← SCP Cost Explorer Read on SCP Wiki ↗
SCP-4743 Euclid ~ medium confidence
SCP-4743
Expected annual
$1.2M
One-time setup
$1.2M
Annual recurring
$1.2M
Personnel
12
Initial setup costs are moderate-heavy (~$1.20M) driven by hangar modifications, contingency/insurance reserves, and research/hardware setup; annual operating costs are dominated by staff wages, ongoing research/IT/storage, and contingency/administrative reserves (~$1.20M/year).
🏗️ One-Time Capital Costs Total: $1.2M
Insurance Reserve $300K
[#21] One-time classified contingency reserve to cover catastrophic failures/property damage (budgeted as internal reserve).
Facilities $250K
[#1, #2] Hangar retrofit and HVAC one-time capital: Anomalous Object Hangar #3-C vestibule, sealing and duct screening; one-time HVAC upgrade costs.
Equipment $220K
[#3, #4, #7, #11] Capital equipment: generator/UPS, surveillance/cameras and breach sensors, non-sharp locker/detector hardware, and IT capital (network / initial recording hardware).
Research Grants One Time $150K
[#22] Initial tranche for directed research into buoyancy control and ionic wind propulsion (start-up/project seed).
Initial Research And Lab Setup $138K
[#5] Advanced acoustic and motion-capture research suite and initial computational hardware for real-time swarm analytics.
Pr Contingency Fund $50K
[#16] Initial public-relations / containment-breach mitigation reserve for immediate response and messaging.
Emergency Containment Equipment $35K
[#17] Soft-capture nets, gentle corralling barriers, inflatable corridors and portable quieting chambers initial purchase.
Transport Containers $30K
[#6] Modified shipping containers (2–4 recommended) with rounded interiors, monitoring and shock mounts for handling/transport.
Training Development $25K
[#10] Initial SOP and training curriculum development and initial training sessions for staff and permitted recreational visitors.
Consumables Initial $6K
[#12] Initial stock of patch kits, adhesives, filters and maintenance consumables.
🔄 Annual Recurring Costs Total: $1.2M/yr
Staff Wages $730K/yr
[#8, #9] Continuous staffing: security (6 officers, shift coverage), containment technicians, HMCL supervisor, behavioral scientist(s), and research technicians.
Research And Monitoring $140K/yr
[#5, #11, #22] Ongoing compute/storage/software license costs, video retention/backups, and recurring research grant funding for behavioral and electrostatic mechanism studies.
Facilities Maintenance $91K/yr
[#2, #3, #4, #7, #13, #17, #18] HVAC energy and maintenance, generator/UPS fuel and maintenance, surveillance monitoring & upkeep, tool-control administration, specialized cleaning, emergency equipment inspections, and regular structural microsealing/inspections.
Cover Story And Legal $50K/yr
[#15] Legal, personnel vetting, cover-story maintenance, background checks and front-company administrative costs.
Misc Admin Overhead $40K/yr
[#24] Procurement, security clearances, utilities allocation, classified program administrative overhead and site fees.
Logistics And Transport $30K/yr
[#6, #23] Per-move transport costs, relocation contingency and transport logistics for containers and hangar contents (as-needed contingency averaged annually).
Pr Contingency Replenishment $25K/yr
[#16] Annual replenishment of public-relations / breach contingency funds and readiness.
Insurance Reserve Replenishment $20K/yr
[#21] Annual top-up for classified contingency/insurance-equivalent reserve.
Medical Readiness $20K/yr
[#14] On-call medic coverage, first-aid supplies, allergy screening and occupational health monitoring.
Supplies And Consumables $15K/yr
[#12] Ongoing replenishment of patch kits, adhesives, filters and other consumables.
Liability Mitigation $15K/yr
[#19] Administrative costs for recreational scheduling, waivers, extra supervision/overtime and related liability mitigation.
Equipment Replacement Fund $15K/yr
[#20] Depreciation/replacement allowance for cameras, microphones, sensors (10–20% of capital averaged).
Training Refresh $10K/yr
[#10] Recurring refresher training sessions and SOP updates for staff and permitted visitors.
⚡ Cost Scenarios
📊 Baseline (baseline) $1.2M/yr
90.0% probability / year
Routine year with no major incidents; normal operations, scheduled research and maintenance only.
no breaches routine research activity standard staffing levels
🚨 Minor Incident $1.3M/yr
6.0% probability / year +$50K vs baseline
Small containment breach or equipment failure requiring repairs, temporary containment in additional containers and PR response.
small structural breach localized equipment failure short-term public exposure scare
🚨 Major Breach $1.7M/yr
1.0% probability / year +$500K vs baseline
Significant containment failure requiring large-scale recapture, property damage repairs, extended public mitigation and substantial contingency drawdown.
large structural failure extended public exposure mass relocation/recapture effort
🚨 Research Breakthrough Requiring Scale Up $1.4M/yr
3.0% probability / year +$200K vs baseline
Successful research outcome prompting expanded experiments, hiring/contracting, and additional equipment procurement for scale-up.
promising experimental results need for larger-scale testing temporary staffing/hardware purchases
👥 Personnel 12 total
Role Count Notes
Security Officer / MTF Agent 6 [#8] Two per shift in a 3-shift model for continuous onsite security and monitoring.
Containment Technician 3 [#8] Technicians for day-to-day containment, maintenance, and on-call response with overlap coverage.
HMCL Supervisor 1 [#9] Program manager responsible for containment oversight and recreational access approvals.
Behavioral Scientist 1 [#9] 0.5–1.0 FTE typical; listed as 1 position here (may be pro-rated) for behavioral experiments and data analysis.
Research Technician 1 [#9] Laboratory and experiment support for acoustic/motion-capture and electrostatic studies.
Administrative Staff 0 [#19, #24] Administrative overhead for scheduling, procurement and cover-story maintenance is budgeted but may be shared across site staff; no dedicated full-time hire assumed (costs included in misc_admin_overhead).
📋 Confidence Notes
Many line items are given as wide ranges (e.g., reserve sizing, staff pay bands, research scope). Core infrastructure and staffing estimates are well-specified but contingency and insurance choices create variability; moderate confidence is appropriate.
← SCP-4742 ↑ All SCPs SCP-4744 →