← SCP Cost Explorer Read on SCP Wiki ↗
SCP-5459 Euclid ~ medium confidence
SCP-5459
Expected annual
$5.2M
One-time setup
$9.6M
Annual recurring
$5.1M
Personnel
23
One-time setup is estimated at approximately $9.6M, driven mainly by site construction, infrastructure, and a recommended contingency reserve; recurring annual costs are ~ $5.06M/yr driven by personnel, rapid-reaction readiness, long-term community programs, and maintenance.
🏗️ One-Time Capital Costs Total: $9.6M
Facilities $7.1M
[#1, #4, #6, #9, #10, #12, #13, #14, #15, #16, #21, #22, #25] Construction and structural work: tor seal, staging base purchase/renovation, transfer/airlock structural works, classroom and clinic construction, microgrid and water installations, broader infrastructure projects, covert land/lease acquisition, permitting/legal contingencies, initial training facility costs, initial spare-stock stocking, and decommissioning reserve.
Contingency Reserve $2.0M
[#20] One-time contingency / emergency remediation reserve recommended for large breaches, remediation, litigation, or major reconstruction.
Equipment $350K
[#5, #17] Hardware and device purchases: hardened satellite/comm/sensor array installation and geospatial mapping hardware (drones, LiDAR/photogrammetry).
Initial Research And Lab Setup $150K
[#11] Research lab buildout and initial scientific instruments: -80°C freezers, secure biosample storage systems, hazmat suits procurement and chain-of-custody systems for initial research operations.
🔄 Annual Recurring Costs Total: $5.1M/yr
Staff Wages $1.7M/yr
[#2, #8, #9, #10] Salaries and benefits: on-site security staffing (guards/supervisor), field research team salaries, teacher salaries for education program, and medical clinic staffing.
Rapid Reaction Team $900K/yr
[#3] Trained tactical rapid-response standby costs including transport (aircraft availability), containment gear, training/exercise costs and ongoing readiness posture.
Research And Monitoring $505K/yr
[#5, #17, #18] Communications/telemetry bandwidth & maintenance, repeated geospatial surveys/analysis, and sample analysis / laboratory research funding (sequencing, pathology, contract lab work).
Long Term Programs $500K/yr
[#24] Multi-year anthropological/sociological program funding (education, scholarships, vocational training, monitoring).
Facilities Maintenance $485K/yr
[#4, #6, #12, #13, #22] Ongoing upkeep & utilities for staging facility, maintenance for transfer/airlock systems, fuel/maintenance for power systems, water/desalination maintenance, and spare-part replacement cadence.
Supplies And Consumables $360K/yr
[#7, #11, #10] Annual aid and consumables (food/water/sanitation), PPE and biosample consumables & cold-storage power costs, and medical consumables/pharmaceutical resupply.
Logistics And Transport $200K/yr
[#19] Routine transport, staff rotation, small-boat/helicopter sorties (routine flights), vehicles, and fuel for logistics.
Cover Story And Legal $200K/yr
[#15, #16] Ongoing covert procurement/legal/cover-story costs and regulatory compliance/legal maintenance.
Community Relations $200K/yr
[#23] Covert payments, incentives, and local liaison/discretionary funds to maintain secrecy and cooperation.
Training And Vetting $50K/yr
[#21] Recurring refresher training, new-hire vetting costs, cultural/linguistic training and drill costs.
⚡ Cost Scenarios
📊 Baseline (baseline) $5.1M/yr
90.0% probability / year
Normal uneventful year with routine operations, staffing, maintenance, research, and community programs but no major incidents.
routine_operations scheduled_maintenance ongoing_research
🚨 Minor Incident $5.6M/yr
8.0% probability / year +$500K vs baseline
Localized breach, medical outbreak, or small infrastructure damage requiring emergency medevac, targeted repairs, legal mitigation and short-term aid surges.
localized_breach medical_outbreak small_structure_damage
🚨 Major Breach $8.1M/yr
2.0% probability / year +$3.0M vs baseline
Significant containment failure or mass-exposure event requiring full RRT deployment, major infrastructure rebuild, extended remediation, large-scale evacuations and legal/compensation payouts.
major_breach mass_exposure containment_failure
👥 Personnel 23 total
Role Count Notes
Security Officer / MTF Agent 7 [#2] Six guards on-site across three shifts plus one supervisor as described in perimeter security staffing.
Research Scientist 6 [#8] Field research team (anthropologists/linguists/sociologists/translators); estimate based on recurring research team budget.
Teachers / Education Staff 5 [#9] On-island teachers for education program; headcount consistent with recurring education budget estimate.
Medical Officer 3 [#10] Deployable clinic staffing (doctor/nurse/medic) covered by recurring medical staffing budget.
Site Director / Executive Staff 1 [#4] Single site director/manager to run the staging base and liaise with Foundation HQ; included in administrative portion of staff wages.
Administrative Staff 1 [#4, #15] Administrative and local-liaison support covered in recurring administrative costs and cover-story activities.
📋 Confidence Notes
Analyst notes provide ranges for each line item and identify major uncertainties (population size, transport modality, regulatory scrutiny, anomalous effects). Estimates use mid-range assumptions; significant variance remains possible, so confidence is medium.
← SCP-5458 ↑ All SCPs SCP-5460 →