← SCP Cost Explorer Read on SCP Wiki ↗
SCP-7810 Euclid ~ medium confidence
SCP-7810
Expected annual
$6.1M
One-time setup
$24.5M
Annual recurring
$5.4M
Personnel
23
One-time capital and reserve requirements are sizeable (~$24.5M) driven by enclosure construction, land/site acquisition and contingency reserves; ongoing annual operating costs are moderate (~$5.4M/yr) driven by staff wages, research, animal care, and insurance/finance.
🏗️ One-Time Capital Costs Total: $24.5M
Contingency Reserve $10.0M
[#30] Containment-expansion contingency reserve for mass-manifestation / breeding event (range $5M–$20M; mid-range $10M, #30).
Facilities $8.6M
[#3, #5, #6, #23] Enclosure construction (~$6.25M, #5), land/site acquisition & prep ($2.0M, #6), secure storage build/modify ($200k, #3), landscaping/habitat plantings initial ($100k, #23).
Equipment $1.6M
[#4, #8, #9, #15, #20, #24, #26, #17] Initial photography & imaging setup ($70k, #4), vehicles & transport equipment ($200k, #8), security installation ($150k, #9), safe-reading/testing infrastructure ($450k, #15), rapid-response trailers & mobile containment ($500k, #20), monitoring equipment ($150k, #24), field capture kits ($50k, #26), secure digital/physical backups hardware ($75k, #17).
Acquisition Program $1.0M
[#2] Initial global acquisition program setup to secure known copies (~$1,000,000, #2).
Large Scale Public Incident Reserve $1.0M
[#19] Additional contingency fund for large-scale public incidents (~$1,000,000, #19).
Public Incident Reserve $500K
[#19] Initial witness handling / emergency public-response contingency (~$500k, #19).
Agricultural Mitigation Reserve $500K
[#33] Agricultural & public health mitigation contingency (range $250k–$1M; mid $500k, #33).
Water Systems $350K
[#7] Engineered ponds, filtration, pumps and redundancy (~$200k–$500k; mid-range $350k, #7).
Initial Research And Lab Setup $300K
[#12, #31] Quarantine lab setup and necropsy/PCR capacity ($100k, #12) and initial research/monitoring modeling for the final chapter ($200k, #31).
Legal Regularize $300K
[#18] One-time legal/compliance costs to regularize holdings across jurisdictions (mid-range $300k, #18).
Documentation Tooling $100K
[#16] Initial tooling & training for memetic remediation and monitoring (~$100k, #16).
Wastewater Treatment $100K
[#22] One-time wastewater treatment system installation/permit costs (~$50k–$150k; mid $100k, #22).
Initial Staff Training $75K
[#25] Initial staff training & emergency drills setup (~$75k, #25).
Hk E 7810 14 Protocol Setup $50K
[#32] Training & SOP development for HK-E-7810-14 scenario (~$50k, #32).
Planning And Modeling $0
[#1] Assumptions and baseline modeling noted in analyst assumptions (#1); no discrete one-time cost allocated here.
Purchase Recovery Contingency $0
[#28] Per-copy buyout fund is per-incident ($5k–$20k per copy) and is not budgeted as a fixed one-time item here; recurring purchase fund covers expected annual buys (see recurring).
Per Copy Buyout Estimate $0
[#28] Per-incident per-copy buyout range ($5k–$20k) documented; no fixed one-time allocation included here.
🔄 Annual Recurring Costs Total: $5.4M/yr
Research And Monitoring $1.4M/yr
[#4, #14, #15, #16, #24, #27, #31] Research program and staff & experiments (~$1,000,000/yr, #14), ongoing photography/translations ($20k/yr, #4), safe-reading per-test overhead (~$30k/yr, #15), documentation/memetic remediation monitoring (~$75k/yr, #16), telemetry subscriptions & monitoring (~$50k/yr, #24), translation/cultural analysis monitoring (~$100k/yr, #27), final-chapter monitoring exercises (~$150k/yr, #31).
Staff Wages $1.4M/yr
[#9, #10] Security staffing (~10 guards @ $50k/yr = $500k, #9) and animal-care personnel (approx. 10 keepers @ $45k = $450k; 3 veterinarians @ $140k = $420k; total ≈ $1,370,000, #10).
