← SCP Cost Explorer Read on SCP Wiki ↗
SCP-5457 Euclid ? low confidence
SCP-5457
Expected annual
$31.7M
One-time setup
$31.0M
Annual recurring
$31.4M
Personnel
54
One-time capital of approximately $31.0M for land, bases, caches, fleet and concealment; recurring operations ~ $31.43M/yr driven primarily by ongoing food/material provisioning for ~23,000 individuals, logistics, and legal/cover operations.
🏗️ One-Time Capital Costs Total: $31.0M
Facilities $24.1M
[#1, #2, #3, #10] Land acquisition, shore-side base construction, underwater/shore caches/airlocks, and major concealment/fortification engineering works.
Equipment $5.7M
[#4, #11] Fleet capital (boats/ROVs/submersibles) and surveillance/sensor hardware (sonar arrays, cameras, drones).
Initial Research And Lab Setup $750K
[#14] Secure BSL-2 lab buildout, analyzers, refrigerated storage and sample handling equipment for biological/toxicology work.
Legal Shell Setup $275K
[#19] One-time setup of shell entities, consultancies and initial legal retainer for cover operations.
Ppe And Quarantine $150K
[#16] One-time purchase of hazmat suits, portable decon showers, quarantine rooms and isolation gear.
Training And Protocol Setup $55K
[#23] One-time development of SOPs, scripts, mock interactions, and roleplaying materials for cultural interaction protocols.
Program Summary Note $0
[#30] Program-level indicative summary (no additional one-time cost assigned here; captures analyst summary ranges).
🔄 Annual Recurring Costs Total: $31.4M/yr
Supplies And Consumables $15.1M/yr
[#6, #25] Regular food/material provisioning for ~23,000 individuals and long-term structural/building materials deliveries.
Staff Wages $3.5M/yr
[#8] Permanent staff salaries for site operations, security, divers, medics, logisticians (aggregate estimate based on analyst salary breakdown).
Logistics And Transport $2.9M/yr
[#5, #7, #24] Fleet operation & maintenance, logistics program for deliveries, and emergency breach/rapid-response transport capabilities (boats/ROVs/drills).
Contingency And Insurance Reserve $2.8M/yr
[#28] Recurring contingency/insurance reserve sized at ~10% of annual operating budget to cover unforeseen exposure, litigation, equipment loss, or buyouts.
Research And Monitoring $2.5M/yr
[#12, #13, #15, #26] Surveillance operations & data analysis, research & exchange program funding, biomedical research staff/consumables, and environmental monitoring/remediation.
Cover Story And Legal $2.2M/yr
[#18, #20, #21] Ongoing diplomacy/legal/cover operations, compensation to local stakeholders, and visitor/researcher suppression/information control.
Contract Security Consultants $1.1M/yr
[#9] Recurring contracts for security consultants and concealment specialists.
Administrative Overhead $900K/yr
[#29] Administrative overhead: office costs, utilities, communications, and miscellaneous consumables (budgeted within analyst-provided approximate range).
Medical Readiness $275K/yr
[#17] Field ambulances, medical consumables, periodic checks, medevac protocols and small clinic staffing.
Hr Recruiting And Vetting $175K/yr
[#22] Recruiting premium, nationality vetting, relocation/visa costs and cultural training.
Hazardous Waste Disposal $55K/yr
[#27] Disposal contracts and regulatory compliance for biological wastes.
Facilities Maintenance $0/yr
[]
⚡ Cost Scenarios
📊 Baseline (baseline) $31.4M/yr
88.0% probability / year
Normal year with no major incidents; ongoing provisioning, logistics, research and cover operations only.
no breaches standard provisioning and operations
🚨 Minor Incident $32.9M/yr
10.0% probability / year +$1.5M vs baseline
Small-scale discovery or localized breakout requiring targeted capture, legal payments, extra logistics and PR response.
localized escape targeted public disclosure small capture ops
🚨 Major Breach $39.4M/yr
2.0% probability / year +$8.0M vs baseline
Large-scale breach or public exposure event requiring extended military/containment response, widespread recapture, large buyouts/legal settlements and infrastructure replacement.
mass escape significant public exposure destruction of infrastructure
👥 Personnel 54 total
Role Count Notes
Security Officer / MTF Agent 30 [#8] Frontline security and patrol staff (30 as per analyst breakdown).
Diver / Technician 8 [#8] Divers and technical specialists for underwater access and ROV operations.
Research Scientist / Liaison 6 [#8, #13] Researchers and cultural/technical liaisons supporting exchange programs and scientific coordination.
Administrative Staff 10 [#8, #29] Base administration, logistics coordinators and support personnel.
📋 Confidence Notes
Estimates are based on broad analyst ranges, many program-design choices, and uncertain assumptions about how much the Foundation supplies vs. local self-sufficiency; anomalous containment and socio-political variables reduce confidence.
← SCP-5456 ↑ All SCPs SCP-5458 →