SCP-4746 Euclid ~ medium confidence
SCP-4746
Expected annual
$3.0M
One-time setup
$5.8M
Annual recurring
$2.9M
Personnel
15
Initial capital expenditures are approximately $5.83M driven by facility build-out, secure IT/monitoring, R&D lab setup, robotic systems and a seeded emergency reserve; recurring annual costs are roughly $2.935M driven primarily by specialized personnel, intelligence/counter-surveillance, and emergency/reserve replenishment.
🏗️ One-Time Capital Costs Total: $5.8M
Facilities $2.6M
[#1, #23] Secure containment wing construction ($2.5M) plus incident simulation/mock-up room construction ($100k).
Equipment $1.1M
[#2, #3, #4, #5, #6, #18] High-grade containment cell and restraints ($150k), secure IT & memetic-filtered systems ($300k), redundant monitoring and memetic-safe comms hardware ($100k), backup power/UPS/HVAC redundancy ($160k), robotic servicing systems ($200k), secure communications setup ($150k).
Emergency Reserve Seed $1.0M
[#13] One-time seed fund for rapid-response, emergency repairs, replacement staffing and contingency operations ($1,000,000).
Initial Research And Lab Setup $750K
[#10] R&D lab buildout and initial instrumentation to study memetic mechanism and countermeasures ($750k).
Secure Transport Vehicle $300K
[#12] Armored/sterile transfer vehicle(s) and secure-cabinet procurement and outfit ($300k).
Recruitment Setup $50K
[#8] Initial recruitment/screening program setup (psychological screening, baseline memetic-resistance testing).
Archival System $50K
[#25] Hardened archival storage system for secure research data ($50k).
Amnestics Initial Stockpile $20K
[#14] Initial vials, delivery systems and long-acting amnestic stock ($20k).
🔄 Annual Recurring Costs Total: $2.9M/yr
Staff Wages $1.2M/yr
[#7] Salaries (memetics specialists, on-site security, site lead, medical officer, psychologist, researchers) including hazard pay and retention bonuses (~$1,250,000/yr).
Intelligence And Counter Surveillance $400K/yr
[#16] HUMINT/SIGINT subscriptions, active counterintelligence and monitoring for external threats ($400k/yr).
Research And Monitoring $300K/yr
[#10] Ongoing R&D personnel and consumables for memetic mechanism/countermeasures ($300k/yr).
Emergency Reserve Replenishment $200K/yr
[#13] Annual recommended replenishment of emergency/containment-breach reserve fund ($200k/yr).
Cover Story And Legal $150K/yr
[#17] Ongoing cover-story maintenance, forgery budgets, media suppression and related legal/PR work ($150k/yr).
Replacement And Turnover $125K/yr
[#24] Recruiting, training and onboarding costs to replace exposed or resigned high-risk staff (~$125k/yr).
Legal Insurance $100K/yr
[#19] Legal insurance, crisis PR contingency and liability reserve ($100k/yr).
Administrative Overhead $75K/yr
[#22] Pro-rated HR, procurement, accounting and administrative support for the containment project ($75k/yr).
Psychological Care $60K/yr
[#15] Psychological care, debriefing and compensation for staff exposed to memetic risk ($60k/yr).
Facilities Maintenance $50K/yr
[#20] Routine annual upkeep for cell, HVAC, generators, surveillance gear, software licensing and physical repairs ($50k/yr).
Logistics And Transport $50K/yr
[#12] Per-movement operation baseline and transport readiness (~$50k/yr baseline for occasional secure movements).
Anti Memetic Production $50K/yr
[#11] Procurement/production and stock rotation of anti-memetic counteragents and prophylactics ($50k/yr).
Supplies And Consumables $35K/yr
[#14, #21] Consumables including amnestic resupply ($10k/yr) and food/bedding/cleaning supplies for SCP-4746 and robot consumables ($25k/yr).
Recruitment And Testing $30K/yr
[#8] Ongoing memetic-resistance testing, background checks, periodic re-testing, polygraphs ($30k/yr).
Training And Drills $30K/yr
[#9] Regular memetic-hazard training, breach drills, robot operation training and SOP maintenance ($30k/yr).
Secure Comms Maintenance $20K/yr
[#18] Maintenance of hardened, memetic-safe communications and closed intranet ($20k/yr).
Archival Maintenance $10K/yr
[#25] Secure archival storage maintenance and controlled access logging ($10k/yr).
Cost Scenarios
📊 Baseline (baseline) $2.9M/yr
90.0% probability / year
Normal operational year with no major containment incidents; recurring costs only.
no incidents routine maintenance normal staff turnover
🚨 Minor Incident $3.2M/yr
8.0% probability / year +$250K vs baseline
Localized incident requiring limited MTF response, targeted amnestic administration and small repairs.
partial protocol breach single-person exposure minor equipment damage
🚨 Major Breach $3.9M/yr
1.5% probability / year +$1.0M vs baseline
Significant containment breach requiring large-scale site quarantine, replacement of equipment and broad amnestic administration.
multi-person exposure facility damage public exposure risk
🚨 Catastrophic Breach $7.9M/yr
0.5% probability / year +$5.0M vs baseline
Widespread exposure or deliberate external exploitation requiring full crisis operations, rebuild and extensive legal/cover operations.
mass exposure targeted external attack loss of site control
👥 Personnel 15 total
Role Count Notes
Memetics Specialist 2 [#7] Specialized memetic resistance and countermeasure staff included in payroll estimate.
Security Officer / MTF Agent 8 [#7] On-site security with memetic training (6–8 estimated; using upper-range staffing for redundancy).
Site Director / Executive Staff 1 [#7] Site lead included in staffing payroll.
Medical Officer 1 [#7] Medical officer for amnestic administration and emergency care.
Psychologist 1 [#7] Psychologist for screening, debriefing and ongoing staff mental health.
Research Scientist 2 [#7] Researchers focused on memetic R&D and countermeasure development.
📋 Confidence Notes
Analyst notes provide detailed line-item estimates for both capital and recurring costs, yielding moderate confidence; uncertainty remains around frequency of transports/incidents, potential scale-up if novel R&D is required, and unpredictable anomaly-driven escalation.
← SCP-4745 ↑ All SCPs SCP-4747 →