SCP-3307 Euclid ~ medium confidence
SCP-3307
Expected annual
$1.6M
One-time setup
$2.9M
Annual recurring
$1.6M
Personnel
16
Initial one-time capital and containment modifications are significant (~$2.9M), driven by containment cell work, specialized lab instruments, long-term research program, and a large low-probability reserve. Annual operating costs are dominated by personnel, research, and readiness (~$1.57M/yr).
🏗️ One-Time Capital Costs Total: $2.9M
Low Probability Reserve $1.1M
[#25] Low-probability / high-cost catastrophic response reserve (midpoint $1,125,000).
Long Term Research Program $900K
[#22] Multi-year scientific program (midpoint $900,000 total over project life).
Initial Research And Lab Setup $352K
[#12, #13, #8] Analytical lab capital (GC-MS/LC-MS/sequencer etc. $325,000 midpoint), -80°C freezer ($12,500 midpoint), and an initial specialist imaging campaign ($15,000 midpoint).
Facilities $205K
[#1, #2, #4] Containment cell construction/refit ($137,500 midpoint), sealed waste chute/plumbing ($32,500 midpoint), and odor-control/HVAC installation ($35,000 midpoint).
Equipment $196K
[#3, #5, #6] Autoclave + shredder ($95,000 midpoint), video/CCTV & monitoring hardware ($15,000 midpoint), secure transport vehicle conversion ($80,000 midpoint), sedation kit ($6,500 midpoint).
Cover Story Seed $105K
[#18] Seed contingency for public-relations/compensation/hush/cover-story funds ($105,000 midpoint seed).
Redundant Power $35K
[#23] UPS + generator hookup and installation ($35,000 midpoint).
Shared Site Savings $0
[#24] Potential shared-site marginal savings (not applied to baseline; represented as an option).
🔄 Annual Recurring Costs Total: $1.6M/yr
Staff Wages $758K/yr
[#10] Containment guards (9 total, 3 shifts), med techs/nurses (2), and 1 site tech — midpoint annual salaries aggregated (~$757,500/yr).
Research And Monitoring $408K/yr
[#11] Research staff salaries (~$300,000/yr), consumables & reagents (~$62,500/yr), and instrument usage fees (~$45,000/yr) for ongoing analysis and testing.
Incident Response And Readiness $150K/yr
[#17] MTF/response training, drills, PPE and paid readiness time (~$150,000/yr midpoint).
Logistics And Transport $54K/yr
[#19] Secure travel and per-event transport/logistics averaged (~4 events/yr × $13,500/event midpoint = $54,000/yr).
Psychiatric Care $50K/yr
[#9] Ongoing psychiatric therapy, meds, and occasional inpatient care for SCP-3307 (~$50,000/yr).
Supplies And Consumables $46K/yr
[#7, #13, #14, #15] Sedatives/drugs/consumables ($10,000/yr), lab consumables/cold-chain disposables ($20,000/yr), decontamination/cleaning ($12,500/yr), pest control ($3,250/yr).
Staff Wellbeing And Retention $35K/yr
[#21] Staff rotation costs, counseling, hazard pay and wellbeing allowances (~$35,000/yr).
Cover Story And Legal $30K/yr
[#16] Ongoing legal/ethical review, cover-story maintenance, liaison and administrative overhead (~$30,000/yr).
Medical Monitoring $18K/yr
[#8] Routine physical exams, pulmonary function testing and periodic imaging campaigns (routine monitoring ~$17,500/yr).
It And Records Management $12K/yr
[#20, #5] Secure storage/encryption/backups (~$11,000/yr) plus CCTV storage/maintenance (~$1,000/yr).
Facilities Maintenance $9K/yr
[#4, #23] HVAC filter/replacement and odor-scrubber maintenance (~$3,000/yr) plus generator fuel/testing (~$6,000/yr).
Waste Contract Alternative $0/yr
[#3] Alternative option: external hazardous-waste disposal contract ($0/yr in baseline because onsite autoclave chosen; contract option would be $12k–$72k/yr).
Contingency Replenishment $0/yr
[#18, #25] Recurring replenishment of contingency/reserve (assumed $0/yr baseline; replenishment only if reserve used).
Cost Scenarios
📊 Baseline (baseline) $1.6M/yr
91.5% probability / year
Normal operational year with no major incidents; ongoing staffing, research, waste treatment, and readiness maintained.
no breach routine operations scheduled research and maintenance
🚨 Minor Incident $1.7M/yr
8.0% probability / year +$150K vs baseline
Small containment incident or limited public exposure requiring extra cleanup, short-term medical follow-up, PR payouts, and additional testing.
single-person exposure accidental produced-food ingestion by civilian localized contamination requiring extra disposal
🚨 Major Breach $3.1M/yr
0.5% probability / year +$1.5M vs baseline
Containment failure or mass exposure requiring large-scale emergency response, reserve deployment, mass medical screening, legal action, and possible site remediation.
containment failure mass exposure public disclosure requiring heavy remediation
👥 Personnel 16 total
Role Count Notes
Security Officer / MTF Agent 9 [#10] Nine guards total to cover three shifts (3 per shift) as specified in analyst notes.
Medical Officer / Nurse 2 [#10, #7] Two medical/med-tech staff for sedation, monitoring and emergency care; supports training and recurring medical consumables.
Site Technician / Maintenance 1 [#10, #23] One site technician for cell maintenance, plumbing/ventilation and generator/testing.
Research Scientist 2 [#11, #12] Two research scientists (midpoint of 1–3) responsible for biochemical analysis and study design included in research salaries.
Lab Technician 2 [#11, #13] Two lab technicians to run assays, sample prep, cold-chain handling and instrument operation; included in research operating costs.
📋 Confidence Notes
Analyst notes provide detailed line-item ranges allowing reasonable mid-point estimates; however large ranges, choice between onsite vs contracted services, frequency assumptions for transports and incidents, and the discretionary long-term research program introduce significant uncertainty.
← SCP-3306 ↑ All SCPs SCP-3308 →