SCP-3080 Euclid ~ medium confidence
SCP-3080
Expected annual
$2.3M
One-time setup
$3.7M
Annual recurring
$2.2M
Personnel
12
One-time setup costs are dominated by containment construction, initial research/R&D and a large contingency reserve; annual costs are driven by security staffing, research, counseling, legal/cover operations, and incident preparedness.
🏗️ One-Time Capital Costs Total: $3.7M
Contingency Fund Allocation $2.0M
[#21] Reserve allocation for high-impact public incidents, legal settlements, mass amnestic operations, or major infrastructure repairs (chosen mid-range of $1M–$5M).
Initial Research And Lab Setup $700K
[#13, #24] Initial research ramp-up and R&D program startup costs for controlled studies, lab instruments, and mitigation R&D. Combines item #13 initial research ramp-up and #24 initial R&D program.
Facilities $600K
[#1] Containment cell construction/retrofit for two adjacent humanoid cells, interaction room, sally-ports, independent HVAC, blackout lighting, emergency restraints and passthroughs. Estimate chosen mid-range of provided $250k–$800k.
Equipment $320K
[#2, #3, #10, #12, #18, #20] CCTV/audio hardware & archival deployment (#2), access-control hardware initial deployment (#3), specialized restraint/transport cages initial (#10), mail/communications screening equipment initial (#12), armored/secure vehicle purchase (#18), IT/air-gap hardware and hardened workstations initial (#20).
Initial Personnel Vetting $80K
[#6, #17] Upfront psychological screening, deep background checks and special personnel vetting for candidate pool (combined initial vetting and initial background checks for assigned staff/partners).
Backup Power Hardware $30K
[#19] One-time generator/UPS hardware for contingency/uninterruptible power to containment suite (range $10k–$50k).
🔄 Annual Recurring Costs Total: $2.2M/yr
Staff Wages $830K/yr
[#4, #5] Dedicated on-site security staffing (24/7; ~10 guards, benefits/overtime included ~ $650k/yr) and containment/technical staff (2 containment technicians/researchers ~ $180k/yr).
Research And Monitoring $300K/yr
[#13, #24] Ongoing data analysis, controlled experiments, laboratory analyses, software licenses, and continued R&D/mitigation development.
Amnestic And Coverup $200K/yr
[#14] Budget for amnestic procedures / sedation / witness relocation / settlements / aftercare and routine cover-up operations.
Cover Story And Legal $125K/yr
[#15] Legal retainer, PR resources, FOI/cover administration, and incident response legal costs (retainer & incident funds).
Incident Response And Training $125K/yr
[#11] Rapid-response team training, range time, equipment amortization and regular drills for violent breach/third-party intrusion risk.
External Monitoring $120K/yr
[#22] Proactive monitoring of social media, investigative operations into obsessive individuals, and liaison expenses with local law enforcement under cover.
Contingency Replenishment $100K/yr
[#21] Annual replenishment target for the contingency reserve to maintain readiness after any use of funds.
Counseling Program $80K/yr
[#7] Weekly counseling sessions for assigned personnel and partner inclusion (retainer or contracted sessions and partner reimbursements).
Mail Communications Labor $80K/yr
[#12] Labor and processing costs for rigorous screening of incoming/outgoing communications, mail X-ray, quarantined electronic review and logging.
Compensation Premiums $60K/yr
[#16] Retention/hazard premiums and incentives for restricted-assignment personnel (10–20% premium applied to assigned team salaries).
Administrative Overhead $40K/yr
[#23] Documentation, incident reporting, auditing, internal reviews and administrative systems.
Logistics And Transport $30K/yr
[#18] Operational costs for secure transport teams and vehicle operations (fuel, maintenance, crews).
Medical Care $25K/yr
[#9] Routine medical checkups, psychiatric evaluations, medications and on-site medical staff time for SCP-3080-1 and -2.
It Security Ops $25K/yr
[#20] Ongoing cybersecurity, air-gapped maintenance, encryption and hardened workstation operations.
Personnel Vetting And Reevaluation $20K/yr
[#6, #17] Periodic re-evaluations, background-check renewals and relationship verification (annual reassessments and reinvestigations).
Personnel Rotation Training $20K/yr
[#8] Ongoing training, onboarding, simulation drills and replacement/updating of training materials (1–3 replacements/year budgeted).
Facilities Maintenance $15K/yr
[#19] Ongoing energy/utilities premium and maintenance for containment suite (HVAC redundancy, generator upkeep, climate control).
Supplies And Consumables $15K/yr
[#25] Food, linens, cleaning, PPE, disposable restraints and other consumables for housed subjects.
Security Systems Maintenance $12K/yr
[#3] Maintenance, licensing, testing and calibration for access-control hardware, intrusion sensors, and door systems.
Data Storage Maintenance $8K/yr
[#2] Recurring storage, archival maintenance, and redundant encrypted backup costs for CCTV/audio records.
Specialized Restraint Maintenance $6K/yr
[#10] Replacements, maintenance and training for high-capacity restraining gear and reinforced transport cages.
Cost Scenarios
📊 Baseline (baseline) $2.2M/yr
89.0% probability / year
Normal year with ongoing containment, research, counseling and preparedness; no major public incidents or large-scale amnestic operations.
steady-state operations routine monitoring no breach or public exposure
🚨 Minor Incident $2.4M/yr
8.0% probability / year +$150K vs baseline
Localized incident (stalking discovered, small breach attempt or single-civilian exposure) requiring limited legal action, targeted amnesticization and repairs.
targeted stalking discovered small-scale property damage or assault limited amnestic/legal response
🚨 Major Breach $3.9M/yr
2.0% probability / year +$1.7M vs baseline
Violent breach or containment failure causing injury or death, major medical/legal costs, large repairs and significant investigations.
violent breach civilian casualties major legal/medical payouts
🚨 Public Exposure $5.9M/yr
1.0% probability / year +$3.7M vs baseline
High-visibility leak or mass obsession event requiring widescale amnesticization, major PR/legal campaign and heavy contingency fund usage.
media leak mass obsession or kidnapping event large-scale legal/amnestic operation
👥 Personnel 12 total
Role Count Notes
Security Officer / MTF Agent 10 [#4] 24/7 dedicated security staffing (three shifts, overlap for breaks); estimate based on 8–12 personnel (10 used).
Containment Technician / Researcher 2 [#5] Full-time containment/technical staff (1–3 recommended; 2 used for baseline).
📋 Confidence Notes
Analyst notes provide detailed ranges for many line items enabling a reasoned estimate, but significant uncertainty remains around incident frequency, size of required contingency spend, and ongoing R&D ambition—hence medium confidence.
← SCP-3079 ↑ All SCPs SCP-3081 →