← SCP Cost Explorer Read on SCP Wiki ↗
SCP-4229 Euclid ~ medium confidence
SCP-4229
Expected annual
$1.2M
One-time setup
$1.8M
Annual recurring
$1.1M
Personnel
11
One-time setup and contingency reserves are the largest upfront expenses (~$1.83M one-time), while recurring staffing, reserve funding and specialist services drive ongoing costs (~$1.12M/yr). Main drivers: staff wages, catastrophic contingency reserve, relocation/site modifications and specialist research/monitoring.
🏗️ One-Time Capital Costs Total: $1.8M
Catastrophic Contingency Reserve $625K
[#27] Recommended catastrophic containment failure reserve one-time funding midpoint ~$625,000.
Facilities $372K
[#1, #5, #16] Bio-Garden conversion, HVAC/sealed flooring/root barrier (#1 estimated $275,000); backup generator/UPS capital install (#5 estimated $65,000); root containment hard barrier & trenching (#16 estimated $32,500).
Relocation Operations $350K
[#2] Relocation operations (excavation, crane, bespoke root-ball containment crate, secure transport convoy) estimated midpoint ~$350,000.
Initial Research And Lab Setup $179K
[#20, #22, #25, #26] LIMS / IT systems one-time setup (#20 ~$12,500); specialized laboratory equipment/sequencers/mass spec (#22 ~$150,000); environmental sensors/install (#25 ~$10,000); initial specimen cataloguing/archive setup (#26 ~$6,500).
Equipment $150K
[#3, #4, #15, #17] Mobile containment unit purchase (#3 ~$50,000); Containment Freezer procurement & install (#4 ~$20,000); CCTV & intrusion sensor install (#15 ~$20,000); emergency heavy equipment purchase option (#17 ~$60,000).
Site Infrastructure Contingency $50K
[#18] Site infrastructure / municipal remediation contingency one-time/reserve for initial incidents ~$50,000.
Consulting Fees $48K
[#23] External consultant fees (arborists, civil engineers, mycologists, forensic anthropologists) one-time/occasion retainer midpoint ~$47,500.
Cover Story One Time $42K
[#19] Legal / cover-story / public affairs one-time expenditure (media/official coordination) midpoint ~$42,500.
Sop Development $18K
[#24] Initial SOP development and containment procedures one-time development cost ~$17,500.
🔄 Annual Recurring Costs Total: $1.1M/yr
Staff Wages $660K/yr
[#6, #7, #8] Staff wages aggregated: daily retrieval technicians (3 FTEs @ $60k = $180,000), security staff and supervisor coverage (~$230,000), research team salaries (~$250,000) → total ~$660,000/yr.
Research And Monitoring $133K/yr
[#9, #25] DNA profiling/forensics (~$73k–$182.5k/yr, midpoint $127,750, #9) plus recurring environmental/soil lab tests (~$5,500/yr, #25) → total ~$133,250/yr.
Catastrophic Reserve Funding $125K/yr
[#27] Annual reserve funding to replenish catastrophic contingency (~$50,000–$200,000/yr, midpoint $125,000, #27).
Facilities Maintenance $32K/yr
[#12, #15, #18] Recurring facility services: long-term cold storage monitoring & amortized replacement (~$8,000/yr, #12), CCTV/data storage & maintenance (~$3,500/yr, #15), periodic clandestine infrastructure/road/utility repairs (~$20,000/yr, #18).
Insurance $30K/yr
[#28] Risk management / insurance premiums if used (~$10,000–$50,000/yr, midpoint $30,000, #28).
Supplies And Consumables $23K/yr
[#10, #14] Daily sample consumables ($7,300–$18,250/yr, midpoint $12,775, #10) plus PPE & decontamination consumables (~$10,000/yr, #14) → total ~$22,775/yr.
Biohazard Disposal $20K/yr
[#13] Licensed biohazard waste disposal and decontamination contract (~$10,000–$30,000/yr, midpoint $20,000, #13).
