← SCP Cost Explorer Read on SCP Wiki ↗
SCP-5196 Euclid ~ medium confidence
SCP-5196
Expected annual
$1.3M
One-time setup
$2.3M
Annual recurring
$1.3M
Personnel
11.5
One-time capital costs (~$2.26M) are driven by building a fortified containment chamber, site acquisition, and specialized equipment; recurring annual costs (~$1.33M/yr) are dominated by staff wages, ongoing research/monitoring, maintenance, waste handling, and insurance/contingency.
🏗️ One-Time Capital Costs Total: $2.3M
Facilities $1.3M
[#1, #3, #20] Fortified containment chamber ($1,000,000 median of $500k–$1.5M) + site acquisition/perimeter improvements ($275,000 median of $50k–$500k) + secure storage building ($40,000 median of $5k–$75k).
Equipment $529K
[#2, #5, #6, #7, #8, #9, #19] Initial crash attenuation modules & spare stock ($125,000), security electronics / CCTV ($100,000), backup generator & UPS ($50,000), ventilation/VOC detectors ($50,000), fire suppression ($40,000), automated bottle collection system ($125,000), transport vehicle ($40,000).
Initial Research And Lab Setup $218K
[#14, #18] Research instrumentation (high-speed cameras, accelerometers, DAQ) $187,500 median and initial secure server/network $30,000; instruments and servers aggregated as lab setup.
Contingency Reserve $100K
[#23] One-time contingency reserve seed recommended ($100,000 chosen within $50k–$250k recommendation).
Legal And Cover Initial $50K
[#21] Initial legal/cover-story setup and permitting estimated ~$50,000 (midpoint of $10k–$200k).
Security Training And Kit $36K
[#4] One-time security training/weapons/kit: ≈ $6,000/guard × 6 guards ≈ $36,000.
Amnestic Training And Compliance $10K
[#13] Initial amnestic program training/compliance costs estimated ~$10,000 (midpoint of $5k–$20k).
🔄 Annual Recurring Costs Total: $1.3M/yr
Staff Wages $848K/yr
[#4, #12, #16, #17, #25] Security guards (6 FTE incl. shifts/benefits) $337,500 + researchers/engineers (2 FTE incl. benefits) $225,000 + maintenance technician (1 FTE) $75,000 + site director + admin (combined ≈ $185,000) + part-time medical/med-tech coverage (0.5 FTE ≈ $25,000).
Research And Monitoring $162K/yr
[#14, #15, #18, #28, #29] Instrument maintenance/calibration ($30,000), laboratory analysis routine sampling ($30,000), secure data storage & backups ($12,500), environmental monitoring & compliance ($15,000), long-term research projects/experiments ($75,000).
Facilities Maintenance $64K/yr
[#5, #6, #7, #8, #17, #20] Recurring maintenance: security electronics maintenance ($12,500), generator fuel/maintenance ($10,000), HVAC & VOC system energy/maintenance ($5,000), fire suppression inspections ($4,000), parts replacement/repairs ($30,000), secure storage utilities ($3,000).
Cover Story And Legal $60K/yr
[#21, #22, #30] Ongoing legal liaison, permitting, local gov. liaison and PR/hush payments (~$30,000/yr) plus public relations/local government liaison (~$30,000/yr). Note: this maps #30's recommended operating budget range to recurring planning assumptions.
Crash Attenuation Replacement $50K/yr
[#2, #26] Recurring replacement of sacrificial crash modules / steel bulkheads / foam blocks: median $50,000/yr (range $10k–$100k/yr depending on damage frequency).
Sacrificial Interior Replacement $30K/yr
[#26] Consumable replacement for sacrificial interior (panels, patching, fasteners) estimated $30,000/yr (midpoint of $10k–$100k).
Emergency Response Retainer $30K/yr
[#27] Retainer for heavy civil crews/cranes/tow contractors (~$30,000/yr median of $10k–$50k); call-outs are priced per incident and modeled in scenarios.
Insurance And Contingency $30K/yr
[#23] Insurance premiums and operational contingency contribution (~$30,000/yr median of $10k–$50k).
Amnestic Agents Inventory $20K/yr
[#13] Amnestic agents, syringes, cold chain, administration costs: $20,000/yr median (range $5k–$50k depending on frequency).
Training And Drills $15K/yr
[#24] Regular containment breach, HAZMAT, and amnestic training/drills (~$15,000/yr midpoint).
Supplies And Consumables $11K/yr
[#10, #11] Glass/waste disposal & recycling ($6,000/yr median) and PPE/cleanup supplies ($5,000/yr median).
Logistics And Transport $5K/yr
[#19] Transport vehicle operations: fuel, insurance, maintenance (~$5,000/yr).
Automated Bottle Collection Maintenance $5K/yr
[#9] Maintenance & small repairs for automated bottle collection/conveyor/vacuum system (~$5,000/yr); manual cleanup alternative would be $25k–$50k/yr.
⚡ Cost Scenarios
📊 Baseline (baseline) $1.3M/yr
92.0% probability / year
Normal operational year with no major incidents: regular staffing, maintenance, research, and waste handling costs.
no major crashes beyond expected regular maintenance schedule routine research activity
🚨 Minor Incident $1.4M/yr
7.0% probability / year +$75K vs baseline
One or more higher-severity crash events requiring above-normal sacrificial panel replacement, contractor call-outs, and additional testing/analysis.
multiple high-energy impacts in a short period increased bottle generation or localized structural fatigue
🚨 Major Structural Failure $2.1M/yr
1.0% probability / year +$750K vs baseline
Significant structural failure of containment chamber requiring substantial rebuilding and extended downtime, plus heavy contractor mobilization.
catastrophic breach or repeated extreme impacts unexpected behavior increasing energy beyond design
👥 Personnel 11.5 total
Role Count Notes
Security Officer / MTF Agent 6 [#4] Minimum two on-site at all times requiring ~6 FTE to cover shifts, days off, and backup.
Research Scientist 2 [#14, #16, #29] 2 FTE researchers/engineers to analyze events, maintain instrumentation, and run experiments.
Engineer / Maintenance 1 [#17, #26] 1 FTE technician/mechanic for barrier servicing, HVAC, conveyors, and repairs.
Site Director / Executive Staff 1 [#25] Site director role included in administrative overhead.
Administrative Staff 1 [#25] Administrative support for procurement, scheduling, and recordkeeping.
Medical Officer 0.5 [#12, #13] Part-time/contract med-tech or nurse (0.25–0.5 FTE range); modeled at 0.5 FTE for ongoing on-call coverage and amnestic administration support.
📋 Confidence Notes
Medium confidence: analyst notes provide detailed line-item ranges allowing reasonable mid-point estimates, but several items (crash frequency, bottle generation rate, severity distribution) are uncertain and could drive order-of-magnitude variance in replacement, repair, and emergency costs.
← SCP-5195 ↑ All SCPs SCP-5197 →