← SCP Cost Explorer Read on SCP Wiki ↗
SCP-4119 Euclid ~ medium confidence
SCP-4119
Expected annual
$1.4M
One-time setup
$2.6M
Annual recurring
$1.3M
Personnel
11
Estimated one-time capital costs of containment and specialized installs are approximately $2.6M, driven primarily by a blast‑rated cell, secondary cell, redundant power/HVAC and specialized drains/Faraday installation. Annual operating costs are ~ $1.29M/yr, driven by staff wages (security, medical, explosives, research), insurance, maintenance, weekly sedation logistics, waste disposal and emergency/containment readiness.
🏗️ One-Time Capital Costs Total: $2.6M
Facilities $2.0M
[#1, #2, #4, #12, #13, #15, #19] One-time capital and structural work: primary blast‑resistant cell construction and structural isolation (#1), integrated Faraday cage/bonding if not separately procured (#2), heating/insulation/install (#4), specialized drains/secondary containment installation (#12), explosion‑rated HVAC install (#13), purchase/fitout of a secondary/temporary containment cell (#15 one‑time portion), and redundant power/generator install (#19). Estimates reflect mid‑range selections and bundling with HVAC/build.
Liability Reserve $250K
[#27] Initial liability/reserve fund to cover major repairs, litigation or uninsured losses as recommended by audits and risk assessment.
Equipment $182K
[#3, #5, #6, #17, #18] Capital equipment installed in the cell: internal cavity magnetron and distribution/control hardware (#3 initial), rapidly‑oscillating wall vibration motors and mounts (#5), Level 2 thermal isolation suits initial purchase (#6 initial), environmental monitoring sensor hardware (#17 initial), and secure data logging/classified IT hardware (#18 initial).
Initial Research And Lab Setup $150K
[#16] Capital research/lab instruments and lab buildout for chemical/biological analysis (GC‑MS, HPLC, serology/DNA setup) and initial consumable stock for analysis; instruments sized to monitor nitroglycerin/blood mixture and contamination.
Legal Setup $30K
[#22] Initial legal/regulatory compliance setup and licensing costs (explosives/biohazard permitting support, initial counsel, permit applications).
Training Program Initial $20K
[#20] Initial development and certification program costs for hazmat, explosive safety and sedation protocol training prior to operations.
🔄 Annual Recurring Costs Total: $1.3M/yr
Staff Wages $700K/yr
[#8, #9, #10, #25] Salaries, benefits and on‑call retainers: dedicated medical coverage or anesthetist retainer (#8), security personnel (3–6 FTE coverage estimate aggregated) (#9), explosives/ordnance specialist FTE or retainer (#10), and research staff salaries (researchers/techs) (#25).
Insurance $150K/yr
[#23] Specialty insurance, liability premiums and risk financing or equivalent self‑insurance funding for explosive/biohazard exposures (#23).
Supplies And Consumables $119K/yr
[#7, #11, #16, #21, #6] Consumables and per‑procedure disposables: weekly sedation consumables (#7), routine hazmat cleanup and licensed explosive/biohazard waste disposal baseline (#11), laboratory consumables for chemical/biological assays (#16 consumables), PPE and decon supplies (#21), and recurring suit inspection/consumables/rotations (#6 recurring).
Cover Story And Legal $90K/yr
[#22, #26] Ongoing permits, regulatory renewals and legal/PR retainer for secrecy/cover operations, record control and controlled messaging (#22 recurring and #26).
Facilities Maintenance $75K/yr
[#12, #13, #14, #19] Recurring facility upkeep: operation of specialized drains/neutralization reagents (#12 operation), HVAC/exhaust filter replacement and maintenance (#13), scheduled structural repair and wear reserve from repeated detonations (#14), and generator/UPS maintenance/fuel (#19).
Research And Monitoring $69K/yr
[#3, #5, #16, #17, #18, #20, #25] Ongoing technical maintenance and research operations: magnetron calibration/maintenance (#3 recurring), vibration system parts & labor (#5 recurring), ongoing research program non‑salary budget (#25), environmental sensor calibration/replacement (#17 recurring), data logging/IT cybersecurity maintenance (#18 recurring), training refreshers and drills (#20 recurring), and periodic analytical testing (#16 recurring).
Logistics And Transport $30K/yr
[#15] Recurring logistics and per‑move labor for weekly sedation/moves to temporary cell and staging labor (#15 recurring labor estimate).
Emergency Response $25K/yr
[#24] Retainers and coordination costs for external EOD, ambulance/hospital standby agreements and drill costs (#24 recurring).
Containment Audits $25K/yr
[#27] Regular external containment safety audits, third‑party reviews and small annual reserve contributions for audit recommendations (#27 recurring).
Energy And Utilities $4K/yr
[#4] Ongoing energy costs to maintain internal surface temps at 50°C (heating energy usage estimate).
⚡ Cost Scenarios
📊 Baseline (baseline) $1.3M/yr
87.5% probability / year
Normal year with weekly sedation, routine maintenance, no major incidents.
regular_operations no_incident
🚨 Minor Incident $1.4M/yr
10.0% probability / year +$100K vs baseline
Localized containment incident (small internal detonation escalation) requiring extra repairs, bulk hazmat disposal and EOD contracting for response.
internal_small_explosion bulk_hazmat_disposal
🚨 Major Breach $2.3M/yr
2.0% probability / year +$1.0M vs baseline
Partial containment failure needing significant structural repairs, major decontamination, large disposal event, PR/legal activation and temporary relocation measures.
partial_containment_failure external_exposure_risk
🚨 Catastrophic Breach $11.3M/yr
0.5% probability / year +$10.0M vs baseline
Full containment breach with public exposure, site damage and prolonged litigation/cleanup and possible site rebuild.
complete_breach public_exposure
👥 Personnel 11 total
Role Count Notes
Security Officer / MTF Agent 4 [#9] Dedicated trained guards for 24/7 coverage and explosive safety; aggregated into security wages.
Research Scientist 2 [#25] Research staff for behavioral/biochemical studies; salaries included in research wage total.
Laboratory Technician 1 [#16, #25] Lab tech support for assays and sample handling; included in research staffing costs.
Medical Officer 1 [#8] On‑site medic/CRNA or guaranteed anesthetist coverage for weekly sedation and emergencies; salary/retainer included in staff wages.
Explosives Specialist 1 [#10] Ordnance/explosives expert as FTE or contracted retainer; included in staff wages.
Engineer / Maintenance 1 [#13, #19, #14] Facilities/engineer for HVAC, generator and structural maintenance tasks; costs aggregated in facilities maintenance and staff wages.
Administrative Staff 1 [#22, #26] Admin/legal/PR coordination for permits, record control and cover operations; costs included in legal/cover budgets and staff wages.
📋 Confidence Notes
Analyst notes provide detailed line items and ranges enabling mid‑quality estimates; uncertainty remains around detonation frequency, long‑range excretion mitigation needs, insurance availability/cost, and political/legal exposure which could greatly change costs.
← SCP-4118 ↑ All SCPs SCP-4120 →