← SCP Cost Explorer Read on SCP Wiki ↗
SCP-8153 Euclid ~ medium confidence
SCP-8153
Expected annual
$3.5M
One-time setup
$902K
Annual recurring
$3.5M
Personnel
22
Estimated one-time reconfiguration and outfitting costs are approximately $902,000, while annual recurring operations run about $3.45M per year, driven primarily by specialized staff wages (security and research), OPSEC/legal cover costs, and consumables/incineration operations.
🏗️ One-Time Capital Costs Total: $902K
Facilities $250K
[#1] Containment-room modifications, structural work, buffer enforcement to create two dedicated wings/rooms and exclusion zones.
Equipment $172K
[#4, #5, #6, #12, #13, #15] Incinerator purchase, transport containers, hand-operated shredders, lockers/phone-storage initial hardware, CCTV initial deployment, internal trolleys/secured carts.
Archive Reorganization $150K
[#2] Archive reorganization and additional shelving, moving/cataloging of rare materials to enforce 30 m rule.
Opsec Legal Setup $100K
[#20] Initial legal/PR setup and cover-story creation to permit incineration/discreet disposal under plausible pretexts.
External Contractors Initial $100K
[#21] Initial fees for conservation scientists, mechanical engineers, hazardous-waste consultants for setup and certification.
Initial Research And Lab Setup $50K
[#3, #25] Analog-only research workspace outfitting (drafting tables, mechanical calculators, tools) and analogue-backup/microfilm-style backup setup initial costs.
Training Development $50K
[#18] Initial development of SOPs and training program for esoteric-math protocols and safe handling.
Emergency Planning Setup $25K
[#22] Initial contracting/kit/setup for containment breach & emergency response readiness.
Conservation Evaluation Initial $5K
[#16] Initial conservation-grade evaluation for 8153-1 fixtures (wooden tables, rusted nails).
Startup Summary $0
[#27] Analyst-provided overall start-up estimate (~$850k). This JSON reports detailed line items above; summary included for audit but not double-counted.
🔄 Annual Recurring Costs Total: $3.5M/yr
Staff Wages $2.2M/yr
[#7, #8, #9] Security guards (12 × $56k fully burdened), access-control specialists (3 × $60k fully burdened), research personnel (4 mathematicians + 2 surrealistics @ $120k; Level-5 director included in research total/budgeted).
Administrative Overhead $450K/yr
[#23] Program management, compliance officer, HR/finance overhead budgeted at 15% of recurring subtotal (calculated on recurring line items).
Cover Story And Legal $300K/yr
[#20] Ongoing OPSEC/legal/cover costs to maintain plausible research narratives, permit support, and payments to external institutions.
Research And Monitoring $200K/yr
[#17] Controlled experimental/testing budget for analog trials and human-hours for esoteric mathematics research.
Emergency Readiness $100K/yr
[#22] Ongoing readiness costs: evacuation planning, rapid-deployment kits, emergency contractors on retainer.
Insurance $50K/yr
[#24] Property, environmental, and professional indemnity insurance specific to containment activities.
Supplies And Consumables $48K/yr
[#3, #5, #6, #10, #25, #26] Analog replacements/consumables, tamper-evident seals and repairs, manual-destruction consumables, research paper/ink supplies, analogue-backup upkeep, minor consumables/PPE.
Psychological Services $30K/yr
[#19] Counseling and periodic neuro/psyche screening for esoteric-math researchers.
Facilities Maintenance $28K/yr
[#4, #12, #13, #16] Incinerator operation/maintenance/compliance, lockers maintenance, CCTV maintenance, conservation/fixture upkeep.
Contractor Audits $25K/yr
[#21] Periodic external consultant/audit fees for specialized certification and periodic reviews.
Incident Contingency Fund $20K/yr
[#11] Fund for replacement of personal electronics/devices damaged by inappropriate use and emergency replacements.
Waste Management And Compliance $20K/yr
[#14] Hazardous-waste handling, permits, disposal fees, ash chain-of-custody and destruction certificates.
Training And Certifications $15K/yr
[#18] Annual retraining, certifications, and mock containment-breach exercises.
Logistics And Transport $10K/yr
[#15] Internal courier operations for secure movement of copies to incinerator (operations, secured trolleys usage).
Recurring Summary Estimate $0/yr
[#28] Analyst-provided overall recurring estimate (~$3.3M). Detailed recurring items above total the working recurring estimate.
⚡ Cost Scenarios
📊 Baseline (baseline) $3.5M/yr
89.0% probability / year
Normal operational year with no significant incidents; routine research, maintenance, and administration.
routine_operations no_breach standard_incineration_and_research
🚨 Minor Incident $3.5M/yr
10.0% probability / year +$75K vs baseline
Small containment-related incident: unauthorized electronics brought near exclusion zone, isolated contamination, or single-staff rule violation requiring investigation and limited remediation.
unauthorized_electronics improper_copy_handling
🚨 Major Breach $6.0M/yr
1.0% probability / year +$2.5M vs baseline
Significant containment breach or cross-exposure of nearby mathematical materials requiring extensive cleanup, outside contractors, legal intervention, and potential temporary shutdown of wing.
cross_contamination large_scale_uncontrolled_copy_spread
👥 Personnel 22 total
Role Count Notes
Security Officer / MTF Agent 12 [#7] Two guards per shift per wing, three shifts/day → 12 guards total; fully-burdened costs budgeted per guard.
Access-Control Specialist 3 [#8] 2–3 FTE recommended for screening personnel and enforcing analog-only policies; budget used 3 FTE.
Research Scientist 6 [#9] 4 Esoteric Mathematics researchers + 2 Surrealistics researchers (analog-capable staff).
Site Director / Executive Staff 1 [#9] Level-5 supervisory director overseeing access and approvals.
📋 Confidence Notes
Analyst notes provide detailed line-item estimates for most costs (staffing, consumables, equipment), enabling a medium-confidence estimate. Some aggregation choices (overhead basis, scenario likelihoods, and grouping of certain one-time items) required judgment calls; catastrophic scenarios are acknowledged but not costed explicitly.
← SCP-8152 ↑ All SCPs SCP-8154 →