SCP-845 Euclid ~ medium confidence
SCP-845
Expected annual
$1.9M
One-time setup
$2.8M
Annual recurring
$1.9M
Personnel
18
Initial one-time setup for a small 3-chamber containment wing is approximately $2.77M, driven by research instrumentation, waterway-contingency reserves, and chamber construction; expected recurring annual costs are approximately $1.87M, driven mainly by staff wages and ongoing research/monitoring.
🏗️ One-Time Capital Costs Total: $2.8M
Waterway Closure Contingency $1.0M
[#26] Contingency reserve for significant multi-site waterway closure/monitoring/sealing operations.
Initial Research And Lab Setup $675K
[#14, #15] Research/analytical equipment purchase and necropsy/biobanking suite setup (MRI/CT/access purchase or capital-equivalent plus pathology/ultra-low freezer setup).
Equipment $370K
[#2, #4, #8, #9, #10, #16, #17] Per-chamber HVAC/environment installs, reservoir & aquaculture hardware, monitoring/sensor suites, specialized transport containment initial fleet, field-capture equipment fleet, autoclave/incinerator purchase, and initial PPE kits.
Facilities $362K
[#1, #6] Construction of three hermetically sealed containment chambers ($120k each) and initial soil substrate installation ($500/chamber).
Legal And Liaison One Time $200K
[#19] One-time legal/liaison/cover-up contingency for modest local operations and negotiations.
Containment Emergency Reserve $100K
[#18] One-time emergency reserve set-aside for rapid containment/medical/evacuation in case of breach.
Initial Capture Budget $42K
[#22] Initial per-specimen capture budget example to populate three chambers (21 specimens at ~$2,000/specimen).
Permits And Compliance $25K
[#20] Permits, animal welfare compliance and environmental assessments (one-time permitting/assessments).
🔄 Annual Recurring Costs Total: $1.9M/yr
Staff Wages $1.0M/yr
[#11, #12, #13] Field-capture team salaries (~$360k/yr), on-site containment technicians/security/facility manager (~$480k/yr), and veterinary & vet-tech salaries (~$200k/yr).
Research And Monitoring $463K/yr
[#14, #15, #25] Ongoing research outsourcing/consumables (~$100k/yr), pathology/storage recurring costs (~$30k/yr), and long-term research program funding (~$333k/yr).
Cover Story And Legal $150K/yr
[#19, #21] Annual legal/liaison/cover-up operational costs plus public-health incident contingency funds (set-aside for victim care/PR/mitigation).
Insurance And Overhead $100K/yr
[#27] Institutional overhead, insurance, HR/accounting, utilities and common-area expenses attributable to the program.
Logistics And Transport $30K/yr
[#9, #10, #22] Per-transfer consumables/vehicle operation and per-capture operation mission costs (assumed modest mission tempo for a 3-chamber program).
Facilities Maintenance $22K/yr
[#3, #8, #23] HVAC/environment energy & preventative maintenance per chamber, monitoring/sensor maintenance, and routine facility maintenance (scaled to 3 chambers).
Supplies And Consumables $22K/yr
[#5, #7, #17, #22] Live feeder-fish stock and feed, habitat enrichment replacement, PPE consumables replenishment, and marginal per-specimen replacement capture costs (estimated attrition replacements).
Emergency Readiness $20K/yr
[#18] Annual exercises, rapid-response training, and readiness maintenance for containment-breach response.
Biohazard Disposal $12K/yr
[#16] Ongoing hazardous waste disposal and contract incineration/autoclave service costs.
Staff Health And Counseling $10K/yr
[#24] Staff medical screenings, counseling, vaccinations, and worker's comp reserve.
Cost Scenarios
📊 Baseline (baseline) $1.9M/yr
88.0% probability / year
Normal operational year with no major incidents; routine research, maintenance, and capture attrition only.
no breaches routine captures/replacements planned research activities
🚨 Minor Incident $2.1M/yr
10.0% probability / year +$250K vs baseline
Localized containment breach or public exposure requiring targeted medical treatment, limited closure, extra capture missions and PR/legal actions.
single-chamber breach small public exposure or ingestion limited legal/PR response
🚨 Major Breach $3.9M/yr
2.0% probability / year +$2.0M vs baseline
Widespread multi-site contamination or multiple public exposures requiring large-scale waterway closures, extensive capture campaigns, major legal/health costs and remediation.
multiple-chamber failures widespread public exposure extended waterway sealing/monitoring
👥 Personnel 18 total
Role Count Notes
Containment Technician 6 [#12] Full-time technicians responsible for cleaning, feeding, chamber checks and routine containment tasks (part of on-site staffing estimate).
Security Officer / Guard 3 [#12] Dedicated security staff for access control and perimeter safety (included in on-site staffing estimate).
Site Manager / Facility Manager 1 [#12] Facility manager overseeing daily operations and coordination (included in on-site staffing estimate).
Field Capture Technician 5 [#11, #10] Members of the field-capture team responsible for capture missions, travel and field logistics (capture unit staffing estimate).
Veterinarian 1 [#13] Full-time exotic/wildlife veterinarian for health checks, anesthesia and emergency treatment.
Veterinary Technician 2 [#13] Vet techs assisting with routine care, necropsy preparation and animal handling.
📋 Confidence Notes
Analyst-provided line-item estimates are detailed for most categories (medium confidence), but uncertainty remains around incident frequency, mission tempo, scale of required waterway closures, and chosen facility scale (3 chambers assumed).
← SCP-844 ↑ All SCPs SCP-846 →