SCP-5305 Euclid ~ medium confidence
SCP-5305
Expected annual
$699K
One-time setup
$574K
Annual recurring
$689K
Personnel
7
One-time startup costs are moderate (~$574k) driven by containment retrofit, transport vehicle, equipment and contingency reserves; recurring costs are dominated by incremental security and research staffing plus weekly MRI and analysis (~$688.9k/yr).
🏗️ One-Time Capital Costs Total: $574K
Emergency Surgical Reserve $150K
[#19] One-time contingency reserve for acute neurosurgical events (midpoint of $50k–$250k).
Equipment $140K
[#15, #14] Micro-imaging/microdissection equipment (~$125k) and cryo-freezer purchase (~$15k).
Transport Vehicle Purchase $65K
[#18] Secure transport vehicle purchase (midpoint of $40k–$90k).
Initial Amnestic Event $60K
[#12] One-time cost to administer amnestics to an initial exposed group of ~10–30 hospital staff (mid-range estimate).
Facilities $50K
[#1] Containment cell retrofit (secure comms, locks, MRI-safe furniture, environmental tuning). Midpoint of $25k–$75k range used.
Public Relief Relocation Fund $50K
[#21] Seed fund for potential one-time relocation/compensation packages for offspring/family (per-person ranges large; this is a program-level reserve).
Initial Research And Lab Setup $20K
[#15, #14] Lab buildout, installation/calibration and initial research setup to support micro-imaging and biobank handling.
Cover Story Initial Legal $15K
[#11] Initial legal/administrative work to create false/altered records and cover-story setup.
Acquisition And Hospital Reimbursement $10K
[#13] Goodwill payments, transport logistics and paperwork reimbursements to discovery hospital.
Training Rollout Initial $10K
[#20] Initial training rollout for security, medical and research staff.
Initial Biobank Processing $2K
[#14] Initial sample processing and cataloging (estimated 5 initial samples at ~$500 each).
Initial Registry Setup $2K
[#10] Genealogical tracking/DNA confirmation and registry establishment initial costs.
🔄 Annual Recurring Costs Total: $689K/yr
Staff Wages $390K/yr
[#2, #3] Incremental security assignment (~6 guards incl. benefits ≈ $300k/yr) + assigned containment researcher/ neuroscientist (0.5–1.0 FTE; midpoint ≈ $90k/yr).
Research And Monitoring $92K/yr
[#4, #5, #6, #14, #10, #9] Weekly MRI operational costs (~$31,200/yr), radiology reads and analysis (~$31,700/yr), secure imaging storage/IT/backups (~$10k/yr), bio-storage maintenance (~$3k/yr), routine care for SCP-5305-1 (~$12.5k/yr), and ongoing offspring monitoring baseline (~$4k/yr).
Contingency Reserve $90K/yr
[#22] Inflationary/contingency reserve (15% of annual operating subtotal prior to contingency).
Cover Story And Legal $33K/yr
[#11, #17] Ongoing cover-story records maintenance (~$3k/yr) plus ongoing legal counsel/oversight allocation (~$30k/yr).
Supplies And Consumables $31K/yr
[#7, #16] MRI consumables/contrast (~$600/yr mid) and wet-lab consumables/reagents (~$30k/yr midpoint).
Logistics And Transport $20K/yr
[#8, #18] Transport/escort labor for imaging sessions (~$10k/yr) and vehicle maintenance/fuel/insurance (~$10k/yr).
Amnestic Stockpile And Training $15K/yr
[#12] Annual stockpile, training and readiness for amnestic/memetic countermeasures (~$5k–$25k/yr; midpoint used).
Relocation Support Recurring $10K/yr
[#21] Ongoing support stipends or relocation maintenance for monitored persons (program baseline placeholder).
Emergency Readiness Recurring $5K/yr
[#19] Annual readiness costs for emergency neurosurgical/ICU availability and on-call arrangements.
Training And Protocols Recurring $3K/yr
[#20] Annual refresher training (~$1k–$5k/yr; midpoint used).
Facilities Maintenance $0/yr
[]
Cost Scenarios
📊 Baseline (baseline) $689K/yr
94.5% probability / year
Normal year with scheduled monitoring, no major incidents.
weekly MRI and routine monitoring no exposure events routine research activities
🚨 Minor Incident $809K/yr
3.0% probability / year +$120K vs baseline
Localized discovery or exposure requiring amnestic administration, short-term legal/medical response.
hospital staff exposure small-scale memetic/amnestic response minor legal engagement
🚨 Major Breach $1.2M/yr
0.5% probability / year +$500K vs baseline
Significant medical emergency, litigation, or relocation of monitored family requiring large one-time expenditures.
acute neurosurgical event litigation or public exposure mass relocation/compensation
🚨 Research Breakthrough Requiring Scale Up $889K/yr
2.0% probability / year +$200K vs baseline
Discovery that prompts expanded research, equipment purchases, and added staff.
successful stimulation of SCP-5305-2 ethics committee authorizes expanded experiments need for advanced imaging and personnel
👥 Personnel 7 total
Role Count Notes
Security Officer / MTF Agent 6 [#2] Incremental assignment of one additional Level-2 guard per shift with relief across 3 shifts (6 FTEs total).
Research Scientist / Containment Officer 1 [#3, #5] 0.5–1.0 FTE neuroscientist/containment specialist (rounded to 1 FTE) to schedule/interpret scans and coordinate monitoring; radiological analysis contracted separately.
📋 Confidence Notes
Core recurring items (weekly MRI, security, assigned researcher) are well-specified; uncertainty remains around number/frequency of offspring to monitor, litigation/relocation needs, and whether extensive research or major medical events occur.
← SCP-5304 ↑ All SCPs SCP-5306 →