SCP-2056 Euclid ~ medium confidence
SCP-2056
Expected annual
$2.7M
One-time setup
$4.5M
Annual recurring
$2.6M
Personnel
20
Estimated one-time capital/setup costs are approximately $4,500,000, driven primarily by land acquisition, perimeter wall construction and containment building work. Annual recurring operating costs are roughly $2,614,000/yr, driven mainly by security payroll, research staffing, contingencies and administrative overhead.
🏗️ One-Time Capital Costs Total: $4.5M
Facilities $3.6M
[#1, #2, #6] Land acquisition (1 km²), perimeter concrete wall construction, and primary onsite containment building construction (structural work portion of the lab/barracks/storage).
Equipment $635K
[#3, #4, #5, #8, #18, #22] Electrified fence installation, perimeter/internal surveillance setup (CCTV, sensors, monitoring hardware), backup generators and switchover equipment, specialist security hardware (gas/dart weapons, PPE), vehicles (3–4 units), and data/IT hardware setup.
Initial Research And Lab Setup $115K
[#6, #15] Lab buildout / BSL-2 outfitting and initial specialized sequencing/project start-up costs.
Legal And Coverstory Initial $75K
[#21] Initial permits, environmental studies and cover-story / local liaison costs for site establishment.
Controlled Substance Setup $70K
[#9] Secure vault/licensing setup and initial Etorphine (M99) stockpile / cartridges for immobilization response.
Antidote Initial $5K
[#10] Initial naloxone stock, decontamination kits, and PPE initial purchase and training.
🔄 Annual Recurring Costs Total: $2.6M/yr
Staff Wages $1.4M/yr
[#7, #11] Security staffing (rotating coverage to maintain 4 on-site at all times; ~16 FTEs equivalent at fully-loaded ~$60k) and foundation research staff salaries (head researcher, botanist, research technicians).
Contingency Reserve $300K/yr
[#23] Annual contingency / emergency reserve to fund rapid response, recapture operations, temporary contractors and urgent repairs; recommended 20–50% buffer of operating budget.
Administrative Overhead $300K/yr
[#24] HR, payroll, procurement, auditing and shared Foundation overhead allocation (estimated 15–25% of direct annual operating costs).
Research And Monitoring $175K/yr
[#14, #15, #16] Ongoing ecological monitoring and soil testing, recurring genomics/pathology assays and specialized consumables, and behavioral research / enrichment program budgets.
Facilities Maintenance $97K/yr
[#4, #5, #6] Surveillance maintenance and storage, backup generator fuel & maintenance, and general utilities/upkeep for containment buildings.
Logistics And Transport $78K/yr
[#12, #18, #19] Vehicle fuel & maintenance, monthly inspection transport (ATV/UTV) operational costs, and heavy-equipment rental/landscaping/transplant operations.
Reforestation And Transplantation $75K/yr
[#13] Ongoing tree/trench/soil replacement and transplant program costs (conservative/moderate turnover scenario).
Supplies And Consumables $44K/yr
[#9, #10, #12, #17] Annual Etorphine restocking and compliance costs, naloxone/PPE replenishment, consumables for monthly inspections, and biohazard waste disposal contracts.
Capital Refresh Reserve $40K/yr
[#25] Amortized reserve for periodic replacement of cameras, vehicles, fence repairs and lab equipment (long-term capital refresh).
Specialist Training $30K/yr
[#8] Recurring certified training, recertification for Etorphine use, weapons and restraint training and maintenance.
Cover Story And Legal $25K/yr
[#21] Ongoing permit renewals, legal compliance, and cover-story maintenance / liaison expenses.
It Operations $20K/yr
[#22] Secure data management operations, encrypted backups, and cybersecurity for monitoring/records.
Medical Retainer $20K/yr
[#20] Medical coverage retainer / MOU with regional hospital or medevac service, plus onsite medical supplies refresh.
Cost Scenarios
📊 Baseline (baseline) $2.6M/yr
90.0% probability / year
Normal operational year with routine monitoring, scheduled replacements and no containment incidents.
routine monitoring scheduled maintenance no breaches or major ecological losses
🚨 Minor Incident $2.8M/yr
8.0% probability / year +$200K vs baseline
Localized ecological damage or equipment failure requiring moderate remediation and overtime.
patch repairs to wall/fence transplanting multiple trees equipment replacement or targeted repairs
🚨 Major Breach $3.6M/yr
1.5% probability / year +$1.0M vs baseline
Containment breach requiring recapture team deployment, public containment actions, legal/PR response and expanded remediation.
escape/temporary loss of SCP-2056 large-scale tree/soil damage local media exposure requiring PR/legal response
🚨 Catastrophic Breach $7.6M/yr
0.5% probability / year +$5.0M vs baseline
Widespread escape(s) or ecological collapse requiring multi-site response, reconstruction and long-term remediation.
multiple escapes regional ecological collapse extended public exposure and multi-agency response
👥 Personnel 20 total
Role Count Notes
Security Officer / MTF Agent 14 [#7] Frontline guards maintaining 4 on-site at all times; included in security FTE calculation at fully-loaded ~$60k.
Security Supervisor 2 [#7] Supervisory/security lead roles (shift supervisors) included within security staffing plan.
Research Scientist (Head Researcher) 1 [#11] Head researcher responsible for approvals and program oversight.
Botanist 1 [#11, #12] Botanist conducts monthly tree inspections and ecological monitoring.
Research Technician 2 [#11, #15] Lab technicians for sample processing, sequencing prep, and field support.
📋 Confidence Notes
Containment and staffing requirements are well-documented in the article, so core costs (land, wall, staffing) are reasonably estimable. Major uncertainties remain around ecological damage rate, frequency of tree replacement and low-probability breach costs, which broaden the estimates.
← SCP-2055 ↑ All SCPs SCP-2057 →