SCP-1033 Euclid ~ medium confidence
SCP-1033
Expected annual
$2.9M
One-time setup
$53.0M
Annual recurring
$2.8M
Personnel
16
First-year capital and setup are dominated by shielding, structural reinforcement, robotics and contingency set-aside (~$53M one-time), while recurring annual costs (staffing, waste disposal, research, monitoring and cover-up) are roughly $2.76M/year.
🏗️ One-Time Capital Costs Total: $53.0M
Contingency Fund $50.0M
[#30] Catastrophic-response / risk reserve set-aside to address potential large-scale uncontained radiological/structural catastrophe; recommended minimum set-aside used here.
Facilities $2.0M
[#1, #2, #3, #16, #21, #23, #24] Build/modify 15x5m lead-lined cell (5cm), blast doors/airlocks, dedicated HVAC installation (capital portion treated as structural/mechanical), decontamination infrastructure, evidence hot-storage, backup generator and site security infrastructure; includes hazardous handling and civil work.
Equipment $828K
[#5, #7, #9, #10, #13, #20, #32] Radiation detectors & dosimetry hardware, Level A hazmat suits + SCBA, robotics/remote manipulators, radiation-hardened CCTV initial purchase, Containment Kit 4-MK3 procurement (armory & kits), telecom isolation hardware (Faraday/jamming/managed base station equipment), and initial IT/cybersecurity hardware.
Transportation Per Occurrence $150K
[#22] One-off/occasional heavy-haul hazmat transfer (per move estimate).
Initial Research And Lab Setup $0
[]
🔄 Annual Recurring Costs Total: $2.8M/yr
Staff Wages $770K/yr
[#11, #12] Core containment guards (8 FTE covering 24/7) plus reserve/on-call pool (8 additional) including benefits, training and retention premiums.
Research And Monitoring $550K/yr
[#19] Ongoing specialized research program (team of radiological/pathology/forensics specialists, assays, lab overhead).
Cover Story And Legal $550K/yr
[#25] Legal expenses, amnestic administration logistics, media control/PR and covert payments/cooperation costs for cover-ups.
Radioactive Waste Disposal $175K/yr
[#17] Routine disposal/processing of contaminated PPE, filters, effluent and biological debris (contracted high-cost waste handling).
Medical And Emergency Response $150K/yr
[#15] On-call medics trained in radiation trauma, medical supplies, triage readiness and emergency medical coverage.
Cleanup And Debris Handling $88K/yr
[#18] Frequent internal cleanup of ejected biological/radiological debris, remote tooling labor and PPE replacements.
Facilities Maintenance $78K/yr
[#4, #23, #24] HVAC consumables and periodic certification, generator fuel & maintenance, and site security infrastructure maintenance.
Training And Drills $75K/yr
[#27] Regular tabletop and field exercises, joint drills, breach & contamination exercises and munitions control drills.
Environmental Monitoring $50K/yr
[#28] External radiation/groundwater/air sampling and independent auditing to detect leaks or trends.
Munitions And Weapon Maintenance $48K/yr
[#14] Ammunition, expendables (flashbangs/grenades), test firing, weapons maintenance and recurrent training costs.
Supplies And Consumables $45K/yr
[#8, #29] Hazmat consumables (gloves, boot covers, decon chemicals) and laboratory reagent/consumable replenishment.
Personnel Vetting $40K/yr
[#26] Security clearances, background investigations, polygraphs and psychological screening maintenance.
Lead Reencapsulation Annualized $32K/yr
[#31] Averaged annual budget for periodic lead re-encapsulation/replacement and heavy-material handling (averaged capital upkeep).
Telecom Monitoring $30K/yr
[#20] Recurring telecom monitoring, carrier coordination, SIM/forensic analysis and managed RF controls.
It Maintenance And Cybersecurity $25K/yr
[#32] Recurring maintenance for hardened servers, encrypted logs, secure logging and cybersecurity incident monitoring.
Radiation Safety And Dosimetry $22K/yr
[#6] Personal dosimetry program (OSL/TLD badges, whole-body counting and biodosimetry tests, recordkeeping).
Evidence Storage Maintenance $20K/yr
[#21] Ongoing costs for shielded cold storage, chain-of-custody handling and sample management.
Cctv And Data Storage $10K/yr
[#10] Recurring costs for radiation-hardened CCTV maintenance, secure data archival and redundancy storage costs.
Logistics And Transport $0/yr
[]
Cost Scenarios
📊 Baseline (baseline) $2.8M/yr
90.4% probability / year
Normal operational year with no major incidents; routine containment, monitoring, research and maintenance continue.
no breach normal research/maintenance routine waste disposal
🚨 Minor Incident $3.0M/yr
8.0% probability / year +$200K vs baseline
Limited contamination event or small containment breach requiring extra cleanup, short-term medical checks and increased waste processing.
localized contamination small equipment failure extra cleanup operations
🚨 Major Breach $7.8M/yr
1.5% probability / year +$5.0M vs baseline
Partial containment failure requiring lead re-encapsulation, major decontamination, temporary relocation of personnel, extensive waste handling and legal response.
structural breach sustained uncontained emissions large-scale cleanup
🚨 Catastrophic Failure $102.8M/yr
0.1% probability / year +$100.0M vs baseline
Full uncontained catastrophic radiological event causing regional damage requiring massive emergency response, legal settlements and long-term remediation.
total containment loss mass casualty radiological event facility destruction
👥 Personnel 16 total
Role Count Notes
Security Officer / MTF Agent 16 [#11, #12] Eight dedicated guard FTEs for 24/7 coverage plus eight reserve/on-call guards included in staff wage estimates.
📋 Confidence Notes
Line-item cost ranges were provided and used to form mid-point estimates, but significant uncertainty remains around breach probabilities, contingency sizing and real-world contracting; therefore confidence is medium.
← SCP-1032 ↑ All SCPs SCP-1034 →