SCP-074 Euclid ~ medium confidence
SCP-074
Expected annual
$4.2M
One-time setup
$23.4M
Annual recurring
$4.1M
Personnel
23
Initial capital and fit-out are approximately $23.4M (major drivers: site construction, contingency reserve, lab and skin-production setup); ongoing yearly operations are about $4.14M driven primarily by cultured skin maintenance, security/staffing, and legal/exclusion enforcement.
🏗️ One-Time Capital Costs Total: $23.4M
Facilities $13.0M
[#1, #3, #4, #27] Site acquisition and core construction ($5M–$20M), structural/foundation reinforcement, secondary room fit‑out (monochromatic safelights/UV filtration), and capital wastewater/decontamination setup.
Contingency Fund $5.5M
[#24] Recommended capital reserve for unexpected containment breaches, repairs, mass medical events or legal crises.
Initial Research And Lab Setup $2.4M
[#6, #7, #9] Tissue‑engineering laboratory capital kit, initial full cultured skin production batch (~137 m² @ 3 mm), and donor / sample collection infrastructure initial setup.
Equipment $2.0M
[#2, #5, #12, #13, #14, #15, #17, #18, #20] Custom reinforced containment chamber, scaffolding/frame systems, OR fit‑out, incinerator capital, HVAC capital elements, hydroponic + feeder capital, robotics & remote handling capital, surveillance system capital, access‑control vault/IT capital.
Background Screening Initial $500K
[#21] Initial background screening, personnel auditing and relocation payouts if needed to enforce 5 km exclusion.
Emergency Consumables Initial $6K
[#16] Initial stockpile of whole apples, 0.5% methanoic acid spray, PPE and safe handling gear.
🔄 Annual Recurring Costs Total: $4.1M/yr
Staff Wages $1.6M/yr
[#11, #12, #19, #29] Aggregate recurring salaries: daily inspection/pathology technicians, on‑call surgical team readiness baseline, security staffing salaries, and scientific oversight/policy staff.
Research And Monitoring $630K/yr
[#8, #18] Ongoing cultured skin maintenance and replacement (media, reagents, QC) and data storage/analysis for surveillance/monitoring.
Cover Story And Legal $625K/yr
[#23] Ongoing legal fees, PR/cover story operations, contracts with local authorities and misinformation efforts.
Facilities Maintenance $255K/yr
[#14, #26, #30] HVAC/climate power & maintenance, amortized specialized maintenance and UV‑blocking glazing replacement reserve, and long‑term structural/unknown‑physics monitoring/remediation reserve.
Donor Program Operations $250K/yr
[#9, #10] Recurring donor sourcing/collection operations, screening, medical exams, secure holding, and donor handling/upkeep costs.
Supplies And Consumables $147K/yr
[#11, #15, #16, #28] Diagnostics consumables for daily inspection, hydroponic consumables/energy, emergency consumables resupply, and general sterile plastics/PPE/shipping/spare parts.
Background Screening And Monitoring $125K/yr
[#21] Ongoing vetting, geofencing monitoring and compliance enforcement for personnel exclusion rules.
Exclusion Zone Monitoring $125K/yr
[#22] GPS badges, geofencing infrastructure, periodic re‑screenings and administrative reassignment costs.
Security Equipment And Vehicles $100K/yr
[#19] Training, armor, vehicles and equipment upkeep for quick reaction/security response teams.
Access Control And It Ops $65K/yr
[#20] Recurring IT ops, secure server maintenance, and access-audit operations for Archive 074‑317E and vaults.
Robotics And Remote Handling Maintenance $62K/yr
[#17] Maintenance, software updates and support for robotic manipulators and remote handling systems.
Wastewater And Decontamination $62K/yr
[#27] Recurring wastewater treatment, autoclave/sterilization consumables, solvent disposal and HEPA filter replacements.
Training And Drills $48K/yr
[#25] Scheduled drills, PPE/acid/biological handling training and SOP updates for breach mitigation.
Hazardous Waste And Incinerator Maintenance $15K/yr
[#13] Annual maintenance/operation costs for capital incinerator and occasional contracted disposal services.
Logistics And Transport $0/yr
[]
Cost Scenarios
📊 Baseline (baseline) $4.1M/yr
95.0% probability / year
Normal year with no major containment incidents; routine replacements, staffing and monitoring only.
no_major_incidents routine_skin_replacement normal_staffing_and_ops
🚨 Minor Incident $4.3M/yr
4.0% probability / year +$150K vs baseline
Localized reification(s) or small containment event requiring extra surgeries, overtime, incineration and targeted skin replacement.
localized_reification surgical_excisions robotic_intervention
🚨 Major Breach $7.1M/yr
1.0% probability / year +$3.0M vs baseline
Containment breach / mass reification event requiring full emergency response: mass medical/surgical care, full skin re‑production, structural repairs and major PR/legal action.
containment_materialization mass_reifications infrastructure_damage
👥 Personnel 23 total
Role Count Notes
Security Officer / MTF Agent 12 [#19] 24/7 perimeter/site security roster (aggregated salaries included in staff_wages).
Research Scientist / Scientific Oversight 3 [#29] Scientific oversight and policy enforcement staff (2–4 FTE range in notes).
Technician (Containment / Pathology) 6 [#11] Daily inspection workforce / pathology technicians (2 per shift accounting for redundancy across shifts).
Medical Officer / Surgical Team 2 [#12] On‑call surgical specialists and OR readiness baseline staffing.
📋 Confidence Notes
Many costs are range estimates and depend strongly on policy choices (in‑house vs contractors), degree of automation, and how strictly the 5 km exclusion is enforced; SCP anomalous behavior introduces uncertainty but containment requirements are well specified, so confidence is medium.
← SCP-073 ↑ All SCPs SCP-075 →