SCP-8270 Euclid ~ medium confidence
SCP-8270
Expected annual
$810K
One-time setup
$423K
Annual recurring
$770K
Personnel
5
Initial one-time setup is primarily driven by lab fit-out and core equipment (~$423k). Recurring annual costs (~$770k baseline) are dominated by staff wages, per-sample forensic analyses and legal/cover management.
🏗️ One-Time Capital Costs Total: $423K
Facilities $300K
[#1, #28] Secure sterile forensic room fit-out including HVAC/HEPA, positive pressure, anti-tamper locks and evidence shelving; ties to summary ballpark.
Equipment $66K
[#2, #3, #4, #5, #6, #10, #18] Biosafety cabinet, autoclave, cold storage (4C + -20C), microscopes/thermocycler, advanced imaging noted (outsourced so purchase set to $0), barcode scanner and camera hardware.
Initial Research And Lab Setup $57K
[#7, #10, #26, #20, #9, #28] Initial specimen containers for 157 teeth, custom LIMS install, archival shelving, initial staff training, initial evidence labeling, and summary ballpark assumptions.
🔄 Annual Recurring Costs Total: $770K/yr
Staff Wages $330K/yr
[#11, #18] Salaries for one full-time forensic odontologist, two lab technicians, one monitoring analyst (part-time coverage), and one assigned security officer; monitoring duties reflected here as staffing cost.
Research And Monitoring $143K/yr
[#22, #13, #14, #15, #12, #6, #21, #28] Annual research program budget, selective high-res sequencing (subset), isotope provenance testing subset, per-sample imaging/photography, outsourced STR profiling for incoming samples, outsourced advanced imaging per-scan, documentation/cataloging labor, and summary ballpark considerations.
Cover Story And Legal $120K/yr
[#23] Legal retainer, records/liaison time, FOIA/PR contingency and coordination with local authorities to avoid anomalous exposure.
Contingency Reserve $100K/yr
[#27] 15% scaling/contingency reserve applied to baseline operating budget to cover discovery spikes, emergency procurement, equipment replacement and rapid scaling.
Logistics And Transport $20K/yr
[#16, #17] Secure shipping/handling to external labs and evidence retrieval tasking (retrieval staff-hours estimate + associated supplies).
Security Monitoring $20K/yr
[#18] Additional CCTV installation monitoring costs and analyst time beyond base staffing (part-time/shared duties).
Supplies And Consumables $18K/yr
[#8, #7, #9, #25, #19] PPE, per-new-sample sterile containers, chain-of-custody supplies/labels, general consumables (pipette tips/tubes), and biohazard disposal/cleaning supplies.
It And Secure Storage $10K/yr
[#24, #10] Secure data storage/backups and LIMS annual maintenance/license fees; encrypted backups and integrity checks.
Facilities Maintenance $8K/yr
[#1, #4, #26] HVAC/HEPA maintenance, freezer energy/maintenance, archival space upkeep and routine facility maintenance.
Cost Scenarios
📊 Baseline (baseline) $770K/yr
75.0% probability / year
Normal operational year with routine discovery rate (~1-3/week), usual per-sample analyses, routine research budget and steady staffing.
routine discoveries no public exposure standard research cadence
🚨 Minor Incident $845K/yr
20.0% probability / year +$75K vs baseline
A surge in discovery rate or a short-term need for expanded testing (e.g., localized cluster or priority identification requests).
temporary spike in discoveries targeted sequencing/isotope surge increased retrieval overtime
🚨 Major Breach $1.3M/yr
5.0% probability / year +$500K vs baseline
Off-site discoveries, public exposure, FOIA/legal action or contamination that requires emergency containment, heavy PR/legal response and rapid staffing/equipment surge.
public disclosure or media attention large off-site find associated with civilians regulatory/legal escalation
👥 Personnel 5 total
Role Count Notes
Forensic Odontologist 1 Full-time specialist for dental examinations and comparisons; salary included in staff_wages [#11].
Laboratory Technician 2 Handle specimen preparation, PCR/STR workflows, imaging prep, and LIMS entry; salaries included in staff_wages [#11].
Monitoring Analyst 1 Part-time/shift-shared position for CCTV/area audits and anomaly detection; salary included in staff_wages and security_monitoring [#18].
Security Officer / MTF Agent 1 Assigned for retrieval tasking coordination and secure transport; base salary in staff_wages; overtime retrieval costs captured in logistics_and_transport [#17].
📋 Confidence Notes
Estimates are based on detailed analyst ranges in the notes but many line items have wide ranges (outsourcing vs purchase choices, variable discovery rates, and discretionary research/legal spending). Uncertainty arises from whether advanced imaging is purchased or outsourced, actual sequencing/testing policy, and possible changes in discovery frequency.
← SCP-8269 ↑ All SCPs SCP-8271 →