← SCP Cost Explorer Read on SCP Wiki ↗
SCP-934 Euclid ~ medium confidence
SCP-934
Expected annual
$17.9M
One-time setup
$70.6M
Annual recurring
$16.8M
Personnel
125
Initial one-time setup and land/control are the dominant costs (~$70.6M one-time); ongoing annual operations (security, research, maintenance, PR/legal) are the main recurring expense (~$16.82M/yr).
🏗️ One-Time Capital Costs Total: $70.6M
Land Acquisition $40.0M
[#1] Purchase/long-term control (leases/easements) for ~19,400 acres (5 km radius) using covert entities.
Tail Risk Reserve $10.0M
[#27] Initial strategic contingency reserve for escalation/large-scale response (low-frequency, high-cost tail risk).
Insurance Reserve $5.0M
[#25] Initial reserve/insurance fund to cover losses, equipment write-offs, and covert payouts.
Facilities $4.2M
[#5, #9] Construction and structural works: perimeter checkpoints/roadblocks/fencing and on-site command/beddown construction (includes small tower/installation civil work).
Compensation Relocation $3.0M
[#4] Buyouts/relocation assistance/hush payments to local residents where required to secure the perimeter.
Equipment $3.0M
[#7, #8, #11, #12, #13, #24] Hardware and installed systems: security weapons/armor, patrol vehicles, comms infrastructure, surveillance hardware, Faraday/hardened enclosures, initial off-site secure storage hardware.
Initial Research And Lab Setup $2.8M
[#14, #15] Lab buildout and initial scientific R&D: lab fit-out, instruments for remote sample analysis, and specialized sensor R&D startup.
Contingency Vehicles $1.0M
[#23] One-time purchase/armoring of heavier or emergency vehicles / owned heavy-equipment baseline.
Cover Story Development $800K
[#3] Initial fraudulent environmental reports, contracted consultants, staged cleanup PR setup and initial payments to local contractors/officials.
Power Generation $500K
[#10] Generators, solar + battery initial purchase and installation to provide site redundancy.
Training Setup $300K
[#22] Initial training program setup, vetting infrastructure, and covert identity support systems.
Clinic Setup $125K
[#17] On-site medic/clinic setup and basic medical equipment.
🔄 Annual Recurring Costs Total: $16.8M/yr
Staff Wages $10.0M/yr
[#6, #14, #17, #9] Salaries/benefits for security staff (including 24/7 perimeter teams and supervisors), research team salaries, on-site medics and rotating ops/command staff. Assumes benefits (~25%) included.
Modernization And Replacement $2.0M/yr
[#26] Annual modernization/replacement fund (technology refresh cycle approximated at 3-5% of capital footprint).
Cover Story And Legal $1.1M/yr
[#3, #4, #18, #19, #20] Ongoing PR/legal payments, environmental-mitigation shams, hush payments/relocation stipends, detention/amnestic operational budgets and regular graft/covert payments to local officials.
Contingency Tail Risk Annual $1.0M/yr
[#27] Small annual reserve to top-up tail-risk contingency, enabling faster mobilization if anomaly properties change or escalate.
Research And Monitoring $675K/yr
[#12, #13, #15, #16, #11, #24] Monitoring and analysis: sensor monitoring/replacement, Faraday enclosure calibration, specialized sensor production runs, forensic analysis budget, comms bandwidth/maintenance, and secure off-site data handling.
Facilities Maintenance $525K/yr
[#5, #9, #10] Ongoing maintenance of perimeter infrastructure and command center, plus generator maintenance and fuel handling overhead (operational maintenance costs).
Insurance Replenishment $500K/yr
[#25] Annual replenishment/insurance premiums to maintain contingency reserves and cover liability.
Logistics And Transport $450K/yr
[#8, #21] Fuel, maintenance and insurance for patrol vehicles and light transport; road maintenance and access infrastructure upkeep.
Property Taxes $300K/yr
[#2] Property taxes, title upkeep, and legal maintenance under cover entities.
Training And Vetting $200K/yr
[#22] Recurring training, drills, background re-checks, and covert identity maintenance for undercover staff.
Supplies And Consumables $120K/yr
[#7] Consumables and replacement of security equipment (armor, small arms replacement parts, NVG consumables, batteries for non-hardened kit).
⚡ Cost Scenarios
📊 Baseline (baseline) $16.8M/yr
87.5% probability / year
Normal year with regular weekly fog events but no major incidents; routine operations and maintenance only.
routine fog cycles no detected breaches standard maintenance/operations
🚨 Minor Incident $17.8M/yr
10.0% probability / year +$1.0M vs baseline
Localized incident: a small response, sensor damage, one or two personnel losses or short public inquiries requiring extra PR/legal and equipment replacement.
localized disappearance during fog sensor/vehicle damage minor public complaint
🚨 Major Breach $41.8M/yr
2.0% probability / year +$25.0M vs baseline
Significant containment breach or multiple personnel lost, requiring large-scale replacement, extended investigations, major covert payouts, and mobilization of outside resources.
multiple-team loss substantial infrastructure damage local exposure requiring large payouts
🚨 Catastrophic Expansion $116.8M/yr
0.5% probability / year +$100.0M vs baseline
Red Zone expands or properties of the anomaly change, requiring major land acquisition, evacuation, nationwide cover-up operations, or full-scale intervention.
Red Zone expansion national-level exposure need for large-scale evacuation/cover-up
👥 Personnel 125 total
Role Count Notes
Security Officer / MTF Agent 105 [#6] Includes 90 guards across 3 shifts plus ~15 supervisors/support as described.
Research Scientist 8 [#14] Scientific staff for remote studies and modeling (physicists, chemists, engineers).
Engineer / Maintenance 6 [#10, #12, #13] Site engineers and maintenance staff for generators, sensors, and facilities.
Medical Officer 2 [#17] On-site medic/EMT staffing and medical support.
Administrative Staff 4 [#3, #19] Ops/admin, legal/PR liaisons, and cover-story coordination staff.
📋 Confidence Notes
Analyst notes provide detailed line items and ranges but key drivers (land prices, local politics, and tail-risk escalation) are highly uncertain; cost ranges are best-estimate midpoints with explicit contingency funds included, hence medium confidence.
← SCP-933 ↑ All SCPs SCP-935 →