Insurance And Amortization $800K/yr
[#29] Property & liability insurance (~$300k/yr) plus amortization/loan servicing on capital (~$500k/yr), #29.
Supplies And Consumables $510K/yr
[#11, #12, #13, #26] Animal feed & enrichment (~$240k/yr, #11), veterinary recurring testing/PPE/quarantine supplies (~$200k/yr, #12), contraception/sterilization consumables (~$50k/yr, #13), field kit replenishment (~$20k/yr, #26).
Cover Story And Legal $450K/yr
[#18, #19, #28] Legal retainer & cross-border counsel (~$100k/yr, #18), ongoing public-response/PR & witness handling (~$200k/yr, #19), tip-line & covert outreach purchase/recovery fund (~$150k/yr, #28).
Logistics And Transport $300K/yr
[#8, #20, #26] Vehicle fuel/maintenance & small boats (~$50k/yr, #8), containment rapid-response training & readiness (~$250k/yr, #20), field kit replenishment captured elsewhere (#26 included in supplies).
Facilities Maintenance $287K/yr
[#3, #7, #17, #21, #22, #23] Climate-control energy for storage ($2k/yr, #3), water systems replacement/maintenance (~$25k/yr, #7), backups/IT maintenance (~$20k/yr, #17), energy & utilities (~$150k/yr, #21), wastewater monitoring/compliance (~$30k/yr, #22), landscaping maintenance (~$60k/yr, #23).
Acquisition Ongoing Searches $200K/yr
[#2] Ongoing searches and retrieval budget for new copies (~$200k/yr, #2).
Staff Training Annual $50K/yr
[#25] Annual refresher trainings and emergency drills (~$50k/yr, #25).
Hk E 7810 14 Per Incident Relocation Reserve $0/yr
[#32] Per-incident relocation/temporary housing costs for HK-E-7810-14 scenario (~$2k–$10k per incident, #32) — treated as per-incident expense, not budgeted as fixed annual here.
⚡ Cost Scenarios
📊 Baseline (baseline) $5.4M/yr
84.5% probability / year
Normal year with standard operations, no major incidents.
routine acquisitions standard research and husbandry scheduled maintenance
🚨 Minor Incident $5.9M/yr
10.0% probability / year +$500K vs baseline
Small containment breach or localized public exposure requiring emergency response, repairs, limited relocations and PR.
localized breach small public manifestation targeted remediation
🚨 Major Breach $12.4M/yr
2.0% probability / year +$7.0M vs baseline
Significant containment breach with facility damage, multiple entities released, major remediation and temporary relocation of operations.
large breach deploy high-level neutralization structural repairs
🚨 Public Exposure $7.4M/yr
3.0% probability / year +$2.0M vs baseline
Significant public exposure requiring large-scale witness handling, legal action, and extended PR containment.
mass manifestation in public media exposure multi-jurisdiction legal costs
🚨 Catastrophic Hk Manifestation $105.4M/yr
0.5% probability / year +$100.0M vs baseline
Manifestation of Chapter 175 (HK-E-014) or mass-manifestation event leading to national/international emergency response and potential large-scale transformation events.
reading of Chapter 175 mass breeding / cascading manifestations national-level response
👥 Personnel 23 total
Role Count Notes
Security Officer / MTF Agent 10 [#9] 24/7 on-site guards estimated at ~10 personnel (@ $50k/yr each, #9).
Animal Caretaker / Keeper 10 [#10] Keepers and aquatic techs (midpoint of 8–12 = 10) for daily husbandry (@ ~$45k/yr each, #10).
Veterinarian / Senior Specialist 3 [#10] Veterinarians/senior specialists (2–3; using 3) at ~$140k/yr each to cover biosecurity and medical care, #10.
📋 Confidence Notes
Many line items are mid-range estimates; containment costs for anomalous manifestations (especially humanoid/large events and the unknown behavior of final chapter/HK entity) introduce significant uncertainty. Historical incidents inform scenario selection but scaling is uncertain.
← SCP-7809 ↑ All SCPs SCP-7811 →