SCP-7465 — SCP-7465 | Cost Breakdown

Read on SCP Wiki ↗

SCP-7465 Euclid ~ medium confidence

SCP-7465

Expected annual

$3.4M

One-time setup

$2.5M

Annual recurring

$3.3M

Personnel

Initial capital/setup costs are approximately $2.51M one-time (property purchase, hardening, robotics, lab build-out, contingency). Annual operations are roughly $3.25M/yr driven primarily by security and research staff wages, hazard pay, legal/cover operations, and contingency replenishment.

🏗️ One-Time Capital Costs Total: $2.5M

Facilities $1.0M

[#1, #2, #3, #19, #24] Includes property purchase (~$750k midpoint of $300k–$1.2M), facility hardening/sealing (~$200k midpoint of $100k–$300k), pipe/anti-hang modifications (~$47,500 midpoint of $20k–$75k), initial shelving/evidence storage build (~$17,500 midpoint of $10k–$25k), and one-time engineer assessment ($10k).

Contingency Reserve $625K

[#29] One-time contingency reserve fund (midpoint of $250k–$1,000k).

Equipment $450K

[#6, #7, #8, #20] CCTV/environmental sensors & installation (~$165k), remote robots/drones (~$100k), field vehicles (~$125k for 2–3 vehicles), and classified server/hardware setup (~$60k).

Initial Research And Lab Setup $375K

[#9] Lab build-out and specialized instrumentation (midpoint total of build-out ~$275k + specialized equipment ~$100k).

Legal Retainer $38K

[#17] One-time legal/cover retainer (midpoint of $25k–$50k).

Advanced Imaging Purchase $0

[#21] Large clinical imaging purchase (full MRI/PET) not assumed here; note provides per-scan recurring alternative. Set to $0 as purchase is not included in base capital.

🔄 Annual Recurring Costs Total: $3.3M/yr

Staff Wages $1.7M/yr

[#4, #5, #10] Security staffing (~$530k/yr), rapid-response field team (~$425k/yr midpoint), and research personnel (~$750k/yr midpoint) — salaries plus benefits/overhead.

Hazard Pay $225K/yr

[#12] Hazard pay/retention bonuses (15–30% premium on site payroll; midpoint for ~$1M payroll).

Victim Compensation $200K/yr

[#16] Family compensation, funeral/cremation, NDAs, and relocation assistance for ~5 victims/yr (midpoint $100k–$300k).

Cover Story And Legal $138K/yr

[#17] Ongoing legal retainer, FOIA/PR support, and cover-up operations (midpoint recurring $75k–$200k).

Recruitment And Training $125K/yr

[#13] Recruitment advertising, background checks, onboarding, and training costs (midpoint $50k–$200k).

Clinical Psychiatry $125K/yr

[#11] On-site/off-site counseling, crisis response, and long-term therapy for staff/victims (midpoint $50k–$200k).

Contingency Replenishment $100K/yr

[#29] Annual replenishment for contingency/reserve fund (recommended ~$100k/yr).

Misc Discretionary Fund $100K/yr

[#30] Covert/operational discretionary fund for off-the-books expenses (midpoint $50k–$150k/yr).

Property Lease $66K/yr

[#1] Alternative to purchase: long-term lease with NDA addenda (~$36k–$96k/yr; midpoint included as an alternate recurring cost).

Covert Monitoring $65K/yr

[#18] Monitoring inbound travel/social media and targeted intercept operations (midpoint low-intensity $30k–$100k).

Public Health Outreach $48K/yr

[#27] Community mitigation funds and small civic programs used as cover (midpoint $20k–$75k).

Forensic Autopsy $42K/yr

[#14] Coroner/autopsy/toxicology and evidence processing for ~5 incidents/yr (midpoint $25k–$60k).

Imaging Per Year $40K/yr

[#21] External clinical imaging (fMRI/PET) per-scan budgeting (~$2k–$6k per scan; budgeted for ~10 scans/yr midpoint).

