← SCP Cost Explorer Read on SCP Wiki ↗
SCP-401 Euclid ~ medium confidence
SCP-401
Expected annual
$4.6M
One-time setup
$1.6M
Annual recurring
$4.5M
Personnel
7
One-time capital costs of approximately $1,580,000 for courtyard construction, mural, and lab/GMP setup. Ongoing annual costs are large (~$4.53M/yr) driven primarily by the specialized nutritional supplement supply, staffing, research and contingency.
🏗️ One-Time Capital Costs Total: $1.6M
Initial Research And Lab Setup $700K
[#4, #17] GMP production facility buildout (clean room, sterile bottling) and initial analytical/lab equipment (microscopes, PCR, freezers).
Facilities $510K
[#1, #2] Courtyard construction/retrofit (airlocks, reinforced walls, decon antechamber, HVAC integration) and interior mural design/application.
Emergency Reserve $250K
[#19] One-time emergency reserve for unplanned containment breach, deep decontamination, medical treatment and rebuild.
Equipment $85K
[#7, #10, #13, #24] EKG hardware and installation, generator/UPS hardware, CCTV/sensors one-time purchases, autoclave one-time cost.
Software Development $30K
[#8] One-time development/integration of EKG data acquisition, anomaly detection and secure logging systems.
Cover Story Setup $5K
[#21] One-time setup costs for cover materials, PR setup and internal concealment documentation.
🔄 Annual Recurring Costs Total: $4.5M/yr
Nutrition Supply $2.9M/yr
[#3] Recurring cost of producing/contracting 15 L/day of bespoke 401-NS-4 nutritional supplement (baseline median per-L cost assumed).
Contingency $590K/yr
[#19, #25] Budget buffer (approx. 15% of baseline recurring operating budget) to cover price volatility, repairs and incident replenishment.
Staff Wages $530K/yr
[#5, #9, #13, #16] Wages for feeding/handling staff, EKG monitoring nurse/technician (on-call/automated hybrid), incremental security staffing and research scientist salaries.
Research And Monitoring $305K/yr
[#4, #8, #16] Ongoing research (scientists, consumables), GMP QC/maintenance, EKG data storage/backups and analytics operations.
Supplies And Consumables $65K/yr
[#6, #12, #24] Solid waste removal and hazardous disposal, PPE and disposable consumables, decontamination chemicals/maintenance.
Cover Story And Legal $55K/yr
[#14, #20, #21] HR/legal compliance costs for female-personnel exclusion period, insurance/legal retainers, recurring PR/cover costs.
Facilities Maintenance $32K/yr
[#1, #10, #11] Courtyard/HVAC maintenance and energy, generator fuel and maintenance, environmental control upkeep.
Training And Drills $30K/yr
[#18] Containment training, drills, overtime for participants and external trainer costs.
Logistics And Transport $20K/yr
[#23] Secure transport contingency and periodic specialized transfer/escort costs.
Medical Surveillance $15K/yr
[#15] Periodic staff medical checks, occupational health screenings and associated testing.
Recordkeeping And Audit $9K/yr
[#22] Secure record storage, audit administration and logging systems upkeep.
⚡ Cost Scenarios
📊 Baseline (baseline) $4.5M/yr
94.0% probability / year
Normal year with no major incidents; operations as planned with routine maintenance and replenishment.
normal_operations scheduled_maintenance routine_research
🚨 Minor Incident $4.8M/yr
5.0% probability / year +$300K vs baseline
Localized containment incident or equipment failure requiring overtime, emergency procurement, and cleanup.
EKG_false_alarm_lockdown small_containment_event emergency_supplement_outsource
🚨 Major Breach $5.7M/yr
1.0% probability / year +$1.2M vs baseline
Significant containment breach or reproductive/medical incident requiring large-scale decontamination, rebuild and legal/medical response.
major_containment_breach structural_rebuild large_scale_medical_response
👥 Personnel 7 total
Role Count Notes
Handler (Containment Technician) 1 [#5, #18] Daily feed location, administration of 15 L and waste removal; participates in training.
Medical Technician / Nurse 1 [#9, #15] EKG monitoring coverage (on-call/automated hybrid) and staff medical surveillance.
Research Scientist 2 [#16, #17] Ongoing biological/toxicological research and lab analysis.
Security Officer / MTF Agent 2 [#13, #14] Site/area security coverage and enforcement of access restrictions.
Engineer / Maintenance 1 [#10, #11] Facilities, HVAC and generator/UPS maintenance and infrastructure repairs.
📋 Confidence Notes
Estimates use analyst-provided ranges and pick mid/high-mid values where unspecified; largest uncertainty is per-liter cost of 401-NS-4 and choice of monitoring/staffing model, so overall confidence is medium.
← SCP-400 ↑ All SCPs SCP-402 →