← SCP Cost Explorer Read on SCP Wiki ↗
SCP-2345 Euclid ~ medium confidence
SCP-2345
Expected annual
$164.1M
One-time setup
$295.9M
Annual recurring
$154.6M
Personnel
16
Initial one-time build and stockpiling costs are large (hundreds of millions) driven by emergency stockpile and contingency reserve; recurring annual costs are dominated by per-dose production and field/monitoring operations (hundreds of millions per year if production remains small-batch).
🏗️ One-Time Capital Costs Total: $295.9M
Emergency Stockpile $150.0M
[#10] One-time build of strategic reserve example (30,000 doses at $5k/dose used as illustrative midpoint).
Contingency Reserve $100.0M
[#25] One-time contingency / black-budget reserve allocation for catastrophic leak responses ($50M–$500M; conservative-mid allocation used).
Facilities $30.3M
[#1, #6] One-time construction/fit-out of GMP-capable production facility and isolation rooms (includes validation/waste handling); note 1 estimates $10–50M for a modest GMP facility (midpoint used) and note 6 estimates $100k–$500k for 10 isolation rooms (midpoint used).
Initial Research And Lab Setup $3.6M
[#8, #9] Assay and lab development plus initial R&D lab set-up for yield-improvement programs (assay dev $200k–$2M and initial program instrumentation—combined midpoint).
Equipment $3.2M
[#3, #8] Site-level cold-chain and on-site mobile MRI / major imaging hardware: ultra-low freezers/UPS/monitoring (~$175k) and mobile MRI purchase (~$3M midpoint).
Digital Monitoring Platform $3.0M
[#14] One-time development of web-crawling / detection platform (estimated $1–5M; midpoint used).
Ml Filter Development $2.8M
[#15] One-time development/dataset creation and training of image/audio recognition models (estimated $500k–$5M; midpoint used).
Secure Storage Infrastructure $1.1M
[#21] One-time build of air-gapped servers / redundant vaults and paper-backup infrastructure ($200k–$2M range; midpoint used).
Secure Device Issuance $1.0M
[#16] One-time purchase of locked-down secure devices for staff (500 staff × $1k–$3k; midpoint used).
Media Sanitization $500K
[#17] Retrospective sanitization and physical media destruction (midpoint of $100k–$2M plus smaller destruction costs).
Surge Clinic Kits $200K
[#19] One-time purchase of mass-administration surge clinic kits (per-100-patient kit cost applied to site-level readiness).
Display Filtering And Shielding $110K
[#23] One-time retrofit of display filters and shielding for CCTV and facility displays ($20k–$200k; midpoint used).
Initial Onboarding Administration $100K
[#4] One-time consumables and nursing time for initial onboarding batch (example: 500staff × $200 = $100k).
Restraint And Gag Kits $30K
[#7] Initial procurement of medical-grade gag/restraint kits ($5k–$50k range; midpoint used).
🔄 Annual Recurring Costs Total: $154.6M/yr
Supplies And Consumables $75.2M/yr
[#2, #7, #4] Per-dose production/raw-material costs dominate (example mid-range: $5k/dose for 500 staff × 30 doses/year ≈ $75M). Also includes PPE and per-administration consumables (small additional amount included).
Field Response Teams $15.0M/yr
[#18] Recurring cost for mobile response teams (vehicles, tactical medics, equipment). Midpoint of global coverage estimate used (one-team cost scaled across multiple teams).
Research And Monitoring $11.0M/yr
[#8, #9, #30] Ongoing R&D to improve yield and durability (multi-year program), assays operation, and long-term epidemiology/public monitoring; combines programmatic R&D and diagnostic/imaging operating costs (mid-range).
Cover Story And Legal $10.0M/yr
[#13] Ongoing legal/PR/covert cover operations and takedown budgets ($2–20M/year; midpoint used).
Retirement Severance $10.0M/yr
[#12] Recurring retirement/severance/cover-up costs (example: 1% attrition of 5,000 staff → 50 retirees × $200k = $10M/year used as illustrative scenario).
Digital Monitoring Ops $10.0M/yr
[#14] Ongoing operations, staffing and takedown activity for global digital monitoring (~$5–20M/year; midpoint used).
Facilities Maintenance $6.2M/yr
[#1, #3, #6, #23, #28] Annual facility overhead including GMP facility operations and routine maintenance, cold-chain power/UPS upkeep, isolation-room cleaning/maintenance and small retrofits (note 1 recurring facility overhead $2–10M; midpoint dominates).
Administration Consumables And Nursing $3.0M/yr
[#4] Recurring IV administration consumables and nursing time for routine re-dosing (example: $6k/person/year × 500 staff = $3M).
