← SCP Cost Explorer Read on SCP Wiki ↗
SCP-1294 Euclid ~ medium confidence
SCP-1294
Expected annual
$3.9M
One-time setup
$4.1M
Annual recurring
$3.8M
Personnel
14
Initial one-time capital and containment setup is approximately $4.12M, primarily driven by BSL-3 lab retrofitting, containment room construction, and an incident-response reserve. Annual operating costs are about $3.82M/year, dominated by personnel, emergency incineration retainer, MTF logistics and research/monitoring.
🏗️ One-Time Capital Costs Total: $4.1M
Incident Response Reserve $1.5M
[#24] One-time contingency/reserve fund for large-scale incident response / rapid remediation access.
Initial Research And Lab Setup $1.1M
[#12] BSL-3 retrofit / specialized mycology suite one-time buildout and engineering to support aerosolized neuroactives.
Equipment $955K
[#2, #3, #4, #5, #7, #14, #15, #18, #20, #22, #23] HVAC initial install, environmental monitoring hardware, automated feeding/grooming robotics, autoclave and small incinerator, PPE initial sets, cryogenic/freezer purchase, initial spares set, MTF vehicles/field gear, mobile incinerator purchase, initial cybersecurity hardware, generator/UPS purchase.
Facilities $400K
[#1, #8] Containment room construction and decontamination/medical bay buildout (5×5×3 m negative-pressure chamber, airlock, decon shower/isolation bay).
Cover Story And Legal Initial $100K
[#21] One-time establishment of legal strategy, permits and cover-story setup.
Training Development $15K
[#17] One-time development of training curriculum, protocols and drill materials.
🔄 Annual Recurring Costs Total: $3.8M/yr
Staff Wages $1.2M/yr
[#9, #10, #11] Salaries, benefits and overtime for containment technicians (4), maintenance tech (1), containment lead (1), security team (4), and medical staff (physician, nurses, psychiatrist) for continuous coverage.
Emergency Incineration Retainer $750K/yr
[#6] Retainer / preparedness access to high-capacity industrial incineration services (annual retainer basis).
Logistics And Transport $520K/yr
[#18, #19, #20] MTF field operations (deployments, vehicles/fuel/cover), mobile specimen transport (hazmat containers, permits, escorts), and field incinerator operating/fuel costs.
Research And Monitoring $410K/yr
[#3, #12, #13, #14, #15, #22, #4, #8] Reagents/calibration and assays, BSL-3 lab staff & operating costs, recurring research consumables (LC-MS etc.), freezer electricity/maintenance, spares/service contracts for robotics, cybersecurity maintenance, robotics maintenance, and medical supplies/decon consumables for exposed staff.
Insurance And Worker Compensation $350K/yr
[#25] Annual reserve for medical/legal payouts, worker compensation and indemnity (self-insurance reserve estimate).
Cover Story And Legal $275K/yr
[#21, #30] Ongoing legal counsel, permits, liaison, cover-story maintenance, media monitoring and basic PR/false-research maintenance.
Staff Replacement And Overtime $100K/yr
[#29] Temporary staffing, overtime, and contingency cover during quarantine or incident-driven shortages.
Facilities Maintenance $98K/yr
[#2, #5, #23, #27] Filter replacements and HVAC servicing, autoclave/incinerator operating costs, generator fuel/maintenance, and annual certifications/HEPA testing / lab recertification.
Personnel Overhead $60K/yr
[#28] HR, clearance renewals, travel and administrative support for restricted staff.
Training And Drills $50K/yr
[#17] Recurring training, protocol refreshers, emergency drills, and psychological screening programs.
Supplies And Consumables $35K/yr
[#7, #16, #26] PPE consumables and replacement cartridges, respirator fit-testing and replacement program, decontamination chemicals and disposables.
⚡ Cost Scenarios
📊 Baseline (baseline) $3.8M/yr
83.0% probability / year
Normal year with no major incidents; routine operations, research, training and MTF rotations.
routine_operations scheduled_research regular_mtfs
🚨 Minor Incident $4.2M/yr
15.0% probability / year +$400K vs baseline
Localized release or limited staff exposure requiring site decontamination, overtime, small emergency incineration, limited PR/legal response and additional MTF activity.
small_release_inside_site limited_staff_exposure localized_decontamination
🚨 Major Breach $5.6M/yr
2.0% probability / year +$1.8M vs baseline
Large-scale containment breach or public exposure requiring broad remediation, mass incineration, extensive legal/PR response and possible settlements.
large_scale_release public_exposure mass_remediation
👥 Personnel 14 total
Role Count Notes
Containment Technician 4 [#9] Full-time containment technicians for day-to-day care and operations.
Engineer / Maintenance 1 [#9] Specialized maintenance technician for HVAC, robotics and BSL systems.
Containment Lead 1 [#9] Lead specialist overseeing containment procedures and operations.
Security Officer / MTF Agent 4 [#10] Armed/cleared guards for 24/7 site access control and chamber security.
Medical Officer (Physician) 1 [#11] On-call physician for acute exposures and oversight.
Medical Officer (Nurses) 2 [#11] Nursing staff for continuous medical support and decontamination.
Medical Mental Health (Psychiatrist/Psychologist) 1 [#11] Mental health specialist for psychological screening, treatment and follow-up.
📋 Confidence Notes
Many line items are well-specified (containment engineering, staffing, lab retrofit) giving moderate confidence in capital and baseline recurring estimates, but large contingency items (emergency incineration retainer, incident response reserve, insurance/litigation) carry high uncertainty, so overall confidence is medium.
← SCP-1293 ↑ All SCPs SCP-1295 →