SCP-3528 Euclid ~ medium confidence
SCP-3528
Expected annual
$3.3M
One-time setup
$7.4M
Annual recurring
$3.3M
Personnel
25
First-year capital expenditures are roughly $7.2M driven by construction of a large reinforced, sound‑isolated aviary and specialized detection/response equipment; recurring annual operations are roughly $3.30M driven by staff wages, research, veterinary care, and ongoing maintenance/supplies.
🏗️ One-Time Capital Costs Total: $7.4M
Facilities $4.3M
[#1, #2, #16] Construction of the reinforced aviary (~$3.0M chosen midpoint), large-volume acoustic room-within-room treatment (~$0.8M), and infrastructure/HVAC installation (~$0.5M).
Equipment $1.5M
[#3, #4, #5, #10, #11, #14, #15, #20, #25, #24] Initial purchase/installation of reinforced interior netting ($150k), inert-gas fire suppression ($200k), automated feeding/robotics ($150k), perimeter sensors/CCTV ($150k), ultrasonic arrays ($85k), PPE initial stock ($30k), emergency capture gear/drones ($100k), rapid-response setup hardware ($400k), secure forensic vault initial ($30k), and representative heavy-lift/relocation contingency per-event estimate ($200k).
Long Tail Legal Reserve $1.0M
[#27] One-time reserve fund for legal defense/settlements and liability contingency.
Initial Research And Lab Setup $350K
[#12] In-house basic lab setup and initial acquisition of research instruments (DNA/sequencing basics, histology prep, imaging access coordination).
Heavy Lift Per Event $200K
[#24] Representative per-event heavy-lift / crane / special-transport cost (budgeted as on-call one-time per relocation event).
Front Company Setup $50K
[#8] One-time setup costs for front company/cover story (legal/registering, minimal physical front-office setup).
🔄 Annual Recurring Costs Total: $3.3M/yr
Staff Wages $1.3M/yr
[#9, #13] Security guards/control-room operators and research team salaries (security payroll pool + research staff + small admin ops).
Administrative Overhead $431K/yr
[#26] Program management, accounting, auditing and contingency reserve (estimated at 15% of recurring operational budget per note).
Research And Monitoring $400K/yr
[#12, #23, #11] Contracted imaging/sequencing budgets and an ongoing acoustic research/countermeasure program (multi-year R&D) plus data storage/analysis for ultrasonic monitoring.
Cover Story And Legal $300K/yr
[#8, #21] Ongoing HR/legal costs to maintain discriminatory containment policies, cover story upkeep, local contracts, disinformation and community relations.
Veterinary Care $250K/yr
[#7] Specialized veterinary salaries/tech support, emergency treatment, necropsies and carcass disposal/incineration.
Supplies And Consumables $200K/yr
[#6, #14, #15, #17, #18] Food procurement and quarantine housing (~birds/carcasses), PPE replacements, emergency gear replenishment, guano/waste handling, and general consumables/replacement parts.
Rapid Response Readiness $100K/yr
[#20] Training, exercises, spare equipment caches and readiness costs for the rapid-response unit.
Medical Monitoring $75K/yr
[#22] Staff medical monitoring, neurological baseline assessments, and treatment funds for telepathic ultrasound exposures.
Facilities Maintenance $60K/yr
[#3, #4, #10, #11] Annual maintenance for netting inspections/replacements, fire-suppression servicing, sensor maintenance and acoustic absorber upkeep.
Energy And Power $60K/yr
[#16] Electricity and generator fuel/backups to run HVAC/climate control, lighting and 24/7 systems for the large enclosed volume.
Logistics And Transport $50K/yr
[#19, #6] Airspace liaison/radar monitoring and routine transport/logistics for feed and supplies.
Long Tail Legal Replenishment $50K/yr
[#27] Annual replenishment allocation for legal/liability reserve as incidents occur.
Forensic Storage $6K/yr
[#25] Climate-controlled storage and oversight costs for the fused human-like skeleton samples.
Cost Scenarios
📊 Baseline (baseline) $3.3M/yr
94.0% probability / year
Normal year with routine operations, no major incidents.
no breach routine research and maintenance standard feeding and monitoring
🚨 Minor Incident $3.5M/yr
5.0% probability / year +$200K vs baseline
Localized containment incident (minor structural damage, small escape quickly recontained) requiring repairs, PR/legal response and temporary operational surge.
localized breach small structural or sensor damage limited public exposure requiring PR/legal response
🚨 Major Breach $5.8M/yr
1.0% probability / year +$2.5M vs baseline
Significant containment failure or high-profile incident (aircraft damage, serious structural damage, public exposure) requiring large legal/compensation payouts, major repairs and emergency response.
large breach aircraft incident public/political exposure
👥 Personnel 25 total
Role Count Notes
Security Officer / MTF Agent 12 [#9] 24/7 security personnel for perimeter and internal patrols; estimate based on 8–12 guards suggested.
Control Room Operator 3 [#9, #10] Sensor/CCTV operators and alarm monitoring staff.
Research Scientist 2 [#12, #13, #23] Senior researchers leading acoustic and biological research.
Research Technician 2 [#12, #13] Lab technicians supporting sequencing, imaging and sample prep.
Veterinarian / Vet Tech 2 [#7] Veterinary staff to care for SCP and prey animals, plus emergency response.
Engineer / Maintenance 2 [#16, #18] HVAC, structural and equipment maintenance staff for facility systems and nets.
Administrative Staff 2 [#8, #26] HR, program management, legal liaison and administrative support for cover operations.
📋 Confidence Notes
Estimates are built from analyst ranges in the notes; many line items (acoustic isolation, R&D, legal risk) have large ranges and scenario frequency is subjective, so totals are approximate but grounded in the provided ranges.
← SCP-3527 ↑ All SCPs SCP-3529 →