← SCP Cost Explorer Read on SCP Wiki ↗
SCP-1483 Euclid ~ medium confidence
SCP-1483
Expected annual
$44.5M
One-time setup
$606.4M
Annual recurring
$42.9M
Personnel
130
One-time capital/setup costs are dominated by construction, contingency reserves, and a long-term endowment (total one-time ~ $606M). Annual recurring costs are driven by personnel, diplomatic/coordination expenditures, insurance/reserves, and logistics — expected baseline recurring about $42.9M/yr.
🏗️ One-Time Capital Costs Total: $606.4M
Catastrophic Contingency $300.0M
[#29] Large-scale catastrophic scenario budgeting (invasion/rapid quarantine/major mobilization). High-uncertainty contingency reserve budgeted at $300M as an operational exposure placeholder.
Facilities $125.5M
[#1, #3, #8, #14, #21, #30] Midpoint estimates for two hardened stations ($80M), Dustside emergency emplacement ($3M), embassy/site construction ($11.5M), medical/quarantine facilities ($2.5M), contingency demolition aftermath reserve ($17.5M), and decommissioning/remediation planning ($11M). Includes site prep, environmental sealing, blast-resistant architecture, and facility demolition/remediation reserves.
Long Term Endowment $125.0M
[#22] Long-term research endowment / capital reserve seeded to ensure multidecade operations; midpoint $125M.
Equipment $45.5M
[#2, #10, #11, #12, #15, #16, #27] Gateway controls and sensors ($7.5M), vehicles/air assets procurement ($27.5M), communications deployment ($1.0M), power-generation hardware ($6.0M), biosecurity equipment ($0.55M), environmental control systems ($1.9M), and containment-specific equipment ($1.1M).
Initial Research And Lab Setup $5.0M
[#13] Field and containment labs, BSL2/3 capacity, cold-chain and analytical instruments estimated at midpoint $5.0M.
Insurance One Time Reserve $5.0M
[#25] Optional one-time insurance/risk buffer (seeded reserve) to cover major losses during initial setup; conservative placeholder $5M.
Cover Story Initial $300K
[#23] One-time initial cover/record management systems and documentation for disclosures/PR: midpoint $300k.
🔄 Annual Recurring Costs Total: $42.9M/yr
Staff Wages $13.6M/yr
[#4, #5, #6] Security staff (60 @ $100k fully-loaded = $6.0M), research scientists/techs (30 @ $120k = $3.6M), technical/logistics staff including engineers/pilots/mechanics/IT (40 @ $100k = $4.0M).
Cover Story And Legal $7.1M/yr
[#7, #9, #20, #23] Commissioner office & administrative overhead ($500k), diplomatic payments/permits/liaisons ($2.75M), joint-anomaly coordination/reimbursements ($2.75M), and ongoing legal/cover-up PR efforts ($1.1M).
Logistics And Transport $6.0M/yr
[#10, #17] Vehicle and air-asset maintenance, fuel and flight hours ($4.0M), plus routine resupply logistics and consumables ($2.0M).
Facilities Maintenance $5.6M/yr
[#2, #3, #8, #11, #12, #16, #26] Annual maintenance/calibration for gateway controls ($200k), demolition charge inspections ($175k), embassy/site utilities ($1.25M), communications leases & support ($600k), power upkeep/fuel ($1.15M), environmental control energy/maintenance ($500k), and distributed infrastructure maintenance ($1.75M).
Insurance Recurring $5.5M/yr
[#25] Annual contributions to self-insurance/risk reserves for personnel/equipment loss and covert ops; midpoint $5.5M/yr.
Research And Monitoring $2.5M/yr
[#13, #19, #27] Laboratory consumables/calibration ($500k), intelligence/reconnaissance and monitoring (sat imagery/HUMINT) ($1.75M), and recurring containment-equipment upgrades/replacements ($300k).
Medical And Medevac $1.0M/yr
[#14] Medical staffing, isolation suites consumables, and medevac readiness/contracts estimated midpoint $1.0M/yr.
Psychological Health $500K/yr
[#24] Counseling, morale programs, rotation incentives, and family support midpoint $500k/yr.
Administration And Oversight $400K/yr
[#28] Misc admin, accounting, audits, O5 reporting and oversight: midpoint $400k/yr.
Training And Orientation $375K/yr
[#18] Cultural/legal orientation, translators, and mandated training midpoint $375k/yr.
Supplies And Consumables $250K/yr
[#15] Biosecurity consumables, secure packaging, and validation materials estimated midpoint $250k/yr.
⚡ Cost Scenarios
📊 Baseline (baseline) $42.9M/yr
83.0% probability / year
Normal, uneventful operating year with routine maintenance, diplomacy, and personnel costs only.
routine_operations regular_diplomacy no_major_incidents
🚨 Minor Incident $44.4M/yr
10.0% probability / year +$1.5M vs baseline
Localized breach, limited contamination, or equipment failure requiring repairs, temporary surge staffing, and diplomatic mitigation.
localized_breach equipment_failure small_contingency_response
🚨 Major Breach $102.9M/yr
2.0% probability / year +$60.0M vs baseline
Severe security failure or invasion forcing detonation of emergency charges (cutting Dustside off), loss of facilities, large cleanup, and reconstruction/major political costs.
invasion_of_baseline detonation_of_demolition_charges large_scale_cleanup_and_rebuild
🚨 Political Exposure $47.9M/yr
5.0% probability / year +$5.0M vs baseline
Significant diplomatic incident or leak requiring elevated payments, PR campaign, legal defenses, and operational adjustments.
diplomatic_incident media_leak large_bribe_or_settlement
👥 Personnel 130 total
Role Count Notes
Security Officer / MTF Agent 60 [#4] On-site security staffing estimate based on analyst note (60 personnel).
Research Scientist / Lab Technician 30 [#5] Scientific/research staff (30 personnel) conducting ongoing studies and sample processing.
Engineer / Maintenance / Pilot / IT 40 [#6] Technical and logistics staff (40 personnel) including engineers, pilots, mechanics, and IT support.
📋 Confidence Notes
Estimates use analyst midpoints and explicitly listed ranges for each line item; recurring personnel counts are well-specified. Major uncertainties remain in catastrophic contingencies, diplomatic volatility, and the chosen size of endowment/contingency reserves, which reduces overall confidence to medium.
← SCP-1482 ↑ All SCPs SCP-1484 →