← SCP Cost Explorer Read on SCP Wiki ↗
SCP-3243 Euclid ~ medium confidence
SCP-3243
Expected annual
$774K
One-time setup
$1.3M
Annual recurring
$748K
Personnel
6
Initial one-time setup ~ $1.34M driven by land acquisition, site construction and legal/contingency reserves; ongoing annual operations ~ $748.5k driven by staff wages, monitoring, maintenance and replacement reserves.
🏗️ One-Time Capital Costs Total: $1.3M
Facilities $750K
[#1, #3] Land acquisition (~$400,000) and site construction (cabin, boardwalks, dock, wet-lab space; ~$350,000).
Equipment $205K
[#4, #5, #6, #21] Off-grid power/comms hardware (~$60,000), field surveillance hardware (~$25,000), watercraft/vehicles purchase (~$115,000), specialist handling equipment (~$5,000).
Contingency Reserve $200K
[#19] Initial contingency / legal liability and incident-response reserve (recommended ~$200,000 fund).
Legal And Cover Setup $112K
[#2] One-time legal formation and cover-structure setup (NGO formation, agreements, FOIA mitigation) estimated mid-range ~$112,500.
Initial Research And Lab Setup $60K
[#7] On-site lab equipment & biosecurity (bench, BSC/autoclave/freezer/microscope and initial molecular kits) estimated ~$60,000.
Veterinary Emergency Gear $5K
[#15] One-time emergency capture/medical drugs & gear for anomalous veterinary interventions estimated ~$5,000.
Opsec Personnel Vetting Initial $4K
[#16] Initial background checks/vetting for hires (approx. $1k per on-site hire assumed; total ~$4,000).
🔄 Annual Recurring Costs Total: $748K/yr
Staff Wages $350K/yr
[#8] Salaries, benefits and overhead for on-site team and coordinator (3 research personnel + 1 containment specialist on-site + off-site coordinator included in budget) ~ $350,000/yr.
Research And Monitoring $98K/yr
[#5, #7, #9, #23] Remote monitoring/cloud storage (~$12k/yr), on-site lab maintenance (~$3.5k/yr), IT/data analyst (~$62.5k/yr) and external lab assays (~$20k/yr) totaling ~$98k/yr.
Cover Story And Legal $66K/yr
[#2, #14, #16, #18, #24] Ongoing legal retainer (~$20k/yr), biohazard/sample permits (~$3.5k/yr), OPSEC/rechecks (~$5k/yr), PR/cover maintenance (~$30k/yr), community/trespass handling (~$7k/yr) = ~$65.5k/yr.
Supplies And Consumables $62K/yr
[#10, #21, #22, #25] Consumables and daily operations: reagents, PPE, seeds/fertilizers/curriculum, specialist replenishment, and misc operating costs (~$36k + $1k + $7.5k + $18k = $62.5k/yr).
Replacement Depreciation Reserve $50K/yr
[#20] Annual replacement/reserve for boats, cameras, batteries and vehicles (~$50k/yr).
Logistics And Transport $36K/yr
[#6, #12] Small watercraft/vehicle maintenance, fuel, trailer insurance (~$10k/yr) plus monthly resupply runs and shipping/permits (~$26k/yr) = ~$36k/yr.
Facilities Maintenance $34K/yr
[#4, #11] Routine infrastructure maintenance (boardwalk/cabin/boats/cameras) ~$30,000/yr plus recurring comms/subscriptions/fuel (~$4,500/yr).
Veterinary Contract $20K/yr
[#15] Veterinary/specialist anomalous-treatment contract readiness (~$15–25k/yr; use $20k/yr).
Medical Readiness And Evac $17K/yr
[#13] Medical readiness, trainings, vaccinations and medevac contract (~$5k + $2k + $10k = $17k/yr).
Cybersecurity And It Ops $15K/yr
[#17] Cybersecurity, encrypted backups, VPNs and consultant support estimated ~$15k/yr.
⚡ Cost Scenarios
📊 Baseline (baseline) $748K/yr
79.0% probability / year
Normal year with routine operations, monitoring, and no major incidents.
regular_monitoring routine_maintenance no_incidents
🚨 Minor Incident $788K/yr
18.0% probability / year +$40K vs baseline
Small containment incident or medical event requiring emergency response, localized repairs, extra vet/legal/PR work.
medical_evacuations localized_boardwalk_or_boat_damage small_public_exposure
🚨 Major Breach $1.3M/yr
3.0% probability / year +$600K vs baseline
Significant containment compromise, notable public exposure or environmental incident requiring large legal/response/reconstruction costs and possible temporary relocation of operations.
public_breach_or_media_exposure large_scale_environmental_damage major_investigation_or_lawsuit
👥 Personnel 6 total
Role Count Notes
Research Scientist 3 [#8] Three on-site research personnel (salary range $55–75k each assumed; budgeted within $350k/yr payroll).
Containment Specialist / Field Technician 1 [#8] One on-site containment specialist with wetland/invertebrate experience; included in payroll estimate.
Off-site Coordinator / Administrator 1 [#8] One coordinator/administrator to manage deliveries, liaison and logistics; included in payroll estimate.
Data Analyst / IT Support 1 [#9] One part-time/FT-equivalent IT/data analyst to review feeds, maintain cybersecurity and archive footage; cost included in research_and_monitoring and payroll assumptions.
📋 Confidence Notes
Analyst notes provide detailed mid-range estimates for most items and explicit recurring figures, but several items (land acquisition complexity, contingency usage, replacement schedules, and incident probabilities) retain uncertainty; thus confidence is moderate.
← SCP-3242 ↑ All SCPs SCP-3244 →