← SCP Cost Explorer Read on SCP Wiki ↗
SCP-4564 Euclid ~ medium confidence
SCP-4564
Expected annual
$4.6M
One-time setup
$1.3M
Annual recurring
$4.5M
Personnel
19
Initial capital outlays (~$1.27M) are driven by secure storage, testing/lab setup and mitigation engineering; recurring annual costs (~$4.48M/yr) are dominated by staff wages, NZ field operations, monitoring and legal/cover operations.
🏗️ One-Time Capital Costs Total: $1.3M
Mitigation Engineering Projects $500K
[#19] Initial capital for local conservation/engineering projects (eel passes, dam cooperation) as a strategic mitigation investment.
Initial Research And Lab Setup $300K
[#4, #17, #18] Controlled testing facility/VCS rigs and aquatic observation tank (#4), one-time forensic/software analysis setup (#17), initial aquatic veterinary/toxicology research equipment and startup (#18).
Equipment $162K
[#3, #5, #12, #13] Database/tagging hardware (#3 setup), initial PPE inventory (#5), initial trapping gear & tanks (#12), monitoring/ingest hardware & software setup (#13).
Acquisition Pool $125K
[#14] Initial covert acquisition/purchase pool for cartridges from collectors/marketplaces.
Legal And Liaison Setup $88K
[#10] Initial legal/diplomatic setup and permits for NZ engagement and biosecurity compliance.
Facilities $85K
[#1] Reinforced vault, tamper seals, climate control and CCTV upgrades for Site-27 Secure Storage Area-B; physical destruction tools on site.
Destruction Setup $12K
[#23] Bulk destruction setup (incineration/shredding capability, forensic verification, certified destruction reporting).
🔄 Annual Recurring Costs Total: $4.5M/yr
Staff Wages $1.8M/yr
[#2, #6, #8, #13] Security staffing for Site-27 (#2), medical staffing on-call capacity (#6), NZ field response agent salaries/support (local teams) (#8) and monitoring analysts (#13).
Contingency And Escalation $584K/yr
[#25] Reserve (15% of baseline operational recurring subtotal) for unpredictable escalation, rapid infrastructure needs and simultaneous incidents.
Research And Monitoring $575K/yr
[#3, #11, #17, #18, #21, #7, #13] Database maintenance & audits (#3), Parazoology field surveys/eDNA tagging program (#11), ongoing forensic/software follow-up (#17), ongoing toxicology/R&D (#18), containment verification & audits (#21), amnestic administration/psych follow-up per-incident budget (#7), and recurring data-access/agreements (#13).
Public Health Contingency $500K/yr
[#22] Contingency reserve for mass-compulsion events: hospitalization, evacuation, mass amnestics and emergency medical response.
Logistics And Transport $497K/yr
[#8, #9, #12, #15, #20] Vehicle/boat amortization and local NZ travel allowances (#8), international deployment travel/lodging/per-diem (#9), capture/release operational costs (#12), evidence acquisition/recovery operations budget (#15), and secure shipping/transport of recovered cartridges (#20).
Cover Story And Legal $412K/yr
[#10, #16, #24] Recurring legal retainer/permit fees and liaison (#10), public cover-story/witness management/PR budgets (#16), and insurance/indemnity/liability premiums (#24).
Mitigation Maintenance $50K/yr
[#19] Ongoing maintenance/operations for mitigation works (eel passes, negotiated dam cooperation).
Cyber Operations $40K/yr
[#14] Ongoing online monitoring, marketplace surveillance and covert acquisition ops (cyber tools and analyst effort).
Facilities Maintenance $30K/yr
[#1, #4] Annual maintenance for secure vault/climate control and controlled testing facility systems.
Supplies And Consumables $30K/yr
[#5, #6, #23] PPE replacement/consumables (#5), recurring medical supplies/per-case consumables (#6), per-item destruction consumables/operations (#23).
Destruction Operations $10K/yr
[#23] Annual per-item destruction costs and verification for irretrievable copies.
⚡ Cost Scenarios
📊 Baseline (baseline) $4.5M/yr
82.0% probability / year
Normal year with routine recoveries, monitoring, surveys and no major incidents.
no_incidents routine_operations
🚨 Minor Incident $4.8M/yr
10.0% probability / year +$300K vs baseline
Localized cluster of incidents requiring additional recoveries, amnestics and modest extra field ops.
single_local_outbreak a handful_of_amnestics
🚨 Major Breach $6.0M/yr
2.0% probability / year +$1.5M vs baseline
Multiple simultaneous incidents across regions requiring mass response, hospitalization and heavy legal/PR response.
multiple_simultaneous_incidents mass_compulsions significant_media_attention
🚨 Political Exposure $5.5M/yr
1.0% probability / year +$1.0M vs baseline
Diplomatic or legal crisis with New Zealand authorities or public discovery requiring heavy legal, diplomatic and settlement spending.
diplomatic_incident public_disclosure
🚨 Research Breakthrough Requiring Scale Up $5.5M/yr
5.0% probability / year +$1.0M vs baseline
Discovery leads to accelerated mitigation program requiring rapid scale-up (large conservation/engineering projects and expanded operations).
successful_research rapid_mitigation_scaleup
👥 Personnel 19 total
Role Count Notes
Security Officer / MTF Agent 6 Site-27 secure storage guards, 24/7 coverage (3 shifts × 2 guards). Corresponds to note #2 staffing.
Field Response Team / Agent (NZ) 6 Local NZ containment/escort agents (permanent/rotational presence). Corresponds to note #8.
Analyst (Monitoring & CCTV) 5 Monitoring of emergency call centers, CCTV ingestion and image analysis staff. Corresponds to note #13.
Medical Officer 2 On-call medical staff for triage, sedation and amnestic administration. Corresponds to note #6.
📋 Confidence Notes
Analyst notes provide detailed line items and ranges, allowing a reasonably structured estimate; significant uncertainty remains in incident frequency, scale of mitigation projects and NZ cooperation costs, so medium confidence is appropriate.
← SCP-4563 ↑ All SCPs SCP-4565 →