SCP-8261 Euclid ~ medium confidence
Canis lupus fallere
Expected annual
$2.4M
One-time setup
$10.5M
Annual recurring
$2.2M
Personnel
14
One-time startup capital is approximately $10.47M driven primarily by construction of the 15-ft concrete walls and the wire dome; recurring annual operations are about $2.23M driven by payroll (veterinary and security), research/monitoring, utilities and reserves.
🏗️ One-Time Capital Costs Total: $10.5M
Facilities $7.8M
[#1, #2, #3, #4, #5, #6, #7, #11] Land purchase, site surveys/permits, perimeter wall, dome structure as structural work, controlled entry/airlocks, habitat landscaping/ponds, initial quarantine infrastructure, and lab/quarantine building shell/fit-out.
Equipment $806K
[#12, #13, #15, #16, #19, #20, #24] Initial surveillance hardware and installation, initial server/storage hardware, vehicles and outfitting, emergency/capture equipment, backup generator purchase and installation, baseline PPE/vaccination supplies, and initial IT/security hardware.
Decommissioning $650K
[#29] End-of-project decommissioning, wall removal, soil remediation and habitat restoration obligations.
Contingency Fund Seed $625K
[#26] One-time seed for contingency fund to be used for escapes, emergency contracting, litigation or large-scale recapture.
Initial Research And Lab Setup $510K
[#14, #22] Research laboratory equipment (microscopes, PCR, freezers, necropsy benches) and initial ecological research/monitoring program setup.
Insurance And Legal Initial $100K
[#21] Initial legal/setup costs, insurance placement and community relations/cover-story establishment.
🔄 Annual Recurring Costs Total: $2.2M/yr
Staff Wages $750K/yr
[#9, #10] Payroll for veterinary staff (veterinarians, technicians/biologists) and 24/7 security guard staff including benefits and overtime.
Research And Monitoring $408K/yr
[#8, #13, #22, #23] Ongoing wildlife/ecosystem management, data storage and monitoring operations, ecological research programs, and breeding-control interventions (tagging/sterilization/contraception).
Cover Story And Legal $200K/yr
[#21] Annual insurance premiums, ongoing legal counsel, community relations and cover-story maintenance.
Supplies And Consumables $165K/yr
[#14, #16, #20, #28] Laboratory consumables and reagents, emergency pharmaceuticals replenishment, routine PPE/vaccinations, and carcass/waste disposal costs.
Facilities Maintenance $150K/yr
[#17] Groundskeeping, wall/mesh repairs, gate servicing, pond upkeep and routine facility maintenance.
Capital Replacement Reserve $125K/yr
[#27] Annual set-aside for scheduled replacement of walls/mesh, vehicles and major equipment depreciation.
Utilities $105K/yr
[#18] Electricity, water, sewage, and communications (bandwidth for high-resolution continuous monitoring).
Contingency Fund Replenishment $100K/yr
[#26] Annual replenishment to maintain an emergency contingency reserve.
Surveillance Operations $50K/yr
[#12] Annual maintenance, calibration and partial replacement for CCTV, thermal systems and perimeter sensors.
Administrative Overhead $50K/yr
[#30] Office supplies, licensing renewals, small tools and miscellaneous administrative consumables.
Logistics And Transport $38K/yr
[#15] Vehicle operating costs, fuel, maintenance and transport logistics for site vehicles, ATVs and transport vans.
Training And Drills $35K/yr
[#25] Regular capture drills, escape simulations, cross-training and recruitment/background-check costs.
It Security $30K/yr
[#24] Ongoing cybersecurity, firewall/IDS services, audits and small IT staff costs for protecting feeds and sensitive records.
Backup Power $28K/yr
[#19] Generator maintenance, fuel and periodic servicing costs.
Cost Scenarios
📊 Baseline (baseline) $2.2M/yr
85.0% probability / year
Normal year with routine operations, no major incidents.
routine monitoring scheduled maintenance periodic population control
🚨 Minor Incident $2.4M/yr
9.0% probability / year +$150K vs baseline
Small escape or localized incident requiring overtime, temporary hires and targeted repairs.
single-pack escape localized fence/mesh breach medical treatment and overtime recapture
🚨 Major Breach $3.2M/yr
4.0% probability / year +$1.0M vs baseline
Larger containment breach with public exposure, extended recapture, legal fees and major repairs.
multi-pack escape public sighting / disclosure extended recapture and litigation
🚨 Catastrophic Breach $7.2M/yr
2.0% probability / year +$5.0M vs baseline
Severe containment failure leading to mass escapes, prolonged public emergency response, large legal settlements and possible site decommissioning.
systemic dome/wall failure mass escape events major litigation / federal involvement
👥 Personnel 14 total
Role Count Notes
Veterinarian 2 [#9] Full-time veterinarians for medical care, quarantine oversight and surgical/necropsy work.
Animal Technician / Biologist 3 [#9] Animal care technicians and field biologists for daily husbandry, monitoring and sample collection.
Security Officer / MTF Agent 9 [#10] Multi-shift 24/7 security personnel including on-site supervisors to maintain continuous containment and response capability.
📋 Confidence Notes
Estimates use analyst-provided ranges and midpoints; primary uncertainties are the technical complexity and cost variance of the 50-acre wire dome and location-dependent land costs, plus unpredictable incident-driven expenses.
← SCP-8260 ↑ All SCPs SCP-8262 →