← SCP Cost Explorer Read on SCP Wiki ↗
SCP-1637 Euclid ~ medium confidence
SCP-1637
Expected annual
$56.0M
One-time setup
$282.1M
Annual recurring
$54.2M
Personnel
300
Estimated one-time capital and setup costs are approximately $282,100,000, driven primarily by construction of Area-28, heavy asset purchases (aircraft/armor), and a large contingency/escalation reserve. Annual operating costs are approximately $54,200,000/yr, driven by personnel wages, recurring fuel/maintenance, research programs, and ongoing covert/local payments.
🏗️ One-Time Capital Costs Total: $282.1M
Escalation Reserve $125.0M
[#25] Containment breach emergency reserve / escalation fund (set-aside midpoint).
Facilities $77.5M
[#1, #2, #3, #4, #5, #11, #27] Land acquisition, Area-28 construction, perimeter installation, power/water installations, secure humanoid cells construction and initial environmental/site stabilization (midpoint estimates aggregated).
Equipment $53.1M
[#8, #9, #14, #16, #18, #28, #29, #31, #19] Purchase of light armored vehicles, helicopters/UAVs, remote robotics, Faraday/hardened storage, secure communications hardware, logistics vehicles/inventories, archival freezers, specialized tools/prototypes, and initial satellite/imagery toolchain.
Initial Research And Lab Setup $10.5M
[#12, #13] BSL-3/4-capable medical/autopsy lab buildout and capital instrumentation for metallurgical/materials R&D (SEM/TEM/XRD/ICP-MS/cutting tools).
Heavy Excavation Per Campaign $4.0M
[#15] Mobilization and equipment cost per major excavation/tunneling campaign (per-campaign one-time cost).
Armament Initial $4.0M
[#10] Initial armament, ammunition and specialist weapons stocks (initial stockpile midpoint).
International Transport Retainer $3.0M
[#32] Standing contract retainer for contingent international transport & staging.
Local Payments Initial $2.5M
[#20] Initial covert payments, retainers and up-front influence payments to local/regional authorities and fronts.
Legal Pr Setup $650K
[#30] Initial legal/PR retainer and covert litigation defense setup.
Training Program Setup $650K
[#22] Initial training program development, simulation hardware and doctrine setup.
Medical Contracts Setup $500K
[#23] Initial contracts and readiness stock for contract hospitals, medevac insurance and trauma readiness.
Hazardous Disposal Setup $400K
[#17] Initial hazardous/biological/cybernetic waste handling setup and arrangements.
Amnestic Stockpile $300K
[#21] Initial amnestic pharmaceuticals, administration kits and stockpile setup.
🔄 Annual Recurring Costs Total: $54.2M/yr
Staff Wages $28.0M/yr
[#6] Salaries, benefits and employer overhead for full-strength company (225 security) plus ~75 specialists and rotation/travel costs (includes $1M rotation/travel).
Supplies And Consumables $6.2M/yr
[#7, #10, #12, #17, #21, #31] Housing/food/catering for ~300 personnel, ammunition & consumables consumption, medical/autopsy consumables, hazardous disposal contracts, amnestic resupply, and disposables/testing consumables.
Research And Monitoring $5.8M/yr
[#13, #14, #24, #29] Recurring research budget and outsourcing (beamtime, sequencing), remote robotics repair/consumables, long-term multi-year scientific program annual funding, and sequencing/database upkeep.
Logistics And Transport $5.3M/yr
[#8, #9, #28, #32] Maintenance/fuel/parts for armored vehicles, aircraft maintenance/fuel/pilot hours, logistics fleet fuel/spares, and baseline activation/transport retainer usage estimate.
Facilities Maintenance $3.3M/yr
[#3, #4, #5, #11, #27] Perimeter/sensor maintenance and calibration, power plant fuel/operation baseline, water systems maintenance, containment cells upkeep, and environmental/site monitoring.
Cover Story And Legal $3.1M/yr
[#19, #20, #30] Ongoing digital ops (satellite imagery tampering, content moderation), recurring covert/local payments and influence budget, and ongoing legal/PR expenditures.
Training $1.0M/yr
[#22] Annual training cycles, live exercises, combined-arms drills and consumables.
Medical Contracts $650K/yr
[#23] Annual contract & readiness payments for regional hospitals, medevac readiness and trauma specialist access.
Psychological Support $275K/yr
[#26] Psychological support, debriefing, counseling and amnestic reintegration costs for personnel.
Secure Comms Maintenance $275K/yr
[#18] Maintenance, satellite bandwidth, SIGINT/ELINT monitoring analysts and secure comms upkeep.
Faraday Handling $200K/yr
[#16] Disposal, testing and handling staff costs for Faraday/EMP containment and active component handling.
Expedition Extraction Contingent $0/yr
[#14] Per-expedition extraction/drilling/tunneling cost is contingent ($500k–$2M per event); baseline assumes none per year and costs are budgeted inside incident scenarios when used.
⚡ Cost Scenarios
📊 Baseline (baseline) $54.2M/yr
90.0% probability / year
Normal year with no major incidents; routine operations, research, maintenance, and local influence payments only.
Routine operations Scheduled training Ongoing research
🚨 Minor Incident $59.2M/yr
7.0% probability / year +$5.0M vs baseline
Localized breach or skirmish requiring emergency response, capture/containment of a small number of instances, limited repairs and medical evacuation.
Small containment breach Field extraction operation Short-term surge in medical & ammo usage
🚨 Major Breach $104.2M/yr
3.0% probability / year +$50.0M vs baseline
Significant multi-unit breach requiring heavy asset employment, large-scale medical response, major repairs/reconstruction and partial use of escalation funds.
Multi-instance coordinated attack Large equipment losses Prolonged recovery and international/legal fallout
👥 Personnel 300 total
Role Count Notes
Security Officer / MTF Agent 225 [#6] Full-strength company responsible for garrison and direct force application.
Research Scientist 30 [#6, #13, #24] Senior researchers/postdocs supporting materials research and long-term scientific program.
Medical Officer 10 [#6, #12, #23] On-site medical staff for trauma, autopsy work and medevac coordination.
Engineer / Maintenance 20 [#4, #8, #9, #14, #28] Engineers and technicians maintaining generators, vehicles, aircraft support and robotics.
Pilot / Aircrew 5 [#9, #6] Air asset pilots and crew for CASEVAC, patrol and ISR.
Administrative Staff 7 [#2, #19, #30] Admin, OPSEC, and legal/PR coordination support.
Logistics & Supply 2 [#28] Supply chain, transport and inventory management for convoys and cold storage.
Site Director / Executive Staff 1 [#6] Site leadership and executive oversight.
📋 Confidence Notes
Analyst notes provide many explicit line-item ranges and clear operational requirements, enabling a reasoned midpoint-based estimate; however large ranges, contingent per-event costs, and strategic choices (scale of immediate procurement, reserve usage) introduce significant uncertainty.
← SCP-1636 ↑ All SCPs SCP-1638 →