited to the containment area or single corridor requiring forensic analysis, cleanup, limited amnestic use and an MTF surge.
localized_phasing single_corridor_breach limited_casualties
🚨 Major Breach $2.3M/yr
3.0% probability / year +$875K vs baseline
Significant containment breach with multiple casualties, structural damage and public exposure requiring reconstruction, large-scale legal/cover-up and extended MTF operations.
wall_phasing_and_spread multiple_casualties public_exposure
👥 Personnel 14 total
Role Count Notes
Security Officer / MTF Agent 12 [#12] Twelve guards to staff two checkpoints 24/7 (4 per shift × 3 shifts).
Containment Technician 2 [#9] Two night-shift containment technicians (2 FTE) to perform insert replacements and containment tasks.
📋 Confidence Notes
Analyst notes provide explicit line-item estimates for nearly all recurring and one-time elements; uncertainties remain for rare catastrophic events but routine costs are well-documented.
← SCP-022 ↑ All SCPs SCP-024 →