← SCP Cost Explorer Read on SCP Wiki ↗
SCP-3100 Euclid ~ medium confidence
SCP-3100
Expected annual
$4.4M
One-time setup
$10.7M
Annual recurring
$4.3M
Personnel
51
Initial capital requirements are substantial—roughly $10.7M in one-time buildout and contingency driven largely by subterranean refurbishment, specialized hoist/generation/robotic systems, and a large emergency excavation contingency. Annual operating costs are on the order of $4.3M/year, driven primarily by staff wages, mnestic production/research, maintenance, and cover/legal/community operations.
🏗️ One-Time Capital Costs Total: $10.7M
Emergency Excavation Contingency $5.0M
[#25] Contingent full excavation / rescue escalation (range $2M–$50M+). Representative contingency estimate used here: $5,000,000 (scenario-dependent).
Equipment $2.3M
[#4, #5, #7, #11, #12, #14, #15, #16, #17, #18, #19] One-time hardware and installed systems: mine-grade hoist/winch ($650,000), perimeter barriers ($125,000), tactical vehicles/kit ($200,000), medical equipment ($50,000), cadaver handling gear ($125,000), monitoring/sensors ($200,000), GPR/LiDAR ($125,000), robotic exploration platforms ($325,000), generators/batteries ($300,000), water pumps ($100,000), and hardened communications hardware ($125,000).
Facilities $2.1M
[#1, #2, #3] Site acquisition/purchase and structural work: includes purchase of limestone outcrop and surface admin ($600,000), surface facility renovation/hardening ($300,000), and subterranean outpost structural refurbishment/life‑support upgrades ($1,250,000).
Initial Research And Lab Setup $600K
[#10, #13] Mnestic R&D and records/lab buildout: mnestic research/pharmacy buildout ($500,000) and secure encrypted server/transcription workstations ($100,000).
Archive Major Repairs $300K
[#24] One-time major archive/repair reserve for niche repairs or major climate/structural remediation (selected midpoint $300,000).
Misc Contingency $200K
[#30] Miscellaneous one-time contingency reserve for legal surprises, sudden equipment replacement, or unexpected topology changes (partial one-time allocation).
Cover Front Registration $90K
[#1, #20] One-time legal/cover setup: registration of cover organisation, local office setup and initial legal/permit work (aggregated items from note #1 and note #20 one-time estimates: ~$30k + ~$60k = $90k).
It Hardening $50K
[#28] One-time IT hardening and cyber‑defense baseline ($20k–$80k) used here as $50,000.
🔄 Annual Recurring Costs Total: $4.3M/yr
Staff Wages $1.9M/yr
[#6, #8, #9] Annual salaries and benefits for security (18–20 guards + supervisors), on-site researchers/technicians/medical staff, and specialist operative retention (Task Force pay/hazard/retention).
Research And Monitoring $665K/yr
[#10, #13, #14, #15, #16, #28] Ongoing mnestic production/QA ($300k/yr), records/server maintenance and hosting ($40k/yr), sensor calibration/power ($50k/yr), periodic GPR/LiDAR surveys if contracted ($90k/yr), robotic platform maintenance & spares ($60k/yr), and IT/security recurring costs ($125k/yr).
Facilities Maintenance $315K/yr
[#3, #4, #5, #17, #18, #19, #24] Ongoing maintenance/inspections: subterranean outpost upkeep ($65k), hoist inspections ($40k), perimeter maintenance ($25k), generator/fuel/energy maintenance ($80k), water/pumping operations ($25k), comms maintenance ($30k), and routine archive/niche checks ($50k).
Capital Replacement $300K/yr
[#29] Annual capital replacement/depreciation reserve (5–10% of installed capital systems).
Misc Contingency $300K/yr
[#30] Annual contingency reserve for unpredictable costs (environmental remediation, ad-hoc engineering, emergency replacements).
Logistics And Transport $220K/yr
[#7, #12, #27] Vehicle maintenance, fuel and operational transport: tactical vehicle upkeep ($65k/yr), cadaver transport/logistics ($30k/yr), and routine operational consumables (food/transport/lodging & fuel) ($125k/yr).
Cover Story And Legal $210K/yr
[#20, #21] Ongoing cover/front costs and community relations: legal counsel, permits, false publications and ongoing front-company funding ($150k/yr), plus community relations/hush payments and benign hires ($60k/yr).
Insurance And Reserves $125K/yr
[#22] Insurance premiums, indemnity reserves and legal contingency fund estimated at midpoint of recommended range.
Psychological Aftercare $100K/yr
[#23] Ongoing psychological care, therapy, amnestic management, and replacement staffing support.
Supplies And Consumables $70K/yr
[#11, #12] Medical and cadaver consumables: PPE, autoclave/disposables (~$40k/yr) and cadaver transfer consumables/logistics (~$30k/yr).
Training And Certification $60K/yr
[#26] Regular safety drills, confined-space rescue, hazardous materials training and equipment certification.
⚡ Cost Scenarios
📊 Baseline (baseline) $4.3M/yr
91.0% probability / year
Normal year without major incidents: steady operations, routine maintenance, and planned research throughput.
regular operations scheduled maintenance routine mnestic sessions
🚨 Minor Incident $4.8M/yr
8.0% probability / year +$500K vs baseline
Limited containment incident or small breach requiring emergency response, repairs, temporary surge staffing, and legal/PR expenses.
localized breach or injury equipment failure requiring unscheduled repairs
🚨 Major Exploration Or Rescue $9.3M/yr
1.0% probability / year +$5.0M vs baseline
Activation of full excavation/rescue or large-scale exploration of deeper anomalous zones requiring heavy equipment, extended deployment, and specialist teams.
decision to clear/deepen anomalous zones rescue of trapped personnel / major topology change
👥 Personnel 51 total
Role Count Notes
Site Director / Executive Staff 1 [#8] On-site managerial lead to run protocols and liaise with headquarters.
Research Scientist 5 [#8] Researchers conducting mnestic protocol work and analysis (4–6 assumed).
Technician / Lab Technician 3 [#8] Technical staff maintaining equipment, life support, and lab systems (2–4 assumed).
Medical Officer 2 [#8] Medical staff to manage clinical protocols and emergencies (1–2 assumed).
Psychologist / Clinical Support 1 [#8, #23] On-site psychological support and amnestic management.
Security Officer / MTF Agent 20 [#6] Armed security staffing: ~18 guards + 2 supervisors for 24/7 coverage.
Task Force / Specialist Operative 12 [#9] Dedicated specialist operatives (Task Force retention, 10–20 range; 12 assumed).
Engineer / Maintenance 2 [#3, #4, #17] Engineers for hoist, generators, pumps, and structural maintenance.
Administrative Staff 3 [#1, #20] Local admin, cover organisation staff, and liaison roles to support front operations.
Archivist / Data Specialist 2 [#13] Specialist archivists to catalogue retrieved memories and manage secure backups.
📋 Confidence Notes
Analyst notes provide detailed line items and ranges, allowing mid‑range point estimates for most categories; uncertainty remains around scope choices (purchase vs lease), frequency/magnitude of exploration/rescue events, and local contracting variability, so confidence is moderate.
← SCP-3099 ↑ All SCPs SCP-3101 →