← SCP Cost Explorer Read on SCP Wiki ↗
SCP-7217 Euclid ~ medium confidence
SCP-7217
Expected annual
$1.3M
One-time setup
$2.1M
Annual recurring
$1.2M
Personnel
14
Estimated one-time startup costs (property purchase + conversion + equipment) are approximately $2.06M, with recurring annual operating costs around $1.245M driven primarily by staff wages, facility maintenance, cloud storage, amnestic response and contingency reserves.
🏗️ One-Time Capital Costs Total: $2.1M
Facilities $1.8M
[#1] Mid-range estimate for property purchase/long-term lease ($1.5M), front-business conversion/fit-out ($250k) and legal/title fees ($20k).
Equipment $194K
[#2, #4, #12, #17, #20] CCTV & microphone hardware (~$27,500), generator installation (~$100,000), evidence storage cabinet/fit-out (~$10,000), secure vehicle purchase (~$45,000), security system installation (~$11,500).
Initial Research And Lab Setup $80K
[#3, #9, #10, #11, #22] Initial server/NAS ($20,000), high-speed/sensor instrumentation ($32,500), initial medical battery/testing ($17,500), initial forensic analysis batch ($6,500), archival scanner/software ($3,500).
Initial Vetting And Training $20K
[#18] Initial background checks and initial training/vetting costs (team-wide) estimated mid-range.
Summary Ballpark $0
[#28] Analyst summary ballpark; included as a reference only (no additional cost).
🔄 Annual Recurring Costs Total: $1.2M/yr
Staff Wages $732K/yr
[#5, #6] Permanent operational staff payroll (6 security guards, 3 monitoring operators, maintenance, receptionist) plus dedicated containment/research staff (2 researchers + 1 lead technologist).
Contingency Fund $113K/yr
[#21] Contingency buffer set at 10% of baseline recurring operating budget to cover unpredictable incidents, repairs and emergency expenses.
Property Taxes And Capital Reserve $90K/yr
[#25] Property taxes & insurance (~$30k/yr median) plus capital replacement reserve for long-term replacements (~$60k/yr) = ~$90k/yr.
Research And Monitoring $82K/yr
[#3, #9, #10, #11, #19, #22, #24] Cloud backup & storage (~$24,000/yr), instrument calibration/consumables (~$2,000/yr), medical follow-ups (~$6,000/yr), ongoing forensic analyses (~$6,000/yr), data analysis labor (~$28,000/yr), archival licensing (~$1,250/yr), specialist subcontractor fees (~$15,000/yr).
Facilities Maintenance $78K/yr
[#4, #8, #20] Generator fuel & maintenance (~$39,000/yr), elevator maintenance/inspection (~$36,000/yr), security systems maintenance (~$3,500/yr).
Utilities And Marketing $45K/yr
[#16] Utilities & internet (~$24k–60k/yr, mid ~$42k) plus modest marketing (~$3k) to maintain a plausible front business.
Cover Story And Legal $30K/yr
[#15] Legal retainers, business licensing, fake bookkeeping and compliance for the front business (~$30,000/yr).
Amnestic Administration $30K/yr
[#14] Amnestic compounds, administration, follow-ups and PR/legal follow-up; mid-range assumption ~10 incidents @ ~$3,000 each = $30,000/yr.
Clinical Psychology $12K/yr
[#7] Weekly counseling contractor mid-range (~$11,700/yr); option exists to hire full-time at higher cost (not assumed here).
Pr Mitigation $8K/yr
[#26] Local relationship payments, sponsorships and neighborhood mitigation (~$2k–15k/yr, mid ~$8.5k).
Supplies And Consumables $8K/yr
[#13, #23] Rotating reading/drawing materials and general office/PPE supplies (~$2,100/yr) plus laboratory consumables (~$6,000/yr).
Logistics And Transport $6K/yr
[#17] Vehicle operating costs, insurance, maintenance (~$6,000/yr).
Vetting And Training Recurring $6K/yr
[#18] Annual refresher training and periodic background/security processing (~$2k–10k/yr, mid ~$6k).
Waste Disposal $2K/yr
[#27] Regulated biohazard and waste disposal (~$500–3,000/yr, mid ~$1,750).
Evidence Climate Control Power $2K/yr
[#12] Climate-control power for evidence storage (~$125/month ≈ $1,500/yr).
⚡ Cost Scenarios
📊 Baseline (baseline) $1.2M/yr
85.0% probability / year
Normal year with typical operations and no major incidents.
steady operations routine testing and upkeep
🚨 Minor Incident $1.3M/yr
12.0% probability / year +$35K vs baseline
Small containment incident or cluster of additional amnestic events requiring extra forensic work, contractor tests and limited repairs.
localized breach or visitor exposure extra amnestic administrations outsourced forensic tests
🚨 Major Breach $1.6M/yr
3.0% probability / year +$400K vs baseline
Significant containment failure or damage to the facility requiring major repairs, extended external contracting, emergency medical response and legal expenses.
major breach or structural damage extensive external hospital/forensic work legal exposure and rebuild
👥 Personnel 14 total
Role Count Notes
Security Officer / MTF Agent 6 [#5] 24/7 coverage via multiple shifts as per analyst note.
Monitoring Operator 3 [#5] CCTV/audio monitoring operators (day/night rotations).
Engineer / Maintenance 1 [#5] Full-time maintenance/engineer for facility/elevator/generator upkeep.
Receptionist / Front Desk 1 [#5] Public-facing staff to maintain front-business plausibility.
Research Scientist 2 [#6] Dedicated containment researchers for experiments and analysis.
Technical Specialist / Lead Technologist 1 [#6] Lead technical support for instrumentation and experiment setup.
📋 Confidence Notes
Estimates use mid-range values from analyst notes; property purchase price and staffing model assumptions introduce primary uncertainty. Many recurring items are well-specified, but local market variability and incident frequency reduce confidence to medium.
← SCP-7216 ↑ All SCPs SCP-7218 →