← SCP Cost Explorer Read on SCP Wiki ↗
SCP-3158 Euclid ~ medium confidence
SCP-3158
Expected annual
$2.1M
One-time setup
$5.1M
Annual recurring
$2.0M
Personnel
12
Upfront capital to make the offshore site operable and safe is estimated at $5.14M (major drivers: contingency reserve, boats, quarantine module, and legal/insurance reserves). Annual baseline operations are estimated at ~$2.04M/yr driven primarily by staffing, patrol/aerial contracts, logistics, and ongoing research/monitoring.
🏗️ One-Time Capital Costs Total: $5.1M
Contingency Reserve $2.0M
[#22] Contingency/reserve fund for large-scale breach or mass-casualty response (kept available; budgeted at $2M minimum).
Equipment $925K
[#2, #3, #5, #6, #15] Buoy/demarcation network ($50k), patrol boats capital/outfitting ($400k), remote monitoring hardware ($150k), unmanned systems (drones/USV/hydrophones) ($300k), communications hardware ($25k).
Initial Research And Lab Setup $675K
[#7, #9, #16] Remote science/experiment deployment package ($350k), specialized medical research equipment/upgrades ($250k), secure sample storage/biobank equipment ($75k).
Facilities $550K
[#8, #17] Quarantine/medical/quarantine module purchase and installation ($500k) plus on-site hardening/weatherproofing structural work ($50k).
Insurance Reserve $500K
[#25] Initial reserve to cover insurance/liability and to fund initial internal audit protection (~$500k).
Legal Cover And Local Authority Cooperation $200K
[#19] Initial payments/covert contracts to secure local cooperation and cover story (~$200k one-time).
Training Program Development $75K
[#12] One-time creation of incident response drills and training programs (~$75k).
Documentation And Protocol Development $75K
[#23] Documentation systems, SOP authoring and archive setup (~$75k one-time).
Legal And Administrative Setup $50K
[#1] Exclusion zone legal setup and notices initial legal/filing fees (~$50k one-time).
Ethical And Anthropological Consultation Setup $50K
[#24] Upfront engagements for ethical/cultural consultation (~$50k).
Ppe And Decontamination Equipment $20K
[#10] Major PPE purchases and on-site decontamination infrastructure (~$20k one-time).
Sedatives And Immobilization Procurement $20K
[#13] Specialist sedatives, restraint equipment and remote delivery procurement (~$20k).
🔄 Annual Recurring Costs Total: $2.0M/yr
Staff Wages $750K/yr
[#3, #8, #9, #23] Salaries for patrol crew (4 crew), medical staff/clinic personnel, research PI and technicians, and program manager/admin support (annualized ~$750k).
Logistics And Transport $460K/yr
[#3, #4, #14] Patrol boat operations/fuel/maintenance (ops portion ~$150k/yr), helicopter standby contract (~$250k/yr), personnel/supply transport and routine boat/helicopter trips (~$60k/yr).
Research And Monitoring $370K/yr
[#5, #6, #7, #9, #21] Remote monitoring bandwidth/software/maintenance ($30k/yr), unmanned systems ops & repairs ($80k/yr), remote experiment consumables/telemetry ($100k/yr), specialized research consumables/sequencing (~$100k/yr), commercial satellite imagery subscription (~$60k/yr).
Cover Story And Legal $210K/yr
[#1, #19, #20, #25] Renewal of exclusion/legal notices (~$10k/yr), ongoing legal counsel and discreet payments (~$100k/yr), public affairs/tourism discouragement (~$50k/yr), ongoing insurance/audit reserve (~$50k/yr).
Facilities Maintenance $132K/yr
[#2, #8, #16, #17] Buoy and perimeter maintenance ($2k/yr), quarantine facility operating costs (~$100k/yr), sample storage electricity/maintenance ($10k/yr), hardening repairs ($20k/yr).
Supplies And Consumables $45K/yr
[#10, #13] PPE consumables and replacement (~$30k/yr) and sedative/tranquilizer replenishment (~$15k/yr).
Incident Drills And Training $30K/yr
[#12] Recurring training exercises, refresher courses and drills (~$30k/yr).
Ethical And Anthropological Retainer $25K/yr
[#24] Ongoing retainer/consultation for cultural and anthropological expertise (~$25k/yr).
Communications And Data Service $20K/yr
[#15] Satellite bandwidth and encrypted telemetry service contracts (~$20k/yr estimated midpoint).
Forensic And Mortuary Per Incident $0/yr
[#11] Per-incident forensic/autopsy and mortuary costs estimated ~$100k per serious incident; budgeted separately and exposed to scenario triggers (no baseline recurring allocation).
Environmental Remediation Per Incident $0/yr
[#18] Per-incident environmental remediation estimated ~$100k for a moderate event; budgeted separately and triggered by incidents (no baseline recurring allocation).
⚡ Cost Scenarios
📊 Baseline (baseline) $2.0M/yr
89.0% probability / year
Uneventful year with routine patrols, monitoring, research and administrative upkeep.
no incidents routine operations scheduled maintenance
🚨 Minor Incident $2.2M/yr
10.0% probability / year +$200K vs baseline
A single moderate containment incident (e.g., one serious exposure/medical event) requiring forensic processing and localized remediation.
single serious exposure forensic autopsy and mortuary localized environmental cleanup
🚨 Major Breach $7.0M/yr
1.0% probability / year +$5.0M vs baseline
Large-scale breach/mass-exposure requiring rapid mobilization of contingency assets, mass quarantine/mass-burial operations, and long-term public-health interventions.
mass exposure multiple civilian casualties national-level emergency response
👥 Personnel 12 total
Role Count Notes
Security Officer / MTF Agent 4 [#3] Patrol craft crew and rapid-response security personnel (4 crew assumed at ~$50k each; included in patrol operations wages).
Medical Officer 1 [#8] Shore-based medical lead for quarantine facility (annual salary portion included in staff_wages).
Medical Nurse / EMT 2 [#8] Nursing/medical support staff for quarantine module and incident care (included in staff_wages).
Research Scientist 1 [#9] Lead PI for specialized hematology/genetics research (salary included in research wages).
Research Technician 2 [#9] Laboratory technicians for sequencing/proteomics and remote-sampling support (included in research wages).
Program Manager / Executive Staff 1 [#23] Dedicated program manager/compliance officer for documentation, oversight and liaison (salary included in staff_wages).
Administrative Staff 1 [#23] Administrative support for reporting, scheduling and liaison tasks (salary included in staff_wages).
📋 Confidence Notes
Many line items were provided with explicit estimates or narrow ranges, enabling a reasoned build-up, but several items required midpoint assumptions and incident frequencies are uncertain; contingency sizing and probabilities are judgment calls.
← SCP-3157 ↑ All SCPs SCP-3159 →