SCP-646 Euclid ~ medium confidence
SCP-646
Expected annual
$2.0M
One-time setup
$3.1M
Annual recurring
$1.9M
Personnel
11
One-time capital upgrades are estimated at roughly $3.05M driven by BSL upgrades, lab/cryopreservation setup, and heavy-lift/cold-storage equipment. Recurring annual operating costs are approximately $1.94M driven mainly by staff wages, lab operations, utilities, and contingency/reserve allocations.
🏗️ One-Time Capital Costs Total: $3.1M
Initial Research And Lab Setup $1.6M
[#13, #15, #21] BSL upgrade and lab buildout (major upgrade), initial cryopreservation/biobank setup (LN2 tanks, cataloging), and initial training/SOP development costs.
Equipment $1.1M
[#2, #3, #4, #5, #6, #11, #12, #17, #18, #19, #22] Wastewater/install, hot-water heater/circulation, overhead gantry/crane, cold storage units, on-site incinerator purchase, initial PPE stock, euthanasia equipment, vehicle purchase, monitoring/CCTV install, initial data system hardware, necropsy/large-animal equipment.
Facilities $400K
[#1] Structural reinforcement of Containment Unit 9277 (floor, foundations, coatings, sealed drains, large access door and pen configuration).
🔄 Annual Recurring Costs Total: $1.9M/yr
Staff Wages $705K/yr
[#7, #8, #9] Veterinary care and personnel, containment technicians/caretakers, and continuous security staffing.
Research And Monitoring $328K/yr
[#13, #14, #15, #19, #26, #28] Ongoing diagnostic lab operation (BSL ops), genomic/research budgets, cryopreservation LN2 & maintenance, data management/secure storage, specialist consultant contracts, and records/long-term study funding.
Facilities Maintenance $176K/yr
[#2, #3, #4, #5, #18, #24] Wastewater treatment operations, hot-water energy/maintenance, annual heavy-lift inspections, cold-storage electricity/upkeep, monitoring/system maintenance, and site utilities (electricity, water, HVAC).
Emergency Contingency Reserve $175K/yr
[#16] Maintained rapid-response reserve for unusual events (escaped offspring, large births, infrastructure damage, emergency disposal).
Supplies And Consumables $172K/yr
[#10, #11, #12, #22, #25] Janitorial and containment cleaning consumables, recurring PPE/decon supplies, euthanasia supplies and controlled-substance management, necropsy consumables and imaging contracts, and recurring lab consumables.
Insurance And Liability $110K/yr
[#27] Institutional insurance and liability premiums related to biological risk, staff incidents, and property damage.
Cover Story And Legal $100K/yr
[#20] Legal, cover-up, and public-relations contingency (minimum recurring allocation for human-offspring/legal risks).
Disposal And Rendering $100K/yr
[#6] Recurring budget for contracted disposal, mobile incineration/rendering, or emergency hauling for large carcasses.
Logistics And Transport $35K/yr
[#17] Vehicle operating costs, fuel, maintenance and occasional contracted heavy-lift/transport events (annual expected average).
Compliance And Permits $28K/yr
[#23] Specimen transport permits, environmental compliance fees, and biosafety audits.
Training And Drills $10K/yr
[#21] Recurring refresher training, SOP reviews, and drills for handling offspring and biohazard protocols.
Cost Scenarios
📊 Baseline (baseline) $1.9M/yr
80.0% probability / year
Normal year with routine births and no major incidents; regular research, maintenance, and reserve allocations applied.
routine_births normal_maintenance no_unusual_retained_specimens
🚨 Minor Incident $2.0M/yr
10.0% probability / year +$75K vs baseline
Small containment incident (localized escape or minor infrastructure damage) requiring emergency contractors, temporary staffing overtime, and limited disposal or medical costs.
small_escape localized_infrastructure_damage retained_specimen_illness
🚨 Large Specimen Event $2.3M/yr
7.0% probability / year +$400K vs baseline
Birth/retention of an exceptionally large specimen (whale/mammoth) or multiple large offspring that require heavy transport, extended cold storage, contracted disposal, and additional legal/logistics.
whale_or_mammoth_birth outsized_disposal contracted_heavy_lift
🚨 Major Breach $4.4M/yr
3.0% probability / year +$2.5M vs baseline
Dangerous containment breach or public exposure (escaped offspring causing casualties or media/legal exposure) requiring major remediation, legal settlements, infrastructure rebuild and prolonged special operations.
significant_escape public_exposure infrastructure_failure
👥 Personnel 11 total
Role Count Notes
Veterinarian 1 [#7] Dedicated veterinary care (exotic/large-mammal) 1 FTE equivalent included in staff wages.
Containment Technician 3 [#8] Full-time caretakers/containment technicians performing washes, cleaning, specimen handling; estimated 2–4 FTE => 3 used.
Security Officer / Guard 7 [#9] 24/7 security presence; 6–8 guards estimated => 7 used for coverage.
📋 Confidence Notes
Analyst notes provide detailed line items and ranges, allowing reasonable mid-point estimates; however broad ranges for BSL upgrades, disposal events, and legal/large-specimen costs introduce uncertainty.
← SCP-645 ↑ All SCPs SCP-647 →