SCP-1349 Euclid ~ medium confidence
SCP-1349
Expected annual
$1.4M
One-time setup
$4.0M
Annual recurring
$1.3M
Personnel
5
One-time capital/setup costs are dominated by specialized lab upgrades and optional antidote development (about $4.0M). Baseline annual operations (containment staff, research, maintenance, and readiness) are roughly $1.32M/yr, with occasional incident-driven spikes.
🏗️ One-Time Capital Costs Total: $4.0M
Antidote Development $3.0M
[#17] One-time capital and multi-year program initiation costs if Foundation pursues antitoxin/therapeutic development (very variable; mid-range).
Initial Research And Lab Setup $535K
[#16, #26, #27] Initial biochemical isolation program setup (mass-spec, NMR, chromatography bench buildout), initial SOP/training and documentation development, and long-term sample archiving/duplication setup.
Facilities $300K
[#3, #9] BSL-2+/BSL-3 room upgrades (ductwork, HEPA banks, monitoring) and optional on-site incinerator purchase; estimate reflects mid-range upgrade plus small on-site incinerator.
Equipment $178K
[#1, #2, #4, #5, #6, #7, #15, #19, #21] Reinforced terrarium, glovebox/negative-pressure cabinet, initial environmental monitoring/CCTV installation, initial PPE kits, autoclave/chemical decon station and shower, -80°C freezer, secure transport container, specialized surgical/safety tools, IT-security/hardened servers; sums are mid-range estimates for listed hardware and installations.
Access Control Hardware $12K
[#13] Badge/biometric systems and access-control hardware installation (mid-range estimate).
Medical Surveillance Program Startup $6K
[#12] Program startup costs for baseline occupational health setup (allergy baselines, emergency-medication stock, initial screening program).
Scaling Multiplier $0
[#28] Scaling guidance only; no direct one-time spend assigned here. Multiply per-unit recurring and some fixed costs when program scales as described.
🔄 Annual Recurring Costs Total: $1.3M/yr
Antidote R&D $500K/yr
[#17] Ongoing R&D budget if antidote/therapeutic program pursued (staff, preclinical testing, GMP-level synthesis upkeep).
Research And Monitoring $389K/yr
[#10, #12, #16, #18, #21, #24, #27] Veterinary/pathology testing and necropsy costs; ongoing medical surveillance program per-person costs; biochemical research maintenance (bench fees, consumables, staff); laboratory animals and compliance; IT/recordkeeping maintenance; public-health-style surveillance/epidemiology program; sample archiving upkeep.
Staff Wages $260K/yr
[#11, #13] Dedicated handlers (baseline 2 FTEs) and minimal guard/security coverage (approx. 2–4 guards aggregated here); wages reflect Foundation pay plus security premiums.
Emergency Response Standby $100K/yr
[#14] Standby hazmat/rapid-response readiness contract or internal team readiness costs (vehicles, on-call pay, equipment maintenance).
Insurance And Permits $20K/yr
[#25] Business insurance, hazmat transport permits, and environmental/operational permit fees (jurisdiction-dependent).
Facilities Maintenance $12K/yr
[#3, #4, #7, #9] Ongoing HVAC/room monitoring maintenance for BSL upgrades, CCTV/environmental sensor maintenance, freezer monitoring/maintenance, and incinerator upkeep.
Supplies And Consumables $12K/yr
[#5, #8, #19, #20] PPE consumables rotation, weekly feedstock procurement/secure handling, surgical/autopsy consumables, terrarium maintenance supplies and replacement parts.
Cover Story And Legal $10K/yr
[#22, #23] Baseline retainer/PR/legal cover-story costs and small annual expenses related to covert remediation/relations (major per-incident costs are scenario-driven).
Logistics And Transport $5K/yr
[#15] Secure specimen transfers, courier/transport container maintenance and occasional domestic transfers.
Training $5K/yr
[#26] Annual refresher training, drills, and SOP re-certification for handlers, security, and response teams.
Hazardous Waste Disposal $2K/yr
[#9] Third-party hazardous bio-waste disposal contracts (baseline low-volume estimate).
Cost Scenarios
📊 Baseline (baseline) $1.3M/yr
90.0% probability / year
Normal year with single containment unit in an existing secure site and standard operations; no major incidents.
routine_operations no_incidents
🚨 Minor Incident $1.4M/yr
8.0% probability / year +$100K vs baseline
Localized containment breach or single external outbreak requiring field remediation, targeted incineration, limited legal/cover response, and deployment of response team.
single_specimen_escape small_local_outbreak
🚨 Major Outbreak $2.8M/yr
2.0% probability / year +$1.5M vs baseline
Significant outbreak (e.g., large infestation at a public slaughterhouse) requiring demolition, mass incineration, large-scale legal/cover-up/amnestics operations, broad public-health investigations, and extended field deployments.
slaughterhouse_outbreak widespread_public_exposure
👥 Personnel 5 total
Role Count Notes
Containment Technician / Handler 2 [#11] Two dedicated full-time technicians to perform feeding, cleaning, monitoring, and direct handling.
Security Officer 3 [#13] Minimal guard coverage (aggregated 2–4 guards; 3 FTEs used here) for access control and site security.
📋 Confidence Notes
Reasonable confidence in baseline containment and recurring operational estimates based on detailed line items; large uncertainty remains around optional programs (antidote development), scope of BSL upgrades, and per-incident legal/cover-up costs, which produce wide ranges.
← SCP-1348 ↑ All SCPs SCP-1350 →