← SCP Cost Explorer Read on SCP Wiki ↗
SCP-143 Euclid ~ medium confidence
SCP-143
Expected annual
$7.3M
One-time setup
$17.1M
Annual recurring
$6.9M
Personnel
30
One-time capital costs of approximately $17.08M are driven by land acquisition, perimeter construction, decommissioning/relocation reserves and lab/furnace/machining buildouts; recurring annual costs are approximately $6.92M/yr driven largely by security staffing, R&D/lab operations, tooling/maintenance and an annual contingency reserve.
🏗️ One-Time Capital Costs Total: $17.1M
Facilities $6.8M
[#1, #2, #6, #8, #17, #18] Land acquisition/easements, perimeter fencing installation, checkpoints/road closure setup, irrigation system installation, secure vault construction, and nursery/greenhouse build-out.
Decommissioning Relocation $2.8M
[#28] One-time contingency estimate for full decommissioning or forced relocation/neutralization operations.
Equipment $2.5M
[#3, #9, #10, #11, #20] Remote surveillance towers/cameras, backup generators/UPS, robotic harvesters/collection systems, initial specialized PPE suites, and purchase of armored/secure transport vehicles.
Initial Research And Lab Setup $2.5M
[#13, #14, #15, #16] Secure sample-processing lab build-out and laboratory instruments including high-temperature furnaces, cutting/shaping machinery, and materials-testing equipment.
Contingency Reserve Initial $1.1M
[#26] Initial contingency/emergency escalation reserve to enable rapid contracting and response.
Legal And Gov Relations Initial $550K
[#7] One-time legal fees, easement/seizure work, compensation frameworks and initial government relations/cover story establishment.
Cover Story And Compensation Initial $525K
[#25] Initial public relations, misinformation program establishment and compensatory funds to local entities.
Administrative Vetting Initial $300K
[#5] Initial background investigations and clearance costs for cleared personnel (initial vetting of ~30 staff).
Medical Readiness Initial $33K
[#12] Initial on-site medical equipment, medevac agreements and initial trauma response training.
🔄 Annual Recurring Costs Total: $6.9M/yr
Research And Monitoring $2.2M/yr
[#21, #16, #14, #23] Ongoing R&D program (annualized budget for materials/ prototype work), lab consumables/calibration, furnace consumables/safety checks, and environmental monitoring/control.
Staff Wages $2.1M/yr
[#4, #5, #27] 24/7 security staffing (12–24 FTEs, mid-estimate used), long-term project/research management salaries, plus annual recertification/vetting ($2k/yr/person for ~30 cleared personnel).
Facilities Maintenance $893K/yr
[#2, #3, #8, #9, #13, #17, #18, #6] Perimeter/fence maintenance, surveillance maintenance and data storage, irrigation water/power and pump maintenance, lab utilities, vault climate control, nursery utilities and road/patrol maintenance costs.
Cover Story And Legal $538K/yr
[#7, #25, #24] Ongoing legal liaison, permits and government relations; continuing PR, local payments; insurance/liability provisioning.
Contingency Fund Annual $500K/yr
[#26] Annual maintained contingency/reserve to support emergency escalation, legal battles or rapid contracting.
Tooling Consumables $350K/yr
[#15, #22] High recurring costs for diamond tooling, abrasives, machine liners and replacement parts for cutting/shaping operations (note includes both machine consumables and specialized tooling budgets).
Logistics And Transport $125K/yr
[#20] Drivers, fuel and maintenance for armored/secure transport and secure sample movement.
Supplies And Consumables $65K/yr
[#11, #19] PPE replacement, laundering and routine consumables; harvesting consumables (nets, bags) and special disposal expenses.
Robotic Collection Maintenance $62K/yr
[#10] Annual maintenance, software support and service contracts for robotic/tethered harvesters and drone teams.
Medical Readiness Annual $50K/yr
[#12] Annual medevac standby fees, recurrent training refreshers and medical supplies/resupply.
⚡ Cost Scenarios
📊 Baseline (baseline) $6.9M/yr
77.0% probability / year
Normal operational year with no major incidents; routine harvesting, maintenance, research and security operations continue as planned.
normal_operations scheduled_research routine_harvests
🚨 Minor Incident $7.2M/yr
10.0% probability / year +$300K vs baseline
Localized incident such as sudden heavy shedding or wind event causing civilian exposure, injuries and extended cleanup/medevac operations.
sudden_wind_shedding localized_civilian_exposure extended_cleanup
🚨 Major Breach $9.4M/yr
3.0% probability / year +$2.5M vs baseline
Significant containment breach, theft attempt, mass exposure or forced disclosure requiring large emergency response, legal actions, and potential relocation/decommissioning activity.
coordinated_theft_attempt large_scale_exposure forced_disclosure
🚨 Research Breakthrough Requiring Scale Up $9.9M/yr
10.0% probability / year +$3.0M vs baseline
Discovery or policy decision to aggressively pursue weaponization/industrialization requiring rapid scale-up of R&D, capital purchases and staffing.
promising_material_applications executive_decision_to_scale expanded_prototyping
👥 Personnel 30 total
Role Count Notes
Security Officer / MTF Agent 16 [#4] 24/7 on-site guards and rapid-response team; mid-range staffing (midpoint of 12–24 FTEs).
Research Scientist 4 [#27, #21] Scientists leading materials research and prototype development included in long-term staffing budget.
Technician / Lab Tech 4 [#13, #16] Laboratory technicians for sample processing, testing and furnace operation.
Engineer / Maintenance 2 [#9, #8] Engineers to maintain generators, irrigation systems, robotic harvesters and heavy equipment.
Site Director / Executive Staff 1 [#27] Senior project director / site leadership included in long-term staffing.
Administrative Staff 3 [#5, #7] Administrative and security-clearance support, liaison and permit administration.
📋 Confidence Notes
Analyst notes are detailed with per-item ranges, enabling a mid-range estimate; however local real-estate, scope choices (purchase vs easement), and R&D program decisions create material uncertainty.
← SCP-142 ↑ All SCPs SCP-144 →