SCP-823 — SCP-823 | Cost Breakdown

Read on SCP Wiki ↗

SCP-823 Euclid ~ medium confidence

SCP-823

Expected annual

$6.6M

One-time setup

$18.9M

Annual recurring

$6.2M

Personnel

First-year one-time setup and remediation costs are large (≈$18.9M) driven by hardened containment, demolition/structural work, a containment vault, and specialized lab/memetic infrastructure; steady-state annual operations are estimated at ≈$6.19M/yr, driven by security staffing, research staff, and ongoing contingency/reserve allocations.

🏗️ One-Time Capital Costs Total: $18.9M

Containment Vault $6.6M

[#15] Hardened containment vault / deep isolation construction and secure transport/installation capability.

Memetic R And D Infrastructure $2.8M

[#17] One-time capital for memetic/amnestic R&D and production infrastructure (separate from lab fitout).

Demolition And Structural Contracts $2.3M

[#12] Controlled demolition/stabilization contractors, heavy equipment rental/purchase and permitting for disabling/dismantling rides/attractions.

Equipment $2.3M

[#3, #5, #6, #8, #9, #21] Armored vehicles purchase, acoustic sensor network hardware + central processing, persistent camera network, drone fleet purchase, generators (hardware), communications hardware, and geospatial LIDAR/software initial equipment.

Initial Research And Lab Setup $1.2M

[#14] Secure specialized research lab buildout and instrumentation (spectroscopy, material analysis, memetic/psychometric instrumentation).

Facilities $1.1M

[#4, #7] One-time perimeter hardening and modular command/control facility buildout (chain-link + sensors + vehicle barriers + hardened trailer/building).

Site Remediation Initial $850K

[#13] Initial environmental remediation program, soil/groundwater assessment and immediate remediation costs after demolition or burial.

Hazmat Initial Cleanup $500K

[#11] Initial biohazard/HAZMAT assessment and cleanup (decomposition, regulated disposal, asbestos/lead abatement).

Initial Cover Operation $300K

[#16] Initial legal/cover-up operation costs (payoffs, false buyouts, initial PR fabrication).

Medical Facility Setup $300K

[#10] On-site medic station, trauma supplies, refrigerated mortuary trailers, and basic forensic setup.

Secure Transport $225K

[#29] Single-event secure transport capability for artifact/materials (armored crates/convoy and escort).

Evidence Storage $200K

[#22] Secure climate-controlled evidence and bio-sample storage buildout and cataloging systems.

Decontamination Setup $138K

[#31] Field decon tents, showers, neutralizing chemicals, waste handling setup.

Initial Training Program $100K

[#18] Initial auditory-readiness training program, materials, and drills setup.

🔄 Annual Recurring Costs Total: $6.2M/yr

Staff Wages $2.2M/yr

[#1, #33] On-site security/staff salaries (27 full-time security/patrol + supervisors/sniper-qualified operators) and administrative/program management staff wages.

Research And Monitoring $700K/yr

[#14, #21] Salaries for on-site research/technical staff (lower-mid estimate) and recurring R&D/analysis budget; separate geo deployments accounted elsewhere.

Mtf Detachment $600K/yr

[#2] Dedicated Mobile Task Force rotation on-call (training, hazard pay, equipment amortization) — baseline on-call detachment cost.

Medical Staffing $300K/yr

[#10] On-site medic staffing, trauma consumables and routine medical readiness.

Insurance And Contingency Reserve $300K/yr

[#24] Annual contingency for equipment replacement, liability payouts, and personnel benefits for WIA/KIA events.

Catastrophic Event Reserve $250K/yr

[#34] Annual allocation toward a larger emergency reserve for large-scale realignments or mass-casualty events (full payout handled in scenarios).

Logistics And Transport $200K/yr

[#3, #8, #20, #30] Vehicle maintenance, limited helicopter availability/maintenance, fuel logistics, and small annual evacuation-readiness/resupply budget and temporary public works staffing.

Cover Story And Legal $200K/yr

[#16, #26] Ongoing cover-story maintenance, PR, legal retainers and basic media-suppression/false-record work (core recurring portion).

Replacement And Repair $200K/yr

[#28] Rapid replacement fund for sensors, vehicles and other equipment destroyed or damaged by anomalous events.

Drone Ops And Maintenance $150K/yr

[#6] Pilot/operators, maintenance, spare parts and entitlements for drone fleet and persistent aerial surveillance.

