SCP-260 Euclid ~ medium confidence
SCP-260
Expected annual
$8.0M
One-time setup
$12.4M
Annual recurring
$6.3M
Personnel
38
Initial containment and specialized equipment require multi-million-dollar capital outlay dominated by secure site construction, research instrumentation, and contingency reserves; annual operating costs are several million, driven by security wages, research/monitoring, logistics, legal/cover operations and reserves.
🏗️ One-Time Capital Costs Total: $12.4M
Escalation Emergency Reserve $5.0M
[#25] Emergency scale-up reserve for worst-case uncontrolled spread, national-level assets or mass relocations.
Facilities $2.1M
[#1, #13] Two remote secure compounds (two endpoints) including shelters, towers, fencing and basic living space (~$2,000,000) plus preventative corridor upgrades/landing pads (~$150,000).
Legal Contingency Reserve $2.0M
[#19] One-time legal/settlement reserve fund setup to cover high-profile exposure or settlements.
Initial Research And Lab Setup $1.8M
[#11, #12] Research laboratory instrumentation and capital (~$1,000,000) plus R&D/prototyping for robotic interceptors (~$750,000).
Equipment $1.4M
[#2, #3, #4, #10, #14, #23] Sensor network install (~$300k), drone fleet purchase (~$250k), vehicles/aircraft purchase (~$600k), secure comms hardware (~$100k), energy/backups (~$60k), PPE/containment tools initial ($40k).
Asset Replacement Reserve $150K
[#24] Initial insurance/loss-of-assets reserve for destroyed drones/vehicles/equipment.
🔄 Annual Recurring Costs Total: $6.3M/yr
Staff Wages $2.8M/yr
[#5, #16] Dedicated security staff 24/7 coverage (~$2,000,000/yr) plus administrative/analyst staff (6–12 FTEs, ~$800,000/yr).
Research And Monitoring $1.1M/yr
[#2, #10, #11, #12, #15, #22] Sensor maintenance and bandwidth/subscriptions (~$80k/yr), secure comms operations (~$50k/yr), ongoing lab staff/consumables (~$300k/yr), R&D ops for robotics (~$150k/yr), satellite imagery tasking (~$50k/yr), and averaged scientific contingency campaign funding (~$500k/yr).
Logistics And Transport $480K/yr
[#3, #4] Drone operations/pilots/maintenance/fuel (~$180k/yr) plus vehicle/helicopter fuel, maintenance and crew/hangar (~$300k/yr).
Cover Story And Legal $300K/yr
[#9] Cover operations, local government relations, hush funds, leases and PR/legal cover (~$300k/yr).
Mobile Medical $300K/yr
[#6] Mobile medical team, ambulance/medevac capability and field medic staffing (~$300k/yr).
Target Compensation $200K/yr
[#8] Compensation, insurance and legal procurement for maintained target individuals (~$200k/yr assumed for maintained subject/s).
Legal Contingency Topup $200K/yr
[#19] Annual top-up to legal/settlement reserve to maintain fund readiness.
Public Infrastructure Mitigation $200K/yr
[#21] Payments/mitigation to local municipalities, road closures and temporary relocations (~$200k/yr).
Escalation Topup $200K/yr
[#25] Annual contingency funding to keep escalation reserve partially funded (~$200k/yr).
Facilities Maintenance $150K/yr
[#1, #13, #14] Site upkeep/permits (~$100k/yr for two sites), corridor/landing pad maintenance (~$30k/yr), energy system maintenance/fuel (~$20k/yr).
Forensic Mortuary Reserve $100K/yr
[#7] Forensic/autopsy, decontamination and disposal reserve (~$100k/yr assumed).
Supplies And Consumables $70K/yr
[#18, #23] Consumables and spare parts (~$60k/yr) plus PPE consumables (~$10k/yr).
Insurance Topup $50K/yr
[#24] Annual insurance/loss-of-assets premium or reserve top-up (~$50k/yr).
Psychological Support $50K/yr
[#20] Staff counseling, rotations and employee assistance (~$50k/yr).
Training And Drills $40K/yr
[#17] Periodic drills, tabletop exercises and training (~$40k/yr).
Cost Scenarios
📊 Baseline (baseline) $6.3M/yr
85.0% probability / year
Normal year with no major incidents — routine containment, monitoring, and scheduled R&D/maintenance.
routine_operations scheduled_research no_exposure_events
🚨 Minor Incident $8.3M/yr
12.0% probability / year +$2.0M vs baseline
Localized civilian exposure or single fatality leading to emergency response, legal settlement, increased PR and short-term scale-up.
civilian_casualty localized_exposure legal_settlement
🚨 Catastrophic Breach $56.3M/yr
3.0% probability / year +$50.0M vs baseline
Widespread public exposure, multiple civilian casualties or loss of control requiring national assets, mass evacuations and long-term legal/PR costs.
public_exposure multiple_casualties national_response
👥 Personnel 38 total
Role Count Notes
Security Officer / MTF Agent 30 [#5] 24/7 perimeter guards, mobile teams and transit escorts across two sites (20–40 personnel; midpoint used).
Administrative Staff / Analysts 8 [#16] Shift supervisors, data analysts, logistics coordinators and legal/HR support (6–12 FTEs; midpoint used).
📋 Confidence Notes
Analyst notes provide detailed line items and ranges allowing a reasoned budget build-up, but large ranges and contingent high-impact reserves create material uncertainty; probabilities and selected point estimates use mid-range assumptions.
← SCP-259 ↑ All SCPs SCP-261 →