SCP-577 Euclid ~ medium confidence
SCP-577
Expected annual
$1.8M
One-time setup
$1.2M
Annual recurring
$1.8M
Personnel
9
Initial capital costs are moderate (~$1.17M) dominated by hardened containment, power redundancy, vehicle purchase, and contingency; annual recurring costs are substantial (~$1.813M/yr) driven primarily by staff wages (security and researchers), medical/insurance reserves, legal/cover-up, and D-Class operations.
🏗️ One-Time Capital Costs Total: $1.2M
Facilities $500K
[#1] Reinforced ballistic chamber construction, control room interfaces, remote-actuated doors and anti-tamper installation; midpoint estimate.
Contingency For Containment Expansion $300K
[#22] Capital reserve for major retrofits/expansion if growth or damage outpaces chamber capacity.
Armored Vehicle Purchase $140K
[#21] Option to purchase an armored van for secure transport (one-time). Alternative to contracting transfers (recurring option set to $0 here).
Equipment $105K
[#5, #9, #13] One-time procurement of surveillance/sensors and logging (#5), initial full-body ballistic PPE kits for ~6 sets (#9), and secure ammunition storage cabinets (#13).
Initial Research And Lab Setup $75K
[#16] Ballistics & materials research equipment (high-speed cameras, chronographs, XRF/metallurgy tools, sample prep).
Redundant Power $50K
[#2] Dedicated UPS and backup diesel generator purchase and installation (one-time portion).
🔄 Annual Recurring Costs Total: $1.8M/yr
Staff Wages $750K/yr
[#17, #19] Salaries and loaded costs for research staff (item #17) and 24/7 security guards/access-control staff (item #19).
Insurance And Liability Reserve $250K/yr
[#24] Internal insurance reserves and incident-response fund allocation for disability, suits, and large incidents.
Cover Story And Legal $175K/yr
[#23] Legal/cover-up, PR budgets, litigation reserves, compensation payments for secrecy maintenance.
Research And Monitoring $152K/yr
[#6, #15, #18] Surveillance equipment maintenance & data storage (#6), environmental/hazard monitoring (#15), and specialized behavioral/conditioning studies (#18).
Medical And Emergency Services $150K/yr
[#11] Ambulance/medic on call during entries, trauma care, hospitalizations, surgeries, and long-term care/reserves.
D Class Procurement And Housing $125K/yr
[#8] Costs to procure and administer D-Class personnel, medical screening, transport, housing, and paperwork (ongoing administrative expense).
D Class Entry Operations $60K/yr
[#7] Twice-yearly D-Class entry operation costs (transport, staging, med standby, PPE, lost productivity per inspection aggregated annually).
Facilities Maintenance $38K/yr
[#3, #2] Annual ballistic shielding repair/replacement and generator fuel/maintenance (recurring portion of #2 and repairs from #3).
Training And Drills $30K/yr
[#25] Regular simulation drills, PPE training, emergency shutdown exercises and overtime.
Supplies And Consumables $28K/yr
[#10, #26] PPE replacement & consumables (#10) plus miscellaneous tools, spare parts, and consumables (#26).
Logistics And Transport $21K/yr
[#12, #13, #14, #21] Cadaver/autopsy/disposal operations (#12), ammunition inventory labor (#13 recurring portion), ammunition demilitarization/disposal and hazardous-waste handling (#14), plus transport (contract option noted in #21; contract assumed $0/year here due to vehicle purchase).
Remote Control And Cybersecurity $20K/yr
[#4] Ongoing maintenance, software updates, and cyber defenses for remote doors and control systems.
Background Screening And Hr $15K/yr
[#20] Continuous vetting to avoid LEO backgrounds, HR overhead and retraining/replacement costs (#20).
Cost Scenarios
📊 Baseline (baseline) $1.8M/yr
85.0% probability / year
Normal year with scheduled inspections, routine maintenance, and no major incidents or containment failures.
scheduled_D-Class_inspections routine_maintenance no_unexpected_mass_growth
🚨 Minor Incident $1.9M/yr
12.0% probability / year +$100K vs baseline
Localized containment damage or a small-scale medical/legal incident (e.g., multiple injuries during an entry, increased disposal needs).
increased_shielding_damage several_hospitalizations higher_disposal_volumes
🚨 Major Breach $2.6M/yr
3.0% probability / year +$800K vs baseline
Significant containment damage or accelerated mass growth requiring major retrofits/expansion and large incident-response payouts.
accelerated_ammunition_growth extensive_shielding_failure large-scale_casualties_or_legal_exposure
👥 Personnel 9 total
Role Count Notes
Security Officer / MTF Agent 6 [#19] 24/7 guarded perimeter and access-control, mid-range staffing (4-8 guards) assumed.
Research Scientist 3 [#17] Materials/ballistics/behavior researchers; 1-3 FTE suggested by notes, mid/high support assumed.
📋 Confidence Notes
Analyst notes provide line-item ranges and operational procedures, allowing mid-confidence budgeting; uncertainties remain in ammunition growth rate acceleration, frequency of lethal incidents, and choice between vehicle purchase vs contract transport, so estimates retain notable variance.
← SCP-576 ↑ All SCPs SCP-578 →