SCP-7184 Euclid ~ medium confidence
SCP-7184
Expected annual
$2.7M
One-time setup
$2.2M
Annual recurring
$2.6M
Personnel
19
Initial one-time setup is roughly $2.2M driven by facility purchase/hardening, equipment, legal setup, and contingency planning; recurring annual costs are about $2.64M driven primarily by security wages, tactical readiness, incident reserve contributions, and research.
🏗️ One-Time Capital Costs Total: $2.2M
Facilities $865K
[#1, #3, #4, #6, #17] Includes property purchase/closing (note 1), reinforced containment cell and heavy doors (note 3), structural/ventilation modifications (note 4), fencing/guardhouse (note 6), and modular living facilities (note 17).
Equipment $508K
[#5, #9, #10, #15, #16, #21, #12, #8, #14] Generator and power hardware (note 5), initial tactical/guard kit (note 9), surveillance installation (note 10), heavy restraints and capture apparatus (note 15), communications/servers (note 16), evidence storage/freezer (note 21), initial forensic processing equipment (note 12), initial tactical training & fit-out (note 8), and PPE/decon setup (note 14).
Demolition And Remediation $500K
[#25] Contingent one-time costs for controlled demolition, hazardous disposal, and environmental remediation if containment fails (note 25).
Community Compensation $300K
[#19] One-time community/family compensation package to reduce exposure risk (note 19).
Initial Legal And Cover Setup $32K
[#2] One-time setup for shell organization, attorneys, and initial municipal/PR work (note 2).
Medical One Time Equipment $10K
[#13] On-site trauma kits and stocked medical room initial equipment (note 13).
Initial Research And Lab Setup $0
[]
🔄 Annual Recurring Costs Total: $2.6M/yr
Staff Wages $1.4M/yr
[#7, #11] 24/7 armed security staffing (12–16 FTEs) and research staff salaries (senior researchers + technicians); includes overtime/hazard pay assumptions (notes 7 and 11).
Incident Reserve Contribution $500K/yr
[#20] Annual contribution to an incident-response contingency reserve for breaches and large-scale expenses (note 20).
Tactical Support $350K/yr
[#8] Standing availability contract or internal allocation for on-call tactical/MTF readiness (note 8).
Research And Monitoring $95K/yr
[#11, #12] Ongoing research staff project expenses and ongoing forensic/cold-case work (notes 11 and 12).
Medical Readiness $62K/yr
[#13] Medevac/ambulance contracts and on-call surgeon/doctor retainer and routine medical supplies (note 13).
Supplies And Consumables $60K/yr
[#9, #14, #23] Ammunition/consumables and annual equipment replacement (note 9), PPE replacement and waste disposal (note 14), and general consumables (note 23).
Facilities Maintenance $54K/yr
[#4, #5, #6, #10, #16, #17, #21, #22] Ventilation/filters maintenance (note 4), generator fuel & maintenance (note 5), perimeter lighting/electricity (note 6), surveillance/cloud backup maintenance (note 10), communications/server maintenance (note 16), living-facility utilities (note 17), evidence storage power/maintenance (note 21), and general site utilities (note 22).
Cover Story And Legal $52K/yr
[#2, #19] Ongoing legal counsel/PR retainers and community relations spending to manage FOIA/press and local officials (notes 2 and 19).
Training And Drills $30K/yr
[#18] Regular training, simulated breaches, and drills (note 18).
Psychological Services $25K/yr
[#24] Counseling, PTSD support, and turnover mitigation for exposed staff (note 24).
Logistics And Transport $0/yr
[]
Cost Scenarios
📊 Baseline (baseline) $2.6M/yr
74.0% probability / year
Normal operational year with no major containment breaches; routine maintenance, staffing, research, and reserve contributions only.
no_incident routine_operations
🚨 Minor Incident $2.7M/yr
20.0% probability / year +$100K vs baseline
Localized breach, power outage, or minor injury requiring overtime, limited repairs, and a small MTF/response deployment.
small_breach power_outage minor_medical_event
🚨 Major Breach $3.4M/yr
5.0% probability / year +$750K vs baseline
Significant containment breach requiring full MTF deployment, extended repairs, evidence processing, and legal/compensation expenses.
major_breach MTF_deployment site_repairs
🚨 Catastrophic Breach $5.1M/yr
1.0% probability / year +$2.5M vs baseline
Containment failure requires demolition/sanitization of the site, large-scale remediation, mass medical/legal costs, and likely relocation/major PR response.
catastrophic_breach site_destruction large_scale_remediation
👥 Personnel 19 total
Role Count Notes
Security Officer / Guard 14 [#7] 24/7 armed guard staffing (12–16 FTEs accounted as 14 FTEs for budgeting).
Research Scientist 2 [#11] Senior researchers to lead behavioral and containment studies.
Research Technician 3 [#11] Technicians to support experiments, assays, and routine monitoring.
📋 Confidence Notes
Estimates are based on detailed analyst line items and plausible midpoints, but many items (e.g., breach costs, local property/legal arrangements, and tactical contract terms) have wide ranges and contingency-driven variance, so confidence is moderate.
← SCP-7183 ↑ All SCPs SCP-7185 →