← SCP Cost Explorer Read on SCP Wiki ↗
SCP-2402 Euclid ~ medium confidence
SCP-2402
Expected annual
$2.4M
One-time setup
$3.4M
Annual recurring
$2.3M
Personnel
5
Initial capital expenditures are approximately $3.41M driven primarily by chamber certification, research instrumentation, and a large contingency reserve; annual operating costs are about $2.32M/yr driven by core research staff wages, the ongoing research program, medical contingency, musician retainers, insurance and facility upkeep.
🏗️ One-Time Capital Costs Total: $3.4M
Contingency Reserve $1.8M
[#13] Site-level contingency/rebuild reserve (recommended midpoint of $1,000,000–$2,500,000 range used here).
Initial Research And Lab Setup $950K
[#12, #20] One-time BSL-2+ lab equipment and containment ($200,000) and advanced research instrumentation capital for imaging/analysis ($750,000).
Facilities $522K
[#1, #3] One-time fitout for tamperproof drawer and environmental/tamper sensors ($12,000) plus certification/refurbishment of two pre-1996 soundproof chambers (midpoint ~$510,000).
Equipment $91K
[#2, #5, #6, #7, #17] Initial IT/digital-log servers & HSMs ($25,000), vintage speaker procurement (midpoint $26,000), air-gapped playback workstation ($20,000), SPL sensor/interlock hardware ($12,000), and secure media duplication & vaulting ($8,000).
Acoustic Structural Engineering $45K
[#8] Initial acoustic modelling, structural engineering assessments and SOP development ($45,000).
Memorization Training $25K
[#10] One-time memorization training/verification for musicians and verification processes ($25,000).
Sop Documentation Rollout $18K
[#24] Initial SOP/documentation preparation and training rollout ($18,000).
Memetic Materials Dev $10K
[#21] One-time development of memetic warning materials, signage and initial materials ($10,000).
🔄 Annual Recurring Costs Total: $2.3M/yr
Research And Monitoring $528K/yr
[#8, #20, #25] Ongoing acoustic/structural consulting ($18,000/yr), recurring research program funding (postdocs, experiments, MRI time, etc. $500,000/yr), and long-term archival & forensic audit costs ($10,000/yr).
Staff Wages $460K/yr
[#9] Annual payroll for core on-site research team (PI, 2 technicians, sound engineer, data manager; salaries incl. benefits & overhead).
Medical Care And Contingency $330K/yr
[#11] Routine pre/post-test medicals and MRIs for planned testing (~$80,000/yr midpoint for 12 tests) plus a standing high-cost contingency/reserve for severe de-aging or mass-expulsion incidents (~$250,000/yr).
Cover Story And Legal $250K/yr
[#15, #23] Legal/compliance and cover-story/PR costs (~$200,000/yr) plus personnel records/clearance administration and background reinvestigations (~$50,000/yr).
Insurance And Indemnity $250K/yr
[#16] Internal insurance/reserve equivalent for liability and indemnity (~$250,000/yr).
Musician Retainer $210K/yr
[#10] Annual retainers/salaries for specialized musicians (~4 musicians @ $50k = $200,000) plus amortized facility usage for aging operations (~$10,000/yr).
Emergency Response $90K/yr
[#14] On-call rapid response team retainer (~$80,000/yr) plus annual drills/exercises (~$10,000/yr).
Memetic Training And Controls $80K/yr
[#21] Annual memetic training, signage, filters and cognitive-hazard training (~$80,000/yr).
Facilities Maintenance $42K/yr
[#1, #3, #4, #7, #19] Annual maintenance & inspections for storage drawer ($1,200), chamber re-certification (2 chambers @ $6,000/yr = $12,000), foam inspections (2 chambers @ $1,500 = $3,000), sensor calibration/testing ($1,500), and incremental HVAC/energy ($21,500). Amortized foam replacement (~$2,300/yr) included.
Biohazard Disposal And Pathology $25K/yr
[#12] Recurring regulated waste disposal, pathology analyses and BSL-2+ consumables (~$25,000/yr).
Logistics And Transport $20K/yr
[#22] Secure couriering, environmental transport, and guarded movement of media/speakers (~$20,000/yr).
Digital Log Ops $15K/yr
[#2] Recurring storage/host/security costs and monthly cross-reference staff time for redundant digital logs (~$15,000/yr).
It Audits $12K/yr
[#18] Regular integrity checks, anti-tamper audits and clearance administration (~$12,000/yr).
Sop Refresh And Training $6K/yr
[#24] Annual SOP refresh and staff training (~$6,000/yr).
Playback System Maintenance $3K/yr
[#6] Annual maintenance/patching and security audits for air-gapped playback chain (~$3,000/yr).
Supplies And Consumables $2K/yr
[#5, #17] Annual spares/maintenance for vintage speakers (~$2,000/yr) and periodic media refresh amortized (~$500/yr).
⚡ Cost Scenarios
📊 Baseline (baseline) $2.3M/yr
88.0% probability / year
Normal operations year with routine testing, maintenance, and no major incidents.
no incidents scheduled tests only routine maintenance
🚨 Minor Incident $2.9M/yr
10.0% probability / year +$600K vs baseline
Localized incident (one severe subject de-aging or limited chamber regression) requiring elevated medical care, targeted repairs, and legal/PR response.
single severe medical emergency localized structural regression small-scale PR/legal response
🚨 Major Breach $4.3M/yr
2.0% probability / year +$2.0M vs baseline
Significant containment/medical catastrophe (mass regression, major chamber rebuild or multi-subject crisis) requiring multi-million-dollar emergency spending.
widespread structural regression multiple high-cost medical cases public exposure requiring large legal/PR/repair costs
👥 Personnel 5 total
Role Count Notes
Principal Researcher 1 [#9] Senior investigator (approx. $150,000/yr).
Research Technician 2 [#9] Two technicians to run tests and maintain equipment (approx. $75k each).
Sound Engineer / Audio Technician 1 [#9] Specialist to manage playback chain and acoustic calibration (approx. $80,000/yr).
Data Manager 1 [#9] Manages logs, recordings, and archives (approx. $80,000/yr).
📋 Confidence Notes
Analyst notes provide many line-item estimates and clear priorities, but numerous items are ranges (chamber refurb, contingency reserve, medical contingency) requiring averaging and judgement; memetic and incident probabilities are inherently uncertain, so confidence is medium.
← SCP-2401 ↑ All SCPs SCP-2403 →