SCP-962 — SCP-962 | Cost Breakdown

Read on SCP Wiki ↗

SCP-962 Euclid ~ medium confidence

SCP-962

Expected annual

$11.0M

One-time setup

$19.8M

Annual recurring

$10.9M

Personnel

Initial one-time infrastructure, land acquisition, and contingency reserves dominate up-front costs (~$19.8M); recurring annual operations (security, specialized staff, airdrops, logistics, and monitoring) run roughly $10.9M/yr, driven mainly by security payroll and consumable airdrops.

🏗️ One-Time Capital Costs Total: $19.8M

Decommissioning Reserve $10.0M

[#30] Long-term reserved funds for potential decommissioning/neutralization; conservative planning floor.

Facilities $3.6M

[#1, #2, #10, #18, #24] One-time perimeter construction/roads/checkpoints/fencing (#1 ~800k), land acquisition/purchase (~#2 1.75M), vault structural build (~#10 400k), initial geotechnical survey & instrumentation (~#18 450k), vault/security structural upgrades (~#24 200k).

Emergency Containment Fund $3.0M

[#19] Emergency/rapid-response contingency set-aside for escalation (servitor expansion, heavy response, etc.).

Equipment $1.9M

[#4, #8, #20, #21, #10] Tactical vehicles initial purchase (#4 425k), initial drone/countermeasure hardware (#8 300k), communications/servers/hardware (#20 300k), surveillance sensor hardware & installation (#21 700k), vault IT/scanner servers portion (#10 125k).

Initial Research And Lab Setup $1.2M

[#13, #26] Laboratory fit-out and biosafety equipment (~#13 950k) and digitization/scanning infrastructure (~#26 250k).

Legal Pr Initial $150K

[#15, #2] Initial legal/PR setup and cover-story establishment; includes initial legal overhead referenced in #2 and initial PR/legal setup noted in #15.

🔄 Annual Recurring Costs Total: $10.9M/yr

Staff Wages $6.6M/yr

[#3, #7, #9, #12, #13, #14] Ongoing payroll for security personnel (perimeter guards, QRF) (#3), contracted vets/handlers (#7), search-and-recovery personnel (#9), on-site research team (#12), lab technicians/maintenance staff (#13), and medical/amnestic staff wages (#14).

Research And Monitoring $925K/yr

[#10, #13, #22, #26, #27, #28] Ongoing manuscript processing & archival operations (#10), laboratory operations and biosafety consumables (#13), personnel training and rotations (#22), digitization program recurring costs (#26), ongoing intelligence/human-source payments (#27), and routine audits/compliance investigations (#28).

Cover Story And Legal $750K/yr

[#2, #15, #16, #25] Ongoing landowner/lease payments and local facilitation (#2), continuing legal/PR operations and cover maintenance (#15), no-fly zone enforcement coordination and administrative payments (#16), and public incident response/mitigation expenditures (#25).

Logistics And Transport $720K/yr

[#4, #5, #9, #11] Recurring vehicle operations/fuel/tires (#4), contracted aviation flights for weekly airdrops and recoveries (#5), ground search-and-recovery operations/vehicle fuel (#9), and secure courier/transport for manuscripts/specimens (#11).

Facilities Maintenance $640K/yr

[#1, #18, #21, #24] Perimeter and road seasonal repairs and upkeep (#1), recurring geotechnical monitoring and minor remediation (#18), surveillance sensor maintenance & monitoring (#21), and vault maintenance (#24).

Supplies And Consumables $400K/yr

[#6, #23] Weekly airdrop consumables (cattle/timber purchase, rigging/handling) and routine PPE/decontamination consumables.

Countermeasures And Drone Ops $200K/yr

[#8] Ammunition, interceptor drones, net-guns, maintenance, and recurring countermeasure consumables for balloon interception programs.

Environmental Management $200K/yr

[#17] Carcass/timber ash removal, periodic environmental remediation, sampling, and mitigation.

Amnestics And Medical Procedures $200K/yr

[#14] Consumables and per-administration costs for Class A amnestics, plus procedure-related overhead (separate from medical staff wages in staff_wages).

Communications And It $150K/yr

[#20] Recurring connectivity (satellite uplinks), secure comms licensing, server maintenance and IT support for telemetry and archives.

Hazardous Waste Disposal $120K/yr

[#29] Contracted hazardous-waste incineration and secure disposal of unusable biological material from the tower.

⚡ Cost Scenarios

📊 Baseline (baseline) $10.9M/yr

94.5% probability / year

Normal operational year with routine airdrops, interdiction of balloons, scheduled maintenance and no major incidents.

routine airdrops regular recoveries no major breaches

🚨 Minor Incident $11.4M/yr

5.0% probability / year +$500K vs baseline

Localized containment/recovery incident: several balloons escape detection, civilian exposures requiring multiple amnestic deployments, and limited remediation/PR costs.

multiple balloon escapes civilian reports requiring amnestics short-term remediation & PR response

🚨 Major Breach $15.9M/yr

0.5% probability / year +$5.0M vs baseline

Significant containment breach or servitor expansion requiring emergency heavy response, large-scale remediation, major intelligence and PR campaigns, and possible temporary shutdown of normal operations.

large-scale servitor activity widespread civilian exposure surface subsidence/major infrastructure damage

👥 Personnel 95 total

Role	Count	Notes
Security Officer / MTF Agent	60	[#3] 24/7 perimeter coverage, QRF and gate control; count chosen within analyst range (30–80).
Research Scientist	8	[#12] Linguists, historians, cryptographers, engineers, biologists; conservative staffing within 4–10 range.
Archivist / Conservation Staff	3	[#10] Vault cataloguing, scanning and preservation staff.
Medical Officer	3	[#14] Medical staff to administer amnestics, follow-up monitoring, and psychological care.
Veterinarian / Animal Handler	2	[#6, #7] Contracted vets and handlers for airdrop preparation and post-drop care.
Engineer / Maintenance	3	[#13, #18] Lab maintenance, geotechnical remediation, and facility upkeep.
Search-and-Recovery Team Members	6	[#9] Ground and UAV crews for routine recovery of downed balloons/manuscripts.
IT / Communications Staff	3	[#20] Secure comms, server and telemetry operations.
Administrative Staff / Legal Liaison	2	[#15, #2] Administrative and liaison personnel for cover-story coordination and local facilitation.
Security Supervisors / Specialists	4	[#3] Supervisory staff and specialist operatives within security contingent.
Site Director / Executive Staff	1	[#12, #15] Program director and senior oversight.

📋 Confidence Notes

Estimates are assembled from provided analyst ranges and standard infrastructure/operational assumptions; many SCP-specific variables (escape rates, servitor behavior, geologic risk) are uncertain, so figures are approximate but grounded in explicit note ranges.

← SCP-961 ↑ All SCPs SCP-964 →