SCP-8610 Euclid ~ medium confidence
SCP-8610
Expected annual
$288K
One-time setup
$236K
Annual recurring
$284K
Personnel
2.5
One-time startup costs for hardened mounting, monitoring, and initial repairs are roughly $236,000; recurring annual operations (staff wages, consumables, legal, maintenance) run about $283,700 per year, driven mainly by armorer/security wages, legal/cover costs, and spare parts/ammunition.
🏗️ One-Time Capital Costs Total: $236K
Facilities $90K
[#1, #14] Fortified emplacement / mounting pad and basic HVAC/ventilation/shelter installation (conservative mid-range estimates).
Contingency Reserve $50K
[#21] Initial contingency / liability reserve fund (one-time reserve).
Ballistic Trap Permanent $20K
[#6] Permanent outdoor ballistic trap / berm installation (option; alternative is recurring range-contract).
Equipment $10K
[#2] M2 Browning / pintle mount procurement (surplus procurement & mount).
Cctv And Remote Monitoring $10K
[#8, #9] High-resolution CCTV and remote monitoring hardware, redundant power.
Decommissioning Plan $10K
[#25] One-time planning cost for long-term replacement / decommissioning options.
Contingent Soil Remediation $10K
[#15] Contingent one-time soil remediation if outdoor contamination is discovered.
Target Systems $8K
[#17] Lettered/segment targets, automated scoring, high-speed cameras and impact sensors initial setup.
Gunsmith Tools $6K
[#12] Gunsmith tooling and maintenance equipment (vices, specialized tools, ultrasonic cleaner, etc.).
Spare Parts Initial $5K
[#11] Initial spare barrel / replacement parts and consumable components to restore functionality.
Corrosion Treatment $5K
[#13] Initial corrosion remediation / specialty coatings / sandblasting treatment.
Training And Sop $5K
[#18] SOP development and initial training costs (moving/briefing procedures, interaction protocol).
Blank Firing Adapters $3K
[#3] Initial blank-firing adapter(s) and conversion tooling, spare adapters.
Ppe Initial $2K
[#22] Initial PPE purchase (hearing protection, respirators, ballistic vests as required).
Safeties And Locks $2K
[#10] Physical trigger locks, chamber flags, mechanical interlocks initial purchase.
Communications Signage $500
[#24] Initial signage, posters and morale/interaction materials.
Initial Research And Lab Setup $0
[]
🔄 Annual Recurring Costs Total: $284K/yr
Staff Wages $200K/yr
[#7, #8, #16] Armorer (1.0 FTE incl. benefits), security coverage (on-call/part-time or limited FTE coverage), and research staff (part-time researcher salary included in staff wages).
Cover Story And Legal $30K/yr
[#19] Legal counsel, permits, local authority liaison, and cover-story/PR costs.
Psychological Oversight $10K/yr
[#23] Ethics board reviews, counseling, and psychological/ethical oversight related to sapience.
Research And Monitoring $5K/yr
[#16, #17, #9] Data storage, experiment consumables, target production, and monitoring data archiving/analysis costs (non-salary).
Contingency Topup $5K/yr
[#21] Annual top-up to contingency/reserve to cover small unexpected incidents or replacements.
Facilities Maintenance $4K/yr
[#6, #9, #14] General facilities upkeep: HVAC/vent maintenance, monitoring power/UPS upkeep, minor structural inspections.
Supplies And Consumables $3K/yr
[#11, #22] General consumables such as lubricants, cleaning supplies, PPE replacements, small parts.
Logistics And Transport $3K/yr
[#20] Occasional transport / crane / flatbed rental and crew for moves (budgeted as ~one move/year).
Ammunition Blanks $3K/yr
[#4] Blank .50 BMG rounds for interviews / simulated use (estimated ~1,000 blanks/year).
Range Contracts $3K/yr
[#6] Recurring paid range access option (alternative to permanent trap; baseline assumes range use).
Spare Parts Annual $3K/yr
[#11] Annual spare parts consumption (barrel wear, springs, pins, small parts replacement).
Lead Remediation Contracts $3K/yr
[#15] Regular hazardous-waste disposal, cleaning of lead/primer residues, and testing.
Ammunition Live And Range $2K/yr
[#5] Occasional live .50 BMG testing rounds plus range booking for live-fire tests.
Research Consumables $2K/yr
[#16, #17] Consumables for behavioral/linguistic testing, interview targets, and experiment materials.
Environmental Energy Maintenance $2K/yr
[#14] Energy and routine maintenance for ventilation/filtration when firing indoors; covers small HVAC energy costs.
Monitoring Maintenance $1K/yr
[#9] Camera/sensor maintenance, cloud/storage costs, data logger upkeep.
Gunsmith Consumables $1K/yr
[#12] Consumables for gunsmithing: abrasives, solvents, small tooling consumables.
Corrosion Maintenance $1K/yr
[#13] Periodic retouching of protective coatings and corrosion inspections.
Target Maintenance $1K/yr
[#17] Replacement targets, retrieval maintenance, calibration of impact sensors.
Refresher Training $1K/yr
[#18] Annual refresher training for personnel on SOPs and handling/briefing procedures.
Safeties Inspection $600/yr
[#10] Replacement/inspection of mechanical interlocks, chamber flags, and tamper sensors.
Blank Adapter Replacements $500/yr
[#3] Replacement/adaptor maintenance for blank-firing adapters.
Ppe Replacement $500/yr
[#22] Routine replacement of hearing protection, respirator filters, and consumable safety gear.
Communication Maintenance $100/yr
[#24] Minor ongoing costs for signage refreshes and morale/interaction materials.
Cost Scenarios
📊 Baseline (baseline) $284K/yr
89.0% probability / year
Normal year with routine maintenance, modest firing (blanks), limited live-fire testing, range-contract use instead of installing permanent trap, and steady staffing.
routine_maintenance limited_blank_firing no incidents
🚨 Minor Incident $309K/yr
10.0% probability / year +$25K vs baseline
Minor accidental damage, a jammed firing event requiring parts replacement and medical checkups or small legal costs; no major breach.
weapon_jam_or_damage minor_property_damage small_medical_or_legal_expense
🚨 Major Breach $434K/yr
1.0% probability / year +$150K vs baseline
Significant misuse, accidental discharge causing injury or local contamination, or a containment breach requiring decommissioning/soil remediation and large legal/PR response.
serious_accidental_discharge environmental_contamination public_exposure / extensive_legal_actions
👥 Personnel 2.5 total
Role Count Notes
Armorer 1 [#7] One full-time armorer experienced with M2 maintenance (salary+benefits included in staff_wages).
Security Officer / MTF Agent 1 [#8] Modest security coverage (on-call / limited FTE rather than 24/7 dedicated guard team).
Research Scientist 0.5 [#16] Part-time researcher (0.25–0.5 FTE recommended) to catalogue communications and design interviews; salary portion included in staff_wages.
📋 Confidence Notes
Analyst notes provide detailed line items and ranges for most costs; uncertainties remain around frequency of firing, choice between permanent trap vs. range access, and contingency/decommissioning events, so medium confidence.
← SCP-8609 ↑ All SCPs SCP-8611 →