SCP-5180 Euclid ~ medium confidence
SCP-5180
Expected annual
$21.8M
One-time setup
$42.0M
Annual recurring
$21.2M
Personnel
105
Initial capital investment is substantial (tens of millions) for specialized containment, labs and a research program; recurring operations are driven by staffing, ongoing research, security, and utilities, producing annual costs in the low tens of millions.
🏗️ One-Time Capital Costs Total: $42.0M
Initial Research And Lab Setup $25.0M
[#9, #20, #13] Reverse-engineering and high-end materials analysis lab outfitting ~$5,000,000 plus initial trans-dimensional research program capital ~$20,000,000; includes high-end imaging/cryopreservation fit-out.
Contingency Reserve $10.0M
[#19] One-time contingency/catastrophic response fund (reserve) sized in the mid-range (~$10M).
Facilities $5.7M
[#5, #23] Species-appropriate containment build-outs (large aquatic tanks, aviaries, secure bio-units) estimated at ~$5,500,000 plus archival/vault fit-out ~$150,000.
Equipment $1.2M
[#4, #10, #12, #17] Capture equipment startup kits for teams ~$600,000; initial secure servers/IT hardware ~$250,000; initial security electronics/hardware ~$300,000; specialized crates/transport gear ~$100,000.
Autopsy One Time $100K
[#13] Historical/one-off large autopsy and advanced analysis ~ $100,000.
🔄 Annual Recurring Costs Total: $21.2M/yr
Staff Wages $7.4M/yr
[#1, #2, #6, #7, #9, #10, #18] Salaries for monitoring analysts, rapid-response operatives, veterinarians/keepers/lab techs, xenolinguists, reverse-engineering engineers and site security; aggregated from line-item staff estimates.
Research And Monitoring $6.0M/yr
[#7, #9, #17, #20] Ongoing R&D: per-device reverse-engineering projects, xenolinguistic program materials, ML/language model development and ongoing trans-dimensional research program operations (~$5M+ other items).
Misc Overhead $2.8M/yr
[#25] Administrative overhead (HR, payroll, procurement, insurance-like reserves) applied as ~15% organizational overhead on top of operational recurring budgets.
Decommissioning And Long Term Care $1.0M/yr
[#24] Program-level long-term care/liability for long-lived subjects and life-long care planning (~$500k–2M/yr depending on census).
High Security Infrastructure $900K/yr
[#10] Electronics/security amortization, CCTV/thermal/biometric systems and EMP-hardening recurring amortization (~$100–300k/site/yr across sites; aggregated).
Logistics And Transport $850K/yr
[#3, #12, #22] Per-deployment charters/airlift (~$200–600k total), specialized transfer/crating and international travel/permits (~$350–500k aggregated).
Supplies And Consumables $560K/yr
[#4, #21, #13, #14] Field consumables and annual replacement capture gear (~$200k), lab/husbandry consumables (~$250k), sample storage (~$10k), biohazard/disposal (~$100k).
Utilities And Life Support $500K/yr
[#11] Electricity, water, filtration, compressed gases and generators for aquatic tanks, aviaries and labs (~$300–800k/yr).
Facilities Maintenance $350K/yr
[#5, #23] Ongoing maintenance, energy and fit-out upkeep for enclosures and archival/storage (~$150–500k for enclosures; archival storage maintenance).
Cover Story And Legal $300K/yr
[#15] Covert public affairs, legal counsel, liaison payments and incident cover budgets (~$100–500k/yr typical).
Amnestic Administration $300K/yr
[#8] Annual amnestic administration (drugs, medical monitoring, staff time) budgeted ~$135–450k/yr — mid-range used here.
Secure It Ops $150K/yr
[#1, #17] Ongoing secure data storage, encrypted ops, servers/comms maintenance and basic compute/storage costs (~$50–200k/yr plus servers/ops from monitoring).
Personnel Training $125K/yr
[#16] Regular non-lethal capture, simulation exercises, cross-cultural handling and joint drills (~$50–200k/yr).
Contingency Replenishment $0/yr
[#19] Contingency fund is budgeted one-time; no fixed annual replenishment assumed here.
Cost Scenarios
📊 Baseline (baseline) $21.2M/yr
53.0% probability / year
Normal year with routine monitoring, deployments, research and maintenance; no major incidents or breaches.
routine_operations occasional_deployments standard_research_timeline
🚨 Minor Incident $21.6M/yr
40.0% probability / year +$350K vs baseline
Several remote SCP-5180 events requiring multiple additional deployments, extra amnestic administrations and limited reverse-engineering tasks.
remote_detection_event multiple_witnesses extended_field_operations
🚨 Major Breach $29.2M/yr
5.0% probability / year +$8.0M vs baseline
Significant containment breach or mass SCP-5180 event requiring emergency evacuation, large-scale covert actions, heavy R&D ramp-up and contingency fund draw.
containment_breach mass_event international_exposure
🚨 Political Exposure $23.7M/yr
2.0% probability / year +$2.5M vs baseline
A high-profile exposure requiring major legal settlements, diplomatic mitigation and sustained cover-story operations.
media_leak local_government_investigation diplomatic_incident
👥 Personnel 105 total
Role Count Notes
Monitoring Analyst 4 [#1] Front-line monitoring and intelligence analysts.
Rapid Response Operative / Field Agent 24 [#2] Field operatives across 4 regional teams (6 operatives/team).
Veterinarian 6 [#6] Vets distributed across ~3 active sites.
Animal Care Technician / Keeper 12 [#6] Husbandry staff for species-appropriate care.
Lab Technician 6 [#6, #9] Technicians supporting husbandry and reverse-engineering labs.
Xenolinguist / Cognitive Researcher 4 [#7] Staff for language/cognitive programs and long-term socialization.
Engineer / Research Scientist 6 [#9, #20] Engineers and scientists for reverse-engineering and R&D.
Security Officer / MTF Agent 30 [#2, #10] Manned site security and rapid reaction personnel across sites.
Site Director / Executive Staff 3 [#5, #10] Site leadership for each active containment site.
Medical Officer / Medic 6 [#2, #6] Field medics and clinical staff supporting deployments and site care.
Administrative Staff 4 [#25] HR, procurement and administrative support included in overhead.
📋 Confidence Notes
Estimates are based on detailed analyst ranges but many items (event frequency, scale of research program, contingency drawdowns) are uncertain, producing medium confidence.
← SCP-5179 ↑ All SCPs SCP-5181 →