← SCP Cost Explorer Read on SCP Wiki ↗
SCP-7862 Euclid ~ medium confidence
SCP-7862
Expected annual
$2.1M
One-time setup
$2.2M
Annual recurring
$2.1M
Personnel
18
Initial one-time capital costs are roughly $2.16M driven by land, perimeter and facility construction plus lab and vehicles; ongoing annual costs are roughly $2.10M driven primarily by staff wages (security + scientific/site staff), food provisioning, testing/monitoring and contingency reserves.
🏗️ One-Time Capital Costs Total: $2.2M
Facilities $1.4M
[#1, #2, #5] Land purchase, perimeter construction (fence/gates/signage/anti-climb) and small on-site operations building; estimate aggregates mid-range values from analyst notes.
Initial Research And Lab Setup $400K
[#20] Laboratory instruments and setup for sample analysis (LC-MS/GC-MS/IRMS, BSC, refrigerated storage) sized for on-site capability.
Equipment $132K
[#3, #10, #15, #28] Perimeter power/surveillance installation (CCTV, sensors, backups), dedicated vegan kitchen fixtures/equipment, initial PPE kits, and initial IT/hardened server setup.
Vehicles $120K
[#23] Purchase of 2–3 dedicated vehicles to avoid contamination (capital cost aggregated).
Legal And Cover Initial $60K
[#26] Initial legal work for land purchase, easements/NDAs and initial cover-story/PR to establish public-facing narrative.
Training And Sop Development $25K
[#14] Initial training program and SOP/manual development for vegan-only protocols and cross-contamination prevention.
Dietary Baseline Testing $20K
[#11] Baseline dietary compliance testing per new hire (biological samples) aggregated for initial staff cohort.
🔄 Annual Recurring Costs Total: $2.1M/yr
Staff Wages $1.3M/yr
[#7, #8] 24/7 security guard rotation (8–12 guards) and site scientific/technical/maintenance/admin staff (site director, researchers/technicians, maintenance, admin).
Contingency Fund $273K/yr
[#30] Contingency/upgrade reserve (chosen ~15% of estimated annual operating budget) for anomalous behavior requiring rapid upgrades, additional staff or emergency construction.
Supplies And Consumables $210K/yr
[#9, #16, #21, #22] Vegan catering/food provisioning for assigned personnel, PPE replacement and laundry, lab consumables/reagents/shipping, and waste handling/disposal contracts.
Incident Response Reserve $100K/yr
[#19] Annual reserve/contingency set aside for incident response, quarantine, decontamination and urgent medical treatment for breaches or protocol violations.
Facilities Maintenance $95K/yr
[#4, #6, #25] Perimeter maintenance/electricity for cameras & sensors, facility utilities (HVAC/water/septic/routine maintenance/janitorial) plus property taxes and property insurance.
Research And Monitoring $45K/yr
[#12, #17] Ongoing dietary compliance testing program and medical surveillance/nutrition support for long-term vegan staff.
Cover Story And Legal $20K/yr
[#27] Ongoing legal/PR/cover maintenance, renewals and local liaison expenses to sustain the cover story.
Logistics And Transport $15K/yr
[#24] Vehicle operation (fuel, insurance, maintenance) and routine transport costs.
Preemployment Screening $15K/yr
[#13] Annual budget for pre-employment/background screening, dietary history verification and employment medicals accounting for turnover.
It And Monitoring Subscriptions $10K/yr
[#29] Cloud backups, CCTV footage storage, software licenses and cybersecurity subscriptions/monitoring.
Community Relations $10K/yr
[#31] Small annual budget for neighbor relations, local contractors, and minor cover-related expenditures.
Mental Health Support $10K/yr
[#18] Budget for counseling, short-term absence support and higher-cost interventions following exposure to aversive content or stress from containment duties.
⚡ Cost Scenarios
📊 Baseline (baseline) $2.1M/yr
94.0% probability / year
Normal year with routine operations and no major incidents.
no breaches routine testing and maintenance
🚨 Minor Incident $2.2M/yr
5.0% probability / year +$50K vs baseline
Small containment/policy breach or isolated dietary noncompliance requiring quarantine and extra testing.
single-staff dietary breach localized contamination small emergency quarantine
🚨 Major Breach $2.6M/yr
1.0% probability / year +$500K vs baseline
Larger breach requiring extended medical response, emergency repairs, public-relations/legal action and expanded containment upgrades.
multiple-staff contamination structural damage to containment evidence leak requiring legal/PR remediation
👥 Personnel 18 total
Role Count Notes
Security Officer / MTF Agent 10 [#7] 24/7 guard rotation to cover shifts (8–12 guards in analyst notes); count chosen to provide continuous coverage with supervisors and redundancy.
Site Director / Executive Staff 1 [#8] Senior manager responsible for operations and liaison.
Research Scientist 2 [#8] On-site researchers to run analyses and experiments; aligns with analyst note of 2–4 researchers.
Technician / Lab Technician 2 [#8, #20] Technicians for sample processing, instrument operation and lab support.
Engineer / Maintenance 1 [#6, #24] Site maintenance and equipment/vehicle upkeep.
Medical Officer / Nutritionist 1 [#17] Medical surveillance and nutrition support for vegan staff.
Administrative Staff 1 [#8, #13] HR/administration handling screening, scheduling, and recordkeeping.
📋 Confidence Notes
Mid-range estimates used for line items with wide geographic and scope variability; costs for land, facility construction and lab capability are location-dependent and ranges provided in analyst notes are broad, so confidence is medium.
← SCP-7861 ↑ All SCPs SCP-7863 →