SCP-7053 Euclid ~ medium confidence
SCP-7053
Expected annual
$26.4M
One-time setup
$33.5M
Annual recurring
$25.3M
Personnel
32
Initial one-time capital and equipment purchases dominate upfront cost (~$33.5M) driven by heavy-lift assets, armored vehicles, drones and lab setup; ongoing annual costs (~$25.3M/yr baseline) are driven by salaried MTF and research personnel, insurance/legal reserves, forward-depot operations, and catastrophic contingency reserves.
🏗️ One-Time Capital Costs Total: $33.5M
Equipment $30.1M
[#4, #5, #6, #8, #15, #17, #20] Capital purchases: dedicated airlift purchase option, MRAP-style ground vehicles (4 units), crane rigging fabrication, UAV/robot fleet, specialized munitions procurement pool, evidence capture kit, mobile command vehicle.
Facilities $2.0M
[#7, #19] Design/fabrication of bespoke reinforced containment hardware and setup cost for one forward depot; excludes movable equipment purchased separately.
Initial Research And Lab Setup $800K
[#16] Secure lab space and core instruments for biological/ballistics/xenobiology initial buildout.
Webcrawler Development $350K
[#1] One-time development of automated crawlers, image/video matchers, keyword models, and moderation tooling.
Pr Initial Setup $300K
[#13] One-time PR/cover-story program setup (initial media infrastructure, legal retainer onboarding).
🔄 Annual Recurring Costs Total: $25.3M/yr
Catastrophic Reserve $10.0M/yr
[#25] Large-scale disaster-response reserve for catastrophic urban events (property/casualties/political operations).
Insurance Reserve $5.0M/yr
[#21] Annual premium/reserve equivalent to cover property damage, liability and long-term claims exposure.
Staff Wages $3.4M/yr
[#1, #2, #3, #16] Salaries (fully loaded): MTF Alpha-22 (~24 personnel), intelligence/OSINT analysts (3 FTE), 1 social-media triage analyst, research staff (4 FTE).
Cover Story And Legal $2.3M/yr
[#12, #13] Annual legal/settlement reserve and PR team/ops to maintain cover stories and takedown/legal actions.
Property Repair Reserve $1.0M/yr
[#11] Annual fund for property/infrastructure damage and repair (averaged across expected incidents).
Forward Depot Ops $1.0M/yr
[#19] Annual operating cost for one forward depot (staffing, readiness, equipment prepositioning).
Logistics And Transport $750K/yr
[#4, #5, #6] Annual reserve for airlift charters, ground vehicle maintenance/fuel, and crane/rigging rentals (per-event average reserve).
Research And Monitoring $544K/yr
[#1, #16, #24] Webcrawler/cloud hosting and ops (~$12k/mo), per-study field trials and lab operations, long-term data/storage retention costs.
Facilities Maintenance $300K/yr
[#7, #19] Maintenance and ops for containment hardware and forward depot structural upkeep.
Supplies And Consumables $200K/yr
[#8, #10, #15, #17] Drone consumables/repairs, medical consumables/trauma supplies, munitions resupply consumables, forensic consumables.
Training $200K/yr
[#14] Annual tabletop and field exercises, doctrine development, and joint training with partners.
Evacuation And Crowd Control $100K/yr
[#9] Average per-year allocation for non-lethal crowd control, shelters, temporary transportation and coordination with civilian authorities.
Emergency Medical $100K/yr
[#10] Medical standby, medevac readiness, field hospital consumables reserve (per-event averaged into annual budget).
Specialized Munitions Resupply $100K/yr
[#15] Ongoing procurement/resupply pool for heavy or precision munitions and non-lethal heavy options.
Witness Management $100K/yr
[#22] Debriefing, counseling, compensation and behavioral health programs for witnesses and first responders.
Local Authority Fees $100K/yr
[#23] Coordination fees, contractor overtime and municipal service reimbursements (per-event averaged).
Corpse Handling $50K/yr
[#18] Per-event secure refrigerated storage, autopsies and biosafety measures (averaged).
Evidence Processing $30K/yr
[#17] Per-event forensic processing, secure evidence chain management and storage operations (averaged annual cost).
Communications Ops $20K/yr
[#20] Per-deployment SAT/secure comms costs averaged annually.
Cost Scenarios
📊 Baseline (baseline) $25.3M/yr
83.0% probability / year
Normal year with readiness posture maintained and no major manifestation incident; routine training, monitoring, staffing, and reserves funded.
no_major_manifestation routine_training_and_research
🚨 Minor Incident $25.8M/yr
15.0% probability / year +$500K vs baseline
A single, quickly contained manifestation in rural/small-town setting causing limited casualties and localized damage requiring deployment of MTF and per-event services.
rural_manifestation limited_civilian_casualties single_depot_response
🚨 Catastrophic Breach $75.3M/yr
2.0% probability / year +$50.0M vs baseline
Large urban manifestation or protracted engagement with mass casualties and infrastructure damage requiring national-level disaster response, large settlements and prolonged operations.
urban_manifestation mass_casualties protracted_engagement
👥 Personnel 32 total
Role Count Notes
Security Officer / MTF Agent 24 [#3] Dedicated MTF Alpha-22 rapid-response team (commanders, medics, engineers, heavy-equipment operators, marksmen, drivers).
Research Scientist 4 [#16] Veterinary/ballistics/xenobiology staff to study manifestations and run experiments.
Intelligence Analyst / OSINT Analyst 3 [#2] Historians/OSINT analysts refining trigger models and liaising with local authorities.
Social Media Analyst / Triage 1 [#1] Webcrawler triage analyst to vet flagged posts and escalate potential manifestations.
📋 Confidence Notes
Estimates incorporate analyst-supplied ranges and concrete unit costs but frequency/location uncertainty, optional capital-purchase choices, and wide per-event damage variance reduce confidence to medium.
← SCP-7052 ↑ All SCPs SCP-7054 →