← SCP Cost Explorer Read on SCP Wiki ↗
SCP-5442 Euclid ? low confidence
SCP-5442
Expected annual
$24.7M
One-time setup
$4.2M
Annual recurring
$23.7M
Personnel
31
First-year one-time startup costs are modest (~$4.2M) dominated by specialized equipment and deployment; recurring annual operations are large (~$23.7M/yr) driven primarily by personnel, political influence/cover operations, and a recommended $10M emergency contingency reserve.
🏗️ One-Time Capital Costs Total: $4.2M
Equipment $3.3M
[#4, #5, #6, #15, #20, #21, #22] Includes remote-entry/drilling design/procurement and integration ($1,250,000), sensor suite deployable kit ($400,000), Faraday/secure vault hardware ($150,000), mobile biohazard destruction unit ($1,000,000), initial multi-site sensor deployment ($200,000), forensic IT setup ($250,000), and initial phone-forensics memetic-safe processing hardware ($50,000).
Initial Research And Lab Setup $750K
[#7, #17, #18, #29] Includes dedicated lab buildout ($200,000), special materials/thaumaturgical containment research setup ($200,000), protocol design/initial trials ($300,000), and archival/redaction tooling ($50,000).
Legal Identity Infrastructure $150K
[#13] One-time creation of persistent false legal identity infrastructure and supporting documentation to explain audit trails and bank anomalies.
Facilities $0
[]
🔄 Annual Recurring Costs Total: $23.7M/yr
Contingency Fund Reserve $10.0M/yr
[#23] Recommended emergency/reserve fund availability for rapid-response to large-scale emergent Tartarean manifestations or nationwide mobilization (~$10M).
Staff Wages $4.5M/yr
[#1, #2, #7, #10, #21] Night-janitor cover payroll (6 embedded agents ~$450k/yr), Dalet-12 MTF operational salaries (12 personnel ~$1.8M/yr), memetic/forensic specialists (4–6 specialists budgeted ~$1.0M/yr), counter-forensic accountants salaries (~6 @ $900k/yr), and forensic financial analysts/support (~$300k/yr) — aggregated as staff wages.
Cover Story And Legal $4.3M/yr
[#11, #13, #24, #26, #28] Political/legislative influence & maintenance of congressional assets (~$2.5M/yr), ongoing legal/account management for false identities (~$250k/yr), communications/OPSEC/media control (~$350k/yr), insurance/legal liability buffer (~$750k/yr), and public infrastructure compensation/cleanup contingency (~$500k/yr).
Logistics And Transport $1.4M/yr
[#12, #14, #15] Cover-story incident response and transport (~$300k/yr), operation-specific procurement mimicry (~$300k/yr), and hazardous-material disposal/transport baseline (~$750k/yr).
Training And Memetic Inoculation $1.0M/yr
[#25] Training, ongoing memetic inoculation and maintenance for Congressional Whips and Level-1 personnel (~20 assets @ $50k/yr).
Administrative Overhead $900K/yr
[#27] Program management, procurement admin, security clearances and auditing (estimated 10–15% of direct program costs; midpoint used).
Facilities Maintenance $500K/yr
[#16, #20] Building repairs/maintenance and annual monitoring/travel/support for deployed sensor sites (~$200k for repairs + ~$300k monitoring/travel).
Supplies And Consumables $440K/yr
[#3, #4, #5, #6, #17, #19, #30] Medical/psych care for exposed personnel (~$150k/yr), spare tooling/replacements for remote rigs (~$150k/yr), sensor maintenance/calibration (~$25k/yr), secure offsite backups (~$30k/yr), thaumaturgical consumables/field kits (~$50k/yr), replacement/expendables for destroyed electronics (~$25k/yr), and small-animal handling (~$10k/yr).
Research And Monitoring $395K/yr
[#8, #18, #22, #29] Euler–Melborne testing program and administration (~$125k/yr), ongoing experimental ops (~$200k/yr), phone storage/ongoing review (~$10k/yr), and archival staffing (~$60k/yr).
Amnestic Agents And Procedures $200K/yr
[#9] Amnestic drug treatments and administration staff for ~50 treatments/yr budget baseline.
Software And Feeds $100K/yr
[#10] Specialized monitoring software, bill-scanning feeds and subscriptions to support counter-forensic accounting (~$100k/yr).
⚡ Cost Scenarios
📊 Baseline (baseline) $23.7M/yr
74.0% probability / year
Normal operational year with no major containment incidents; routine experiments and monitoring continue.
routine_observation scheduled_experiments regular_political_maintenance
🚨 Minor Incident $24.5M/yr
20.0% probability / year +$800K vs baseline
Localized public exposure or equipment damage requiring responses: cover-story ops, amnesticization, limited repairs and replacement equipment.
localized_equipment_damage small_public_exposure evidence_cache_discovery
🚨 Major Breach $31.7M/yr
5.0% probability / year +$8.0M vs baseline
Significant containment failure or Tartarean manifestation requiring large-scale mobilization, mass amnesticization, and temporary escalation of political influence operations.
sustained_memetic_spread large_public_incident widespread_infrastructure_effects
🚨 Catastrophic Manifestation $73.7M/yr
1.0% probability / year +$50.0M vs baseline
Uncontrolled Tartarean manifestation affecting public infrastructure and requiring nationwide emergency response, mass evacuations and containment.
nationwide_memetic_spread infrastructure_collapse major_public_panic
👥 Personnel 31 total
Role Count Notes
Security Officer / MTF Agent 12 [#2] Dalet-12 operational personnel assigned to nightly observation, breach attempts, medics and mission planners; fully burdened cost basis ~$150k/yr each.
Embedded Cover Personnel (Night Janitors) 6 [#1] Dalet-12 members employed as Ariel Rios night janitors to provide legal cover and observation; ~$60k salary plus benefits per person.
Research Scientist / Memeticist 5 [#7] Forensic memetic research team (linguists, memeticists, occultists); 4–6 specialists budgeted at ~$200k/yr fully burdened each.
Counter-Forensic Accountant 6 [#10] Full-time accountants monitoring Congressional appropriations and performing counter-forensic work; ~6 @ $150k fully burdened.
Forensic Financial Analyst / IT Support 2 [#21] Analysts and secure IT support for tracking exotic transfers and maintaining forensic financial capabilities; aggregated in staff wages.
📋 Confidence Notes
Estimates are order-of-magnitude and rely on subject-matter judgment; large uncertainty arises from political influence spending, contingency/reserve sizing, and incident frequency/severity of anomalous (memetic/thaumaturgical) events.
← SCP-5441 ↑ All SCPs SCP-5443 →