SCP-5771 Euclid ~ medium confidence
SCP-5771
Expected annual
$4.8M
One-time setup
$10.4M
Annual recurring
$4.6M
Personnel
29
Initial one-time capital of approximately $10.4M covers construction, HVAC, robotics, power, and specialized equipment; recurring annual costs are about $4.64M driven mainly by staff wages, energy/HVAC operation, research, security, insurance and consumables.
🏗️ One-Time Capital Costs Total: $10.4M
Equipment $4.4M
[#2, #5, #6, #9, #10, #11, #12, #13, #15, #18, #25, #26] Capital purchase and installation: negative-pressure HVAC & filtration, waste-processing/autoclave equipment, level-4 suits, elevated access/robots, environmental controls (UVGI), spore/aerosol monitoring, CCTV/interlocks, backup generators & fuel storage, initial emergency medical gear, sample storage freezers, data-security vaults/servers, and contingency transport retainer.
Facilities $3.5M
[#1, #4, #19] Stainless-steel containment cell construction, decontamination airlock installation, and structural/footing reinforcement (materials, structural reinforcement, sealed construction, catwalks, glazing, seismic/load studies).
Legal Contingency Reserve $1.0M
[#24] One-time contingency reserve for potential legal settlements / indemnity related to containment incidents.
Containment Capital Renewal Reserve $1.0M
[#28] One-time capital renewal / lifecycle reserve set aside for major HVAC / cell relining / overhauls.
Initial Research And Lab Setup $500K
[#17] Initial laboratory buildout and containment-compatible research instrumentation (expanded BSL-compatible sample handling, initial specialized analytic instruments and setup).
🔄 Annual Recurring Costs Total: $4.6M/yr
Staff Wages $2.3M/yr
[#8, #14, #15, #17] Salaries and loaded costs for cleaning/hazmat technicians, 24/7 security detail, emergency medical staffing, and research staff (bi-weekly cleaning crews, guards, researchers, med team).
Insurance $500K/yr
[#27] Specialized site liability / indemnity coverage or equivalent self-insurance reserve for high-risk containment.
Cover Story And Legal $275K/yr
[#24] Annual retainer for legal counsel, public-relations/cover-story maintenance, and documentation/legal risk management.
Supplies And Consumables $250K/yr
[#3, #10, #21] Filter replacement program (HEPA/carbon beds), UV/lighting consumables, and specialty fungicidal agents/cleaning chemicals used in bi-weekly deep-cleans.
Research And Monitoring $250K/yr
[#11, #17, #18] Ongoing lab consumables, biological aerosol assays, sample handling consumables, and maintenance for sample storage systems.
Misc Overhead $200K/yr
[#29] Site administrative overhead, utilities (non-containment), janitorial for support areas and building management share.
Energy Consumption $180K/yr
[#20] Continuous energy costs for 24/7 HVAC, filtration blowers, environmental conditioning and control systems.
Capital Renewal Fund Amortization $150K/yr
[#28] Annual amortized contribution to a long-term capital renewal fund for lifecycle replacement of major systems.
Facilities Maintenance $120K/yr
[#1, #13, #19] Routine structural and building maintenance, onsite autoclave/incinerator upkeep, and periodic engineering inspections.
Occupational Health Surveillance $100K/yr
[#16] Medical screening, pulmonary function testing, fit-testing, ongoing staff health monitoring and surveillance programs.
Logistics And Transport $70K/yr
[#5, #26] Recurring biohazard disposal contracts and transport/contingency retainer fees for specialized movement planning.
Robotic Maintenance Support $60K/yr
[#9, #23] Maintenance contracts, spare parts, and manufacturer support for remote cleaning robots and elevated access equipment.
Incident Response Drills $60K/yr
[#22] Regular emergency response training, breach drills, contractor training fees and regulatory audit preparations.
Suit Maintenance And Certification $50K/yr
[#6, #7] Maintenance, certification, pressure-testing, filter/hose/battery replacement and repairs for Level-4 positive-pressure suits.
Data Security Operations $40K/yr
[#25] Ongoing secure backups, hardened server operations, encrypted communications and classified records operations.
Monitoring And It Maintenance $35K/yr
[#12] CCTV, environmental sensor, interlock and secure control systems monitoring and IT upkeep.
Backup Power Fuel And Maintenance $30K/yr
[#13] Fuel procurement, generator maintenance contracts and UPS servicing to ensure redundancy for life-safety systems.
Cost Scenarios
📊 Baseline (baseline) $4.6M/yr
84.5% probability / year
Normal operational year with routine maintenance, research, staffing, and no major incidents.
no_incidents routine_maintenance scheduled_research
🚨 Minor Incident $4.8M/yr
10.0% probability / year +$200K vs baseline
Contained, non-breach incident (e.g., equipment failure, limited contamination event requiring targeted remediation and overtime).
localized_filter_failure small_cleanup_operation overtime_staffing
🚨 Major Breach $6.6M/yr
0.5% probability / year +$2.0M vs baseline
Significant containment breach requiring large-scale emergency response, medical treatment, extended remediation, and legal/PR expenses.
containment_breach public_exposure extensive_remediation
🚨 Research Scale Up $8.1M/yr
5.0% probability / year +$3.5M vs baseline
Decision to expand research operations rapidly, requiring capital expansion of BSL facilities and hiring/consumable scale-up.
research_breakthrough need_for_in_vitro_culturing policy_directive_to_expand
👥 Personnel 29 total
Role Count Notes
Security Officer / MTF Agent 12 Armed 24/7 security shifts (4 per shift x 3 shifts) as noted in #14.
Research Scientist 4 Full-time mycologists/pathologists/immunologists supporting ongoing research (#17).
Level-4 Hazmat Technician / Cleaning Crew 6 Bi-weekly cleaning teams and supervisors for spore removal, rope-access and decon operations (#8).
Medical Officer / EMT 3 On-call emergency medical staff trained for bio/chemical exposure response (#15).
Engineer / Maintenance 2 HVAC/generator/equipment maintenance and facilities engineering support (#13, #1, #19).
Administrative Staff 2 Site administrative, security coordination, and compliance/documentation roles (#29, #24).
📋 Confidence Notes
Analyst notes provide detailed line items and ranges but include broad ranges and options (capital vs contract), assumptions about existing BSL infrastructure, and scenario uncertainty; estimates are therefore moderately confident.
← SCP-5770 ↑ All SCPs SCP-5772 →