← SCP Cost Explorer Read on SCP Wiki ↗
SCP-4978 Euclid ~ medium confidence
SCP-4978
Expected annual
$10.5M
One-time setup
$109.6M
Annual recurring
$10.2M
Personnel
33
Initial capital requirements are dominated by lab/biobank and capital reserves (including a potential resettlement fund), while annual recurring costs are driven by staff wages, ongoing research/monitoring, and logistics/cover operations. Baseline annual operations are estimated at roughly $10.2M/yr with one-time capital near $110M (including large potential resettlement reserve).
🏗️ One-Time Capital Costs Total: $109.6M
Resettlement Fund $100.0M
[#27] Replacement / resettlement fund for evacuation or buy-out of population (wide range; included here as a conservative mid-scale reserve).
Contingency Reserve $3.0M
[#23] Initial reserve fund for immediate containment/cordon response (stockpiled materials, rapid deployment financing).
Initial Research And Lab Setup $1.9M
[#10, #11, #12] On-site BSL-2 lab fitout and equipment, initial population sequencing campaign (upfront sequencing for ~2,500 residents), and biobank / cryostorage setup.
Equipment $1.6M
[#2, #5, #6, #18, #19, #25] Initial purchase and installation: checkpoint CCTV/sensors/servers, armored vehicle(s) and secure-transport hardware, non-lethal gear, generator/UPS, initial transport fleet vehicles, and IT infrastructure/hardware.
Facilities $1.3M
[#1, #5, #9] Construction of perimeter checkpoints (~6 gates) and permanent gate/guard buildings, construction/setup of off-site armory facility, and clinic build-out (capital work and structural modifications).
Pr Media Reserve $1.0M
[#29] One-time PR/media crisis escrow and initial rapid-response reserve.
Legal Retainer $500K
[#16] Initial legal retainer and contingency litigation reserve (one-time component).
Legal Pr Setup $200K
[#15] One-time legal/PR setup costs to create cover story, initial MOUs and contracts with local government, and initial public-relations/legal documentation.
Training Development $40K
[#7] Development costs for Foundation-certified self-defense training curriculum and initial contracted instructor planning.
🔄 Annual Recurring Costs Total: $10.2M/yr
Research And Monitoring $3.9M/yr
[#10, #11, #12, #13, #14, #28] Recurring core research budget (genomics, cellular biology, cohort studies), access to BSL-3 assays/shipping partnerships, biobank storage costs, environmental monitoring, epidemiological monitoring and participant healthcare/stipends, and long-term cohort maintenance.
Staff Wages $3.3M/yr
[#3, #4, #9, #20, #21] Salaries, benefits and hazard pay: 3checkpoint staff (18 positions), patrol unit FTEs, clinic medical staff, recruitment/retention/hazard pay pool, and on-staff psychological services.
Cover Story And Legal $750K/yr
[#15, #16, #17, #29] Ongoing PR, local-government liaisons, legal retainer replenishment, cover-up/misinformation staffing, and recurring crisis PR allocations.
Contingency Replenishment $500K/yr
[#23] Annual replenishment allocation for the rapid-response reserve used for emergency cordons and contingencies.
Community Integration Programs $400K/yr
[#26] Ongoing community funds, town projects, sponsorships and incentives to reduce friction and buy cooperation.
Logistics And Transport $310K/yr
[#5, #19] Operating costs for off-site armory transport, armored transport activations, fleet maintenance, fuel, and medevac/ambulance arrangements.
Insurance And Workers Comp $300K/yr
[#22] Elevated insurance premiums, worker's compensation and medical liability coverage due to higher injury risk.
Misc Administration Overhead $300K/yr
[#30] Administrative support, HR, procurement, local permits, office supplies and general overhead.
It And Cybersecurity $200K/yr
[#2, #25] Recurring IT, secure comms maintenance, video storage, encrypted networks, and cybersecurity operations; also CCTV storage/IT maintenance costs.
Facilities Maintenance $150K/yr
[#1, #18] Ongoing maintenance and upkeep for gates/checkpoints and generator/UPS maintenance contracts.
Ongoing Training And Classes $80K/yr
[#8] Subsidized ongoing advanced combat classes and instructor fees for staff.
Supplies And Consumables $75K/yr
[#6] Consumables and replacement for non-lethal equipment, training consumables, and routine small-item supplies.
Hazardous Waste And Decontamination $50K/yr
[#24] Routine biohazard waste disposal, decontamination services, and small-scale environmental remediation readiness.
⚡ Cost Scenarios
📊 Baseline (baseline) $10.2M/yr
91.0% probability / year
Normal year with standard operations, no major incidents or escalations.
no major outbreak detected steady cooperation with town routine research and upkeep
🚨 Minor Incident $11.0M/yr
8.0% probability / year +$750K vs baseline
Localized incident (small outbreak or violent escalation) requiring increased medical response, legal costs, and short-term surge staffing.
small transmission event or cluster town-level civil unrest requiring overtime targeted publicity requiring rapid PR response
🚨 Major Breach $30.2M/yr
1.0% probability / year +$20.0M vs baseline
Significant containment failure or discovery requiring emergency quarantine, large-scale remediation, potential partial resettlement and major legal/PR mitigation.
confirmed widespread transmissibility/pathogenicity legal exposure or major media leak full-town quarantine or partial evacuation
👥 Personnel 33 total
Role Count Notes
Security Officer / MTF Agent (perimeter checkpoints) 18 Perimeter checkpoint staffing: 3coverage across ~6 gates (3 shifts), matches note #3 staffing assumptions.
Security Patrol / Rapid Response 8 Dedicated patrol FTEs (rotation for twice-weekly intensive patrols and rapid-response duties); maps to note #4.
Medical Officer / Clinic Staff 6 Emergency trauma nurses/physicians and support to staff the upgraded clinic 24/7; corresponds to note #9 staffing budget.
Psychologist / Mental Health Staff 1 In-house psychological services and EAP for staff; aligns with note #21.
📋 Confidence Notes
Analyst notes provide detailed line items and reasonable ranges, enabling mid-point estimates; uncertainty remains high for catastrophic outcomes (transmissibility, mandatory resettlement) so overall confidence is moderate rather than high.
← SCP-4977 ↑ All SCPs SCP-4979 →