SCP-831 Euclid ~ medium confidence
SCP-831
Expected annual
$4.6M
One-time setup
$6.2M
Annual recurring
$4.6M
Personnel
18
Initial capital of approximately $6.25M to build a hardened, shielded containment cell (liner, reinforcement), sensors, robotics and lab access plus a contingency reserve; recurring operating costs ≈ $4.33M/yr driven primarily by containment staff wages, ongoing research/analysis, cover-up/reserve budgets and field/logistics support.
🏗️ One-Time Capital Costs Total: $6.2M
Equipment $2.3M
[#3, #4, #5, #6, #7, #8, #12, #14, #16, #17, #19, #20] Armored observation window and sacrificial panes; Faraday/EM shielding; redundant power systems (UPS + generator); sealed armored sensor suite; window anti‑coating/cleaning system; Class‑T suits + decon suite; hazardous incinerator (on‑site) and emergency extermination equipment; armored transfer containers; anti‑introduction detectors; robotic/remote manipulators; initial chemical countermeasures R&D/stockpile. Values are mid‑range/install estimates summed.
Facilities $1.4M
[#1, #2, #13, #18, #29] Hardened containment liner, structural reinforcement, HVAC/airtight chamber installation, tamper‑proof wiring/site hardening upgrades, and forensic archival vault buildout (sums of mid-range estimates).
Initial Research And Lab Setup $1.2M
[#11] Purchase or long‑term access to high‑end analytical lab equipment (SEM, XRD, mass spec, metallography) or equivalent contract lab capacity (midpoint of analyst range).
Contingency Reserve Initial $1.2M
[#23] Initial hazardous‑materials insurance / contingency reserve fund (one‑time funding set aside per analyst note).
🔄 Annual Recurring Costs Total: $4.6M/yr
Staff Wages $1.4M/yr
[#9] Containment technicians, shift security, dedicated medical staff, emergency/rapid‑response team and administrative overhead (annual salaries + hazard pay as listed in notes).
Research And Monitoring $1.1M/yr
[#10, #11, #27] Salaries for assigned research staff (entomology, materials science, chemists, electronics) plus annual operating/external analysis costs for lab instruments and specialist analysis projects.
Cover Story And Legal $600K/yr
[#22] Annual contingency reserve for public cover‑up, site remediation and liaison/temporary housing and payments to local authorities (midpoint of analyst range).
Logistics And Transport $340K/yr
[#16, #21] Secure transfer logistics and annual field‑response budgets for eradication/remediation (annual transfers + multiple field incidents budget).
Field Response And Remediation Budget $300K/yr
[#21] Annual budget for multiple external field response incidents, rapid‑deploy teams, demolition/remediation and local cover operations (aggregated).
Specialist Analysis Projects $175K/yr
[#27] Project budgets for deep reverse‑engineering, metallurgical and electronics analysis (high‑skill contracts and consumables).
Facilities Maintenance $150K/yr
[#13, #18, #24] Routine inspection, preventative maintenance, HVAC/filter replacements, tamper‑proof wiring maintenance and small structural repairs required under Procedure 831‑C.
Forensic Response Baseline $100K/yr
[#15] Baseline annual forensic response budget for breach investigations, DNA forensics and item analysis.
Contingency Reserve Replenishment $100K/yr
[#23] Annual replenishment allocation for the contingency/reserve fund as needed.
Hazardous Disposal Budget $60K/yr
[#12] Annual budget for hazardous waste disposal (contracted or operational consumables) and occasional per‑incident disposal costs.
Chemical Countermeasures Replenishment $60K/yr
[#20] Replenishment, training and small‑scale R&D for neutralizers and disabling agents.
Staff Welfare And Counseling $40K/yr
[#30] Counseling, ethics oversight and welfare programs for exposed personnel.
Waste Management And Compliance $35K/yr
[#28] Chemical safety compliance, storage upgrades, training and paperwork (MSDS, storage management).
Extermination Training And Exercises $30K/yr
[#14] Regular training, exercises and shielded maintenance for emergency extermination capability.
Robotic Maintenance $30K/yr
[#19] Service, parts and calibration for robotic manipulators and remote sample retrieval systems.
Sensor Maintenance And Calibration $25K/yr
[#6] Annual maintenance, calibration and redundancy testing for thermal cameras, fiber feeds, acoustic and EM detectors.
Utility And Energy Costs $25K/yr
[#25] Power for continuous lighting, sensors, HVAC, pumps and backup systems.
Faraday Testing And Retrofit $20K/yr
[#4] Recurring testing and periodic retrofits for RF/EMP hardening and filtered penetrations.
Suit Maintenance And Decon Consumables $20K/yr
[#8] Maintenance, inspection and consumables for Class‑T armor suits and decontamination suite.
Generator Fuel And Maintenance $15K/yr
[#5] Fuel purchases and maintenance for redundant diesel generator / UPS systems.
Anti Introduction Ops $15K/yr
[#17] Operational costs for anti‑introduction measures: audits, tool‑signing, detector operation.
Forensic Storage And Cataloging $12K/yr
[#29] Annual costs for forensic‑grade sample archiving, cataloging and controlled storage conditions.
Window Replacement And Spares $10K/yr
[#3] Annual budget for sacrificial inner pane replacements and spare parts (replacement frequency dependent on assaults).
Tamper Proof Maintenance $10K/yr
[#18] Maintenance of tamper‑proof conduits, sacrificial runs and localized site upgrades.
Window Anti Coating Maintenance $5K/yr
[#7] Upkeep for mechanical wipers, air‑jets and replaceable inner shields.
Supplies And Consumables $3K/yr
[#26] Consumables for controlled feeding (wood pulp, sucrose, water, syringes) and small day‑to‑day supplies.
Cost Scenarios
📊 Baseline (baseline) $4.6M/yr
82.0% probability / year
Normal year with planned operations, inspections and routine research; no major containment incidents or public exposure.
routine operations scheduled maintenance no breaches
🚨 Minor Incident $4.4M/yr
15.0% probability / year +$-200000 vs baseline
Small containment breach or localized colony found offsite requiring field response, some equipment replacement and limited forensic work.
small breach local eradication equipment replacement
🚨 Major Breach $5.3M/yr
3.0% probability / year +$700K vs baseline
Significant containment failure or public exposure requiring large remediation, replacement of hardened infrastructure, major forensic investigation and cover‑up.
major containment breach public exposure large extermination/remediation
👥 Personnel 18 total
Role Count Notes
Containment Technician 4 [#9] Full‑time containment technicians (4) as specified in salary breakdown.
Security Officer / MTF Agent 6 [#9] Shift security staffing (6) per analyst salary estimates.
Medical Officer 2 [#9] Dedicated medical staff (2) included in containment wages.
Rapid‑Response / Emergency Team 4 [#9] On‑call rapid‑response personnel (4) for extraction/extermination and emergency entry.
Administrative Staff 2 [#9] Administrative/clearance oversight (headcount implied by administrative overhead).
📋 Confidence Notes
Analyst notes provide granular line items and ranges for most categories allowing mid‑range estimates, but variability in incident frequency, site size, and escalation risk (and the contingent reserve sizing) introduce moderate uncertainty.
← SCP-830 ↑ All SCPs SCP-832 →