← SCP Cost Explorer Read on SCP Wiki ↗
SCP-4779 Euclid ~ medium confidence
SCP-4779
Expected annual
$3.6M
One-time setup
$5.1M
Annual recurring
$3.6M
Personnel
26
Initial one-time capital and setup are estimated at about $5.10M driven primarily by site acquisition, facility build-out, vault and specialized equipment; recurring annual costs are approximately $3.55M driven by staff wages, reserves, specialist research, and contingency/containment multipliers.
🏗️ One-Time Capital Costs Total: $5.1M
Facilities $3.9M
[#1, #2, #3, #11] Site acquisition/land control, facility build-out (labs/archives/vault/decon), perimeter/beach cordon initial works, and secure vault structural build.
Equipment $842K
[#4, #5, #9, #11, #16] Surveillance and monitoring hardware, nighttime retrieval equipment (boats/4x4/drones), imaging/analytical instruments, air-gapped IT systems, and site vehicles.
Legal And Permitting Retainer $152K
[#14] Initial legal retainer/negotiation/permits and compensation planning to secure beach access and local agreements.
Initial Research And Lab Setup $122K
[#8, #20] Archival/conservation fit-out and initial digitization equipment/processes.
Community Relations Initial $67K
[#15] Initial community grants/cover compensation and local mitigation measures.
🔄 Annual Recurring Costs Total: $3.6M/yr
Containment Complexity Reserve $1.4M/yr
[#25] Containment complexity / escalation reserve (20% of combined initial + annual budget) to cover rapid scaling, legal challenges, or dangerous memetic discoveries.
Staff Wages $1.1M/yr
[#6, #7, #24] Security guard wages (24/7 shifts) and research/site staff salaries including site director, researchers, conservator, linguist/historian, lab techs, memetics specialist, admin, and ongoing sample-acquisition labor/overtime.
Contingency Reserve $281K/yr
[#18] General contingency fund (estimated 15% of baseline annual operating costs) for unforeseen liabilities and escalation.
Research And Monitoring $189K/yr
[#10, #12, #21] Sample testing and outsourced specialized analyses (radiocarbon, GC-MS, isotope, microbiology), redaction/translation/memetic safety processing, and external specialist consulting/collaborations.
Incident Response Reserve $183K/yr
[#22] Dedicated reserve for 24–72 hour surge operations, emergency overtime, rapid relocation, lockdown activation, and crisis PR/compensation.
Facilities Maintenance $105K/yr
[#3, #11, #23] Perimeter and beach cordon repairs, vault/IT maintenance line, and utilities/HVAC maintenance for climate control and backup generator upkeep.
Cover Story And Legal $58K/yr
[#14, #15] Ongoing legal/PR retainer, FOI handling, local government liaison and continued community compensation/cover operations.
Logistics And Transport $55K/yr
[#5, #16] Fuel/maintenance for boats/vehicles, shipping/courier costs for secure transfers and outside-lab sample shipping.
Insurance And Liability $36K/yr
[#18] Property, equipment and liability insurance premiums adjusted for declared hazard profile.
Security Training And Equipment $35K/yr
[#6] Ongoing security training, background vetting refreshers, uniforms and equipment replacement beyond wages.
Training And Exercises $18K/yr
[#19] Regular memetic protocols training, beach retrieval drills, evidence/custody and emergency response exercises.
Supplies And Consumables $17K/yr
[#8, #23] Archival consumables (acid-free folders/Mylar/boxes), lab consumables, janitorial and routine disposables.
Waste Handling And Secure Destruction $15K/yr
[#17] Secure incineration / chemical neutralization and compliant biohazard disposal with chain-of-custody.
Offsite Storage And Backup $12K/yr
[#20] Ongoing secure offsite vault rental and air-gapped backup storage costs for digitized archives.
Surveillance Maintenance $10K/yr
[#4] Annual maintenance/repair and replacement for ruggedized maritime cameras, sensors, and automated alerting systems.
⚡ Cost Scenarios
📊 Baseline (baseline) $3.6M/yr
80.0% probability / year
Normal year of operations with steady bottle arrivals and no major incidents; routine research, maintenance, and reserves apply.
routine bottle manifesting no exposure events steady staffing and outsourcing
🚨 Minor Incident $3.7M/yr
12.0% probability / year +$150K vs baseline
Localized containment incident or storm-driven surge requiring overtime, temporary repairs, small PR response, and modest outsourcing of tests.
storm surge damaging perimeter small memetic incident requiring localized lockdown temporary spike in bottle frequency
🚨 Major Breach $4.8M/yr
3.0% probability / year +$1.2M vs baseline
Significant containment failure or exposure requiring extended crisis operations, relocation of materials, legal settlements, and major equipment replacement.
major memetic exposure large-scale breach or public discovery structural loss from severe storm
🚨 Political Exposure $4.1M/yr
5.0% probability / year +$500K vs baseline
Sustained local political pressure or FOI-triggered exposure leading to enforced public access changes, compensation payments, prolonged legal battles, and expanded PR/county-level mitigation.
local government litigation/FOI community backlash over restricted beach access prolonged PR/legal campaign
👥 Personnel 26 total
Role Count Notes
Security Officer / MTF Agent 8 [#6] 24/7 guard force covering shifts (2 guards/shift × 3 shifts model aggregated).
Security Supervisor / Manager 2 [#6] Supervisory security staff, policy and liaison duties.
Research Scientist 3 [#7] Core research staff performing analysis, redaction, and publication control.
Site Director / Executive Staff 1 [#7] Site leadership and coordination.
Conservator / Archivist 1 [#8] Document conservation and archival management.
Linguist/Historian 1 [#7] Translation and historical/contextual analysis of anomalous documents.
Lab Technician 2 [#9] Instrument operation, sample prep, and routine lab work.
Memetics/Cognitive Specialist 1 [#12] Screening for cognito/memetic hazards and safe redaction protocols.
Administrative Staff 1 [#7, #14] Permits, FOI handling, scheduling, and liaison with cover entities.
Field Retrieval Technician 4 [#5, #24] Nighttime/seasonal retrieval teams for bottle collection and cataloguing.
Medical Officer / Psych Support 1 [#13] Ongoing psychological support, exposure monitoring, and medical surveillance.
Engineer / Maintenance 1 [#2, #23] HVAC, generator, structural and routine site maintenance.
📋 Confidence Notes
Mid-range confidence: line-item ranges are provided and were used to produce midpoint estimates, but major uncertainties remain around bottle manifest frequency, memetic hazard severity, and chosen reserve multipliers; those factors materially affect recurring and incident costs.
← SCP-4778 ↑ All SCPs SCP-4780 →