← SCP Cost Explorer Read on SCP Wiki ↗
SCP-5210 Euclid ~ medium confidence
SCP-5210
Expected annual
$2.8M
One-time setup
$4.8M
Annual recurring
$2.7M
Personnel
16
Initial capital/setup is dominated by contingency/amnesty stockpiles and one-time emergency readiness; annual operating costs (~$2.7M/yr) are driven mainly by staff wages, controlled-substance procurement, security, and legal/cyber containment.
🏗️ One-Time Capital Costs Total: $4.8M
Contingency Reserve $3.0M
[#24] Recommended catastrophic contingency/reserve fund ($3,000,000 held in escrow).
Amnestic Stockpile $1.0M
[#20] Standing emergency amnestic/drug stockpile and readiness ($1,000,000 prudent stockpile).
Initial Research And Lab Setup $175K
[#13] Secure memetics research lab and initial equipment ($175,000 mid).
Equipment $170K
[#2, #3, #14] Anchor/chain hardware and installation ($5,000 mid), four automated turret system + integration ($140,000 mid), non-visual sensor suite initial hardware ($25,000 mid).
Facilities $168K
[#1, #5, #15] Reinforced 3×3 cell ($90,000 mid), secure controlled-substance vault/licensing build ($50,000 mid), redundant power/UPS infrastructure ($27,500 mid).
Rapid Response Vehicles $158K
[#19] Armored/secured response vehicle fleet purchase (1.5 vehicles equivalent at $105k each ≈ $157,500).
Dart Tooling $25K
[#4] Initial tooling and destructive testing for custom 10 ml darts ($25,000 mid).
Hazard Training Ppe $22K
[#7] Initial hazardous drug-handling training and PPE issuance ($22,500 mid).
Naloxone Stockpile $15K
[#8] Initial bulk naloxone and rapid-administration kit stockpile ($15,000 mid).
Retrieval Training Equip $10K
[#11] Initial training and equipping of four blindfolded retrieval personnel ($10,000).
Decontamination Supplies $8K
[#17] Initial spill kits, decon showers, and supplies ($7,500 mid).
🔄 Annual Recurring Costs Total: $2.7M/yr
Staff Wages $920K/yr
[#9, #13, #18] Medical staffing (nurse + on-call physician ~$150,000 mid), memetics research salaries (~$300,000), security guard payroll (~$470,000 aggregate mid).
Admin Overhead $449K/yr
[#25] Administrative overhead and O&M (estimated ~20% of recurring budget, mid-range of 15–25%).
Cover Story And Legal $300K/yr
[#21, #22] Cyber takedown/monitoring and legal/cover-up operations (~$125k + ~$175k mid).
Narcotics Procurement $250K/yr
[#6] Ongoing procurement and covert sourcing premium for carfentanil or equivalent sedative (~$250,000/yr mid; high variance).
Research And Monitoring $230K/yr
[#13, #14, #23, #26] Ongoing memetics research budget and non-salary costs (~$150,000), sensor maintenance/calibration (~$5,000), memetic SOP training (~$25,000), IRB/ethics/legal research compliance (~$50,000).
Contingency Topup $200K/yr
[#24] Annual top-up/insurance reserve contribution for catastrophic contingency (~$200,000/yr).
Emergency Amnestics Maintenance $100K/yr
[#20] Maintenance/rotation and readiness costs to keep amnestic stockpile viable (~$100,000/yr).
Logistics And Transport $98K/yr
[#19, #10] Rapid-response vehicle crew/maintenance/fuel (~$80,000/yr) and Class-D transport/operational trip costs (~$17,500/yr).
Controlled Substance Handling $40K/yr
[#5] Licensing, audited inventory, vault handling/compliance (~$40,000/yr mid).
Supplies And Consumables $27K/yr
[#4, #7, #8, #17, #27] Dart consumables (~$6,240/yr), PPE replenishment (~$10,000/yr), naloxone replacement (~$5,000/yr), decon restock (~$2,500/yr), minor consumables (~$3,750/yr).
Facilities Maintenance $25K/yr
[#15, #1] Facility maintenance, HVAC, UPS/generator maintenance and small repairs (~$25,000/yr).
Psychological Care $25K/yr
[#12] Staff psychological screening, counseling, and post-exposure care (~$25,000/yr mid).
Retrieval Hazard Pay $16K/yr
[#11] Ongoing hazard pay for four blindfolded retrieval personnel (~$16,500/yr mid).
Hazardous Waste Disposal $12K/yr
[#16] Licensed disposal of opioid-contaminated darts/PPE/documented chain-of-custody (~$12,500/yr mid).
⚡ Cost Scenarios
📊 Baseline (baseline) $2.7M/yr
94.4% probability / year
Normal year with weekly Class-D runs, routine research, maintenance, and no major incidents.
routine operations weekly sedation/retrieval regular research
🚨 Minor Incident $3.3M/yr
5.0% probability / year +$600K vs baseline
Small containment incident or local leak requiring limited remediation, extra legal/PR work, and targeted amnestic deployments.
localized exposure small public sighting limited amnestic deployment
🚨 Major Breach $8.2M/yr
0.5% probability / year +$5.5M vs baseline
Significant breach/outbreak requiring mass amnestic deployment, large-scale retrieval, replacement equipment, and extended legal containment.
town-level exposure multiple civilian casualties extended remediation and litigation
🚨 Catastrophic Outbreak $22.7M/yr
0.1% probability / year +$20.0M vs baseline
Widespread uncontrolled cognitohazard spread with mass mortalities and multi-jurisdictional response required.
rapid geographic dissemination large-scale civilian involvement national/international response
👥 Personnel 16 total
Role Count Notes
Security Officer / MTF Agent 6 [#18] 24/7 security coverage, minimal rotation staffing (6 guards to cover shifts).
Research Scientist / Memetics Researcher 2 [#13] 1–3 FTE recommended; estimated 2 FTE memetic specialists on staff.
Medical Officer 1 [#9] Nurse/medical staff (0.5–1 FTE) plus contract on-call physician; counted as 1 FTE equivalent.
Engineer / Maintenance 1 [#15, #14] Facilities/equipment maintenance (UPS, sensors, turrets).
Administrative Staff 2 [#25, #22] Site administration, records, compliance, and legal liaison functions.
Rapid Response Team / MTF Vehicle Crew 3 [#19, #20] Dedicated quick-reaction crew for vehicle operations and containment responses.
Class-D Personnel 1 [#10, #11] Single weekly Class-D rotation active at any given time; program managed separately.
📋 Confidence Notes
Many line items are well-scoped (cell, turrets, staff) but critical cost drivers (carfentanil procurement, scale of amnestic deployment, contingency needs) are high-variance and jurisdiction-dependent, producing moderate overall confidence.
← SCP-5209 ↑ All SCPs SCP-5211 →