SCP-8857 — SCP-8857 | Cost Breakdown

Read on SCP Wiki ↗

SCP-8857 Euclid ✓ high confidence

SCP-8857

Expected annual

$651K

One-time setup

$1.0M

Annual recurring

$623K

Personnel

One-time setup estimated at $1,029,500 for containment room, vivarium, backups and initial research/lab gear; recurring annual operations about $623,200 driven mainly by staff wages, research program costs, security, and HVAC/utility demands.

🏗️ One-Time Capital Costs Total: $1.0M

Facilities $300K

[#1] Hermetic containment room construction (airlock, matte-black finishes, pressure sealing).

Initial Research And Lab Setup $244K

[#9, #15, #19, #25, #27] Cryopreservation equipment & integration, medical examination equipment (endoscope, instruments), initial research program setup, database/LIMS initial deployment, misc lab equipment (microscopes/trays/labels).

Legal Contingency Reserve One Time $100K

[#22] One-time contingency reserve for legal/ethics/compensation costs related to incidents.

Contingency Incident Reserve $75K

[#24] Recommended contingency/incident fund reserve for exposures, overpopulation or escape.

Equipment $70K

[#2] Environmental vivarium / environmental chamber purchase and installation.

Backup Vivarium Chamber $50K

[#8] Additional/duplicate vivarium / contingency chamber for quarantine and redundancy.

Hvac System Installation $45K

[#3] HVAC, humidification and climate control equipment & installation for 36°C/95% RH environment.

Waste Treatment Incinerator $40K

[#16] On-site small incinerator/autoclave option (one-time purchase).

Backup Power System $30K

[#4] Backup generator / UPS purchase and installation to maintain HVAC and alarms.

Training And Sop Development $20K

[#18] Initial SOP development and staff training program setup.

Environmental Monitoring System $15K

[#5] Environmental and intrusion monitoring hardware, redundant sensors and alarm integration.

Cctv And Recording $12K

[#7] CCTV system including UV-sensitive cameras and initial data storage hardware.

Secure Transport Equipment $10K

[#10] Secure specimen transport cases / dedicated vehicle buildout (baseline dedicated equipment option).

Badging And Access Control $10K

[#23] Badge readers, mantrap hardware and initial ACS setup.

Lighting And Uv Equipment $4K

[#6] UV & conventional lighting fixtures and UV detection tools (torches/lamps) initial purchase.

Detection Kit Initial $3K

[#20] Specialized detection gear initial kits (UV torches, sticky traps, swabs).

Ppe Initial Stocking $2K

[#14] Baseline stocking of disposable PPE and sampling kits.

🔄 Annual Recurring Costs Total: $623K/yr

Staff Wages $374K/yr

[#11, #12, #13, #23] D-class staffing (covering 1.5–2 FTE), medical/ENT coverage (part-time), technician labor for counts/cataloguing, and guard staffing.

Research And Monitoring $100K/yr

[#19] Recurring research & characterization program budget (biology, reproduction control, toxin analysis, mitigation development).

Cover Story And Legal $60K/yr

[#22] Legal retainer, public-affairs/cover story ongoing retainer and ethics oversight costs.

Facilities Maintenance $28K/yr

[#3, #4, #26] HVAC energy/service and backup power fuel/maintenance plus extra corrosion cleaning and routine facility utilities/housekeeping due to high humidity.

Supplies And Consumables $20K/yr

[#14, #17, #20, #27] PPE consumables for feedings, decon airlock consumables and filter replacements, detection consumables (sticky traps/swabs), and miscellaneous lab consumables.

Training Refreshers $6K/yr

[#18] Periodic refresher training, onboarding and drills.

Psychological Support $6K/yr

[#21] Counseling and trauma support budget for staff and D-class.

Archival Storage $6K/yr

[#28] Long-term archival storage and retention costs for frozen eggs and records.

Logistics And Transport $5K/yr

[#10] Secure transport contract budget / occasional courier trips and logistics.

Ln2 Refill And Monitoring $4K/yr

[#9] LN2 refill, cryostorage monitoring and inventory maintenance for egg bank.

Biohazard Disposal $4K/yr

[#16] Contract biohazard disposal (incineration/autoclave servicing) recurring costs if not using on-site incinerator.

Monitoring Service $3K/yr

[#5] Ongoing monitoring service contracts, sensor calibration and redundant alert monitoring.

Cctv Storage And Maintenance $2K/yr

[#7] Video storage costs and camera/system maintenance.

Medical Equipment Maintenance $2K/yr

[#15] Maintenance and sterilization costs for endoscope and medical exam tools.

Detection Consumables $2K/yr

[#20] Consumable sticky traps and swabs for ongoing detection efforts.

Database Hosting $2K/yr

[#25] Hosting and support for specimen inventory/LIMS and logs.

Lighting Maintenance $600/yr

[#6] Replacement bulbs and UV lamp maintenance.

⚡ Cost Scenarios

📊 Baseline (baseline) $623K/yr

83.0% probability / year

Normal year with scheduled feedings, routine counts, and no major incidents.

scheduled_operations_normal no_incidents

🚨 Minor Incident $673K/yr

12.0% probability / year +$50K vs baseline

Small containment lapse or localized overpopulation event requiring overtime, extra disposal and medical follow-ups.

small_escape extra_medical_exams overtime_cleanups

🚨 Major Breach $923K/yr

3.0% probability / year +$300K vs baseline

Significant escape or public exposure requiring emergency extermination, public-health response, and major legal/PR costs.

facility_breach public_exposure emergency_extermination

🚨 Research Scaleup $1.2M/yr

2.0% probability / year +$623K vs baseline

Programmatic decision or uncontrolled population growth forces a scale-up of facilities and recurring operations (per-scale effect).

population_increase research_expansion

👥 Personnel 8 total

Role	Count	Notes
D-Class Personnel	2	[#11] 1.5–2 FTE equivalent maintained for feedings and rotation/backups.
Medical Officer (ENT / on-call)	1	[#12] Part-time ENT coverage / on-call medical examiner for post-feed inspections.
Technician / Lab Assistant	1	[#13] Technician labor for counting/cataloguing every 48 hours.
Security Officer / MTF Agent	4	[#23] Guard staffing to provide access control and oversight during feedings and 24/7 monitoring.

📋 Confidence Notes

Analyst notes and article provide detailed line-item ranges for construction, equipment, staffing and recurring operations; estimates aggregate midpoints and documented recurring needs, yielding high confidence in the budget order-of-magnitude.

← SCP-8855 ↑ All SCPs SCP-8858 →