SCP-1176 Euclid ~ medium confidence
SCP-1176
Expected annual
$1.1M
One-time setup
$1.2M
Annual recurring
$1.1M
Personnel
13
Initial capital (facility buildout, containment hardware, optional on-site incinerator, and reserves) is roughly $1.23M one-time; annual operations (personnel, waste handling, research, training, and contingencies) are roughly $1.10M/year, driven primarily by staff wages and research/monitoring.
🏗️ One-Time Capital Costs Total: $1.2M
Facilities $450K
[#1, #3] Secure climate-controlled observation room construction/retrofit and sarcophagus plumbing adaptation (structural/plumbing work).
On Site Incinerator $200K
[#11] Optional on-site incinerator (one-time capital) as an alternative to recurring off-site waste disposal.
Risk Reserve $200K
[#22] Insurance-like risk reserve / contingency escrow for major accidental releases or clandestine mitigation.
Emergency Medical Reserve $125K
[#14] Emergency medical treatment contingency reserve fund (one-time seed fund; replenished as needed).
Initial Research And Lab Setup $111K
[#9, #10, #19, #21, #23] BSL-2/3 lab upgrades (biosafety cabinets, refrigeration/autoclave access), initial PPE/consumable stock, initial spill/detector kits, initial labeling/signage, and short-term sample storage equipment.
Equipment $109K
[#2, #4, #5, #24] UPS/switchgear, continuous monitoring hardware (CCTV, sensors), EEG unit(s), and IT/SCADA integration hardware.
Legal Setup And Cover Company $30K
[#16] One-time legal/cover-company setup and initial compliance paperwork.
Translation And Initial Conservation $9K
[#17] Initial translation/archaeological consultation and conservation assessment.
🔄 Annual Recurring Costs Total: $1.1M/yr
Staff Wages $735K/yr
[#6, #7, #8, #5] Security guards (8 FTEs), hazmat/medic on-call staffing, research staff (FTEs), and EEG technician time (0.2 FTE).
Research And Monitoring $214K/yr
[#4, #12, #13, #17, #18, #24, #26, #27, #28] Monitoring system maintenance and data storage, sample testing budget, medical surveillance / AB+ donor program, periodic conservator visits, secure log/video storage, IT/cybersecurity monitoring, third-party audits, special contingency experiments, and decontamination contingency/reserves.
Supplies And Consumables $46K/yr
[#9, #10, #19, #21] Lab consumables/certification, daily PPE replacement, spill kit restocking, and labeling replacement.
Cover Story And Legal $35K/yr
[#16, #25] Ongoing legal/compliance costs, Ethics Committee reviews, and cover-story/public-relations budget.
Logistics And Transport $33K/yr
[#15] Secure transport vehicle use, drivers, fuel, and occasional heavy-lift moves (annualized reserve).
Training And Drills $12K/yr
[#20] Regular training for guards, hazmat teams, researchers, and emergency drills.
Waste Handling And Incineration $10K/yr
[#11] Off-site incineration/transport and hazardous-waste compliance for ~1,750 L/yr of SCP-1176-1; alternative to on-site incinerator operation.
Misc Admin Overhead $10K/yr
[#29] Administrative overhead attributable to SCP-1176 (paperwork, manifests, small procurement).
Facilities Maintenance $6K/yr
[#2, #3] UPS/backup generator testing and maintenance; plumbing upkeep for sarcophagus/drain system.
On Site Storage Maintenance $1K/yr
[#23] Power and maintenance for short-term refrigerated/ambient sample storage.
Cost Scenarios
📊 Baseline (baseline) $1.1M/yr
87.5% probability / year
Normal year with no major incidents; routine containment, monitoring, waste disposal, research, and training.
routine operations daily draining and disposal scheduled maintenance and testing
🚨 Minor Incident $1.2M/yr
10.0% probability / year +$60K vs baseline
Localized spill or small exposure event requiring medical treatment, decontamination, replacement of consumables, and limited investigation.
small spill single-person exposure minor containment breach
🚨 Major Breach $1.6M/yr
2.0% probability / year +$500K vs baseline
Significant containment breach or accidental distribution causing multiple hospitalizations, large-scale decontamination, legal/PR response, and extended investigations.
multiple exposures public discovery requiring PR/legal action major decontamination
🚨 Catastrophic Breach $6.1M/yr
0.5% probability / year +$5.0M vs baseline
Widespread exposure or public-health level incident requiring large-scale emergency response, prolonged litigation, and major recovery operations.
mass exposure public-health emergency nation-scale mitigation
👥 Personnel 13 total
Role Count Notes
Security Officer / MTF Agent 8 [#6] Continuous guarded post; 8 full-time guard personnel assigned (salary+benefits included in staff_wages).
Hazmat Technician / Medical Technician 2 [#7] 2 personnel on partial assignment (combined ~0.5–1.0 FTE as budgeted).
Research Scientist 2 [#8] Research staff (1.5–3.0 FTE total budgeted; represented as ~2 headcount here, salaries + lab overhead included).
EEG Technician 1 [#5] Technician time (~0.2 FTE) for EEG monitoring during removals; represented as one assigned technician (part-time duties).
📋 Confidence Notes
Estimates are based on detailed analyst line items and typical site costs, but ranges are wide for optional capital (incinerator), contingency reserves, and staff compensation variations; adversarial/breach scenarios are highly uncertain.
← SCP-1175 ↑ All SCPs SCP-1177 →