SCP-8301 Euclid ~ medium confidence
SCP-8301
Expected annual
$2.0M
One-time setup
$2.5M
Annual recurring
$2.0M
Personnel
17
Initial one-time setup and containment modifications are estimated at approximately $2.68M, driven by containment cell construction, biosafety upgrades, specialized equipment/access and a contingency reserve. Annual operations are estimated at ~$1.97M/yr, driven primarily by staff wages (security, research, and medical) and ongoing research/medical monitoring.
🏗️ One-Time Capital Costs Total: $2.5M
Biosafety Upgrade $750K
[#13] One-time BSL-3/BSL-2+ engineering upgrades, training and certification capital costs.
Contingency Reserve $500K
[#22] General contingency reserve for unanticipated high-cost events (medical catastrophe, breach response, advanced research needs).
Surgical Contingency $350K
[#7] Reserve for potential specialized removal surgery, ICU, and rehabilitation (single-event contingency fund).
Equipment $200K
[#12] Specialized analytical equipment access via external contract (micro-CT/SEM/TEM/ToF-SIMS/mass spec) assumed contracted access rather than purchase.
Initial Research And Lab Setup $200K
[#6, #11, #15] Initial diagnostic/imaging (CT/MRI/micro-CT), research ramp-up consumables/pilot tests, and initial secure data storage setup.
Facilities $150K
[#1] Secure single-person reinforced containment cell: engineering, materials, construction, CCTV, ventilation.
Legal Cover One Time $125K
[#21] Initial cover-story/legal setup, false identity records, local compensations/NDAs and media mitigation budget.
Vault Storage $100K
[#14] Secure vault/cold storage and environmental controls for excised materials/anomalous objects.
Capture Operation $50K
[#2] Initial secure transport and capture field operation: vehicle, sedation, medics, personnel, travel, concealment/cleanup.
Prosthetics Support $50K
[#8] Custom orthotics/prosthetic/adaptive mobility aids and device modifications for fused ankle/chain.
Data Processing Setup $20K
[#15] Initial secure/off-site backup, encryption setup and HPC access provisioning.
🔄 Annual Recurring Costs Total: $2.0M/yr
Staff Wages $1.2M/yr
[#3, #5, #11, #10] Security staffing (6 guards including benefits) + on-site RN/day and on-call physician + research staff salaries (PI + 2 researchers + lab tech) + part-time psychiatrist/therapist.
Research And Monitoring $250K/yr
[#11, #24] Recurring research consumables/sequencing costs and long-term monitoring studies (neurology, imaging, genomics follow-up).
Armed Response Team $150K/yr
[#4] On-call armed rapid-response team readiness pay, equipment and training (partial FTEs).
Biosafety Maintenance $150K/yr
[#13] Annual certification, maintenance, PPE, waste handling and BSL operational costs.
Supplies And Consumables $52K/yr
[#9, #23] Ongoing medical consumables, wound care supplies, medications, and daily care/food/clothing/hygiene provisioning.
Cover Story And Legal $38K/yr
[#21] Ongoing PR/legal maintenance, liaison with local authorities and media mitigation.
Data Processing And Storage $35K/yr
[#15] Secure genomic/imaging data storage, backups, encryption and HPC analysis costs.
Training Drills $30K/yr
[#18] Regular containment drills, specialized handling and emergency extraction training.
Facilities Maintenance $20K/yr
[#17] Incremental utilities and HVAC/HEPA negative-pressure costs for the cell and monitoring equipment.
Surveillance Maintenance $20K/yr
[#16] 24/7 camera and sensor upkeep, periodic replacement and feed redundancies.
Vault Maintenance $20K/yr
[#14] Maintenance and monitoring for secure vault/cryostorage and chain-of-custody systems.
Biohazard Waste $20K/yr
[#20] Hazardous waste contractor fees, autoclave runs and PPE disposal.
Restraints And Sedatives $10K/yr
[#19] Replacement soft restraints, specialized cuff components, sedatives and chemical restraint supplies.
Logistics And Transport $0/yr
[]
Cost Scenarios
📊 Baseline (baseline) $2.0M/yr
92.0% probability / year
Normal operational year with no major incidents; routine containment, medical care and research continuing.
routine care scheduled research no major incidents
🚨 Surgical Intervention $2.3M/yr
5.0% probability / year +$350K vs baseline
A year in which the subject requires major surgical removal/intervention for medical indications.
medical necessity for removal complications requiring ICU and rehab
🚨 Major Breach $3.5M/yr
2.0% probability / year +$1.5M vs baseline
Containment breach or violent incident requiring large-scale emergency response, remediation and reparative actions.
escape or public exposure violent incident requiring large response
🚨 Biosafety Escalation $3.0M/yr
1.0% probability / year +$1.0M vs baseline
Unexpected discovery necessitates immediate major biosafety upgrade (e.g., BSL-3→BSL-4 or equivalent) and associated capital expenditures.
anomalous DNA risk new evidence of transmissibility or higher hazard
👥 Personnel 17 total
Role Count Notes
Security Officer / MTF Agent 6 [#3] 24/7 guarded custody with 2 guards per shift and relief/overlap (6 total on-site staff complement).
Research Scientist 3 [#11] PI + 2 research scientists conducting genomics, histology and materials analysis.
Lab Technician 1 [#11] Lab technician support included in research staffing.
Medical Officer / Nurse 1 [#5] RN-level nurse coverage during day for basic clinical care and medication administration.
On-call Physician 1 [#5] On-call physician retainer (psychiatry/orthopedics) for acute issues.
Psychiatrist / Therapist 1 [#10] Part-time psychiatrist/therapist for ongoing psychotherapy, behavioral management and medication oversight.
Rapid Response Team / On-call agents 4 [#4] Specialized armed rapid-response personnel (partial FTEs / on-call) for emergency incidents.
📋 Confidence Notes
Notes are detailed with line-item estimates and sensible midpoints, but several large ranges and contingent, low-frequency events (surgery, biosafety escalation, breach) introduce uncertainty; chosen midpoints and scenario probabilities are analyst judgments.
← SCP-8300 ↑ All SCPs SCP-8302 →