← SCP Cost Explorer Read on SCP Wiki ↗
SCP-8730 Euclid/Uncontained ~ medium confidence
SCP-8730
Expected annual
$17.5M
One-time setup
$160.2M
Annual recurring
$15.3M
Personnel
45
Estimated up-front capital is approximately $160.15M, driven primarily by a large contingency reserve and facility buildout/hardening. Ongoing annual operating costs are approximately $15.32M per year, driven by staff wages, contingency replenishment, R&D and sustained security/OPSEC operations.
🏗️ One-Time Capital Costs Total: $160.2M
Contingency Reserve $100.0M
[#18] Dedicated emergency global-response reserve fund to enable immediate mobilization in event of performance cessation/XK cascade.
Summary Ballpark Initial Capital $30.0M
[#25] Additional initial capital indicated by analyst summary to cover miscellaneous startup and prudential reserves beyond listed line-items.
Facilities $12.0M
[#1] Primary secure performance facility construction/site acquisition including living quarters, medical bay, secure perimeter, soundproofing and memetic isolation.
Initial Research And Lab Setup $11.2M
[#8, #14] Initial pharmacology-focused studies/trials and initial tranche of alternatives/redundancy research program (AI/holography/cloning studies) and lab buildout for those programs.
Backup Facility $4.5M
[#2] Geographically separated redundant performance room matching stage dimensions, tech and memetic shielding.
Equipment $1.2M
[#7, #11, #12, #13, #15, #16] One-time purchases: on-site ICU/medical hardware, backup generator sizing, redundant power infrastructure hardware, secure archive hardware, high-fidelity recording/forensic systems, and armored transport vehicle purchase.
Legal Cover Setup $600K
[#17] One-time creation of public-facing production company, initial PR and legal structuring for cover story/corporate front.
Dorothy Signing Bonus $300K
[#5] One-time signing/relocation bonus and initial retention payments to Dorothy Burnham.
Waivers Setup $300K
[#21] Initial costs to prepare legal/ethical waivers, counsel and potential forced-compliance mechanisms setup.
🔄 Annual Recurring Costs Total: $15.3M/yr
Contingency Replenishment $5.0M/yr
[#18] Annual replenishment allowance to maintain contingency/reserve levels against gradual drawdown or inflation.
Staff Wages $4.8M/yr
[#3, #5, #6, #7, #16, #20, #9] Ongoing salaries/retainers: security guards and rapid-response overlay, Dorothy retainer/hazard pay, performance crew, full-time medical staff, transport drivers, administrative staff and embedded clinician wages.
Research And Monitoring $2.2M/yr
[#8, #14, #13, #15] Ongoing pharmacology operations, long-term alternatives/redundancy research maintenance, secure archive maintenance and recording/log auditing costs.
Counterintelligence Opsec $600K/yr
[#4] Ongoing targeted OPSEC, background checks, surveillance, cyber-ops and travel security monitoring for threats to Dorothy and performances.
Insurance And Liabilities $600K/yr
[#19] Insurance premiums, indemnities and reserve equivalents to cover catastrophic liability and long-term care exposures.
Cover Story And Legal $550K/yr
[#17, #21] Ongoing legal/PR budgets, corporate front maintenance, and legal defense fund replenishment.
Logistics And Transport $400K/yr
[#16, #7, #4] Medevac contracts, vehicle maintenance and drivers, and transport-related discrete travel/security logistics.
Facilities Maintenance $230K/yr
[#11, #12, #1] Utilities (power, HVAC, water, waste), fuel/UPS maintenance and general facility upkeep for continuous 24/7 operation.
Supplies And Consumables $202K/yr
[#10, #24] Consumables, wardrobe/costume maintenance, set repair, and small consumable contingency fund.
Administrative And Oversight $200K/yr
[#20] Program management, accounting, audits and oversight committee operational costs.
Public Safety $150K/yr
[#22] Audience vetting, crowd control and related public-safety expenses if live/performed under cover.
Psychological Support $125K/yr
[#9] Ongoing counseling, debriefing and ethics-management program costs (non-wage program costs; clinical wages included in staff_wages).
Training $125K/yr
[#23] Ongoing specialized training, turnover buffer and cross-training programs.
Miscellaneous $125K/yr
[#24] Small unpredictable incidentals and replacement parts not captured elsewhere.
⚡ Cost Scenarios
📊 Baseline (baseline) $15.3M/yr
89.0% probability / year
Normal, uneventful year with sustained performances and routine operations.
continuous_performance routine_medical_and_security_ops
🚨 Minor Incident $18.3M/yr
10.0% probability / year +$3.0M vs baseline
Attempted abduction, small breach or temporary site compromise requiring relocation and elevated security/legal response.
attempted_abduction temporary_relocation increased_OPSEC_and_legal_actions
🚨 Catastrophic Breach $200.0M/yr
1.0% probability / year +$184.7M vs baseline
Full loss or incapacitation of Dorothy and initiation of an XK-class cascade requiring deployment of the emergency global-response reserve.
loss_of_primary_performer XK-class_initiation global_emergency_response
👥 Personnel 45 total
Role Count Notes
Security Officer / MTF Agent 20 Round-the-clock guards across shifts plus rapid-response team (covers item #3).
Performance Staff (director/stage/tech/crew) 10 Permanent crew to run continuous performances and maintain sets/costumes (item #6).
Research Scientist / R&D Staff 6 Pharmacology and alternatives/redundancy research staff (items #8, #14).
Medical Officer / Nursing / Physiotherapist 3 Full-time medical personnel for continuous monitoring and ICU-ready care (item #7).
Mental Health Clinician 1 Ongoing psychological support and trauma management (item #9).
Drivers / Transport Operators 2 Armored and personnel transport drivers for discrete movements (item #16).
Administrative Staff / Program Management 2 Accounting, oversight and program administration (item #20).
Primary Performer / Contained Individual 1 Dorothy Burnham — retainer/hazard pay and lifetime care (item #5).
📋 Confidence Notes
Estimates are based on analyst-provided ranges; site selection, legal regime and R&D outcomes create wide variance. High-ticket contingency/reserve choices dominate one-time totals and are purposefully conservative, producing moderate confidence rather than high.
← SCP-8728 ↑ All SCPs SCP-8732 →