SCP-101 Euclid ~ medium confidence
SCP-101
Expected annual
$1.2M
One-time setup
$1.2M
Annual recurring
$1.2M
Personnel
11
One-time capital/setup costs are approximately $1.22M driven by containment room retrofit, airlock/HVAC and contingency fund; recurring annual costs are about $1.23M/yr driven primarily by security and oversight wages, research/monitoring, and contingency replenishment.
🏗️ One-Time Capital Costs Total: $1.2M
Incident Contingency Fund $500K
[#21] One-time reserve fund for major containment breach / mass-decontamination / contractor mobilization.
Equipment $266K
[#2, #3, #4, #5, #6, #10] Airlock, HVAC installation, fireproof lockbox, sensor suites, biological scanner, initial hazmat kit.
Facilities $250K
[#1] Reinforced sub-basement room retrofit, concrete lining, structural work, permits and shutdown windows.
Initial Research And Lab Setup $100K
[#14] Initial imaging and experimental equipment for limited research (CT/muon imaging / specialized instruments).
Transportation Per Move $50K
[#24] Cost per move for specialized containment vehicle, escort security, route planning (per-move estimate).
Secure Records Setup $30K
[#16] Secure server & software setup for classified documentation storage and redaction systems.
Training Development $15K
[#15] Initial training development sessions and clearance processing setup.
Waste Handling Setup $10K
[#11] Secure bins, transfer trolleys and SOP development for using SCP-101 as refuse disposal.
🔄 Annual Recurring Costs Total: $1.2M/yr
Staff Wages $726K/yr
[#7, #8, #17, #11] Security guards (8 FTEs incl. benefits), Level-3 scientist oversight, surveillance analyst time, additional janitorial labor for waste handling.
Research And Monitoring $170K/yr
[#14, #12, #13] Recurring research program baseline, periodic contaminated-waste testing and disposal contracts, instrument-damage contingency for experiments.
Incident Contingency Replenishment $100K/yr
[#21] Annual replenishment target for contingency/reserve fund used in major incidents.
On Call Medical And Emergency Response $80K/yr
[#9] Retainer/coverage for occupational medicine, trauma/HazMat response and periodic drills.
Cover Story And Legal $60K/yr
[#20] Legal/PR and cover-up budget for potential exposures or public incidents.
Regulatory And Auditing $15K/yr
[#25] Internal audits, red-teaming, and compliance overhead.
Supplies And Consumables $12K/yr
[#10] Annual replacement/consumables for hazmat gear and decontamination supplies.
Psychological Monitoring $12K/yr
[#22] Periodic psychological evaluations, counseling, and staff rotation costs for interacting personnel.
Training And Clearance Renewals $10K/yr
[#15] Annual training sessions, refreshers, and clearance renewals.
Biological Equipment Calibration $10K/yr
[#6] Calibration, consumables and routine service for biological/contamination scanners in the airlock.
Logistics And Transport $8K/yr
[#19] Secure handling carts, transfer runs, vehicle amortization and fuel for internal transfers.
Archival Maintenance $7K/yr
[#23] Archival work, artifact storage and occasional conservation.
Secure Records Operations $6K/yr
[#16] Ongoing secure server operations, audits and redaction/export processing.
Surveillance And Sensor Maintenance $5K/yr
[#5, #17] Storage, recording retention and hardware maintenance for CCTV and environmental sensors.
Energy And Utilities $5K/yr
[#18] Electricity for continuous air handling, HVAC, airlock cycles and control gear.
Facilities Maintenance $3K/yr
[#3] HVAC filter replacements and routine HVAC maintenance.
Cost Scenarios
📊 Baseline (baseline) $1.2M/yr
90.0% probability / year
Normal uneventful year with regular operations and no major incidents.
routine operations scheduled maintenance regular research activity
🚨 Minor Incident $1.3M/yr
8.0% probability / year +$50K vs baseline
Localized contamination, small equipment loss, limited medical mobilization and cleanup.
small containment breach instrument damage single-incident medical mobilization
🚨 Major Breach $2.0M/yr
2.0% probability / year +$800K vs baseline
Significant containment breach or mass-exposure requiring full contingency deployment and large-scale decontamination/legal response.
major containment failure mass exposure public exposure / legal action
👥 Personnel 11 total
Role Count Notes
Security Officer / MTF Agent 8 [#7] Eight full-time equivalent Level-2 guards to cover 24/7 posting with overlap/backup.
Research Scientist / Level-3 Staff 1 [#8] One full-time Level-3 authorized staff to oversee interactions and authorize use.
Surveillance Analyst / Technician 1 [#17] Part-time/full-time equivalent for review of surveillance footage and sensor data.
Janitorial / Facilities Technician 1 [#11] Additional janitorial labor for segregation and transfer of refuse to SCP-101 (FTE-equivalent).
📋 Confidence Notes
Analyst notes provide ranges and specific line-item guidance for most costs, allowing a reasoned estimate; uncertainty remains due to variable research posture, contingency sizing, and per-move transport variability.
← SCP-100 ↑ All SCPs SCP-102 →