SCP-2222 Euclid ~ medium confidence
SCP-2222
Expected annual
$270.4M
One-time setup
$899.2M
Annual recurring
$250.2M
Personnel
11
Initial capital and setup are large (approximately $899,230,000 one-time in this estimate) driven primarily by orbital acquisition/launch insertion, retrofit and emergency-response assets; recurring annual costs are substantial (approximately $250,205,000/yr) driven by crew rotation logistics, emergency-response readiness, sample-return/research scale and program contingency reserves.
🏗️ One-Time Capital Costs Total: $899.2M
Launch Insertion Seats $200.0M
[#3] Initial 3-person crewed insertion seats and related launch manifest/contract costs (one-time insertion cost estimated at $200M).
Contingency Reserve $200.0M
[#18] Containment breach / catastrophic replacement reserve set aside as a one-time contingency ($200M assumed within range $50M–$1B).
Program Contingency One Time $200.0M
[#30] Program-level one-time contingency reserve reflecting containment complexity multiplier (a large reserve used to cover unforeseen one-time capital needs).
Facilities $130.0M
[#1, #2, #19] Orbital Unit-09 acquisition ($100M assumed), structural retrofits portion for containment ($20M allocated from #2), and ground-side Command-2 hardened facility capital ($10M) aggregated here.
Emergency Response Asset Procurement $100.0M
[#16] Initial procurement of a small dedicated space-capable response craft and mission-specific assets (mid-range $100M assumed).
Equipment $24.1M
[#6, #10, #12, #13, #20, #24, #29, #11] Initial communications/comms infra (#6 $600k), exterior monitoring + robotic manipulator (#10 $10.5M), power upgrades equipment portion (#12 $10M), waste-processing hardware (#13 $1M), comms/data setup (#20 $500k), on-orbit non-lethal security hardware (#24 $1M), initial spare kit (#29 $500k), redundant hermetic actuator hardware (#11 included in equipment total $1M).
Containment Reentry Ground Facility $20.0M
[#27] Initial secure ground quarantine / BSL reception facility if not already available (assumed $20M).
Initial Research And Lab Setup $15.0M
[#2, #8, #9, #25] Lab installation and sterile volume (#2 $10M), onboard sterile laboratory instruments (#8 $5M), initial Rattus rattus colony setup (#9 $30k), R&D-related lab setup items tied to sensor work (#25 included where applicable).
Emergency Isolation Capability $5.0M
[#17] One-time capability to perform remote isolation / physical separation or delta-v hardware/software upgrades (estimated $5M).
Specialized Training $3.0M
[#7] Pre-deployment specialized aerospace/EVA and anomalous containment training for operatives (~$3M assumed total).
Sensor Hardening Rnd $2.0M
[#25] One-time R&D investment to design/procure exotic/hardened sensors capable of observing interior states (~$2M).
Medical Setup $100K
[#14] Initial psych/medical screening and setup costs for regular telemedicine/screening on-orbit.
🔄 Annual Recurring Costs Total: $250.2M/yr
Program Contingency Recurring $100.0M/yr
[#30] Program-level recurring contingency reserve reflecting a 2–5× multiplier on recurring budgets to allow for unpredictable anomalous requirements (allocated here as a recurring reserve).
Logistics And Transport $70.0M/yr
[#3, #15] Annual contingency for crew rotation and an assumed one crew-seat-equivalent per year (~$55M–$100M range; $70M chosen) plus modest recurring transport/reserve costs for rotation redundancy.
Emergency Response Readiness $50.0M/yr
[#16] Recurring readiness and maintenance for a space-capable armed rapid response force and associated mission support (~$50M/yr assumed mid-range).
Research And Monitoring $11.8M/yr
[#21, #22, #25, #27] Ongoing research budget (consumables, specialist consultants) (~$1M/yr), per-test operational costs aggregated (~$500k/yr assumed for ~10 tests), follow-on sensor hardening/dev (~$300k/yr), plus sample-return mission budget averaged to ~$10M/yr for occasional missions; total aggregated here.
