SCP-2170 — SCP-2170 | Cost Breakdown

Read on SCP Wiki ↗

SCP-2170 Euclid ~ medium confidence

SCP-2170

Expected annual

$6.3M

One-time setup

$4.3M

Annual recurring

$6.1M

Personnel

One-time startup costs are estimated at $4.29M for property, mine remediation, lab buildout, security and initial R&D; annual operating costs are estimated at ~$6.11M driven primarily by staff wages, research/medical monitoring, rapid-response readiness, and contingency reserves.

🏗️ One-Time Capital Costs Total: $4.3M

Facilities $1.8M

[#1, #2, #26] Property acquisition, mine stabilization/remediation, and initial controlled signage/access infrastructure and physical site work (permits, surveys).

Reserve Fund $1.0M

[#29] Replacement/reserve fund for catastrophic failure or emergency relocation (held in reserve).

Initial R And D $500K

[#18] One-time R&D investments into memetic countermeasures, filters, specialized hardware and pilot testing.

Equipment $450K

[#5, #12, #13, #15, #19] Initial audiovisual inoculation kiosks, vehicles/fleet purchase, initial security systems/CCTV/locks, initial PPE/equipment, and secure data-storage hardware.

Initial Research And Lab Setup $300K

[#4] Secure memetic-safeguard lab buildout: sound/light-proof rooms, evidence storage, racks, and hardened spaces for inoculation and controlled viewing.

Cover Story Capitalization $100K

[#3] Initial capitalization and upgrades to operate the Clown Motel as a legitimate front-business (rooms, permits, signage, licenses).

Compensation And Hush Payments $100K

[#23] Reserved one-time payouts / settlements / goodwill payments for incidents that threaten the cover story.

Initial Screening $20K

[#8] Initial pre-employment psychological screening and extended hiring checks for 20–30 staff (one-time component).

🔄 Annual Recurring Costs Total: $6.1M/yr

Staff Wages $2.9M/yr

[#6, #7, #13] Annual salaries and benefits for core on-site staff, specialized memetics/psych staff, and on-site guard payroll.

Research And Monitoring $1.1M/yr

[#9, #17, #18] Ongoing medical monitoring/diagnostics, long-term research program budget, and continued R&D/experimentation costs.

Contingency Overhead $796K/yr

[#30] Contingency and miscellaneous overhead (15% of operating budget) to cover inflation, unforeseen costs and escalations.

Rapid Response Team Readiness $400K/yr

[#16] Annual readiness/training/equipment and MTF rapid-deployment preparedness for memetic/psychiatric containment.

Logistics And Transport $240K/yr

[#10, #12] Medevac/ambulance contracts and annual vehicle fuel/maintenance for site transport.

Facilities Maintenance $158K/yr

[#2, #11, #14, #26] Utilities (electricity, water, sewage), annual mine inspections/repairs, drainage/ventilation upkeep, and signage/access hardware maintenance.

Cover Story And Legal $100K/yr

[#20] Ongoing legal counsel, business tax/filing, community relations and PR for the front company.

Casualty Handling Autopsy And Disposal $100K/yr

[#22] Annual reserve for autopsies, secure morgue/containment, disposal and record control per incident.

Information Suppression $75K/yr

[#27] Online monitoring, takedowns, legal notices and content redaction efforts to prevent leaks or public dissemination.

Liability Insurance $50K/yr

[#21] Commercial liability/property insurance and contractor policies for the front operation.

Compensation And Hush Payments $50K/yr

[#23] Annual budget for smaller payouts, settlements or ongoing local goodwill payments.

Audit Compliance $50K/yr

[#28] Internal audits, third-party safety reviews and compliance checks for inoculation and containment protocols.

Data Storage And Infosec Maintenance $50K/yr

[#19] Annual maintenance, air-gapped backups, redaction workflows and infosec upkeep for sensitive exposure logs and media.

Supplies And Consumables $35K/yr

[#15, #25] Annual replacement PPE/industrial safety supplies and motel consumables (linens, toiletries, cleaning supplies).

Reserve Fund Maintenance $25K/yr

[#29] Costs associated with maintaining the reserve (administration, minimal custody/treasury fees).

Cultural Maintenance $15K/yr

[#24] Staff morale and cultural activities to maintain genuine clown appreciation (events, media licenses, memorabilia).

Psychological Recertification $12K/yr

[#8] Annual recertification costs for staff psychological testing and ongoing screening.

⚡ Cost Scenarios

📊 Baseline (baseline) $6.1M/yr

80.0% probability / year

Normal year with routine operations, scheduled research, and no major containment incidents.

routine operations scheduled research and maintenance

🚨 Minor Incident $6.6M/yr

10.0% probability / year +$500K vs baseline

Localized exposure or medical incident requiring extra medical responses, limited PR/legal actions, and short-term repairs.

accidental exposure small breach into visitor area local media inquiry

🚨 Major Breach $9.1M/yr

2.0% probability / year +$3.0M vs baseline

Significant containment failure or large-scale exposure requiring MTF deployment, relocation costs, major legal/compensation payouts and extended downtime.

large-scale exposure prolonged uncontrolled memetic dissemination forced relocation of operations

🚨 Research Scaleup $7.6M/yr

8.0% probability / year +$1.5M vs baseline

Planned or opportunistic scaling of research (purchase of specialized imaging time, hiring, and rapid R&D scale-up).

new countermeasure trial large grant-backed study urgent procurement of imaging/equipment

👥 Personnel 25 total

Role	Count	Notes
Site Manager / Executive Staff	1	On-site leadership and liaison for cover operations.
Security Officer / MTF Agent	6	On-site guards and rapid-response personnel to enforce access control and initial incident response.
Front-desk Staff / Housekeeping	5	Operates the public-facing Clown Motel cover (guest services, cleaning, reception).
Engineer / Maintenance	2	Facility and mine maintenance, equipment upkeep, and generator/utility tasks.
Mine Safety Technician	1	Mine-specific inspections, ropework and access safety.
Medical Officer / Med Tech / Nurse	1	On-site medical monitoring, triage and coordination with medevac services.
Research Scientist / Memetics Technician	5	Conducts inoculation protocols, memetic research and controlled exposures.
Psychologist / Clinical Staff	3	Pre-screening, recertification, ongoing psychological evaluation and fitness adjudication.
Administrative Staff	1	Accounting, scheduling, legal compliance coordination for the front company.

📋 Confidence Notes

Estimates are assembled from analyst ranges and reasonable midpoints; many items (property purchase price, mine remediation scope, R&D intensity, and incident frequency) have wide ranges and site-specific variability, hence medium confidence.

← SCP-2169 ↑ All SCPs SCP-2171 →