← SCP Cost Explorer Read on SCP Wiki ↗
SCP-5351 Euclid ~ medium confidence
SCP-5351
Expected annual
$974K
One-time setup
$208K
Annual recurring
$964K
Personnel
7.6
One-time startup costs are moderate (~$208k) driven by chamber modifications, transport cage, cameras and initial IT/training; recurring annual costs are substantial (~$964.5k/yr) driven primarily by dedicated staff wages, rapid-response readiness, legal/cover reserves and insurance-equivalent reserves.
🏗️ One-Time Capital Costs Total: $208K
Facilities $68K
[#1, #2] Containment chamber reinforcement and HVAC initial modifications: containment chamber mods midpoint estimate $60,000 (item #1) + HVAC initial modifications $8,000 (item #2).
Equipment $67K
[#3, #4, #8, #9, #15] Cameras ($22,500 midpoint of $15k–$30k) and tamper-proof storage/hardware (#3), IT systems/encrypted archive software ($10,000 #4), specialized transport cage and heavy restraints ($27,500 midpoint #8), chamber furniture and trimming tools ($2,000 #9), initial trauma kit & training ($5,000 #15).
Potential Major Upgrade Per Event $62K
[#20] Representative per-event structural upgrade cost (midpoint of $25k–$100k) reserved as a one-time potential upgrade cost when a major breach/structural failure occurs (item #20).
Training And Memetic Curriculum $10K
[#13] Initial curriculum development and signage for memetic/no-quote procedures: $10,000 initial (item #13).
Initial Research And Lab Setup $0
[]
🔄 Annual Recurring Costs Total: $964K/yr
Staff Wages $442K/yr
[#5, #6, #12, #19, #10] Monitoring staff (3 FTE @ ~$45k + benefits = $170,000 #5), on-site security complement (3 FTE @ ~$40k + benefits = $150,000 #6), dedicated junior researcher interviewer (1 @ ~$50k + benefits = $62,500 #12), administrative overhead/recordkeeping (0.5 FTE ≈ $50,000 #19), routine horticultural maintenance labor (0.1 FTE ≈ $9,000 #10).
Insurance Reserve $125K/yr
[#21] Insurance-equivalent reserves / staff compensation fund (midpoint of $50k–$200k) = $125,000/yr (item #21).
Rapid Response Readiness $112K/yr
[#7] Annual readiness cost for rapid-response team / breach recovery (vehicles, sedatives, cages, exercises): midpoint $112,500/yr (item #7). Per-deployment costs ($8k–$50k) modeled in incident scenarios.
Research And Monitoring $70K/yr
[#17] Ongoing research & analysis budget (genetics/assays/contract specialists): midpoint $70,000/yr (item #17).
Medical Readiness And Workers Comp $54K/yr
[#15] Medevac and coverage reserve $20,000/yr plus workers' comp ~10% payroll (~$34,000/yr) = $54,000/yr (item #15). Initial trauma kit & training $5,000 accounted one-time.
Cover Story And Legal $50K/yr
[#18] Ongoing cover-story/public affairs reserve: $50,000/yr (item #18).
Contingency Structural Upgrade Reserve $50K/yr
[#20] Annual reserve to fund repairs/upgrades after containment damage or to pre-fund incremental upgrades: $50,000/yr (item #20).
Biohazard Response Reserve $20K/yr
[#16] Annual reserve for biohazard/deceased handling and forensic containment: $20,000/yr; per-incident cleanup (~$10,000/incident) handled in scenarios (item #16).
External Audits And Oversight $14K/yr
[#22] Periodic external audits and oversight (midpoint of $7,500–$20,000) = $13,750/yr (item #22).
Psychological Program $8K/yr
[#14] Ongoing screening and counseling: $6,000 counseling + $2,000 screening = $8,000/yr (item #14).
Supplies And Consumables $6K/yr
[#9, #11] Consumables: trimming tools replacements and PPE ~$1,000/yr (item #9) plus diet and daily care ~$5,250/yr (midpoint of $3k–$7.5k, item #11).
Training And Memetic Refreshers $5K/yr
[#13] Annual refresher sessions and signage maintenance for memetic-safety training: $5,000/yr (item #13).
It Support And Compliance $4K/yr
[#4] IT support, audits, and compliance for no-audio/video-only policies: $4,000/yr (item #4).
Surveillance Maintenance And Storage $3K/yr
[#3] Video storage & maintenance for write-once secure archive: $3,000/yr (item #3).
Facilities Maintenance $2K/yr
[#2] HVAC incremental energy/maintenance costs estimated at $1,500/yr (item #2).
Logistics And Transport $0/yr
[]
⚡ Cost Scenarios
📊 Baseline (baseline) $964K/yr
95.0% probability / year
Normal year with no major incidents; routine containment, research, training, and reserves only.
no breach routine operations scheduled training/research
🚨 Minor Incident $1.0M/yr
4.0% probability / year +$40K vs baseline
Localized containment breach recovered quickly with limited casualties, on-site cleanup, and modest legal/cover activities.
limited containment breach on-site casualties localized cleanup and overtime
🚨 Major Breach $1.7M/yr
1.0% probability / year +$750K vs baseline
Significant containment failure with multiple fatalities or partial public exposure requiring major legal response, large structural repairs/upgrades, settlements, and extended recovery.
major public exposure multiple casualties extensive legal action and structural upgrades
👥 Personnel 7.6 total
Role Count Notes
Security Officer / MTF Agent 3 [#6] Two-to-four officers on rotation; analyst assumed 3 FTE assigned to the area (item #6).
Monitoring Operator (Video Technician) 3 [#5] 24/7 video monitoring requires ~3 FTEs (one per shift) (item #5).
Junior Researcher 1 [#12] Designated interviewer assignment (Junior Researcher Cooper or equivalent) assumed as dedicated (item #12).
Administrative Staff 0.5 [#19] 0.5 FTE admin for sanitized recordkeeping and oversight (item #19).
Horticultural Technician 0.1 [#10] Routine horticultural maintenance labor ~0.1 FTE (8–16 hours/month) (item #10).
📋 Confidence Notes
Estimates are medium confidence: containment procedures and primary cost drivers are well-described (staffing, no-audio controls, plant maintenance), but many items are given as wide ranges (legal per-incident costs, breach frequency, policy choices like dedicated interviewer). This yields moderate uncertainty in recurring/reserve figures.
← SCP-5350 ↑ All SCPs SCP-5352 →