SCP-1351 Euclid ~ medium confidence
SCP-1351
Expected annual
$1.9M
One-time setup
$1.1M
Annual recurring
$1.9M
Personnel
16
One-time startup capital of approximately $1.13M for facilities, equipment, and lab setup; recurring annual costs of ~ $1.91M driven primarily by staff wages, research operations, and contingency/reserve funds.
🏗️ One-Time Capital Costs Total: $1.1M
Equipment $531K
[#4, #8, #9, #11, #12, #14, #18, #19, #20, #21, #25] Power generators/solar & batteries, communications/leaky-feeder hardware, rescue cache and technical rope systems, environmental sensors, decontamination mats/stations, initial PPE outfitting, vehicles fleet, initial emergency caches, non-battery lights, surveillance cameras, and IT systems.
Initial Research And Lab Setup $310K
[#10, #15, #16, #17] LIDAR/mapping survey and initial mapping equipment, decontamination/decon-lab setup/venting if required, mycology/environmental lab equipment (PCR, biosafety cabinet, freezers), and cold-chain/freezer purchases.
Facilities $230K
[#2, #3] Perimeter fence/signage installation and on-site field station/modular building construction (installation, entry control, locker rooms, basic utilities hookup).
Site Coordination Legal $30K
[#1] Initial legal/negotiation costs for memorandum of understanding and formal liaison setup with National Park Service / Mammoth Cave personnel.
Initial Training $30K
[#7] Initial cohort training (caving safety, decon, rescue, WNS protocols) one-time setup for staff certifications and instructor fees.
🔄 Annual Recurring Costs Total: $1.9M/yr
Staff Wages $1.1M/yr
[#5, #6] Permanent security staffing (Park Ranger cover; 6–12 FTE range; budgeted ~10 FTE) and research/technical personnel (researchers, lab techs, admin) fully burdened.
Contingency Reserve $319K/yr
[#26] Recommended reserve equal to 20% of baseline recurring OPEX to cover unexpected containment upgrades, breach mitigation, or legal/PR emergencies.
Research And Monitoring $116K/yr
[#10, #11, #15, #16, #17] Regular LIDAR updates/data processing, sensor calibration/data plans, biohazard waste pickup/incineration contracts, lab reagents/consumables/sequencing runs, and freezer power/maintenance/shipping fees.
Site Coordination Reimbursements $75K/yr
[#1] Ongoing reimbursements, liaison costs and occasional overtime/training support paid to Mammoth Cave / National Park Service staff to maintain cover.
Insurance And Legal $60K/yr
[#24] General liability and specialty insurance premiums plus legal retainer for incident/FOIA/cover complications.
Facilities Maintenance $58K/yr
[#2, #3, #4, #9, #21] Ongoing fence/sign repair, field station upkeep, power fuel/maintenance, rescue equipment inspections/part replacement, and surveillance/camera maintenance.
Specialized Research Projects $50K/yr
[#28] Occasional contracted external projects (sequencing runs, virulence studies, modeling) with universities/private labs.
Capital Replacement Reserve $50K/yr
[#27] Annual amortized reserve for periodic infrastructure refresh (vehicles, generators, freezers, comms) on a 5–10 year cycle.
Logistics And Transport $35K/yr
[#18] Vehicle fuel, maintenance, insurance for field trucks/ATVs; ad hoc transport support.
Supplies And Consumables $28K/yr
[#13, #14, #19, #20] Biosecurity consumables (disinfectant solution, replacement mats, gloves), PPE laundering/sterilization or controlled disposal, on-site food/water caches resupply, and consumables for non-battery lighting.
Incident Response Reserve $25K/yr
[#23] Per-event contingency reserve for search-and-rescue, helicopter medevac, contractor cave-rescue, overtime and incident reporting (annual budgeted reserve to smooth costs).
Cover Story And Legal $12K/yr
[#22, #29] Public outreach/bat sanctuary materials, educational events, brochures and small community relations programs; low-profile visitor mitigation.
Training $10K/yr
[#7] Annual refresher training, cave rescue recertification, decon refreshers and instructor/travel fees.
Medical And Psych Monitoring $10K/yr
[#30] Occupational health surveillance, vaccinations if required, and periodic mental-health checks for on-site personnel.
Data Management $8K/yr
[#25] Hosting, backups, encrypted tablets, secure servers and maintenance for logs, incident reports and research data.
Communications And Tracking $6K/yr
[#8] Maintenance and data costs for ruggedized radios, underground comms telemetry and check-in/tracking systems.
Cost Scenarios
📊 Baseline (baseline) $1.9M/yr
75.0% probability / year
Normal year with routine operations, no major incidents or scale-ups.
routine_operations no_incidents
🚨 Minor Incident $2.0M/yr
15.0% probability / year +$50K vs baseline
Localized search-and-rescue or short-duration incident requiring contractor support or medevac but no major containment breach.
team_injury short_search_and_rescue
🚨 Major Breach $2.2M/yr
3.0% probability / year +$300K vs baseline
Serious incident with medical evacuations, legal exposure, PR/cover remediation, and possible containment upgrades.
extended_medical_evacuations legal_or_public_exposure infrastructure_upgrades
🚨 Research Scale Up $2.0M/yr
7.0% probability / year +$120K vs baseline
Planned or opportunistic larger research project requiring significant external contracting or equipment purchases.
specialized_sequencing_project external_collaboration_scaleup
👥 Personnel 16 total
Role Count Notes
Security Officer / MTF Agent (Park Ranger cover) 10 [#5] Full-time rotating cover personnel (budgeted as park rangers/speleologists to maintain cover; fully-burdened FTE assumptions baked into staff_wages).
Research Scientist 3 [#6] Mycologist/biologist/cave geologist research staff performing monitoring and experiments; fully burdened in staff_wages.
Laboratory Technician 2 [#6] Lab techs for sample processing, PCR, sequencing prep and cold-chain management; included in research staff budget.
Administrative Staff 1 [#6] Administrative support for scheduling, liaisons, documentation and logistics; included in staff_wages.
📋 Confidence Notes
Analyst notes and SCP procedures provide detailed operational items, but many cost ranges are broad and depend on selection of technologies and staffing choices; contingency added to reflect uncertainty.
← SCP-1350 ↑ All SCPs SCP-1352 →