Training And Drills $100K/yr

[#18] Annual drills, sniper ROE refreshers, auditory-readiness exercises and hearing-protection training.

Geo Personnel And Deployments $100K/yr

[#21] Annual staffing and per-event survey team costs for Procedure 823-1-Alpha realignments (recurring personnel budget; per-event deployment cost handled in scenarios).

Family Compensation Reserve $100K/yr

[#23] Recurring reserve for single-family settlements and small-scale cover payments (large-scale events handled as contingencies).

Public Safety Contracts $100K/yr

[#30] Ongoing temporary traffic control, roadblock staffing contracts and public-works coordination.

Ptsd Support Program $100K/yr

[#32] Ongoing psychological care, PTSD treatment programs and reduced-rotation staffing support for traumatized personnel.

Facilities Maintenance $75K/yr

[#4, #7] Ongoing perimeter, gate, and command center utilities and minor structural maintenance.

Supplies And Consumables $75K/yr

[#19] Earplugs, PPE, ammunition resupply, batteries for sensors, food/water and other disposables.

Hazmat Inspections $75K/yr

[#11] Annual HAZMAT inspections, regulated waste disposal contracts and periodic cleanup reserves.

Environmental Monitoring $75K/yr

[#13] Long-term groundwater and soil monitoring well operations and testing.

Specialist Contractors $75K/yr

[#27] Retainers and ad-hoc engagements for structural engineers, acoustic/memetic consultants, demolition experts.

Communications Service $50K/yr

[#9] Satellite bandwidth, encrypted link service fees and communications service contracts.

Amnestic And Psych Services $50K/yr

[#17] Occupational counseling, limited memetic/amnestic deployment consumables and psych services (recurring operating costs separate from R&D infra).

Decontamination Supplies $50K/yr

[#31] Consumables for decontamination tents, neutralizers and regulated waste handling.

Evidence Operations $35K/yr

[#22] Secure evidence storage operations, cataloging, and chain-of-custody logistics.

Acoustic Maintenance $30K/yr

[#5] Annual calibration, maintenance and weatherproofing for acoustic detection network.

Long Term Monitoring Contract $0/yr

[#25] If containment transitions to a sealed/monitor model this becomes active; currently zero as active on-site containment is assumed.

⚡ Cost Scenarios

📊 Baseline (baseline) $6.2M/yr

74.0% probability / year

Normal year with active on-site containment, routine maintenance, training, and reserved contingency allocations.

no realignment events routine operations only

🚨 Minor Incident $6.4M/yr

20.0% probability / year +$200K vs baseline

Single localized realignment or small breach requiring MTF insertion, short evacuation, limited equipment replacement and medical response.

small realignment single MTF deployment minor equipment losses

🚨 Major Breach $9.2M/yr

5.0% probability / year +$3.0M vs baseline

Multi-unit realignment/large breach with mass-casualty handling, extended MTF operations, demolition/stabilization and heavier remediation/cover costs.

widespread realignment multiple casualties major equipment destruction

🚨 Catastrophic Breach $26.2M/yr

1.0% probability / year +$20.0M vs baseline

Worst-case event on the scale of 'Bloody Sunday' with hundreds of casualties, large-area realignment, site-wide demolition or neutralization, and major public-exposure response.

site-wide realignment mass civilian casualties major media exposure

👥 Personnel 53 total

Role	Count	Notes
Security Officer / MTF Agent	27	[#1] 27 full-time on-site patrol/guard positions (includes sniper-qualified operators and shift coverage).
Mobile Task Force Detachment (on-call)	6	[#2] Dedicated MTF rotation on-call (not all on-site at once).
Research Scientist / Lab Technician	8	[#14] On-site research team for memetic/material analysis and containment science.
Medical Officer / Medic	2	[#10] On-site medic coverage and trauma care.
Engineer / Maintenance	3	[#3, #8, #12] Facilities, vehicle and generator maintenance and demolition oversight.
Administrative Staff / Program Management	6	[#33] Program managers, auditors, logistics and administrative support (includes cover-record maintenance responsibilities).
Site Director / Executive Staff	1	[#33] Senior on-site oversight and liaison to higher Foundation command.

📋 Confidence Notes

Analyst notes provide ranges and many contingent/one-off items; core recurring and staffing figures are well-specified, but one-time capital and contingency sizing (vault, demolition, memetic infra) are uncertain — hence medium confidence.

← SCP-822 ↑ All SCPs SCP-824 →