SCP-7353 Euclid ~ medium confidence
SCP-7353
Expected annual
$1.5M
One-time setup
$1.5M
Annual recurring
$1.4M
Personnel
12
One-time setup is approximately $1.52M driven by containment chamber buildout, off-site mail processing setup, robotics and equipment purchases, plus a $500k contingency; recurring annual costs are about $1.45M/year driven by transcription staffing, site security, off-site mail operations, and ongoing research/IT support.
🏗️ One-Time Capital Costs Total: $1.5M
Equipment $532K
[#2, #3, #4, #7, #12, #13, #14, #23, #25, #29] Motion sensors and alarm integration (#2 $40,000), emergency automation & lockdown upgrades (#3 $60,000), industrial remote printer & hardened output (#4 $12,000), robotic manipulators (#7 $150,000), high-speed scanners & OCR hardware (#12 $35,000), secure document servers & network infrastructure (#13 $80,000), procurement of approved locked tablets/initial confiscation (#14 $50,000), secure shredding/incineration install (#23 $40,000), surveillance cameras & install (#25 $25,000), and one-time grammar-detection development/licensing (#29 $40,000).
Contingency Reserve $500K
[#27] Contingency fund reserved for catastrophic structural damage or relocation due to exceptionally powerful launches.
Facilities $490K
[#1, #10, #24, #30] Containment chamber construction (#1 $300,000), off-site mail-processing facility lease/retrofit (#10 $120,000), dedicated HVAC/fire-suppression install for chamber (#24 $45,000), and public-safety perimeter/fencing/signage (#30 $25,000).
Initial Research And Lab Setup $0
[]
🔄 Annual Recurring Costs Total: $1.4M/yr
Staff Wages $620K/yr
[#9, #15, #16] Transcription team staffing 4 FTE ($240,000/year, #9), policy compliance & audit staffing (~$30,000/year, #15), and security personnel / rapid response (~$350,000/year, #16).
Research And Monitoring $238K/yr
[#12, #13, #18, #29] Ongoing scanner/software licenses and updates ($5,000/year #12), IT support & hosting for secure document servers ($25,000/year #13), linguistics/behavioral research budget ($200,000/year #18), and grammar-detection tuning/updates ($8,000/year #29).
Offsite Mail Processing Operations $150K/yr
[#11] Ongoing rent, staffing, utilities and operations for the off-site mail-processing facility ($150,000/year #11).
Cover Story And Legal $120K/yr
[#21] Legal counsel, PR, liaison costs, and potential sealed settlements (~$120,000/year #21).
Test Subject Management $80K/yr
[#19] D-class or test-subject management (housing, supervision, stipends) estimated at $80,000/year #19.
Facilities Maintenance $62K/yr
[#6, #24, #28, #30] Sacrificial panel replacement & chamber repairs (mid-range estimate $30,000/year #6), HVAC/ environmental maintenance ($6,000/year #24), budget for average false-alarm operational costs ($22,500/year midpoint of $15K–$30K #28), and perimeter/signage upkeep ($3,000/year #30).
Logistics And Transport $60K/yr
[#22] Secure daily courier and armored transport between mail-processing facility and main site ($60,000/year #22).
Medical Reserve $50K/yr
[#20] Actuarial reserve for medical emergency & incident response (~$50,000/year budgeted from #20).
Training And Drills $25K/yr
[#17] Regular training, drills, and staff education including lost productivity ($25,000/year #17).
Supplies And Consumables $17K/yr
[#5, #23, #25] Printer consumables and replacement stock ($3,000/year #5), secure destruction operation costs ($6,000/year #23), and surveillance storage/maintenance ($8,000/year #25).
Robotics Maintenance $15K/yr
[#7, #8] Spare parts, calibration, and regular maintenance for robotic manipulators ($15,000/year #8).
Psychological Support $12K/yr
[#26] Psychological support & employee assistance program ($12,000/year #26).
Cost Scenarios
📊 Baseline (baseline) $1.4M/yr
87.5% probability / year
Normal year with no major incidents; routine operations, maintenance, and research continue as planned.
no breaches standard operations routine maintenance
🚨 Minor Incident $1.6M/yr
10.0% probability / year +$150K vs baseline
Small containment incident or testing accident requiring panel replacements, minor repairs, medical treatment for staff, and modest legal/PR work.
localized chamber damage minor medical incident sensor/automation false positive causing damage
🚨 Major Breach $2.4M/yr
2.0% probability / year +$1.0M vs baseline
Containment breach causing significant structural damage, multiple injuries/deaths, major repairs, emergency response, and substantial litigation/cover costs.
containment breach through multiple walls casualties and damage to adjacent containment major legal exposure
🚨 Catastrophic Breach $6.4M/yr
0.5% probability / year +$5.0M vs baseline
Extensive, high-force launch event causing catastrophic structural failure, site-wide evacuation, multi-million reconstruction, and large settlements.
exceptionally powerful launch exceeding design limits multi-structure collapse high-casualty event with major public exposure
👥 Personnel 12 total
Role Count Notes
Administrative Staff (Transcription) 4 [#9] Four FTE transcription staff (4 × ~$60,000 = $240,000/year) responsible for vetting and approving all print jobs.
Security Officer / MTF Agent 7 [#16] Security and rapid-response team coverage funded within the $350,000/year security budget; estimated 7 personnel (roughly $50k fully-loaded average).
Administrative Staff (Compliance Officer) 1 [#15] Policy compliance & audit staffing (1 officer) included in the $30,000/year compliance budget.
📋 Confidence Notes
Analyst notes provide detailed line items and reasonable unit estimates for hardware and staffing, but several items include ranges (e.g., panel replacement, false alarms) and the object's unpredictable force creates tail-risk uncertainty; therefore confidence is medium.
← SCP-7352 ↑ All SCPs SCP-7354 →