← SCP Cost Explorer Read on SCP Wiki ↗
SCP-5706 Euclid ~ medium confidence
SCP-5706
Expected annual
$66.1M
One-time setup
$184.2M
Annual recurring
$64.3M
Personnel
62
One-time capital and R&D expenses dominate upfront cost (patent acquisition, drug development, facility upgrades) while annual operations (staff, surveillance, manufacturing replenishment, contingency reserves) drive recurring costs; baseline annual operations are ~USD 64M with large upside during outbreaks.
🏗️ One-Time Capital Costs Total: $184.2M
Patent And Corporate Acquisition $100.0M
[#1] Purchase of patent rights and creation of corporate shells/front companies to control acyclovir/valacyclovir supply and hide Foundation involvement.
Initial Research And Lab Setup $52.5M
[#2, #5] Targeted antiviral R&D (medicinal chemistry, trials, GMP scale-up) and diagnostics development costs (assay development, validation).
Facilities $15.2M
[#10, #12, #25, #26] Construction/retrofit costs: cryogenic vaults/structural, BSL-3/4 construction/retrofit, initial surge-capacity site work, and generator/install costs.
Initial Stockpile Purchase $10.0M
[#3] Initial purchase/stockpiling of treatment courses (strategic reserve of antiviral doses).
Equipment $6.0M
[#3, #10] Capital equipment: GMP/manufacturing setup and major cryopreservation freezers / laboratory hardware.
It Initial Deploy $500K
[#18] Initial secure IT/database and communications deployment for case tracking and encrypted comms for teams.
🔄 Annual Recurring Costs Total: $64.3M/yr
Research And Monitoring $10.0M/yr
[#6, #21] Field contact-tracing / epidemiology teams and sentinel clinic / surveillance system operations.
Containment Breach Contingency Reserve $10.0M/yr
[#29] Internal reserve/insurance to fund mass amnestic deployments, emergency quarantines, accelerated manufacturing, or large-scale remediation.
Staff Wages $6.0M/yr
[#30] Salaries for medical staff, researchers, lab techs, administrators and core site personnel (small-to-midsize program payroll).
Detention And Isolation Costs $5.0M/yr
[#7] Secure transport, short-term detention, medical isolation, staff time and legal cover for detained carriers.
Emergency Surge Reserve Maintenance $5.0M/yr
[#25] Maintenance of standby funds and readiness for rapid expansion of beds, prophylaxis campaigns, and emergency procurement.
Public Health Subsidy Program $5.0M/yr
[#4] Anonymous donations / price-subsidy programs and NGO funding to reduce spread via prevention, testing, and clinics across affected countries.
Supplies And Consumables $3.3M/yr
[#5, #13, #14] Per-test diagnostics consumables and PPE; contracted biohazard waste management and sterilization costs.
Medical Treatment Per Infected $3.0M/yr
[#8] Administration of targeted antiviral, clinic visits, monitoring, and hospitalization where required.
Amnestic Administration $3.0M/yr
[#9] Cost of Class-B/C amnestic drugs, administration, monitoring, and follow-up.
Cover Story And Legal $2.3M/yr
[#1, #19, #27, #28] Ongoing corporate maintenance/legal counsel for patents and front companies, PR/legal cover-ups, record falsification budgets, and international compliance/tax/legal services.
Facilities Maintenance $2.2M/yr
[#11, #12, #26] Ongoing cryogenic maintenance/lab utilities, BSL operations/validations consumables, and power/fuel/UPS upkeep.
Manufacturing Rotation And Replenishment $2.0M/yr
[#3] Ongoing GMP manufacturing runs, QA, and stockpile rotation/replenishment costs.
Security Staff $2.0M/yr
[#15] Salaries, training, vetting, and rapid-response teams for Bio Site-66 and field protection.
Research Program $2.0M/yr
[#24] Ongoing virology/transmission research, animal models, vaccine R&D and suppression/publication control costs.
Logistics And Transport $1.1M/yr
[#16, #17] Secure medical transport program (local and medevac) and certified bio-shipping / chain-of-custody logistics.
Training And Certification $1.0M/yr
[#20] Annual training programs and certification for clinicians, lab techs, security, investigators, and amnestic protocols.
D Class Program $1.0M/yr
[#23] Procurement, upkeep, and experimental costs for D-Class personnel and associated ethics/admin overhead.
Psychological Aftercare $250K/yr
[#22] Counseling and reintegration services for treated persons post-amnestic and monitoring.
It Operations $200K/yr
[#18] Ongoing operations, audits, cyberdefense, and secure comms maintenance.
⚡ Cost Scenarios
📊 Baseline (baseline) $64.3M/yr
95.5% probability / year
Normal year with ongoing containment operations and routine surveillance, no major incidents.
no major outbreak routine surveillance and maintenance
🚨 Minor Incident $74.3M/yr
3.0% probability / year +$10.0M vs baseline
Localized outbreak requiring limited surge response, additional manufacturing, and extra field deployments.
localized cluster increased case detection short-term surge procurement
🚨 Major Outbreak $264.3M/yr
0.5% probability / year +$200.0M vs baseline
Widespread outbreak requiring mass prophylaxis, large emergency procurement, and major contingency reserve drawdown.
multi-country widespread transmission mass prophylaxis campaigns accelerated manufacturing and reserves invoked
🚨 Political Exposure $114.3M/yr
1.0% probability / year +$50.0M vs baseline
Public/political exposure of Foundation involvement requiring large legal/PR payouts, expanded cover operations, and crisis containment.
media leak or political inquiry evidence of front-company involvement
👥 Personnel 62 total
Role Count Notes
Security Officer / MTF Agent 20 [#15] Site security team and rapid-response personnel.
Research Scientist 6 [#30, #24] Virologists and research leads for antiviral/vaccine work.
Medical Officer 4 [#30, #8] Physicians and infectious-disease clinicians overseeing treatment.
Lab Technician 6 [#30, #12] BSL-3/4 technicians and lab support staff.
Administrative Staff 4 [#30, #19] Admin, legal liaison, and cover-story coordination support.
Epidemiologist / Contact Tracer 8 [#6, #21] Field epidemiology, contact-tracing and surveillance operatives.
Engineer / Maintenance 2 [#26, #11] Facilities, cryo and generator maintenance staff.
IT Specialist 1 [#18] Secure database and communications operations.
Psychological Counselor 1 [#22] Aftercare and reintegration counseling.
Class-D Personnel 10 [#23] D-Class subjects used in approved experimental protocols.
📋 Confidence Notes
Estimates use midpoints of wide ranges from analyst notes; many items (patent costs, stockpile size, outbreak scale) have large uncertainty and scale nonlinearly with case count, so confidence is moderate.
← SCP-5705 ↑ All SCPs SCP-5707 →