Biohazard Cleanup $35K/yr

[#15] Specialized biohazard cleanup and remediation after incidents (midpoint $25k–$45k).

Redaction And Sanitization $32K/yr

[#28] Active removal/suppression of public references and online takedowns (midpoint $15k–$50k).

Supplies And Consumables $30K/yr

[#22] Research consumables, art preservation materials, lab reagents, and replacement small items (midpoint $10k–$50k).

Emergency Medical $30K/yr

[#25] Contracts/training with local EMS/hospitals and occasional ambulance/ER costs (midpoint $20k–$40k).

Evidence Storage Ops $25K/yr

[#19] Climate-controlled archival storage, cataloguing, and retrieval (midpoint $10k–$40k).

Ethical Oversight $22K/yr

[#26] Independent review board stipends and compliance oversight (midpoint $10k–$35k).

Facilities Maintenance $20K/yr

[#24] Ongoing structural maintenance and periodic engineering inspections (midpoint $10k–$30k).

Vehicle Maintenance $20K/yr

[#6] Fuel, routine maintenance, and small repairs for site/response vehicles (~$20k/yr).

Utilities $20K/yr

[#23] Electricity, HVAC, dehumidification and water/waste for continuous monitoring and archives (midpoint $10k–$30k).

Data Security Ops $18K/yr

[#7, #20] Classified servers, encrypted backups, intrusion monitoring, and data storage/maintenance (midpoint one-time & ops estimates combined; recurring ops midpoint $10k–$25k plus data storage maintenance from surveillance note).

Sensor Maintenance $10K/yr

[#2] Maintenance for tamper sensors, tamper-resistant cameras, and alarms (approx $10k/yr).

Robot Maintenance $10K/yr

[#8] Maintenance and spare parts for remote inspection robots and drones (~$10k/yr midpoint).

Research And Monitoring $0/yr

[] Core 'research_and_monitoring' is not used separately; research/monitoring line items are allocated to specific recurring categories (data security, covert monitoring, imaging, etc.).

Logistics And Transport $0/yr

[] Vehicle operations/maintenance allocated to a dedicated recurring line (vehicle_maintenance) rather than this generic bucket.

⚡ Cost Scenarios

📊 Baseline (baseline) $3.3M/yr

78.0% probability / year

Normal year of operations with no major incidents beyond routine suicides (~5/yr); recurring budgets suffice.

routine operations no major breach standard incident rate

🚨 Minor Incident $3.7M/yr

15.0% probability / year +$400K vs baseline

Year with an escalated public incident or cluster of higher-impact events requiring additional legal, PR, forensic, and engineering response.

heightened media attention larger-than-usual cleanup/forensic needs additional legal/settlement costs

🚨 Major Breach $5.8M/yr

2.0% probability / year +$2.5M vs baseline

Significant containment failure or public exposure requiring mass-casualty response, major legal settlements, relocation, and emergency upgrades.

public breach/exposure mass-casualty or large-scale incident forced emergency upgrades & legal actions

🚨 Capital Purchase $4.0M/yr

5.0% probability / year +$750K vs baseline

Year in which the Foundation purchases the property and completes major capital upgrades (one-time capital spending recognized in that year).

decision to purchase site one-time capital acquisition & associated closing costs

👥 Personnel 18 total

Role	Count	Notes
Security Officer / MTF Agent	8	[#4] Six perimeter guards plus two supervisors to provide 24/7 coverage (2 per shift plus supervisors).
Rapid Response Team / Field Agent	5	[#5] Regional intervention operatives (4–6; midpoint used) responsible for intercepts and emergency interventions.
Research Scientist	3	[#10] Senior researchers/cognitive scientists/neuroscientists (part of the 4–6 research staff budget).
Lab Technician	2	[#10] Lab techs for sample processing, EEGs, and evidence handling (included in research payroll).

📋 Confidence Notes

Estimates are midpoints of provided ranges and consistent aggregation of analyst notes; ranges and anomalous behavior introduce uncertainty so confidence is medium.

← SCP-7464 ↑ All SCPs SCP-7466 →