← SCP Cost Explorer Read on SCP Wiki ↗
SCP-5231 Euclid ~ medium confidence
SCP-5231
Expected annual
$2.3M
One-time setup
$4.2M
Annual recurring
$2.2M
Personnel
11
One-time setup and contingency reserves (~$4.16M) driven by lab build-out, contingency funds, and potential excavation; recurring annual costs are driven by staff wages, political/legal maintenance, and community/monitoring operations (~$2.16M/yr).
🏗️ One-Time Capital Costs Total: $4.2M
Initial Research And Lab Setup $1.0M
[#10] Secure Faraday-caged malware/memetic lab build-out and hardened infrastructure (~$1,000,000).
Contingency Reserve $1.0M
[#15] Emergency contingency / public-exposure reserve allocation (mid-range $1,000,000).
Excavation Retrieval $1.0M
[#17] Robotic/hazard excavation and secure retrieval contingency (~$250k–$2M; mid used).
Political Initial Push $450K
[#3] Initial heavy lobbying/PR/legal advocacy push (~$300k–$600k, mid-point used).
Equipment $225K
[#7, #9, #8, #20, #12] RF sensor array (~$50k), forensic kit ($25k), perimeter/operational equipment ($10k), fleet purchase ($80k), data-storage hardware (~$60k).
Faraday Feasibility Study $200K
[#16] Feasibility study for Faraday/subterranean shielding (~$100k–$300k, mid used).
Land Purchase $150K
[#4] Option taken: purchase of buffer/easement land (~$150k assumed for baseline).
Facilities $56K
[#5, #6] Shed construction and initial geotechnical survey/stabilization (build ~$6k; survey/stabilization ~$50k).
Training Initial $30K
[#19] Initial cultural immersion/training for embedded personnel (~$15k–$60k, mid used).
Embedded Agent Identity Setup $25K
[#1] Identity creation and relocation one-time setup (~$25k).
Environmental Sensors $25K
[#18] Baseline environmental sensors and initial survey (~$10k–$40k, mid used).
Faraday Full Deployment $0
[#16] Full physical Faraday deployment is considered impractical for baseline; set to $0 here (contingency/extraordinary).
Incident Legal Fund $0
[#14] Major-incident legal expenses exist but treated as scenario-driven; baseline one-time allocation set to $0 here.
🔄 Annual Recurring Costs Total: $2.2M/yr
Staff Wages $1.4M/yr
[#1, #8, #10, #11] Embedded agent salary+benefits (~$95k), field/response team salaries (~$275k), malware/memetic lab specialist team (~$650k), cybersecurity analysts (~$350k) aggregated.
Cover Story And Legal $400K/yr
[#3, #13, #14, #25] Ongoing political/legal maintenance (~$100k–$400k/yr), PR/cover operations (~$10k–$50k/yr), legal retainer (~$150k/yr), publication/archive control (~$20k/yr).
Community Stipends $60K/yr
[#2] Regular payments/subsidies to community leadership/families (range $20k–$100k; mid used).
Research And Monitoring $59K/yr
[#6, #10, #12, #18] Lab utilities (~$20k/yr), data archival/cloud (~$15k/yr), periodic subsurface scans (~$12k/yr), environmental monitoring (~$12k/yr).
Cybersecurity Tools $50K/yr
[#11] Tooling, services, threat-takedown subscriptions (~$50k/yr as estimated).
Law Enforcement Liaison $50K/yr
[#23] Ongoing liaison, joint training, equipment donations/grants (~$20k–$150k/yr; mid used).
Takedown Operations $50K/yr
[#24] Monitoring external spread and takedown/legal suppression (~$10k–$200k/yr; mid used).
Logistics And Transport $30K/yr
[#8, #20] Fleet fuel/maintenance/insurance and vehicle-operational costs (~$25k–$40k/yr; mid used).
Replacement Compensation $20K/yr
[#22] Device replacement/compensation (assume ~30 devices/yr at ~$650 avg => ~$20k/yr).
Publication Control $20K/yr
[#25] Archival access control, suppression measures, secure archives (~$10k–$50k/yr; mid used).
Medical Psych Support $20K/yr
[#21] Incident medical and psychological support (~$5k–$50k/yr; mid used).
Supplies And Consumables $18K/yr
[#9] Forensic consumables and per-incident supplies (assumed ~40 incidents/yr at ~$450 avg = ~$18k).
Data Archival $15K/yr
[#12] Cloud/off-site archival costs (~$5k–$30k/yr; mid used).
Annual Audit $12K/yr
[#26] Internal audit & compliance review (~$5k–$30k/yr; mid used).
Training Refreshers $10K/yr
[#19] Annual refresher cultural training for embedded personnel (~$5k–$15k/yr; mid used).
Rf Maintenance $8K/yr
[#7] RF sensor maintenance, connectivity, battery replacements (~$3k–$15k/yr; mid used).
Facilities Maintenance $3K/yr
[#5] Shed/camouflage landscaping maintenance and minor structural repairs (~$1k–$5k/yr; mid used).
⚡ Cost Scenarios
📊 Baseline (baseline) $2.2M/yr
83.0% probability / year
Normal year with no major incidents; ongoing monitoring, embedded cover, political/legal maintenance, and routine operations.
no major exposure regular sensor alerts only normal community cooperation
🚨 Minor Incident $2.3M/yr
15.0% probability / year +$80K vs baseline
Localized exposure or several device infections requiring extra forensics, legal responses, PR, and overtime for response teams.
sensor-detected cluster of WAN connections small public discovery requiring targeted PR/legal action
🚨 Major Breach $4.7M/yr
2.0% probability / year +$2.5M vs baseline
Significant public exposure or viral spread requiring emergency legal/PR response, major takedowns, possible excavation/containment attempt and large contingency spending.
public viral spread of WAN content law enforcement involvement / media storm decision to perform excavation or large-scale containment
👥 Personnel 11 total
Role Count Notes
Embedded Agent (deep cover) 1 [#1] One planted Foundation agent living in the community; salary included in staff_wages.
Security Officer / MTF Agent (field operatives) 3 [#8] 2–4 operatives rotation assumed as ~3 FTEs for 24/7 coverage; salaries included in staff_wages.
Research Scientist (malware/memetic lab specialists) 4 [#10] Specialist team (3–6) assumed ~4 FTEs; salaries included in staff_wages.
Cybersecurity Analyst 3 [#11] 2–4 analysts assumed ~3 FTEs for network monitoring/takedowns; salaries included in staff_wages.
📋 Confidence Notes
Many line items have wide ranges and several large contingencies depend on strategic choices (purchase vs easement, whether to attempt excavation or Faraday deployment). Baseline operational costs are reasonably well-specified; extreme engineering scenarios carry high uncertainty.
← SCP-5230 ↑ All SCPs SCP-5232 →