SCP-9139 Euclid ~ medium confidence
SCP-9139
Expected annual
$1.3M
One-time setup
$1.3M
Annual recurring
$1.2M
Personnel
12
First-year one-time setup and contingency funds drive costs (~$1.33M one-time), with ongoing staffing (security, IT, research), medical care, and site overhead driving annual costs (~$1.23M/yr).
🏗️ One-Time Capital Costs Total: $1.3M
Initial Research And Lab Setup $500K
[#11, #12] One-time specialized instrument/equipment and lab buildout (Hume meters, motion-capture, bio-sensor arrays, shielded test chambers; research instrument buildout).
Incident Contingency Reserve $500K
[#10] Reserve fund for rapid response, amnestics, bystander remediation, temporary quarantine, emergency research.
Equipment $155K
[#2, #8] Secure/air-gapped communications workstation and one-time site response vehicle / transport equipment and secure-mail gateway appliance / IT build.
Facilities $95K
[#5] Private containment suite / site residence conversion (room refit, Faraday-suppression, CCTV, safety modifications).
Family Remediation Initial $60K
[#20] One-time allowance for initial family remediation / financial cover-ups / relocation assistance.
Sop Development $18K
[#16] One-time development of SOPs and initial training materials.
🔄 Annual Recurring Costs Total: $1.2M/yr
Staff Wages $494K/yr
[#1, #3, #4, #7, #14, #15, #19] Retention pay uplift for SCP-9139, ongoing IT communications/filtering staff, mailroom/biocontainment FTE, 24/7 security guard rotation (dedicated FTEs), external verification investigator FTE, cybersecurity/digital forensics analyst(s), hazard pay and occupational health premiums.
Research And Monitoring $425K/yr
[#11, #13] Recurring research program personnel (researchers + tech) and research consumables, ongoing experiments and monitoring to characterize transmission and test mitigations.
Site Overhead Allocation $90K/yr
[#21] Pro-rated share of Site-415 overhead (administrative, utilities allocation, facility lifecycle costs).
Medical Care $68K/yr
[#9] Ongoing psychotherapy, periodic imaging/specialist follow-ups, and contingency pool for acute hospitalization episodes.
Logistics And Transport $50K/yr
[#8, #22] Ongoing vehicle maintenance / ambulance contract standby and long-term monitoring & follow-up visits for contacts (field visits, medical checks).
Cover Story And Legal $42K/yr
[#18] Amnestic materials, cover stories, small compensations and PR actions for civilian interactions or incidents.
Containment Simulation Exercises $28K/yr
[#23] Annual internal 'insurance'-style premium to fund containment breach simulation contractors and exercises.
Family Remediation Stipend $12K/yr
[#20] Ongoing small stipend or relocation support for family remediation if required.
Facilities Maintenance $10K/yr
[#6] Utilities, housekeeping, frequent sanitization, laundry, and furniture maintenance for assigned suite.
Annual Training And Audits $6K/yr
[#16, #17] Annual refresher training, SOP compliance auditing, and refresher drills.
Supplies And Consumables $4K/yr
[#4, #24] Physical-mail consumables (sanitization supplies) and miscellaneous consumables (pens, notebooks, screened comfort items).
Cost Scenarios
📊 Baseline (baseline) $1.2M/yr
83.0% probability / year
Normal operational year with no major incidents; routine containment, research, and support activities only.
no incidents scheduled research and maintenance routine training/audits
🚨 Minor Incident $1.3M/yr
10.0% probability / year +$60K vs baseline
Small on-site incident (localized spread, single bystander exposure, minor transport/hospitalization, limited amnestic deployment).
single bystander exposure limited amnestic use short-term quarantine of contacts
🚨 Major Breach $1.6M/yr
2.0% probability / year +$400K vs baseline
Significant containment event requiring large-scale response: multiple bystanders, extended quarantine, widespread amnestic deployment, emergency research and logistics.
multiple exposures large-scale amnestic deployment extended emergency operations
🚨 Research Breakthrough Requiring Scale Up $1.7M/yr
5.0% probability / year +$500K vs baseline
Discovery that warrants rapid scale-up of research capacity (additional instruments, staff hires, shielded test chambers, validation trials).
mechanism identified need for large-scale validation capital equipment purchases
👥 Personnel 12 total
Role Count Notes
Research Scientist 3 Recurring research staff to characterize transmission and run experiments [#11].
Lab Technician / Research Assistant 1 Support for measurement equipment and experiments [#11, #12].
Cybersecurity Analyst / Digital Forensics 1 Monitors digital communications, forensic analysis, quarantine of messages [#15].
IT Security Analyst (communications filter) 1 Human-in-the-loop filtering and secure mail gateway maintenance [#3].
Security Officer / MTF Agent 2 Dedicated guard rotation and on-call escorts for safe transport [#7].
Mailroom / Biocontainment Technician 1 Opens, sanitizes, and processes physical mail for SCP-9139 [#4].
Medical Officer / Psychiatrist 1 Provides routine medical and psychiatric care, psychotherapy access and acute response coordination [#9].
Investigator / Researcher (external verification) 1 Performs external verification of information added to file and personnel investigations [#14].
Administrative Staff / Site Liaison 1 Coordinates site overhead, scheduling, and logistics support [#21].
📋 Confidence Notes
Notes provide many line-item estimates and sensible ranges, enabling mid-point budgeting; however several large ranges (contingency reserve, research equipment, incident severity) and some discretionary policy choices reduce precision.
← SCP-9138 ↑ All SCPs SCP-9140 →