← SCP Cost Explorer Read on SCP Wiki ↗
SCP-3533 Euclid ~ medium confidence
SCP-3533
Expected annual
$7.5M
One-time setup
$7.7M
Annual recurring
$7.2M
Personnel
61
One-time setup is estimated at $7,720,000 driven primarily by lab buildout, initial R&D seed, property/control acquisition, contingency reserves and specialized equipment/transport. Recurring annual costs are estimated at $7,225,000/yr, driven mainly by specialized staff wages (Class‑W observers and rapid‑response teams), mnestic pharmaceutical supply, lab operations and legal/cover operations.
🏗️ One-Time Capital Costs Total: $7.7M
Initial Research And Lab Setup $2.0M
[#8] Memetics-capable analytical lab buildout and instrumentation (GCMS, memetic-safety engineering integration).
Equipment $1.6M
[#5, #7, #10, #14, #20, #21, #23] Vehicles & containment crates, secure inventory IT build elements, PPE kit-up, detection setup hardware, archive supplies, surveillance procurement, and disposal equipment capital (incinerator/neutralization hardware).
Initial R And D Seed $1.2M
[#9] Initial R&D seed funding for mitigation/neutralization/disposal program (multi-year initial capital).
Contingency Reserve Seed $1.0M
[#16] Seed reserve fund for large/unexpected replenishing events; initial one-time capitalization.
Property Control Acquisition $750K
[#12] Purchase/lease/covert acquisition budget for LOI/POI parcel (urban-vs-rural variance reflected in range; mid-range used).
Long Term Disability Reserve $600K
[#17] Initial reserved fund for long-term disability/compensation for chronically affected staff.
Facilities $350K
[#6, #11] Site-19 anomalous-items storage fitout and initial perimeter secure-up (fence/sensors/power) capital costs.
Training Development $90K
[#15] One-time SOP and training course development (memetic-safe SOPs, initial courses, materials).
Cover Story Ip Setup $80K
[#25] One-time creation/registration of cover narrative intellectual property, dummy company setup, initial web/IP assets.
🔄 Annual Recurring Costs Total: $7.2M/yr
Staff Wages $4.3M/yr
[#1, #3, #4, #11, #19, #24] Salaries/benefits for 12 Class‑W observers, field containment teams (8 teams), site guards, financial analysts, psychiatric/medical staff and program/admin staff (includes overtime/readiness for teams).
Research And Monitoring $820K/yr
[#8, #9, #19] Ongoing lab staff, consumables and operating costs for memetic/chemical characterization, continued R&D follow-up funding (post-initial seed), and data feeds supporting financial correlation monitoring.
Cover Story And Legal $645K/yr
[#12, #13, #18, #25] Ongoing legal/holding costs for property control, cover operations payments to retailers/PR suppression, internal legal counsel and maintenance of cover IP/PR assets.
Supplies And Consumables $550K/yr
[#2, #10] Class‑W mnestic pharmaceutical manufacture/supply and PPE/decon consumables used during seizures and handling.
Facilities Maintenance $400K/yr
[#5, #6, #7, #11, #20, #21, #23] Vehicle maintenance & fuel, Site-19 storage upkeep, secure IT support, security sensors/tech upkeep, archive storage upkeep, surveillance archival/support, and disposal infrastructure operations.
Public Safety And Cleanup $200K/yr
[#22] Annual operational reserve for civilian-facing cleanup, reimbursements, and large-area recall/cleanup episodes.
Contingency Fund Replenish $100K/yr
[#16] Annual replenishment budget for the contingency/incident response fund as incidents draw it down.
Logistics And Transport $90K/yr
[#14] Call-center/hotline and on-call detection/reporting operations, coordination costs for rapid retail reporting and transport scheduling.
Training And Sops $50K/yr
[#15] Annual refresher training, drills, and SOP updates.
Long Term Disability Insurance $50K/yr
[#17] Annual insurance premiums and ongoing costs for long-term disability coverage for affected staff.
⚡ Cost Scenarios
📊 Baseline (baseline) $7.2M/yr
80.0% probability / year
Normal year with routine monitoring, occasional isolated replenishing events handled within planned operations and reserves.
isolated_replenishing_events routine_lab_ops standard_seizures
🚨 Minor Incident $7.7M/yr
15.0% probability / year +$500K vs baseline
Regional spike in replenishing events requiring multiple simultaneous seizures, overtime, increased mnestic dosing and moderate contingency drawdown.
regional_multi-store_manifestation increased_overtime temporary_public_cleanup
🚨 Major Breach $10.2M/yr
5.0% probability / year +$3.0M vs baseline
Widespread replenishing events or a persistent replenishing wave requiring emergency property purchase/secure-up, large-scale neutralization R&D, heavy PR/legal operations and major contingency activation.
widespread_replenishing mass_public_exposure emergency_neutralization_campaign
👥 Personnel 61 total
Role Count Notes
Class-W Observers (stationed) 12 [#1] Dedicated monitoring personnel continuously observing replenishing-event indicators and coordinating notifications.
Field Containment Agents / Response Team Members 32 [#4] Eight mobile response teams (assumed ~4 personnel per team) for retail seizures, transport and on-call readiness; included in team salary estimates.
Security Officer / Site Guards 6 [#11] Perimeter guards for LOI/POI-3533 (6 guards reported) providing 24/7 rotations.
Administrative Staff / Program Management 6 [#24] Program manager(s), procurement, HR and administrative support for the containment program.
Financial Analyst / Market Monitoring 2 [#19] Small analyst team monitoring correlated ticker and providing modeling and compliance oversight.
Medical Officer / Psychiatrist 3 [#3] Psychiatric and cognitive-health support staff (2–4 clinicians estimated; 3 used here) for screening, therapy and mnestic side-effect management.
📋 Confidence Notes
Estimates are drawn from analyst ranges and mid-point selections; many line items were provided as ranges and several assumptions were made about staffing mixes, property costs, and the portioning of recurring vs one-time items. Antimemetic operational requirements create upward pressure on wages and specialized procurement but specific frequency of replenishing events and local property pricing remain uncertain.
← SCP-3532 ↑ All SCPs SCP-3534 →