Logistics And Transport $15K/yr
[#29] Internal secured transport and cold-chain courier costs (~$10k–$20k/yr, midpoint $15,000, #29).
Emergency Contractor Retainer $12K/yr
[#17] Emergency heavy equipment & contractor retainer (~$5,000–$20,000/yr retainer option, midpoint $12,500, #17).
Specimen Curation $12K/yr
[#26] Recurring specimen curation, ethical oversight and archiving (~$5,000–$20,000/yr, midpoint $12,500, #26).
Public Safety Coordination $12K/yr
[#30] Ongoing liaison/monitoring with utilities and public safety for root encroachment (~$5,000–$20,000/yr, midpoint $12,500, #30).
Medical Testing $12K/yr
[#11] Weekly blood-pathogen testing for stationed staff (3 staff × ~$75/test × 52 weeks ≈ $11,700/yr, #11).
Consultant Retainer $10K/yr
[#23] Occasional/ongoing consultant retainer for arborists/engineers/mycologists (~$10,000/yr as a modest ongoing budget, #23).
Training And Drills $6K/yr
[#24] Recurring refresher courses and periodic drills (~$3,000–$10,000/yr, midpoint $6,500, #24).
It And Database Support $6K/yr
[#20] Recurring hosting/licensing/support for LIMS and secure servers (~$2,000–$10,000/yr, midpoint $6,000, #20).
Backup Power Operations $6K/yr
[#5] Fuel and maintenance for backup generator/UPS (~$3,000–$8,000/yr, midpoint $5,500, #5).
Freezer Operations $4K/yr
[#4, #12] Freezer electricity/monitoring (~$2,250/yr) and maintenance contract (~$1,500/yr) for Containment Freezer 4229 (#4); some overlapping long-term storage monitoring noted in #12.
Soil Substrate Refresh $2K/yr
[#3] Recurring substrate refresh and nutrient replacement for mobile containment/substrate (~$2,000/yr).
Cover Story And Legal $0/yr
[]
⚡ Cost Scenarios
📊 Baseline (baseline) $1.1M/yr
78.0% probability / year
Normal operational year with no major incidents; routine containment, monitoring, and staffing costs only.
no breaches normal specimen rate (~1/day) routine maintenance only
🚨 Minor Incident $1.2M/yr
15.0% probability / year +$75K vs baseline
Localized containment issue requiring contractor call-outs, sensor replacements and short-term remediation.
localized root incursion sensor failure or small breach minor infrastructure damage
🚨 Relocation $1.8M/yr
5.0% probability / year +$675K vs baseline
Planned or emergency relocation of SCP-4229 to Site-103 requiring excavation, transport and site rework; one-time capital costs occur during the year.
decision to relocate escalating containment concerns site decommissioning or consolidation
🚨 Major Containment Breach $2.4M/yr
2.0% probability / year +$1.2M vs baseline
Large-scale containment failure with infrastructure damage, legal exposure, emergency remediation and possible mass specimen events.
catastrophic root spread into infrastructure public exposure or litigation major breach requiring large-scale removal
👥 Personnel 11 total
Role Count Notes
Technician (Retrieval) 3 [#6] Daily specimen retrieval and processing staff (3 FTEs to cover 7-day ops; total wages included in staff_wages).
Security Officer / MTF Agent 5 [#7] Armed/unarmed guards for 24/7 site protection (shift coverage; wages included in staff_wages).
Security Supervisor 1 [#7] Supervisory security personnel to manage shifts and access control (wages included in staff_wages).
Research Scientist 2 [#8] Botanist/mycologist, pathologist/geneticist or equivalent research specialists (salaries/time included in staff_wages).
📋 Confidence Notes
Analyst notes provide detailed line items and ranges; however many estimates are provided as wide ranges (especially one-time relocation and catastrophic reserve) and anomalous behavior/manifestation rates are uncertain, so medium confidence is appropriate.
← SCP-4228 ↑ All SCPs SCP-4230 →