← SCP Cost Explorer Read on SCP Wiki ↗
SCP-5540 Euclid ~ medium confidence
SCP-5540
Expected annual
$1.7M
One-time setup
$1.5M
Annual recurring
$1.7M
Personnel
11
Initial setup estimated at about $1,461,000 (site, modular outpost, instrumentation, anti-coghaz/IDS development and an initial contingency seed); annual recurring operations approximately $1,695,500/year driven primarily by staff wages, ongoing anti-memetic R&D/monitoring, medical/amnestic programs, and contingency reserves.
🏗️ One-Time Capital Costs Total: $1.5M
Initial Research And Lab Setup $505K
[#7, #9, #14, #19] Anti-coghaz R&D and initial deployment integration (#7), IDS/AI development and integration (#9), initial amnestic-program facility integration/stockpiling (#14), research equipment (EEG, portable neuroimaging, workstations) (#19).
Facilities $460K
[#1, #3, #4, #28] Site acquisition (purchase option), modular Outpost Phantasos construction, HVAC/winterization installation, site prep and related one-time civil/structural work; #28 (RO-M summary) reflected in aggregated capital estimate.
Initial Contingency Seed $200K
[#25] Initial seed for an incident/contingency reserve to allow rapid response to unexpected mass Inverse Condition events or other emergencies.
Equipment $162K
[#5, #6, #8, #10] Hardware purchases: primary generator and installation (#5), four rugged PTZ cameras and housings (#6), edge server/security appliances and initial cold storage hardware (#8), occupancy control sensors and automated locks installation (#10).
Vehicles And Access $60K
[#23] Purchase of one 4x4 field vehicle, utility trailer and winter access equipment (snowmobile/ATV) and basic outfitting.
Legal Cover Initial $40K
[#21] Initial legal retainer and setup for cover-story management, local authority coordination, and PR/legal preparations.
Personnel Identity Creation Initial $20K
[#15] Initial creation/sanitization of false childhood identities and legal cover paperwork for required staff (one-time setup costs for multiple staff).
Perimeter Fencing $14K
[#2] Chain-link perimeter fencing, tamper-proof posts, locked gates and 'chemical spill' signage to maintain cover story.
🔄 Annual Recurring Costs Total: $1.7M/yr
Staff Wages $830K/yr
[#11, #12, #13] Recurring wages for security (rotational contractual coverage), remote monitoring analysts, one full-time medic/nurse and part-time neurology/psychiatry consulting (salaries and contract payments).
Research And Monitoring $300K/yr
[#7, #9, #19, #20, #22] Ongoing anti-coghaz tuning & validation, IDS/AI maintenance, research consumables, human-subject testing program costs (IRB-equivalent operations and session costs), and scheduled red-team/filter validation exercises.
Long Term Care Reserve $100K/yr
[#17] Annual set-aside toward potential long-term care costs for persistent vegetative-state cases (per-patient liability reserved via a fund).
Amnestic Program $75K/yr
[#14] Recurring costs for amnestic administration (drugs, disposables, monitoring, post-administration observation) based on expected administration cadence.
Rehabilitation Followup $75K/yr
[#18] Ongoing rehabilitation, physical/occupational therapy, neurological follow-ups and disability-support reserve for affected personnel.
Ongoing Maintenance $60K/yr
[#26] Scheduled maintenance, spare parts and lifecycle replacement for cameras, generator, HVAC, servers, anti-coghaz hardware and related site equipment.
Logistics And Transport $57K/yr
[#5, #16, #23] Generator fuel and routine maintenance (#5), medevac/ambulance/helicopter retainer (annual) (#16), vehicle operating & maintenance and winter access contracts (#23).
Contingency Reserve $50K/yr
[#25] Annual replenishment for rapid-response contingency funds to cover emergency amnestics, legal response, accelerated research or replacement equipment.
Facilities Maintenance $45K/yr
[#1, #4] Ongoing land management (taxes/inspections/lease alternatives) and annual HVAC/energy costs for winterization and building upkeep.
Cover Story And Legal $30K/yr
[#21] Ongoing legal retainer, cover-story upkeep, coordination with municipal agencies, and PR operations to maintain 'chemical spill' narrative.
Training And Drills $25K/yr
[#27] Annual memetic-safety drills, medical emergency exercises, occupancy-rule training and third-party audits.
Bandwidth And Telemetry $24K/yr
[#8] Cellular/satellite uplink, telemetry and bandwidth charges for continuous video uplink and remote analysis (monthly bandwidth costs aggregated).
Supplies And Consumables $20K/yr
[#24] Food, PPE, cleaning supplies, batteries, first-aid consumables and small daily operating consumables for site occupancy/rotation.
Personnel Identity Maintenance $4K/yr
[#15] Ongoing costs to maintain false records/identities and legal paperwork for sanitized staff (~$500/yr/staff aggregated across program).
⚡ Cost Scenarios
📊 Baseline (baseline) $1.7M/yr
87.0% probability / year
Normal operational year with no major incidents; routine monitoring, staffing, maintenance, and scheduled research.
routine operations scheduled research and maintenance
🚨 Minor Incident $1.8M/yr
10.0% probability / year +$130K vs baseline
Localized cluster of Inverse Condition events requiring additional amnestic administrations, one medevac, short-term legal/PR response and overtime staffing.
small mass Inverse Condition event 1–2 medevac uses additional amnestic administrations
🚨 Major Breach $2.6M/yr
2.0% probability / year +$900K vs baseline
Significant exposure or repeated Inverse Conditions with multiple casualties, heavy medical care, major legal response and accelerated anti-coghaz/IDS redevelopment.
widespread exposure multiple long-term injuries large-scale legal/political response
🚨 Persistent Vegetative Case $2.4M/yr
1.0% probability / year +$720K vs baseline
One or more personnel progress to persistent vegetative state requiring long-term care and guardianship; high ongoing liability in a single year.
compounded Inverse Conditions full paralysis/persistent vegetative outcome
👥 Personnel 11 total
Role Count Notes
Security Officer / MTF Agent 6 [#11] Rotational/contract security coverage for inspections, patrols and emergency response; wage costs included in staff_wages.
Remote Monitoring Analyst 3 [#12] Continuous review of filtered feeds, memetic-signal analysis and incident logging; wage costs included in staff_wages.
Medical Officer 1 [#13] Onsite medic/nurse for immediate treatment and amnestic administration support; wage included in staff_wages.
Medical Consultant (Neurologist/Psychiatrist) 1 [#13] Part-time neurology/psychiatry consulting for protocols and severe-case management; contract costs included in staff_wages.
📋 Confidence Notes
Analyst notes provide granular line items and ranges, enabling a reasoned budget, but many items (memetic R&D, frequency of Inverse Conditions, long-term care liabilities) are highly uncertain and presented as ranges; this yields medium confidence.
← SCP-5539 ↑ All SCPs SCP-5541 →