SCP-3839 Euclid ~ medium confidence
SCP-3839
Expected annual
$5.1M
One-time setup
$11.4M
Annual recurring
$4.8M
Personnel
26
Initial one-time capital and retrofit costs are estimated at roughly $11.24M driven by heavy BSL‑4 retrofitting, robotics, HVAC and research equipment; recurring annual operations are about $4.79M driven by staff wages, research/monitoring, waste disposal and legal/cover operations.
🏗️ One-Time Capital Costs Total: $11.4M
Facilities $4.7M
[#1, #2, #7, #11] Heavy BSL‑4 containment retrofit, structural floor/foundation reinforcement, emergency drains/sumps and reinforced inner cell lining including design, permits, structural work and commissioning.
Equipment $3.8M
[#3, #4, #5, #8, #9, #10, #12, #13, #19, #20, #23] High‑capacity HVAC and redundant air handlers, specialized aerosol capture/filter hardware, corrosive NaOH sprinkler hardware and piping, backup generators/UPS, robotic fleet and sterilization/tooling hardware, environmental sensor suite, CCTV/secure comms, food refrigeration, on‑site incinerator capital option, and heavy‑lift/crane equipment.
Initial Research And Lab Setup $1.5M
[#21] High‑end research instrumentation and laboratory buildout (microscopes, sequencers, cryoEM access / capital purchase option).
Contingency Fund $1.2M
[#24] Containment breach contingency & escalation fund reserved for emergency lockdowns, contractor mobilization, overtime, and rapid mitigation.
Naoh Handling Setup $163K
[#6] NaOH storage, secondary containment, neutralization tanks, spill control and initial hazardous handling infrastructure and PPE for NaOH operations.
🔄 Annual Recurring Costs Total: $4.8M/yr
Staff Wages $1.7M/yr
[#14, #15] Security personnel, supervisors, research staff, technicians, containment engineer, safety/medical officer and administrative staff salaries + benefits and overtime reserves.
Research And Monitoring $975K/yr
[#12, #21, #22, #29] Ongoing sensor maintenance & calibration, outsourced high‑end facility access where used, assay/labeling consumables and discretionary long‑term research program funding for countermeasures and studies.
Cover Story And Legal $550K/yr
[#25] Legal retainers, covert cover‑story maintenance, relations with local authorities and PR/legal contingency expenses.
Facilities Maintenance $365K/yr
[#3, #7, #11] HVAC energy & basic maintenance, heated drain/sump maintenance and periodic repairs to abrasion/chemical resistant cell lining.
Administrative Overhead $200K/yr
[#30] Pro‑rata allocation of centralized site administrative costs (HR, finance, site utilities not otherwise allocated).
Insurance And Compliance $175K/yr
[#28] Insurance premiums, internal auditing and regulatory/compliance oversight costs.
Supplies And Consumables $135K/yr
[#10, #17] Consumables for robotic sterilization/remote tooling and PPE/sterilants/disposables replacement driven by lipid contamination.
Robotics Maintenance $113K/yr
[#9] Maintenance, spare parts, calibration and repair downtime costs for teleoperated bio‑compatible robot fleet.
Medical Monitoring And Emergency Response $100K/yr
[#16] Regular neurological screening, lab tests, medevac/hospital contracts, on‑call physicians and emergency medical provisions.
Filter Replacement And Disposal $85K/yr
[#4] Frequent replacement, handling and hazardous disposal of saturated lipid/protein filters, staged prefilters and electrostatic precipitator maintenance.
Biohazard Disposal Ops $75K/yr
[#20] Operation/maintenance of on‑site incinerator and/or contracted disposal of high‑risk lipid/biomass waste if required.
Psychological Programs $65K/yr
[#27] Psychological screening, counseling, staff rotation costs and sick‑leave/recruitment buffers due to stress/fear‑suppression exposure risk.
Training And Drills $63K/yr
[#26] Regular containment drills, robotics training, hazmat practice, NaOH activation drills and clearance costs.
Backup Power Ops $55K/yr
[#8] Fuel contracts, routine load testing, generator maintenance and UPS servicing for redundant power systems.
Naoh Disposal $48K/yr
[#6] Neutralization chemicals, effluent treatment, and contracted hazardous waste removal for saponified/neutralized waste streams.
Feeding And Food Logistics $33K/yr
[#18] Weekly procurement and storage of ~100 kg lard, refrigerated storage, robotic feed prep and delivery logistics (lab‑grade provisioning assumed).
Logistics And Transport $30K/yr
[#23] Sample transport operations, secure courier, crane/hoist ops and decontamination of transport gear.
It Ops And Cybersecurity $28K/yr
[#13] Hardened logging, air‑gapped systems maintenance, secure remote access management and cybersecurity operations.
Naoh System Maintenance $10K/yr
[#5] Inspection, maintenance and testing of NaOH sprinkler system, leak detection instrumentation and chemically resistant piping.
Food Storage Maintenance $6K/yr
[#19] Walk‑in refrigeration/freezer maintenance and sealed transfer container upkeep.
Cost Scenarios
📊 Baseline (baseline) $4.8M/yr
74.0% probability / year
Normal operational year with no significant containment incidents; routine maintenance, staffing, research and waste disposal proceed as planned.
no major Eglah events stable containment routine research cadence
🚨 Minor Incident $5.0M/yr
20.0% probability / year +$250K vs baseline
Localized Eglah event or equipment failure requiring repairs, overtime, filter/media replacement, limited medical follow‑up and temporary increased security.
short Eglah event robotic damage or filter saturation overtime and localized repairs
🚨 Major Breach $6.8M/yr
5.0% probability / year +$2.0M vs baseline
Significant containment breach or prolonged Eglah causing major repairs, on‑site remediation, increased medical monitoring, temporary relocation of staff, and legal/PR costs.
large Eglah event structural damage to cell extended remediation and legal response
🚨 Catastrophic Breach $24.8M/yr
1.0% probability / year +$20.0M vs baseline
Severe containment failure requiring major rebuild, off‑site remediation, mass medical response, extended legal liabilities and multi‑year research escalation.
catastrophic containment failure widespread environmental contamination major public exposure / litigation
👥 Personnel 26 total
Role Count Notes
Security Officer / MTF Agent 10 [#14] Continuous on‑site armed guard complement to cover 24/7 shifts.
Security Supervisor / Rapid Response 3 [#14] Shift supervisors and rapid response personnel.
Research Scientist 5 [#15, #21] Project Head and senior researchers overseeing experiments and long‑term research.
Technician / Robot Operator 4 [#9, #10, #15] Robotic operators, maintenance techs and remote tooling specialists.
Engineer / Maintenance (Containment) 1 [#2, #8, #11] Containment/facilities engineer for structural, HVAC and power systems.
Safety Officer / Medical Officer 1 [#16] Safety lead and on‑call medical oversight for monitoring and emergencies.
Administrative Staff 2 [#15, #30] Administrative support for project logistics, procurement and site allocation.
📋 Confidence Notes
Estimates use midpoints of analyst ranges and map each numbered note to cost categories; while capital and operating needs are well described, interaction effects (NaOH + lipid aerosols, evolving Eglah behavior) introduce substantial uncertainty and non‑linear risk which reduces confidence to medium.
← SCP-3838 ↑ All SCPs SCP-3840 →