← SCP Cost Explorer Read on SCP Wiki ↗
SCP-4589 Euclid ~ medium confidence
SCP-4589
Expected annual
$7.4M
One-time setup
$8.8M
Annual recurring
$7.2M
Personnel
62
One-time startup costs are roughly $8.64M for land, construction, lab fitout, heavy equipment and contingency; ongoing operations run ~ $7.25M/yr driven by staff wages (security, medical, research) and recurring remediation, monitoring and logistics.
🏗️ One-Time Capital Costs Total: $8.8M
Facilities $3.7M
[#1, #2, #3, #8] Land acquisition, reinforced containment compound, perimeter installation and clinical OR refurbishment (aggregated estimates for purchase and construction/refurbishment).
Initial Research And Lab Setup $1.2M
[#11] BSL-2+/BSL-3 lab fitout, tissue-culture hooding, incubators, autoclaves, sequencing and analytical equipment (one-time purchase and fitout).
Emergency Contingency Fund $1.0M
[#24] Reserved emergency containment and remediation fund (rapid-deployment capital).
Legal Pr Setup And Contingency $800K
[#17] Initial legal/PR setup funds, shell-company formation and contingency pool for early settlements/cover operations.
Equipment $700K
[#5, #6, #11, #22] Heavy equipment and machinery purchases (excavators, grinders, shredders), laboratory instrument capital (BSL-2+/3 equipment), and cold-storage freezers.
Insurance And Settlement Reserve One Time $500K
[#25] Initial reserve for insurance/indemnity and potential large settlements.
Covert Buyouts One Time $200K
[#16] One-time covert purchase program / buyouts to acquire civilian holdings and cultures to avoid publicity.
Generators And Power Redundancy $200K
[#21] Backup generators and installation for containment HVAC, freezers and sensors.
Opportunity Cost Compensation $200K
[#30] Compensation and buyouts for neighbors/homeowners/businesses affected by quarantine/quarantine easements.
Data Management Setup $120K
[#28] Encrypted evidence cataloging and secure communications/database setup (one-time).
Initial Ppe And Decontamination Supply Suite $100K
[#20] Initial PPE suite purchase (hazmat suits, bulk supplies) and decontamination staging equipment.
Secure Transport Vehicle $80K
[#18] Armored/biocontainment vehicle purchase for secure sample/patient transport.
Cold Storage Freezers One Time $40K
[#22] Cryofreezer / biobank hardware purchase.
🔄 Annual Recurring Costs Total: $7.2M/yr
Staff Wages $4.0M/yr
[#4, #5, #10, #12, #14, #15] Annual payroll for 24/7 armed security, specialized field crews, dedicated surgical/medical teams, research scientists/technicians, webcrawler analysts and civilian containment personnel.
Research And Monitoring $650K/yr
[#11, #12, #23] Lab maintenance/calibration, research consumables (reagents/media), sequencing and diagnostic runs, routine monitoring budgets.
Online Monitoring And Takedown $350K/yr
[#14] Servers/cloud scraping, analysts for kombucha-community monitoring and covert content/takedown operations.
Cover Story And Legal $300K/yr
[#14, #17] Ongoing legal retainers, PR operations, takedown and DMCA budgets to manage public-facing narratives.
Supplies And Consumables $250K/yr
[#8, #20] Ongoing surgical consumables, PPE resupply, routine decontamination materials and disposables.
Facilities Maintenance $200K/yr
[#3, #21] Ongoing perimeter and facility maintenance, HVAC/HVAC-filter servicing, generator maintenance and fuel.
Insurance Reserve Recurring $200K/yr
[#25] Annual insurance/indemnity premiums and ongoing settlement reserves.
Waste Management $175K/yr
[#19] Routine biohazard disposal contracts, autoclave/chemical neutralization and surgical waste destruction.
Logistics And Transport $150K/yr
[#18] Secure transport contracts, temperature-controlled logistics and courier services.
Environmental Remediation $150K/yr
[#7] Repeated soil testing, herbicide/biocide application and selective soil replacement to limit lateral spread.
