← SCP Cost Explorer Read on SCP Wiki ↗
SCP-5867 Euclid ~ medium confidence
SCP-5867
Expected annual
$8.3M
One-time setup
$23.0M
Annual recurring
$7.4M
Personnel
72
One-time capital of approximately $22.95M driven primarily by optional land purchase, facility buildout (incinerator, vault, fencing) and contingency; recurring operations are ~ $7.41M/yr driven mainly by security payroll, research staff and ongoing monitoring/maintenance.
🏗️ One-Time Capital Costs Total: $23.0M
Land Purchase $16.0M
[#1] Outright purchase option for ~10,628 acres (~43 km²) at $1,500/acre (one-time).
Contingency Reserve $3.0M
[#18, #22] One-time contingency / reserve fund for unforeseen liabilities or rapid scale-up (mid-range).
Facilities $2.3M
[#2, #9, #10, #14] Fencing/signage, small controlled incinerator with scrubbers, secure archive vault and field operations building/fit-out (mid-range estimates combined).
Equipment $662K
[#5, #7, #13, #15, #16] High-speed cameras/LIDAR & comms, vehicles (4 pickups + ATVs), chainsaws/PPE, emergency kit, and initial surveillance/communications hardware (mid-range).
Initial Research And Lab Setup $520K
[#12, #19, #25] Initial laboratory analyses budget (radiocarbon/DNA/etc.), imaging kit & database, and seed R&D funding for multi-year program (year‑1 equipment/contracting costs).
Land Legal Fees $150K
[#1] Legal negotiation/easement/closing fees (mid-range).
Cover Story Setup $125K
[#17] Initial cover story/website/legal review/permitting setup (mid-range one-time).
Environmental Impact Assessment $100K
[#21] Initial EIA to satisfy regulators and enable cover story / permitting (mid-range).
Incident Response Equipment $100K
[#20] One-time equipment & vehicle fit-out for incident/rapid-response team (mid-range).
🔄 Annual Recurring Costs Total: $7.4M/yr
Staff Wages $5.3M/yr
[#3, #4, #11, #16, #19, #20, #26] Salaries and benefits for security (tech/roving rapid-response team, 60 FTEs incl. benefits), research staff, conservator, EMT, cataloging tech, incident-response team, and on-site administrative staff (mid-range combined).
Research And Monitoring $700K/yr
[#12, #13, #25] Ongoing laboratory analyses and sampling, data storage/compute/monitoring, and multi-year R&D program operational budget (ongoing).
Land Lease $500K/yr
[#1] Lease/easement alternative to purchase (~$25–$100/acre/yr range; mid-range selected for baseline option).
Facilities Maintenance $305K/yr
[#2, #9, #10, #14, #21] Annual road upkeep/fence repairs, incinerator operations/permits and ash disposal, vault climate power & maintenance, generator fuel/electricity, and ongoing environmental mitigation monitoring (mid-range).
Cover Story And Legal $210K/yr
[#17, #23, #24] Ongoing legal retainer, curator/legal consulting retainer, community liaison/outreach and small easement payments (mid-range combined).
Insurance And Contingency $200K/yr
[#18] Annual self-insurance / insurance-like reserve and liability coverage budget (mid-range).
Logistics And Transport $116K/yr
[#6, #15, #16] Contractor costs for monthly felling events (contracted crews), vehicle fuel & maintenance, and medevac contract retainer (combined mid-range).
Population Scalability Additional Ops $65K/yr
[#22] Operational reserve to scale removal/control (midpoint of $30k–$100k/yr estimate if population control must increase).
Supplies And Consumables $39K/yr
[#5, #6, #7, #8] Uniform laundering & replacement, monthly felling consumables, chainsaw/PPE maintenance, stump grinding and herbicide application (combined mid-range).
Interpretation Consultants $10K/yr
[#19] Occasional consultants for pictogram interpretation (typical event consulting budget).
Contract Hazardous Processing $0/yr
[#9] Alternate to on-site incineration: contract hazardous-waste processing estimated $50k–$200k/yr if chosen (set to 0 in baseline because on-site incinerator assumed).
Incarcerated Oversight $0/yr
[#6] Optional legal/oversight costs if incarcerated individuals are used for felling ($100k–$500k/yr). Set to 0 in baseline (not used).
⚡ Cost Scenarios
📊 Baseline (baseline) $7.4M/yr
85.0% probability / year
Tech-optimized roving security model with leased land, standard monthly felling, ongoing research and monitoring; no major incidents.
no major breaches operations proceed as planned lease retained
🚨 Minor Incident $7.6M/yr
7.0% probability / year +$200K vs baseline
Localized containment incident requiring emergency response, medical treatment, equipment repair and temporary overtime.
small containment breach chainsaw/field injury localized fence/road damage
🚨 Major Breach $9.9M/yr
4.0% probability / year +$2.5M vs baseline
Significant breach or mass movement event requiring large-scale recovery, repairs, emergency removal operations and public safety actions.
mass movement toward perimeter multiple-instance breach extensive infrastructure damage
🚨 Artifact Legal $7.9M/yr
2.0% probability / year +$500K vs baseline
Legal/curatorial event triggered by provenance claims, repatriation requests or significant anomalous artifact remediation.
museum/owner provenance claim legal repatriation request discovery of culturally-significant item
🚨 Human Heavy Transition $45.0M/yr
2.0% probability / year +$37.6M vs baseline
Operational decision or requirement to shift to literal human-heavy static perimeter posts (every ~200 m) with large payroll and logistics increase.
policy mandate for visible posts cover-story failure regulatory/insurance requirement
👥 Personnel 72 total
Role Count Notes
Security Officer / Rapid-Response 60 [#4] 60 FTE rapid-response guards (tech/roving model) — primary security staffing included in staff_wages.
Research Scientist 4 [#11] On-site botanists/ecologists/linguists/conservationists (FTE researchers).
Incident Response Team 4 [#20] Multi-disciplinary rapid incident/response staff (combined security/investigation roles).
Conservator / Collections Technician 1 [#10, #19] Conservator for artifact conservation and cataloging; part-time cataloging tech included separately.
Cataloging Technician 1 [#19] Part-time technician for imaging/cataloging pictograms and artifacts.
Medical Officer / EMT 1 [#16] On-site EMT/medical coverage for chainsaw and field injuries.
Administrative Staff 1 [#26] Site administrator / operations coordinator included in administrative overhead and staff_wages.
📋 Confidence Notes
Mid-level confidence: analyst notes provide ranges and many concrete line-item estimates, but significant optional choices (purchase vs lease, incinerator vs contract processing, personnel model) and anomalous behavior create uncertainty.
← SCP-5866 ↑ All SCPs SCP-5868 →