← SCP Cost Explorer Read on SCP Wiki ↗
SCP-450 Euclid ~ medium confidence
SCP-450
Expected annual
$3.7M
One-time setup
$6.5M
Annual recurring
$3.6M
Personnel
19
Initial covert acquisition and structural remediation dominate up-front costs (~$6.49M one-time). Annual operations are substantial (~$3.64M/year), driven by staffing, research, insurance/cover-story maintenance, and a large capital replacement/reserve.
🏗️ One-Time Capital Costs Total: $6.5M
Facilities $5.3M
[#1, #3, #4, #12, #13, #25] Site acquisition, perimeter buildout installation, main-door retrofit, hazardous-material abatement, structural stabilization/weatherproofing, and segregated HVAC install.
Fatality Reserve $500K
[#19] One-time reserve for casualty/fatality management, initial life-insurance/severance/hush-money fund.
Contingency Reserve $300K
[#21] One-time contingency reserve for immediate breach remediation and emergency PR/legal setup.
Training And Certification $135K
[#8, #17] One-time training and certification for specialist maintenance technicians and initial pace/timing training equipment.
Equipment $89K
[#5, #10, #15, #16, #26] External cameras/sensors installation, initial PPE kit, non-electronic lighting/tools, silent footwear, and specialized non-electronic consumable tools.
Training Program Development $88K
[#27] Development of SOPs, silent-walking drills and instructor/setup fees for initial program creation.
Pre Employment Screening $40K
[#9] Initial pre-employment psychological/background screening for estimated starting staff.
Initial Research And Lab Setup $15K
[#14] Initial conservator-grade fixatives, consolidants and starter supplies for pattern maintenance (research/maintenance-specific materials).
🔄 Annual Recurring Costs Total: $3.6M/yr
Staff Wages $1.0M/yr
[#5, #6, #7, #8] Ongoing payroll: on-site guards/shift supervisors, off-site monitoring staff, rapid-response/medic team, and specialist maintenance crew wages.
Research And Monitoring $850K/yr
[#20] Annual research budget for paranormal/anthropological/pathological study, controlled experiments and publication suppression.
Cover Story And Legal $605K/yr
[#2, #19, #22, #29] Ongoing legal defense/insurance premiums/indemnities, recurring insurance costs, payments to local officials/front operations, and secure recordkeeping/personnel vetting.
Capital Replacement Reserve $600K/yr
[#30] Annual reserve for long-term asset replacement and inflation/capital renewal for buildings, vehicles, PPE and infrastructure.
Facilities Maintenance $148K/yr
[#3, #13, #23, #25] Perimeter and road upkeep, structural upkeep/weatherproofing, utilities/site operations and HVAC operation/maintenance.
Psychological Services $100K/yr
[#9] Ongoing counseling, mental health care, PTSD management and replacement/training costs due to trauma-induced attrition.
Contingency Replenishment $100K/yr
[#21] Annual replenishment budget for breach contingency fund as used.
Logistics And Transport $62K/yr
[#28] Travel, lodging and per diem for off-site/specialist maintenance crews and travel expenses for scheduled maintenance.
Training And Drills $36K/yr
[#17, #27] Annual refresher courses, silent-walking drills and instructor fees.
Biohazard Disposal And Compliance $35K/yr
[#11] Licensed transport, incineration/chemical treatment, manifests and regulatory fees for biohazardous waste disposal.
Supplies And Consumables $30K/yr
[#10, #14, #15, #16, #26] PPE replenishment, consumable conservation supplies, fuel/safety inspection supplies for non-electronic lighting, footwear replacement, and consumable tools.
Remains Removal Event Reserve $20K/yr
[#24] Expected per-year budget for occasional removal/deep decontamination events (assumes ~1 event/year at median complexity).
Medical Surveillance $15K/yr
[#18] Vaccinations, bloodwork and routine health monitoring for staff exposed to remains/biological hazards.
⚡ Cost Scenarios
📊 Baseline (baseline) $3.6M/yr
85.0% probability / year
Normal year with scheduled monthly maintenance, regular research activity, and no major breaches or fatalities.
monthly_pattern_maintenance routine_research no_breach
🚨 Minor Incident $3.8M/yr
12.0% probability / year +$200K vs baseline
Small containment incident requiring rapid-response mobilization, limited remediation, temporary research suspension and PR/legal attention.
small_breach single_fatality_or_injury localized_decontamination
🚨 Major Breach $5.6M/yr
3.0% probability / year +$2.0M vs baseline
Significant breach or civilian exposure requiring large-scale lockdown, mass remediation, legal action, indemnities, and possible replacement of staff/equipment.
large_scale_breach civilian_exposure multiple_fatalities
👥 Personnel 19 total
Role Count Notes
Security Officer / MTF Agent 6 [#6] Two-per-shift patrol staff to cover perimeter and site security (minimal recommended staffing).
Security Supervisor / Shift Lead 2 [#6] Supervisors/backfill to avoid single points of failure and cover rotations.
Rapid-Response Team / MTF Agent 4 [#7] On-call containment/response team including medics; higher overtime readiness costs.
Medic / Medical Officer 1 [#7, #18] Trauma medic with biohazard training assigned to rapid-response duties.
Specialist Maintenance / Ritual Technicians 3 [#8] Trained technicians who perform monthly pattern maintenance under strict timing/noise rules.
Remote Monitoring Operator 2 [#5] Off-site staff monitoring perimeter cameras/sensors and alarms.
Site Director / Administrative Staff 1 [#29] Local site administration, liaison, and oversight of cover-story operations.
📋 Confidence Notes
Analyst notes provide detailed line items and sensible mid-range estimates, but site-specific variables (location, condition, frequency of incidents) and anomalous behavior introduce substantial uncertainty.
← SCP-449 ↑ All SCPs SCP-451 →