← SCP Cost Explorer Read on SCP Wiki ↗
SCP-430 Euclid ~ medium confidence
SCP-430
Expected annual
$639K
One-time setup
$1.1M
Annual recurring
$631K
Personnel
4.0
Estimated one-time setup and capital costs are approximately $1,120,000 (driven primarily by contingency reserve, custom equipment and initial research); recurring annual operating costs are approximately $630,575/yr, driven by security and program staffing, legal/cover-up contingency, and ongoing research/maintenance.
🏗️ One-Time Capital Costs Total: $1.1M
Contingency Reserve $625K
[#24] Containment contingency capital reserve for extraordinary events (recommended reserve between $250k–$1M; midpoint budgeted).
Equipment $244K
[#2, #3, #4, #5, #12, #14, #15, #16] Master-slave PLC/control system, adjustable table/hook-conveyor fabrication and install, CCTV/IR cameras and display consoles (initial), medical-grade heart-rate monitor initial integration, initial PPE/shower kit, structural handling equipment purchase (gantry/crane), UPS/distribution, and initial cybersecurity hardening costs.
Initial Research And Lab Setup $125K
[#19] Initial research program budget (materials analysis, beamtime, historical study, specialized testing) and initial lab setup for permitted non-destructive testing.
Facilities $65K
[#1, #13] Containment cell refurbishment (raised pallet, floor reinforcement, mounting points, corrosion-resistant finishes, lockable access) and wastewater/plumbing upgrade/treatment infrastructure. Combined one-time structural/ plumbing work.
Memetic Stockpile Initial $35K
[#18] Initial memetic countermeasure and amnestic stockpile procurement (initial stockpile purchase and secure storage).
Training Development $18K
[#17] Development and initial delivery of training/SOPs (clearance 1/430 memetic exposure training, written documentation).
D Class Procurement One Time $9K
[#6] One-time procurement/screening/transport estimate per candidate (analyst midpoint used as a baseline one-time procurement budget).
🔄 Annual Recurring Costs Total: $631K/yr
Staff Wages $256K/yr
[#7, #8, #18] Incremental security staffing (3-shift coverage / incremental FTEs), medical staffing (weekly exams/nurse/physician time and dietician consultations), and memetics staff FTE (partial FTE for administration of memetics/amnestic protocols).
Cover Story And Legal $100K/yr
[#21] Legal/cover-up and local engagement contingency fund for external incidents (amnestics, record alteration, liaison, damage control); budgeted at minimum recommended floor.
Research And Monitoring $62K/yr
[#19] Ongoing research program costs (beamtime, controlled experiments, archival/historical research, non-destructive analyses and associated lab tech support).
Program Level Overhead And Contingency $57K/yr
[#25] Program-level administrative overhead and a 10% contingency applied to recurring program costs (calculated as 10% of recurring subtotal before this line).
Facilities Maintenance $28K/yr
[#3, #4, #13, #14, #15, #16, #12] Annual maintenance and certification: mechanical/table/hook-conveyor maintenance, CCTV maintenance/storage costs, plumbing/wastewater treatment maintenance, gantry/crane inspections, generator/UPS maintenance and fuel-share, periodic cybersecurity audits/patching, and recurring decon equipment servicing.
Memetic Replenishment And Administration $25K/yr
[#18] Annual replenishment, secure storage, administration and periodic training for memetic countermeasures / amnestic dosing (separate from memetics FTE wages).
Supplies And Consumables $22K/yr
[#5, #9, #10, #12, #20] Heart-rate sensor consumables, specialized feeding/meal costs and amortized tray/equipment, sand purchase and daily cleaning consumables, PPE/cleaning supplies replacement, aspirin/medication; includes hazardous-waste handling/disposal contracts.
Autopsy And Remains Processing $20K/yr
[#11] Annual contingency budget for autopsy/pathology, remains removal, toxicology and related processing when SCP-430-2 expires (budgeted within suggested $10k–$30k/yr contingency).
Annual Testing And Drills $20K/yr
[#22] Annual certification, fail-safe/autonomy testing, emergency drills, overtime and consumables for drill events.
Logistics And Transport $12K/yr
[#6, #10, #11] Ongoing D-Class administrative/transport allowances and logistics, routine hazardous waste transport contracts, and occasional retrieval transport support.
Psychological Support And Counseling $12K/yr
[#20] Ongoing psychological support, counseling, and occupational health assessments for staff exposed to memetic effects.
Documentation And Archival $10K/yr
[#23] Ongoing secure documentation, archival maintenance, redaction and classified records handling costs.
Training And Sop Refreshers $5K/yr
[#17] Annual refresher courses, turnover training and SOP updates for clearance 1/430 personnel.
⚡ Cost Scenarios
📊 Baseline (baseline) $631K/yr
92.5% probability / year
Normal operational year with no major containment incidents; routine maintenance, staffing, research and consumables only.
no breach or external exposure routine D-class turnover scheduled maintenance and research
🚨 Minor Incident $701K/yr
7.0% probability / year +$70K vs baseline
Localized unexpected event (on-site selection/recruitment, isolated personnel impact) requiring emergency procedures, replacement D-Class, autopsy handling, short-term overtime and limited legal/amnestic actions.
unexpected SCP-430 recruitment event inside site single personnel disappearance or death limited external exposure requiring localized amnestics
🚨 Major Breach $1.4M/yr
0.5% probability / year +$750K vs baseline
Radius expansion or multi-site recruitment causing off-site civilian involvement, field-team deployments, large-scale amnestic/cover operations and rapid containment expansion.
uncontrolled radius expansion multiple non-controlled individuals affected significant external exposure requiring full contingency deployment
👥 Personnel 4.0 total
Role Count Notes
Security Officer / MTF Agent 3 Incremental FTEs for 24/7 coverage and armed response (see #7).
Medical Officer / Nurse (part-time) 0.25 Part-time physician/nurse time for weekly exams, diet consults and emergency coverage (see #8).
Memetics Specialist (partial FTE) 0.75 Partial FTE for memetic countermeasures administration, training and amnestic management (see #18).
📋 Confidence Notes
Estimates derived from analyst ranges in notes; many line items have wide ranges (e.g., contingency reserve, research scope, memetic stockpile and legal/cover-up needs). Physical construction and equipment costs are moderate-confidence, while incident probabilities, required contingency sizes, and long-term research spend are less certain, hence overall medium confidence.
← SCP-429 ↑ All SCPs SCP-431 →