Recruitment And Onboarding $3.0M/yr
[#26] Recurring costs to recruit, replace and train new hires (estimate $10k–$50k per new hire; midpoint used for planned replacements).
Epidemiology And Public Monitoring $2.8M/yr
[#30] Ongoing long-term memetic/cultural surveillance and social-science research ($500k–$5M/year; midpoint used).
Ml Inference Ops $2.0M/yr
[#15] Recurring costs for ML inference servers, updates, and labeling pipelines for image/audio recognition (monthly inference ops aggregated).
Surge Staffing Contracts $1.5M/yr
[#19] Standby surge staffing contracts to enable mass administration (midpoint of $500k–$3M/year).
Staff Wages $1.2M/yr
[#5] Core site medical and administrative salaries (covers ~6–12 FTE nurses/pharmacists amortized as central payroll; midpoint staffing level used).
Amnestics Program $1.0M/yr
[#11] Ongoing program overhead for amnestic procurement, specialist psychiatrists and follow-up monitoring ($200k–$2M/year; midpoint used).
Ethical Oversight And Audit $1.0M/yr
[#27] Ongoing internal audit, ethical oversight and external liaison functions ($200k–$2M/year; midpoint used).
Training And Sop $600K/yr
[#20] Internal training, SOP development and drills for staff (estimated $50–$200 per staff/year; midpoint used for 5,000 staff scaled to site-level training obligations).
Energy And Facilities Overhead Increase $330K/yr
[#28] Additional electricity and HVAC costs for freezers, servers and 24/7 clinics ($60k–$600k/year; midpoint used).
Hazardous Waste Disposal $300K/yr
[#29] Recurring hazardous-waste destruction/disposal program costs (program-level midpoint).
Psychological Services $275K/yr
[#22] Recurring counseling and monitoring for staff (midpoint of $50k–$500k/year).
Secure Storage Ops $110K/yr
[#21] Operations and maintenance for air-gapped memetic archives and redundant backups ($20–$200k/year; midpoint used).
Device Sanitization And Forensics $100K/yr
[#24] Ongoing secure-wipe, forensic validation and device reimage costs for exposed devices (estimated per-device costs aggregated to site rate).
It Policy And Mdm $60K/yr
[#16] MDM licensing and policy enforcement costs ($20–$100k/year; midpoint used).
Display Filtering Maintenance $10K/yr
[#23] Small recurring maintenance for display filters and custom hardware.
Logistics And Transport $0/yr
[]
Contingency Topup $0/yr
[#25] Routine top-ups optional; set to zero here (primary reserve allocated one-time).
⚡ Cost Scenarios
📊 Baseline (baseline) $154.6M/yr
85.5% probability / year
Uneventful year with routine operations, regular re-dosing cadence, monitoring and no major public exposures.
routine_re_dosing no_public_exposure
🚨 Minor Incident $159.6M/yr
10.0% probability / year +$5.0M vs baseline
Localized exposure or small cluster requiring additional field response, limited emergency dosing and extra takedown operations.
localized_exposure small_cluster rapid_administration
🚨 Major Breach $354.6M/yr
3.0% probability / year +$200.0M vs baseline
Significant containment breach with dozens to hundreds exposed requiring mass administration, widespread amnestic use and stockpile drawdown.
facility_breach widespread_exposure stockpile_drawdown
🚨 Political Exposure $204.6M/yr
1.0% probability / year +$50.0M vs baseline
High-profile public leak or media event forcing aggressive legal/PR operations, large amnestic campaigns and covert influence operations.
public_leak media_coverage political_pressure
🚨 Catastrophic Breach $654.6M/yr
0.5% probability / year +$500.0M vs baseline
Nationwide or multi-site uncontrolled exposure requiring massive national-level campaigns, full contingency reserve deployment and international operations.
nationwide_exposure mass_media_propagation failure_of_containment
👥 Personnel 16 total
Role Count Notes
Medical Officer / Nurse / Pharmacist 8 [#5, #4] Core medical staff responsible for intake dosing, IV administration and symptomatic care (6–12 FTE recommended; midpoint used).
Research Scientist 2 [#9, #8] On-site research staff supporting yield-improvement R&D and assay development (staffing funded largely in research budget).
Engineer / Maintenance 2 [#3, #28] Facilities and cold-chain engineering/maintenance required for freezers, HVAC, and GMP equipment.
Administrative Staff 3 [#12, #27] Administrative, HR and liaison functions supporting retirements, records and audit/ethical liaison.
Site Director / Executive Staff 1 [#27] Senior site leadership and decision-making (oversight of containment and external liaison).
📋 Confidence Notes
Estimates are built from analyst ranges and midpoints; major uncertainty driven by per-dose production cost/yield and the highly variable probabilities and costs of breach/coverage events.
← SCP-2344 ↑ All SCPs SCP-2346 →