← SCP Cost Explorer Read on SCP Wiki ↗
SCP-4187 Euclid ~ medium confidence
SCP-4187
Expected annual
$3.5M
One-time setup
$2.3M
Annual recurring
$3.5M
Personnel
14
One-time startup (land, fencing, access, monitoring hardware, robotics, incinerator, berms) ~ $2.3M; recurring annual operations dominated by livestock purchases (~$1.6M/year) plus staffing and monitoring total ~ $3.48M/year.
🏗️ One-Time Capital Costs Total: $2.3M
Facilities $1.1M
[#1, #2, #4, #5, #10, #17, #22, #27] Land acquisition, perimeter construction, road diversion (capital portion), private access road/gate, corrals/pens and delivery staging capital, acoustic berms/landscaping, restaurant chute/site modifications, and summary of major capital startup estimate.
Contingency Fund $500K
[#25] Reserved contingency for incidents, litigation, emergency upgrades and rapid asset purchases (held until terminated).
Equipment $480K
[#13, #15, #16, #18, #19, #21] Remote sensing/CCTV/thermal and sensors, robotics/drones and manipulators, on-site incinerator (capital option), generators/UPS (capital), hardened communications hardware (capital), PPE/decon station capital equipment.
Pr And Cover Setup $175K
[#23] One-time cover-story setup, signage, initial legal retainers and payments to local authorities to establish secrecy/cover.
Environmental Assessment One Time $60K
[#24] Initial environmental impact assessment and baseline studies before operations begin.
Legal And Permitting $40K
[#4, #11] One-time legal fees and permitting associated with road diversion/public works coordination and any initial animal-welfare/permit work referenced in vet/legal notes.
Initial Research And Lab Setup $0
[]
🔄 Annual Recurring Costs Total: $3.5M/yr
Supplies And Consumables $1.7M/yr
[#8, #16, #21] Livestock procurement for 3 adult heifers/day (~$1.6M/yr at $1,500 each), recurring biosecure disposal/incineration or freight costs, and recurring PPE/consumable replacement and medical surveillance supplies.
Staff Wages $1.1M/yr
[#6, #14, #20] 24/7 site security (6 guards + 1 supervisor with benefits), monitoring room technicians (2–3 techs), and containment/science staff (2 scientists + 2 supporting technicians).
Research And Monitoring $327K/yr
[#11, #12, #14, #19, #24] Veterinary oversight and contracts, regular biohazard sampling and lab testing (weekly), monitoring data storage and sensor software costs, managed secure communications/cybersecurity services, and ongoing environmental monitoring.
Cover Story And Legal $155K/yr
[#4, #23] Ongoing liaison fees for road/diversion coordination, legal retainers, and cover-story/public relations expenditures to maintain secrecy.
Emergency Response And Medical $140K/yr
[#7] Rapid response team readiness, training, ambulance/medevac contracts and periodic drills.
Facilities Maintenance $100K/yr
[#3, #10, #18, #22] Perimeter/fence repairs and wildlife control, corrals/holding area maintenance and cleaning, generator fuel & maintenance, and ongoing maintenance of restaurant/site modifications and berms.
Logistics And Transport $50K/yr
[#9] Livestock transport, specialized trailers, licensed handlers, and delivery batching logistics.
Annual Estimate Summary $0/yr
[#26] Summary reference to the analyst's rough annual operating estimate; value accounted for by the recurring line items above.
⚡ Cost Scenarios
📊 Baseline (baseline) $3.5M/yr
94.5% probability / year
Normal year with no major incidents; routine operations and scheduled maintenance.
routine_feedings scheduled_maintenance no breaches
🚨 Minor Incident $3.7M/yr
4.0% probability / year +$200K vs baseline
Small breach or localized incident requiring repairs, medical treatment, and legal/PR expenses.
localized containment breach injured personnel minor equipment damage
🚨 Major Breach $5.0M/yr
1.0% probability / year +$1.5M vs baseline
Significant containment breach causing equipment destruction, emergency response mobilization, potential public exposure, and litigation.
structural failure multiple casualties extensive equipment replacement
🚨 Political Exposure $6.5M/yr
0.5% probability / year +$3.0M vs baseline
Public/political discovery forcing major relocation, extended legal battles, and a full cover-up/compensation operation.
media/political exposure legal prohibition on feeding animals forced relocation
👥 Personnel 14 total
Role Count Notes
Security Officer / MTF Agent 6 [#6] Six guards (two per shift across three shifts) as continuous onsite security.
Site Supervisor / Security Supervisor 1 [#6] One supervisor to manage onsite security and liaison.
Monitoring Technician 3 [#14] Two to three technicians staffing the remote monitoring room and sensor operations.
Research Scientist 2 [#20] Two containment/science staff to analyze behavior and advise protocols.
Laboratory / Containment Technician 2 [#20] Two technicians to support sampling, sample handling, and day-to-day experiments.
📋 Confidence Notes
Analyst notes are detailed with explicit line-item ranges and a dominant recurring cost (livestock). Uncertainty remains around land acreage choice, disposal strategy (capital incinerator vs contract), and probabilities of breaches/exposure; this yields medium confidence.
← SCP-4186 ↑ All SCPs SCP-4188 →