← SCP Cost Explorer Read on SCP Wiki ↗
SCP-1521 Euclid ~ medium confidence
SCP-1521
Expected annual
$5.0M
One-time setup
$4.2M
Annual recurring
$4.9M
Personnel
25
One-time startup costs are moderate-to-high due to secure fit-out and equipment; recurring annual costs are driven primarily by personnel salaries/benefits, contingency reserves, covert cover/legal operations, and ongoing medical/psychological monitoring.
🏗️ One-Time Capital Costs Total: $4.2M
Facility Purchase Option $3.0M
[#6] Optional purchase of cover facility in central Rome (several million USD; presented as an alternative to lease).
Equipment $472K
[#8, #10, #12, #13, #14] On-site surveillance installation (~$185k), vehicle fleet purchase (~$120k), initial restraints/medical/PPE (~$25k), communications/hardening (~$115k), backup power/UPS initial purchase (~$27.5k).
Facilities $442K
[#7, #11, #30] Fit-out/secure renovation (~$300k), detention/processing build-out (~$112.5k), low-profile public-works implementation (~$30k).
Initial Training And Indoctrination $125K
[#4] One-time initial training & indoctrination for ~25 staff (mid estimate ~$125k).
Initial Research And Lab Setup $112K
[#17, #19] Initial research/reconstruction and digital/physical conservation (~$85k) + archival setup/secure vaulting (~$27.5k).
🔄 Annual Recurring Costs Total: $4.9M/yr
Staff Wages $1.6M/yr
[#1, #2] Realistic/redundant complement (~25 staff) blended salary budget used as baseline.
Emergency Contingency Reserve $1.0M/yr
[#26] Annual locked contingency for emergency response, rapid MTF deployment, settlements (~recommend $1M).
Risk Amortization Fund $500K/yr
[#27] Internal risk allocation / opportunity-cost reserve (~$250k-1M/yr; mid ~$500k).
Payroll Taxes And Benefits $480K/yr
[#3] Employer-side taxes and benefits approximated at ~30% of payroll on $1.6M.
Research And Monitoring $440K/yr
[#15, #16, #17, #28] Ongoing medical screening/imaging (~$150k/yr), psychological care/program (~$185k/yr), continuing humanities/linguistic research (~$55k/yr), cultural consultancy (~$50k/yr).
Cover Story And Legal $375K/yr
[#20, #21] Cover-up operations, legal work, counter-disclosure, and local liaison payments (combined estimate ~$250k + $125k).
Logistics And Transport $145K/yr
[#10, #25] Vehicle fuel/maintenance/insurance (~$25k/yr) plus travel/lodging/per-diem for rotations and oversight (~$120k/yr).
Facilities Maintenance $126K/yr
[#6, #30] Lease of hub (~$120k/yr mid) and public-works/tourist-management maintenance (~$6k/yr).
Surveillance Maintenance And Storage $35K/yr
[#9] Ongoing surveillance storage, forensic analysis, and hardware replacement (~$20k-50k; mid ~$35k).
Annual Refresher Training $35K/yr
[#5] Annual memetic safety, first aid, language refreshers (~$25k-50k/yr; mid ~$35k).
Supplies And Consumables $30K/yr
[#12, #24] Consumables, PPE replacement, office operations and small replacements (~$30k/yr combined).
Mortuary Services $30K/yr
[#23] Autopsy/pathology/controlled disposal contingency (~$10k-50k/yr; mid ~$30k).
Surveillance Hosting And Monitoring $25K/yr
[#8] Hosting/monitoring costs for CCTV and interception systems (~$15k-40k; mid ~$25k).
Data Retention And Secure Destruction $25K/yr
[#29] Secure destruction and classified record-keeping (~$10k-40k/yr).
Communications And Cybersecurity Services $20K/yr
[#13] Ongoing secure comms, hardened servers, and cybersecurity services (~$10k-30k/yr).
Detention Ops $18K/yr
[#11] Operations for holding cell(s): cleaning, utilities, and minor upkeep (~$10k-25k/yr).
Forensics And Biometrics $15K/yr
[#22] Fingerprinting, DNA processing, background checks (~$15k/yr budgeted).
Archival Storage And Conservation $10K/yr
[#19] Ongoing climate-controlled storage and conservation (~$5k-15k/yr).
Backup Power Maintenance $6K/yr
[#14] Fuel and maintenance for generators/UPS (~$3k-8k/yr; mid ~$5.5k).
Expedition Budget Per Approved Entry $0/yr
[#18] Per-expedition budget ~$75k when expended; baseline assumes no approved expeditions in a given year (budget tracked per-event).
⚡ Cost Scenarios
📊 Baseline (baseline) $4.9M/yr
55.0% probability / year
Normal uneventful year with no approved expeditions or major incidents; routine operations and reserves funded.
routine operations no expeditions no breaches
🚨 Minor Incident $5.1M/yr
20.0% probability / year +$150K vs baseline
Localized exposure or civilian incident requiring overtime detentions, targeted legal action, and increased covert operations for months.
civilian noticed building small media leak targeted legal settlement
🚨 Major Breach $5.9M/yr
5.0% probability / year +$1.0M vs baseline
Significant information leak or large-scale exposure requiring rapid MTF response, extended legal action, public messaging, and heavy contingency drawdown.
major leak public exposure large-scale litigation
🚨 Expedition Event $5.0M/yr
20.0% probability / year +$75K vs baseline
An O5-approved interior expedition occurs, consuming the per-expedition budget and specialist travel/analysis costs.
approved interior expedition specialist travel post-expedition testing
👥 Personnel 25 total
Role Count Notes
Observer 6 [#1, #2] Core observers on rotation; estimates drawn from minimum staffing and realistic complement.
Support Staff (security/tech/med-adjacent) 9 [#1, #2] Support complement for 24/7 coverage and operations (security, tech, med-adjacent roles).
Supervisors 2 [#2] Duty supervisors to manage rotations and operations.
Administrative Staff 2 [#2] Administrative and records personnel for cover operations and logistics.
Medical Officer / Psychologist 2 [#15, #16] Dedicated medical and psychological staff to run screening and counseling programs.
Research Scientist / Analyst 2 [#17, #28] Humanities/linguistics and conservation specialists for ongoing research and consultancy coordination.
Security Officer / MTF Agent 2 [#10, #26] Rapid-response and tactical staff for containment, emergency response, and transport duties.
📋 Confidence Notes
Estimates follow analyst-provided ranges and midpoints for most line items; however several items (real estate, contingency use, and rare incident frequency) are highly context-dependent, producing moderate uncertainty.
← SCP-1520 ↑ All SCPs SCP-1522 →