Civilian Containment Operations $150K/yr
[#15] Field ops budgets for identification, seizure and destruction missions, equipment and small-operation costs (excludes payroll in staff_wages).
Community Outreach $150K/yr
[#26] Front organizations, grants and local programs used as cover and narrative management.
Long Term Inpatient Care $150K/yr
[#9] Secure housing and medical follow-up for affected individuals (baseline assumes a small active caseload; per-patient costs are higher if caseload expands).
Biomass Disposal $125K/yr
[#6] Contracted high-temperature incineration, secure landfilling and disposal of contaminated biomass.
Training Drills $60K/yr
[#27] Regular biosafety drills, medical surveillance and staff health monitoring programs.
Data Management Operations $60K/yr
[#28] Ongoing secure database operations, encrypted communications and evidence cataloging costs.
Covert Buyouts Recurring $50K/yr
[#16] Ongoing purchase and compensation budget for voluntary culture surrender and small buyouts.
Public Health Coordination $50K/yr
[#29] Covert liaison work, small incentives and joint training with local public health/emergency services.
Cold Storage Maintenance $30K/yr
[#22] LN2/refill and maintenance for biobanking freezers.
Clinical Research Program $0/yr
[#13] Large-scale therapeutic development is optional and not part of baseline; costs would be multi-year and can be added in scale-up scenarios.
⚡ Cost Scenarios
📊 Baseline (baseline) $7.2M/yr
92.0% probability / year
Normal year with contained on-site program, routine monitoring, limited patient caseload and no major incidents.
steady containment operations routine remediation and monitoring
🚨 Minor Incident $8.1M/yr
5.0% probability / year +$800K vs baseline
Localized spread or small civilian exposure requiring emergency remediation, extra medical care and PR/legal response.
localized_root_spread small civilian exposure unexpected patient surge
🚨 Major Breach $12.2M/yr
1.0% probability / year +$5.0M vs baseline
Significant uncontrolled spread or mass civilian exposure requiring large-scale remediation, mass-treatment, legal settlements and public containment.
widespread culture dissemination mass infection events public exposure
🚨 Research Breakthrough Requiring Scale Up $10.2M/yr
2.0% probability / year +$3.0M vs baseline
Foundation elects to pursue therapeutic development at scale, initiating multi-year preclinical and clinical-style programs and manufacturing capabilities.
decision to commercialize/scale therapeutics successful preclinical results
👥 Personnel 62 total
Role Count Notes
Security Officer / MTF Agent 14 [#4] 12 rotational armed guards plus supervisors for 24/7 coverage (payroll portion of security included in staff_wages).
Research Scientist 8 [#11, #12] Senior scientists and PIs conducting microbiology, immunology and molecular work (covered in research payroll).
Research Technician / Lab Tech 6 [#11, #12] Lab techs, animal care techs and technicians supporting experiments and maintenance.
Surgeon / Medical Team 8 [#8, #10] Surgeons, anesthesiologists, OR nurses and pathology support for excisions and tissue analysis.
Field Operator / Heavy Equipment Operator 6 [#5, #6] Heavy-equipment operators and botanists for continual root removal and land management.
Analyst / Webcrawler Operator 3 [#14] I/O-WA analysts monitoring online communities and coordinating takedowns.
Civilian Containment Team / Field Agents 6 [#15] Teams for seizure, evidence destruction and covert containment operations (payroll included in staff_wages; operations budgets separate).
Administrative Staff / Site Director 2 [#17, #28] Site-level administration, legal liaison and executive oversight.
Engineer / Maintenance 3 [#21, #2] HVAC, generator and facility engineers for containment systems and maintenance.
Logistics / Transport Specialist 2 [#18] Secure couriers and vehicle operators for armored/biocontainment transport.
Medical Support / Nursing / Rehab Staff 4 [#9, #10] Nursing, rehabilitation and long-term care staff for inpatient monitoring and follow-up.
📋 Confidence Notes
Estimates are based on analyst-provided ranges and typical Foundation practice; many items have wide ranges (land, construction, incidence rates, research scale) creating moderate uncertainty.
← SCP-4588 ↑ All SCPs SCP-4590 →