← SCP Cost Explorer Read on SCP Wiki ↗
SCP-2443 Euclid ~ medium confidence
SCP-2443
Expected annual
$6.4M
One-time setup
$4.2M
Annual recurring
$6.4M
Personnel
72
Estimated one-time setup costs are approximately $4.16M driven by facility acquisition, perimeter construction, backup power and contingency reserves. Annual recurring operations are approximately $6.37M/year, dominated by staff wages (caregivers and security), food, medical care, and legal/cover-story costs.
🏗️ One-Time Capital Costs Total: $4.2M
Facilities $1.6M
[#1, #2, #3] Purchase or long-term site acquisition (~$1.10M chosen), structural engineering/site prep (~$100k), and construction of a high 12m electrified perimeter (~$350k). Assumes modest enclosure footprint and rural land purchase.
Contingency Reserve $1.2M
[#27] Emergency reserve fund sized to ~3 months of operations (lower bound of recommended 3–6 months).
Equipment $745K
[#4, #5, #6, #7, #8, #18, #26] High-voltage energizer/transformer (~$50k), diesel backup generator & switchgear (~$120k), HVAC installation (~$175k), CCTV/monitoring hardware (~$80k), on-site heavy-lift equipment (~$150k), IT hardware/setup (~$70k), vehicle purchases (~$100k).
Initial Research And Lab Setup $334K
[#17] In-house lab buildout and instruments (~$175k) plus baseline whole-genome sequencing of 159 members (~$159k).
Initial Cover Story And Legal $200K
[#24] Initial cover-up/hush payments and legal setup (~$100k–$500k range; conservative mid estimate used).
Training And Certification $45K
[#23] Initial staff training, safety drills, certifications and specialized training (~$30k–$60k range; midpoint used).
Pharmacy Setup $35K
[#29] Licensing, secure storage and initial pharmacy setup for controlled sedation (~$20k–$50k).
🔄 Annual Recurring Costs Total: $6.4M/yr
Staff Wages $4.5M/yr
[#9, #10, #11, #12, #13] Caregivers 36 FTEs ($1.44M + 25% benefits ≈ $1.80M), Security 24 FTEs ($1.08M + 25% benefits ≈ $1.35M), Medical staff (~$440k incl. benefits), Research/admin team (~6 FTEs ≈ $731k incl. benefits), Psychologist(s) (~$160k). Sum approximates $4.48M/yr.
Supplies And Consumables $851K/yr
[#14, #15, #16, #19, #20, #21] Food provisioning (~$406k/yr), water/sewer & cleaning (~$45k/yr), medical consumables & pharmaceuticals (~$275k/yr midpoint), laundry/linen service (~$60k/yr), PPE & disposables (~$40k/yr), waste/biohazard disposal (~$25k/yr).
Cover Story And Legal $425K/yr
[#24, #30] Ongoing legal counsel, cover-story maintenance, NDAs/background checks/secrecy measures and local relationship costs (~$300k/yr for legal/cover + ~$125k/yr for secrecy/background measures).
Research And Monitoring $250K/yr
[#17, #28] Ongoing lab consumables (~$100k/yr) plus periodic specialized testing/longitudinal studies (~$150k/yr).
Facilities Maintenance $142K/yr
[#4, #5, #6, #22] Ongoing maintenance and service: energizer maintenance (~$10k/yr), generator fuel & maintenance (~$22.5k/yr), HVAC energy (~$60k/yr), fence inspections/repairs (~$50k/yr).
Insurance And Liability $125K/yr
[#25] Insurance, compliance and liability reserves (~$50k–$200k/yr; midpoint selected).
It And Data Storage $40K/yr
[#7, #18] Recurring IT maintenance, secure comms, encrypted networks, and cloud/off-site storage (~$20k–$60k/yr plus CCTV storage costs).
Training And Certification Recurring $35K/yr
[#23] Annual refresher training, drills, and certifications (~$20k–$50k/yr).
Logistics And Transport $20K/yr
[#26] Vehicle fuel and routine maintenance (~$10k–$30k/yr; midpoint used).
⚡ Cost Scenarios
📊 Baseline (baseline) $6.4M/yr
89.0% probability / year
Normal operational year with no major incidents; routine maintenance, staffing, and scheduled research activities only.
no incidents routine operations
🚨 Minor Incident $6.6M/yr
8.0% probability / year +$250K vs baseline
Localized incident (medical outbreak among residents, small containment disturbance) requiring emergency response, short-term contractor support, medical surge and limited repairs.
medical outbreak localized containment disturbance emergency contractor mobilization
🚨 Major Breach $8.4M/yr
2.0% probability / year +$2.0M vs baseline
Serious breach or public exposure event requiring full-scale containment repairs, legal payouts, large PR/cover costs, possible relocation or extended emergency operations.
public discovery major containment failure large legal/settlement costs
🚨 Research Breakthrough Requiring Scale Up $6.9M/yr
1.0% probability / year +$500K vs baseline
Significant research opportunity or finding that requires expanded sequencing, longitudinal studies, or temporary scaling of lab capacity and staff.
major research initiative large-scale sequencing or imaging campaign
👥 Personnel 72 total
Role Count Notes
Caregiver / Direct care staff 36 [#9] 36 FTEs to provide 24/7 hands-on care for 159 people as specified in notes.
Security Officer / Guard 24 [#10] 24 FTEs to provide continuous perimeter and internal security coverage.
Medical Officer / Physician 1 [#11] One full-time physician/medical officer on-site.
Registered Nurse 3 [#11] Two–three nurses; three assumed for coverage.
Medic / Paramedic 1 [#11] One full-time medic for emergencies and on-site response.
Research Scientist 3 [#12, #17] Part of the 3–6 researchers dedicated to study and monitoring.
Lab Technician 2 [#12, #17] Laboratory technicians for diagnostics and sample processing.
Administrative Staff 1 [#12] Admin/HR support included in research/admin staffing.
Psychologist / Behavioral Specialist 1 [#13] One on-call or part-time behavioral specialist/psychologist assumed.
📋 Confidence Notes
Many line items have specific ranges and well-defined physical requirements (fence, power, staff), supporting a medium confidence. Uncertainties remain around perimeter length, public exposure risk, and contingency/reserve sizing which could materially shift totals.
← SCP-2442 ↑ All SCPs SCP-2444 →