← SCP Cost Explorer Read on SCP Wiki ↗
SCP-1251 Euclid ~ medium confidence
SCP-1251
Expected annual
$5.6M
One-time setup
$9.0M
Annual recurring
$5.2M
Personnel
12
Estimated one-time capital requirements are approximately $9.02M (major drivers: land acquisition, Site-60 construction, and a held insurance reserve). Annual operating costs are approximately $5.22M, driven primarily by personnel, compensation/reserve funds, recurring road closures/logistics, and research/monitoring.
🏗️ One-Time Capital Costs Total: $9.0M
Insurance Reserve $3.8M
[#23] Insurance-style risk fund / litigation reserve held as a one-time contingency.
Facilities $2.6M
[#8, #9] Land/road transfers and construction of the Site-60 containment track and associated structural work (land acquisition, title transfers, roadworks, perimeter security, earthworks, underground reinforcement).
Equipment $1.6M
[#3, #4, #5, #6, #16, #19, #22] Purchase and fit-out of rapid-response vehicles, mobile command vehicle, tow truck; permanent CCTV/gravimetric nodes and comms hardware; purchase option for GPR/magnetometry rigs; remote/robotic excavation and handling gear; one-time comms hardware; training equipment and deployment of extra sensors.
Initial Research And Lab Setup $1.0M
[#10, #17] Secure laboratory build-out and procurement of specialized scientific instrumentation (high-end gravimeters, magnetometers, seismic array hardware).
International Coordination One Time $156K
[#21] One-time diplomatic/legal operations and cross-jurisdiction contingency funding (Channel Tunnel / international coordination one-off costs).
Summary Capital Envelope $0
[#24] Analyst summary recommendation of a £1–5M one-time capital envelope; detailed line items above used instead of double-counting this summary.
🔄 Annual Recurring Costs Total: $5.2M/yr
Compensation And Settlements $1.6M/yr
[#12] Emergency medical care, compensation, hush funds and settlement reserves for injured or deceased civilians and related payouts.
Cover Story And Legal $919K/yr
[#15, #2, #21] Legal fees, PR/FOI management, payments/secondments to embedded liaisons and local contractors, recurring international coordination budget.
Research And Monitoring $912K/yr
[#5, #11, #6, #22] Contracted survey/GPR visits (if not purchased), research staff salaries and experimental budgets, per-excavation contingency hires, long-range monitoring/ GIS modelling staffing and analysis.
Staff Wages $750K/yr
[#1] Salaries, overtime, benefits for six on-site operatives plus two rotating supervisors (14-hour overlapping shifts) including employment overheads.
Logistics And Transport $500K/yr
[#3, #7, #14] Recurring costs for mobile deployments, frequent temporary road closures/traffic management, barrier/lighting relocation, staff travel and rapid-deployment logistics.
Equipment Replacement Reserve $219K/yr
[#20] Contingency reserve to replace vehicles, barriers, sensors and tools damaged by anomalous forces.
Supplies And Consumables $172K/yr
[#13, #19] Forensic cleanup supplies, hazardous-materials response, PPE, refresher training consumables and minor recurring safety equipment costs.
Facilities Maintenance $122K/yr
[#3, #4, #16] Annual vehicle fuel & basic maintenance, sensor maintenance and calibration, recurring IT/support for comms and storage.
Staff Health And Rotation $62K/yr
[#18] Mental-health monitoring, psychiatric care, staff rotation and backfill costs to manage burnout and medical leave.
Summary Annual Operating Envelope $0/yr
[#24] Analyst summary recommended annual operating envelope (£1–3M); detailed recurring line items above used instead of double-counting the summary.
⚡ Cost Scenarios
📊 Baseline (baseline) $5.2M/yr
60.0% probability / year
Normal year with routine relocations and monthly operational activity but no major incidents or international escalations.
monthly relocation and routine operations no major accidents or legal exposures
🚨 Minor Incident $5.8M/yr
30.0% probability / year +$625K vs baseline
One or more localized incidents causing increased closures, cleanup, small settlements and elevated operational tempo.
multi-vehicle pileup requiring cleanup several days of extended road closures and local litigation
🚨 Major Incident $7.7M/yr
8.0% probability / year +$2.5M vs baseline
Large-scale accident or mass-casualty event triggering major settlements, extended legal action, and significant replacement/repair of equipment and infrastructure.
mass-casualty pileup major class-action lawsuits and long-term settlements
🚨 Political Exposure $6.2M/yr
2.0% probability / year +$938K vs baseline
Cross-jurisdiction escalation requiring diplomatic/legal operations, Channel Tunnel coordination and increased covert operations costs.
SCP-1251 crosses into another country's jurisdiction public/political scrutiny or international infrastructure impacts
👥 Personnel 12 total
Role Count Notes
Security Officer / MTF Agent 6 [#1] Six on-site operatives as specified for 24/7 coverage.
Supervisor / Team Lead 2 [#1] Two rotating supervisors/relief to cover sickness and leave.
Research Scientist 3 [#11] Research staff (physicists/geophysicists/engineers/data scientists) estimated 2–4; midpoint used.
Monitoring / GIS Analyst 1 [#22] Long-range monitoring network and GIS modelling staff (recurring monitoring headcount).
📋 Confidence Notes
Analyst notes provide detailed line-item ranges allowing mid-point estimates, but large uncertainties remain around frequency/severity of incidents, land acquisition costs, and specialized instrumentation pricing; probabilities are judgment calls.
← SCP-1250 ↑ All SCPs SCP-1252 →