← SCP Cost Explorer Read on SCP Wiki ↗
SCP-1075 Euclid ~ medium confidence
SCP-1075
Expected annual
$4.5M
One-time setup
$2.5M
Annual recurring
$4.5M
Personnel
27
One-time startup costs are approximately $2.47M (land, site build-out, fencing, vehicles, initial legal and lab setup); recurring annual costs are approximately $4.49M driven primarily by MTF operations, research staff, on-site security, and cover-story/community influence.
🏗️ One-Time Capital Costs Total: $2.5M
Facilities $1.3M
[#1, #3, #8, #19] Land acquisition, perimeter fencing, adjunct Site-13 build-out/fit-out, and one-time signage/low-cost site fixtures.
Initial Research And Lab Setup $375K
[#11] Initial memetic research lab fit-out (wet/dry lab, observation rooms, equipment) to support memetic/cognitive research team.
Equipment $200K
[#4, #9, #10, #24] Patrol vehicles purchase/upfitting, surveillance camera/sensor network hardware, initial secure data/server hardware, and secure evidence storage hardware.
Influence Record Manipulation $200K
[#16] Contingent one-time costs for clandestine record alteration/forgery/insider payments if required.
Contingency Reserve One Time $200K
[#26] One-time reserve for unexpected legal/exposure remediation or initial covert operations beyond planned scope.
Legal Setup $100K
[#15] One-time legal posture work, record-liaison setup and cover documentation creation.
Property Transfer Legal $40K
[#2] Title work, closing costs, attorney fees, escrow, title insurance and municipal filings to secure cover.
Initial Consultant Packages $15K
[#23] Initial consultant retainers/packages (arborists, local attorneys, historians, PR).
Initial Arborist Assessment $6K
[#17] Initial arborist/environmental assessment and baseline tree-health surveys.
Planning Summary Adjustment $0
[#27] Reference summary totals; not an additional line-item charge (summary provided by analyst).
🔄 Annual Recurring Costs Total: $4.5M/yr
Mtf Operations $2.0M/yr
[#6] Mobile Task Force Theta-29 operations: personnel salaries, travel, per-diem, housing, equipment and operational planning for ongoing OPSEC/influence campaigns.
Research And Monitoring $802K/yr
[#11, #9, #10, #21] Ongoing memetic research team salaries and operations, surveillance maintenance, secure data operations, and sociological monitoring/surveys.
Administrative Overhead $450K/yr
[#25] Finance, HR, clearances, reporting, audits and general program management (budgeted as overhead).
Cover Story And Legal $420K/yr
[#13, #14, #15, #23] Community influence front-company funding, PR/media operations, ongoing legal/municipal liaison, and recurring consultant contracts.
Staff Wages $325K/yr
[#5] On-site security staffing (approx. 4–8 guards; salaries, benefits, training and equipment).
Facilities Maintenance $300K/yr
[#7] Adjunct Site-13 operating costs (space rental/maintenance, utilities, living quarters for rotating staff, basic facility upkeep).
Logistics And Transport $62K/yr
[#4, #22] Vehicle maintenance/fuel and travel/lodging/per-diem for visiting specialists and rotations.
Contingency Reserve Per Year $50K/yr
[#26] Annual reserve for legal exposure, media crises or emergent covert actions.
Supplies And Consumables $38K/yr
[#12, #17, #24, #19] Amnestic/medical supplies, routine arborist services, evidence storage/cataloguing upkeep, and signage/site upkeep.
Incident Response Exercises $25K/yr
[#20] Training, drills, rapid-response logistics and overtime/temporary staffing for incident preparedness.
Property Taxes And Insurance $20K/yr
[#18] Annual property taxes, liability/property insurance and municipal fees/permits.
⚡ Cost Scenarios
📊 Baseline (baseline) $4.5M/yr
88.0% probability / year
Normal year with steady operations, no major incidents or public exposure.
steady MTF operations routine research and monitoring no public incidents
🚨 Minor Incident $4.7M/yr
8.0% probability / year +$200K vs baseline
Small publicized incident or localized exposure requiring short-term surge response, extra PR/legal work and overtime.
small media attention localized breach or crowding
🚨 Major Breach $5.5M/yr
3.0% probability / year +$1.0M vs baseline
Significant containment breach or sustained public exposure requiring large-scale remediation, litigation, and expanded MTF/research deployment.
large-scale public discovery mass gatherings or sustained leaks
🚨 Political Exposure $5.0M/yr
1.0% probability / year +$500K vs baseline
Local political or legal challenge that forces expensive covert record actions, larger influence campaigns, and legal defense.
local political scrutiny legal challenges to cover-story
👥 Personnel 27 total
Role Count Notes
Security Officer / MTF Agent 6 [#5] On-site Foundation security/perimeter patrol staff (estimated 4–8; 6 used here).
MTF Operator / Specialist 8 [#6] Theta-29 permanent detachment and support (small permanent detachment ~6–10 operators).
Research Scientist 6 [#11] Memetic/cognitive science researchers (4–6 estimated; 6 used here).
Technician / Lab Tech 2 [#11] Research technicians and observation support (1–2 estimated).
Medical Officer 1 [#12] Contracted physician/medical support on-call for amnestic/medical interventions.
Administrative Staff 2 [#25] Finance, HR and program administration support for Adjunct Site-13 and containment program.
Engineer / Maintenance 1 [#7] Site/facility maintenance and systems (utilities, server room support and physical upkeep).
Site Director / Executive Staff 1 [#7, #25] Program/site leadership and liaison to higher Foundation command.
📋 Confidence Notes
Analyst notes provide detailed line items and ranges, enabling a medium-confidence aggregation; memetic uncertainty, legal risk variability and local real-estate variability prevent a high-confidence rating.
← SCP-1074 ↑ All SCPs SCP-1076 →