← SCP Cost Explorer Read on SCP Wiki ↗
SCP-4061 Euclid ~ medium confidence
SCP-4061
Expected annual
$658K
One-time setup
$320K
Annual recurring
$647K
Personnel
1.3
Estimated one-time capital costs of approximately $320,000 for cold-room retrofit, shielding, BSL fit-out and essential equipment; recurring annual costs are approximately $647,400 driven mainly by staff wages, contingency/reserve, legal/cover operations, specialized consulting and EM-hardening maintenance.
🏗️ One-Time Capital Costs Total: $320K
Equipment $119K
[#2, #3, #10, #12, #20] One-time purchases including redundant refrigeration units and switchover hardware (#2), initial environmental monitoring hardware (#3), autoclave or heavy-duty disposal equipment (#10), small shielded enclosure / hardened instrumentation (#12), and portable refrigerated carriers/trolleys (#20).
Initial Research And Lab Setup $110K
[#4, #5, #19] BSL-appropriate bench and lab fit-out and major scientific instruments (#4), initial genetic engineering / sequencing / strain prep (#5), and long-term archiving freezers/master-stock creation (#19).
Facilities $50K
[#1] Secure cold room construction (Unit 21 retrofit) — midpoint of $25k–$75k range chosen for lockable, access-controlled 4–6°C space with tamper protection and access control.
Background Checks $20K
[#8] Initial background checks/clearance setup for a small authorized team (3–5 people), midpoint of $6k–$40k.
Training And Sop $10K
[#18] Initial SOP development and initial training/audit setup (midpoint of $3k–$20k).
Decontamination Incident Response $6K
[#11] Initial spill kits, response kits and initial training purchase (midpoint of $2k–$10k).
Communications Setup $5K
[#22] Initial analog/chemical recording and processing setup (film/mechanical counters/manual protocols) (midpoint of $1k–$10k).
🔄 Annual Recurring Costs Total: $647K/yr
Staff Wages $240K/yr
[#7] Fully loaded personnel costs: 1.0 FTE senior research scientist + ~0.3 FTE lab technician (chosen midpoint staffing model; covers cultivation every 10 days, QC, recordkeeping, weekly checks and emergency response).
Site Overhead $149K/yr
[#24] Site-level administrative overhead allocation applied as 30% loading on direct recurring costs (represents institutional overhead of 25–50%).
Contingency Reserve $75K/yr
[#23] Annual contingency/reserve for rapid scale-up, emergency contracting and overtime; midpoint of recommended $25k–$250k reserve band.
Cover Story And Legal $50K/yr
[#16] Legal counsel, confidentiality operations, media monitoring and cover-up overhead (mid-range of $10k–$100k/yr based on program posture).
Research And Monitoring $26K/yr
[#4, #14] Equipment maintenance/calibration for BSL bench and instruments (#4) and periodic sequencing/phenotypic/EM emission testing and outsourced specialized measurements (#14).
Insurance Liability $20K/yr
[#17] Internal insurance/reserve for property damage and personnel exposure remediation (midpoint of $5k–$50k/yr).
Specialized Consulting $20K/yr
[#21] Occasional hire of EM physicists, geneticists or containment engineers (budgeted contingency of ~$10k–$30k/yr).
Em Hardening Maintenance $15K/yr
[#12] Ongoing testing, replacement reserve and specialized maintenance for EM shielding and hardened instrumentation (midpoint of $5k–$25k/yr).
Spares Replacement Fund $15K/yr
[#13] Annual hot-swap/spares fund for equipment likely to be damaged by anomalous EM events (midpoint of $5k–$30k/yr).
Facilities Maintenance $10K/yr
[#2, #3, #10, #11] Annual refrigeration maintenance/fuel/testing and automatic switchover validation (#2), telemetry/storage/monitoring upkeep (#3), biohazard disposal contract / autoclave maintenance (#10), and decontamination drills/replenishment (#11).
Recordkeeping And Data Security $7K/yr
[#15] Secure paper + hardened digital archives, redundancy, redaction/compartmentalization and IT support for classified logs (midpoint of $2k–$15k/yr).
Supplies And Consumables $6K/yr
[#6, #9] Ongoing cultivation consumables (media, mineral oil covers, disposables) (#6) and PPE/sterile handling supplies (#9).
Background Checks $5K/yr
[#8] Periodic re-investigations/psych evaluations for cleared staff (annual portion of #8 estimate).
Training And Sop $3K/yr
[#18] Annual refresher training, audits and SOP maintenance (annual portion of #18 estimate).
Long Term Archiving $3K/yr
[#19] Off-site storage fees and monitoring for master stocks and archival backups (annual portion of #19 estimate).
Communications Processing $2K/yr
[#22] Ongoing film processing, mechanical-record upkeep and secure manual reporting processing/storage (annual portion of #22 estimate).
Logistics And Transport $1K/yr
[#20] Maintenance and small operating costs for temperature-controlled transfer containers and trolleys (annual maintenance/consumables).
⚡ Cost Scenarios
📊 Baseline (baseline) $647K/yr
88.0% probability / year
Normal uneventful year with scheduled maintenance, routine cultivation and no major incidents.
routine_cultivation scheduled_testing no_equipment_damage
🚨 Minor Incident $697K/yr
10.0% probability / year +$50K vs baseline
Localized equipment damage or EM event causing replacement of some instruments, short downtime and limited consulting/legal response.
EM_damage_to_recorders small_equipment_failure limited_contamination_response
🚨 Major Breach $947K/yr
2.0% probability / year +$300K vs baseline
Significant containment incident, loss or theft of cultures, major equipment destruction and large emergency contracting/legal/amnestics costs.
culture_loss widespread_electronic_destruction external_exposure_or_theft
👥 Personnel 1.3 total
Role Count Notes
Research Scientist 1 Senior scientist with clearance 3+, primary oversight of experiments and containment (#7).
Laboratory Technician (FTE equivalent) 0.3 Part-time / shared technician to perform hands-on cultivation every 10 days and QC; represented as ~0.2–0.5 FTE per notes (#7).
📋 Confidence Notes
Analyst notes provide detailed line-item ranges and clear operational requirements, supporting reasonable costing. Uncertainty remains due to anomalous EM effects (damage frequency/severity) and policy choices (extent of legal/cover operations and contingency sizing), so confidence is not high.
← SCP-4060 ↑ All SCPs SCP-4062 →