← SCP Cost Explorer Read on SCP Wiki ↗
SCP-4263 Euclid ~ medium confidence
SCP-4263
Expected annual
$3.8M
One-time setup
$9.0M
Annual recurring
$3.8M
Personnel
17
One-time containment and program setup costs are high (~$9.0M) driven primarily by SRA procurement/installation, research program seed funding, and redundant containment buildouts; annual operating costs are ~ $3.26M/yr dominated by security/rapid-response readiness, ongoing research operations, and SRA/facility maintenance.
🏗️ One-Time Capital Costs Total: $9.0M
Equipment $3.5M
[#2, #7, #8, #9, #16] SRA procurement & installation (~$3,000,000), remote monitoring & sensor install (~$60k), adaptive lighting install (~$35k), experimental restraints/prototypes (~$120k), and specialized transport unit/vehicle modifications (~$250k).
Long Term Research Program Funding $2.0M
[#12] One-time seed funding for a multi-year reversal/separation research program (~$2,000,000).
Facilities $1.6M
[#1, #17] Containment chamber construction at Site-36 (~$300k) and redundant/offsite backup cell buildout and parallel infrastructure (~$1.25M). Includes labor/site work and secondary-site buildout.
Contingency Reserve $1.0M
[#24] One-time contingency / emergency repair fund to cover urgent rebuilding or immediate containment upgrades (~$1,000,000 reserve).
Incident Response Reserve $500K
[#21] One-time major-incident PR/legal reserve (~$500,000) held for large exposure or litigation events.
Initial Research And Lab Setup $400K
[#13, #28] Secure SRA-compatible laboratory equipment and containment for experiments (~$250k) plus initial R&D on non-transfigurable materials (~$150k).
Initial Training And Sop Setup $40K
[#6] One-time setup costs for specialized training programs, SOP development, and tabletop exercises (~$40k).
🔄 Annual Recurring Costs Total: $3.8M/yr
Staff Wages $1.5M/yr
[#4, #10, #11, #12, #20] Salaries and hazard-pay premiums for continuous security staffing (8 guards), medical/EMT coverage (2–3 FTEs), psychiatric/ethics on-call availability, and research staff covered in recurring research operations. Hazard pay (~20% for core staff) included.
Logistics And Transport $860K/yr
[#5, #16] Rapid response / containment readiness and on-call anomalous response capability (~$800k/yr) plus transport/relocation ops and maintenance for armored/SRA-compatible vehicles (~$60k/yr).
Research And Monitoring $575K/yr
[#12, #6, #28] Ongoing funded research operations (~$500k/yr), recurrent training/refresher exercises (~$25k/yr), and follow-up R&D on durable materials (~$50k/yr).
Facilities Maintenance $334K/yr
[#3, #7, #8, #18, #19] SRA operation & maintenance (power/calibration) (~$200k/yr), remote monitoring maintenance (~$6k/yr), lighting/sound control maintenance (~$3k/yr), cell power/utility draw (~$50k/yr), and spare parts/repairs (~$75k/yr).
Supplies And Consumables $110K/yr
[#13, #14, #23] Laboratory consumables and testing materials (~$50k/yr), amortized incident cleanup (~$10k/yr), and specialty consumables/sacrificial materials (~$50k/yr).
Cover Story And Legal $100K/yr
[#21] Baseline cover-story, PR, and legal costs for clandestine documentation and routine risk management (~$100k/yr).
Administrative Overhead $100K/yr
[#25] Pro rata share of site administrative and facility overhead costs (~$100k/yr).
Insurance $75K/yr
[#27] Internal research ethics and liability insurance allocation (~$75k/yr).
Ethics Committee Operational $50K/yr
[#26, #11] Operational support for Ethics Committee availability and secure interview capacity (~$50k/yr).
Personnel Replacement And Benefits $40K/yr
[#15] Amortized reserve for personnel replacement, severance/death benefits, and investigations (~$40k/yr).
Psychological Aftercare $30K/yr
[#20] Ongoing counseling and mental-health services for staff (~$30k/yr).
Vetting And Background Checks $15K/yr
[#22] Continuous security vetting, polygraphs, and psych evaluations (~$15k/yr).
⚡ Cost Scenarios
📊 Baseline (baseline) $3.8M/yr
88.0% probability / year
Normal, uneventful year with routine operations, maintenance, and scheduled research activity.
no breaches scheduled maintenance regular research progress
🚨 Minor Incident $3.5M/yr
10.0% probability / year +$-250000 vs baseline
Small containment incident (localized breach or transfiguration casualty) requiring cleanup, limited repairs, legal work, and temporary increased staffing.
localized breach staff injury or transfiguration requiring cleanup temporary SRA recalibration
🚨 Major Breach $5.8M/yr
2.0% probability / year +$2.0M vs baseline
Significant containment failure with multiple casualties or infrastructure damage requiring cell rebuild, SRA replacement, major legal/PR response, and emergency research focus.
SRA failure coordinated escape attempt multiple fatalities or major site damage
👥 Personnel 17 total
Role Count Notes
Security Officer / MTF Agent 8 [#4] Minimum staffing to maintain two guards present at all times; 8 personnel budgeted in recurring security wages.
Security Supervisor 1 [#4] Senior supervisor/shift lead to cover oversight and relief rotations (included in security staffing budget).
Research Scientist 4 [#12, #13, #28] Core research personnel funded by recurring research operations and initial program funds to pursue reversal/separation and materials R&D.
Medical Officer 3 [#10] On-site casualty care and trauma coverage (2–3 FTEs budgeted under medical staff recurring costs).
Psychiatrist / Ethics Staff 1 [#11, #26] Psychiatric and Ethics Committee availability/liaison capacity budgeted for interviews and oversight.
📋 Confidence Notes
Analyst notes provide detailed line-item estimates for nearly all categories (facility, SRA, staffing, research), enabling a medium-confidence estimate; uncertainty remains around SRA procurement/operation costs, the true frequency/severity of breaches, and the scope of multi-year research programs which could materially change totals.
← SCP-4262 ↑ All SCPs SCP-4264 →