← SCP Cost Explorer Read on SCP Wiki ↗
SCP-805 Euclid ~ medium confidence
SCP-805
Expected annual
$1.0M
One-time setup
$1.7M
Annual recurring
$974K
Personnel
4.5
Initial capital and reserves are the main up-front drivers (reinforced stable build-out, HVAC, generators, lab setup, and contingency reserves). Recurring annual costs are dominated by staff wages, an active research/medical surveillance program, and ongoing facilities and consumables, giving a mid-range baseline annual operating cost under $1M.
🏗️ One-Time Capital Costs Total: $1.7M
Escalation Contingency Reserve $750K
[#25] Reserve fund for worst-case escalation (breach/cluster exposures/public incident) held as one-time set-aside in baseline planning.
Contingency Capture Fund $500K
[#16] Initial capture-phase liabilities / death-benefit / litigation contingency fund recommended (lower-end reserve used here).
Facilities $168K
[#1, #2, #7, #20, #27] Reinforced stable conversion (~$25k), HVAC installation portion (~$60k), decon shower/plumbing (~$17.5k), generator installation (~$40k), initial secure communications hardware (~$25k).
Initial Research And Lab Setup $100K
[#11] Basic wet-lab setup and bench instrumentation for sample analysis and in-house testing (BSC, microscopes, centrifuge, basic GC-MS prep support).
Legal Cover One Off $100K
[#17] One-off cover operations / permit/legal fees for initial containment/cover.
Equipment $82K
[#3, #6, #10, #14, #15, #18] CCTV/alarms (~$10k), reusable Level-A suits purchase (~$15k), secure transport crate (~$12.5k), freezers/racks (~$10k), autoclave (~$20k), air/environmental monitoring hardware (~$15k).
Initial Training $10K
[#9] Initial equine/PPE/biosafety training for ~10 staff (mid-range).
Bsl3 Build $0
[#12] On-site BSL-3 build NOT assumed in baseline (0).
Incinerator Build $0
[#13] On-site incinerator build NOT assumed in baseline (0).
🔄 Annual Recurring Costs Total: $974K/yr
Research And Monitoring $410K/yr
[#8, #11, #12, #21, #22, #29, #28] Active research program (~$300k/yr), medical surveillance program (~$30k/yr), forensics/pathology budget (~$40k/yr), long-term data archiving (~$10k/yr), psychological support (~$10k/yr), and intermittent contracted BSL-2+/BSL-3 access (~$20k/yr).
Staff Wages $370K/yr
[#4, #5] Security staffing (3 guards incl. benefits ≈ $170k/yr) and specialized scientific staff (1 xenobiologist + 0.5 FTE vet incl. benefits ≈ $200k/yr).
Cover Story And Legal $80K/yr
[#17, #24] Ongoing legal/PR retainer (~$50k/yr) and site insurance/compliance premiums (~$30k/yr).
Facilities Maintenance $36K/yr
[#2, #3, #7, #14, #15, #20, #26, #27] HVAC electricity/maintenance (~$12k/yr), CCTV/storage maintenance (~$1k/yr), decon/shower upkeep, freezer monitoring (~$1k/yr), autoclave maintenance (~$2k/yr), generator fuel/maintenance (~$6k/yr), routine stable maintenance (~$7.5k/yr), communications maintenance (~$6k/yr).
Per Sample Testing And Consumables $20K/yr
[#11] Per-sample consumables and moderate outsourced assays (sequencing/GC-MS) aggregated as annual expected spend.
Administrative Overhead $15K/yr
[#30] Miscellaneous incidentals and admin overhead (travel, stationery, vegetation clearing for cover, small replacements).
Environmental Monitoring $12K/yr
[#18] Ongoing environmental testing (air/soil sampling and lab analysis ~$1k/mo average).
Supplies And Consumables $10K/yr
[#6, #7, #19] Disposable PPE/coveralls (~$5k/yr), decon consumables/cleaning agents (~$3k/yr), general sampling disposables (~$2k/yr) (baseline recurring consumables).
Logistics And Transport $10K/yr
[#10] Per-move transport and secure logistics for occasional transfers (baseline ~2 moves/yr at mid-range cost).
Tool Replacement Disposal $6K/yr
[#23] Replacement and disposal of contaminated tools and single-use instruments.
Medical Incident Response Fund $5K/yr
[#8] Small standing fund to cover occasional acute care per-incident costs not absorbed by emergency budgets (expects rare events).
⚡ Cost Scenarios
📊 Baseline (baseline) $974K/yr
93.5% probability / year
Normal operational year with no major incidents; routine research, surveillance, and maintenance.
no containment incidents routine sampling and maintenance
🚨 Minor Incident $1.0M/yr
5.0% probability / year +$60K vs baseline
Limited exposure event(s) causing 1–2 transformations, medical treatment, additional pathology and disposal costs, and localized PR/legal response.
single staff exposure small-scale containment breach
🚨 Major Breach $2.5M/yr
0.5% probability / year +$1.5M vs baseline
Significant containment failure with multiple exposures, public exposure risk, mass response, litigation, and large emergency operations.
multi-person exposure public/press involvement large emergency disposal operations
🚨 Scale Up Buildout $3.6M/yr
1.0% probability / year +$2.6M vs baseline
Deliberate decision-year to build out on-site BSL-3 capability and an on-site incinerator (capital expansion).
policy decision to internalize high-containment work decision to build on-site incineration capability
👥 Personnel 4.5 total
Role Count Notes
Security Officer / MTF Agent 3 Three Level-2 guards to provide 24/7 door coverage (shift coverage + relief).
Research Scientist (Xenobiologist / Toxicologist) 1 One full-time xenobiologist/toxicologist responsible for sample analysis and oversight.
Veterinary Specialist 0.5 Part-time equine/veterinary specialist (0.5 FTE) for handling, necropsy support, and behavior assessment.
📋 Confidence Notes
Analyst notes are detailed and supply reasonable mid-range estimates, but key uncertainties remain (frequency of incidents, decision to build BSL-3/incinerator, and per-incident costs). This yields a medium confidence level.
← SCP-804 ↑ All SCPs SCP-806 →