SCP-2144 — SCP-2144 | Cost Breakdown

Read on SCP Wiki ↗

SCP-2144 Euclid ~ medium confidence

SCP-2144

Expected annual

$1.3M

One-time setup

$1.3M

Annual recurring

$1.3M

Personnel

One-time setup costs are moderate and dominated by research lab setup and custom transport/vehicle retrofit; recurring costs are dominated by continuous human observation (security staff) plus ongoing research and regulatory consumables.

🏗️ One-Time Capital Costs Total: $1.3M

Initial Research And Lab Setup $600K

[#19] Starter research program and laboratory upgrades (radiation-safe benches, fume hoods, spectrometers, initial research instrumentation and setup).

Equipment $335K

[#6, #8, #9, #10, #11, #12, #13, #18, #21, #22, #28] Fixed radiation monitors, fixed HCN detectors, portable gas monitors fleet, hermetic transport container, container air pump, ECG/AED, Level A suits, vehicle retrofit, IT/server hardware, CCTV, initial sample storage equipment.

Facilities $235K

[#1, #2, #17] Perimeter open-air enclosure, integrated observation post and decontamination station/build-out (walls, windows, gatehouse, observation shelter, decon sink and neutralization setup).

Contingency Reserve $62K

[#27] Reserved contingency fund for emergency relocation / unexpected enclosure events (one-time reserve).

Legal One Time Fees $30K

[#23] One-off legal/diplomatic fees for cross-jurisdiction movement or other special legal actions.

Hazmat Training Initial $21K

[#14] Initial Level A suit use training and occupational medical baseline for handlers.

Background Checks Initial $12K

[#5] Initial background checks/security clearance costs for personnel (initial vetting for ~12 personnel midpoint).

Cyanide Antidote Initial $9K

[#15] Initial purchase of cyanide antidote kits (2–3 kits) and emergency medical supplies.

🔄 Annual Recurring Costs Total: $1.3M/yr

Staff Wages $620K/yr

[#3, #4] 24/7 observation staffing (8 guards incl. benefits/overtime) and one security supervisor (salary + benefits).

Research And Monitoring $325K/yr

[#19] Ongoing research program funding (salaries for researchers/techs, consumables, external analysis).

Opportunity Cost Premium $105K/yr

[#29] Strategic risk / opportunity cost premium (10–20% overhead of operations budget, midpoint used).

Cover Story And Legal $60K/yr

[#23] Ongoing legal/cover story, liaison and deconfliction expenses with local authorities and administrative overhead.

Radiation Safety Program $45K/yr

[#7] Personal dosimetry program costs and Radiation Safety Officer oversight (dosimeter processing + RSO oversight).

Facilities Maintenance $20K/yr

[#1, #2] Routine maintenance, HVAC, lighting, gatehouse and enclosure upkeep.

Hazardous Waste Disposal $15K/yr

[#16] Licensed hazardous/mixed waste disposal for scrubber cartridges, contaminated PPE and decon effluent.

Radiological Sampling Campaigns $15K/yr

[#20] Periodic radiological sample packaging, certified lab analysis and chain-of-custody fees (per-campaign averaged annually).

Emergency Drills $15K/yr

[#24] Annual tabletop and live drills, external trainers and overtime for emergency response exercises.

Hazmat Training Refresher $10K/yr

[#14] Annual refresher training and medical surveillance for handlers.

It Maintenance $10K/yr

[#21] IT/sensor telemetry maintenance, secure backups and cybersecurity for containment data.

Hazmat Consumables $8K/yr

[#13] Replacement parts and consumables for Level A suits and decon supplies.

Calibration And Certification $6K/yr

[#26] Professional calibration and certification for medical/detection equipment.

Supplies And Consumables $6K/yr

[#25] Ongoing consumables for observation and handling (ECG electrodes, batteries, filters, suit spare parts, small consumables).

Logistics And Transport $5K/yr

[#18] Per-transport operating costs (fuel, security overtime, basic logistics) averaged annually.

Decon Consumables $5K/yr

[#17] Consumables for decontamination station (detergents, neutralization chemicals, drums).

Miscellaneous $5K/yr

[#30] Small routine replacements (signage, locks, furniture, office supplies) and unforeseen small expenses.

Radiation Monitoring Maintenance $4K/yr

[#6] Calibration, certification and maintenance for fixed radiation area monitors.

Background Check Renewal $3K/yr

[#5] Periodic renewal/vetting costs (~25% of initial vetting midpoint).

Antidote Replacement $3K/yr

[#15] Shelf-life replacement and restocking of cyanide antidote kits.

Cctv Maintenance $3K/yr

[#22] CCTV and perimeter sensor maintenance and occasional replacement.

Hcn Detector Maintenance $2K/yr

[#8] Calibration and sensor replacement for fixed HCN detectors.

Portable Gas Monitor Maintenance $2K/yr

[#9] Sensors and calibration for personal/portable gas monitors fleet.

Scrubber Cartridges Consumables $2K/yr

[#11] Replacement cartridges/filters for container HCN scrubbing (annualized estimate).

Archival Storage $2K/yr

[#28] Long-term sample and record storage fees (cold storage / archival).

Ecg Aed Maintenance $1K/yr

[#12] Maintenance and consumable replacement for ECG and AED units.

⚡ Cost Scenarios

📊 Baseline (baseline) $1.3M/yr

89.0% probability / year

Normal operational year with no major incidents; routine maintenance, scheduled research and regular consumables replacement.

routine operations scheduled maintenance ongoing research

🚨 Minor Incident $1.3M/yr

10.0% probability / year +$25K vs baseline

Small contamination event, localized equipment failure, or an out-of-cycle sampling requiring overtime, contractor disposal and extra testing.

equipment failure small contamination one-off sampling campaign

🚨 Major Breach $1.5M/yr

1.0% probability / year +$200K vs baseline

Containment failure or urgent need for emergency relocation requiring significant contractor hazmat response, extended overtime, and major logistics.

containment breach emergency relocation serious medical response

👥 Personnel 13 total

Role	Count	Notes
Security Guard	8	[#3] 24/7 human observation staffing (8 FTE hired to cover continuous observation with overlap/leave coverage).
Security Supervisor / Scheduling / Admin	1	[#4] Senior security manager to manage rotations, compliance and incident reports.
Research Scientist	2	[#19] Research staff (1–3 recommended; midpoint of 2 used) included in ongoing research budget.
Lab Technician	1	[#19] Laboratory technician support for research and sample handling.
Radiation Safety Officer	1	[#7] Part-time/shared RSO oversight accounted for in radiation safety program costs.

📋 Confidence Notes

Estimates are assembled from detailed line-item ranges provided in analyst notes; midpoints were used where frequencies were unspecified. Major uncertainties: transport frequency, actual research staffing/scope, and incident frequencies — these drive medium confidence rather than high.

← SCP-2143 ↑ All SCPs SCP-2145 →