Reserve Staff And Rotation $5.0M/yr
[#15] Recurring budget for standby/reserve trained operatives, quarantine rotations and replacement training/insertion contingencies (~$5M/yr assumed).
Supplies And Consumables $3.7M/yr
[#4, #8, #9, #13] On-orbit life-support consumables (oxygen, water, food, reclamation systems) (~$3.5M/yr), lab consumables (#8 ~$200k/yr), animal husbandry maintenance (#9 ~$30k/yr), and recurring waste disposal mission costs where applicable.
Cover Story And Legal $3.5M/yr
[#23, #26, #20] Covert operations, cover-story maintenance and diplomatic/legal mitigation budgets (~$1.5M/yr), legal/diplomatic contingency (~$2M/yr), plus modest secure-redaction/archival budgets from communications (#20) where applicable.
Facilities Maintenance $2.8M/yr
[#10, #11, #12, #13, #19, #24, #29] Recurring maintenance and testing for external monitoring/robotics, hermetic actuators testing, power system maintenance, waste-processing operations, Command-2 operations/security recurring facilities ops, on-orbit security hardware maintenance, and spare-parts replacement (~$2.8M/yr).
Staff Wages $2.0M/yr
[#5, #6, #21] Wages for on-orbit operatives (3 operatives) and Command-2 communications/linguistics/analyst staff and a small number of research staff; estimate based on $150k–$400k/operative and $100k–$200k Command-2 salaries.
Administrative Overhead $1.0M/yr
[#28] Program administrative overhead, procurement, audit, HR and program management (~$1M/yr assumed).
Communications And Data $200K/yr
[#20] Recurring high-bandwidth uplink/downlink, encrypted storage, archiving and analysis pipelines (~$200k/yr assumed).
Medical And Psych Services $150K/yr
[#14] Recurring medical and psychological services for on-orbit staff (monthly telemedicine, counselling, post-mission care).
Cost Scenarios
📊 Baseline (baseline) $250.2M/yr
85.0% probability / year
Normal uneventful year with regular rotations, scheduled research and no major incidents; only baseline recurring budgets apply.
no_major_incident routine_rotations normal_research_schedule
🚨 Purchase Or Covert Acquisition $588.8M/yr
3.0% probability / year +$338.6M vs baseline
Year in which Foundation secures outright acquisition/retrofit of Unit-09 or performs a covert takeover and conducts initial insertion/upgrades.
acquisition_decision initial_insertion major_capital_outlay
🚨 Major Breach Or Module Loss $550.2M/yr
2.0% probability / year +$300.0M vs baseline
Containment breach or catastrophic loss of Unit-09 requiring emergency response activation, recovery/sample-return and use of contingency reserves.
containment_breach loss_of_module emergency_response_activation
🚨 Research Scale Up $290.2M/yr
10.0% probability / year +$40.0M vs baseline
Intensive research year with multiple sample-return missions, extra on-orbit experimentation and expanded R&D.
expanded_testing multiple_sample_returns R&D_scale_up
👥 Personnel 11 total
Role Count Notes
On-orbit team (EVA/aerospace/confinement operatives) 3 [#5] Three operatives stationed on Unit-09 as per special containment procedures; salaries included in staff_wages.
Command-2 communications/linguists/analysts 6 [#6] Ground-based team intercepting/deterring transmissions and monitoring for obsession signals; personnel and wages included in staff_wages.
Research Scientist / Lab Staff 2 [#8, #21] Scientists and technical staff responsible for sample analysis, experimentation and R&D; salaries included in staff_wages.
📋 Confidence Notes
Estimates are mid-range, aggregated from broad ranges in the analyst notes; major uncertainties remain regarding whether Unit-09 is already accessible (which would reduce one-time acquisition costs), frequency of sample-return missions, and the chosen emergency-response posture, so confidence is moderate.
← SCP-2221 ↑ All SCPs SCP-2223 →