← SCP Cost Explorer Read on SCP Wiki ↗
SCP-1320 Euclid ~ medium confidence
SCP-1320
Expected annual
$17.7M
One-time setup
$127.2M
Annual recurring
$17.4M
Personnel
43
Initial capital expenditure is approximately $127.2M driven by land purchase, perimeter wall construction and sensor/monitoring buildout; annual operating costs are roughly $17.4M driven by staff wages, ongoing R&D, MTF readiness and facilities/sensor maintenance.
🏗️ One-Time Capital Costs Total: $127.2M
Facilities $91.8M
[#1, #3, #7, #27, #28] Land acquisition (5 km radius), concrete perimeter wall construction, monitoring center building portion, initial grid hookup/power site work, and road/helipad construction.
Equipment $13.8M
[#4, #5, #6, #7, #10, #11, #12, #15, #18, #19, #26] Secure gates/access control, perimeter ultrasonic sensors (installation), supplementary detection hardware (LIDAR/cameras/radar), monitoring room servers/secure comms hardware, initial MTF equipment/training hardware, armored vehicles, aircraft purchase (medium helicopter), mobile incinerator, containment prototyping/production, initial PPE sets, and secure data infrastructure.
Incident Response Reserve $10.0M
[#24] One-time incident response contingency fund set-aside for capture failure, breaches, or public exposure (scalable reserve).
Initial Research And Lab Setup $5.3M
[#14, #16] Autoclave/prep lab and research lab buildout including SEM/TEM, clean room and sample-prep instruments.
Sensor Rd Program $5.0M
[#17] Initial funding for advanced non-EM sensor R&D program (acoustic/gravitational/neutrino exploratory funding).
Legal Contingency $1.0M
[#23] One-time legal/lobbying contingency and reserve for emergent legal mitigation and liaison setup.
Medical Equipment $150K
[#21] Initial medical and veterinary equipment for on-site trauma care and pathological work.
Front Company Setup $100K
[#22] Initial setup costs for Foundation front companies and cover entities (registration, minimal startup overhead).
🔄 Annual Recurring Costs Total: $17.4M/yr
Capital Reserve $5.1M/yr
[#29] Long-term replacement / depreciation reserve (4% of initial capital assets to fund asset refresh on 10–30 year cycles).
Staff Wages $3.5M/yr
[#8, #9, #20, #21] Monitoring operators (18 × fully loaded), on-site security guards/patrol (approx. 15), behavioral research staff and technicians (6–10 staff aggregated), and medical/veterinary personnel.
Research And Monitoring $3.4M/yr
[#5, #7, #16, #17, #18, #26] Perimeter sensor maintenance & spare parts, monitoring center IT/operations, SEM/TEM service contracts, ongoing sensor R&D program funding, replacement/specialized containment gear production, and secure data storage/archiving operations.
Mtf Readiness $2.0M/yr
[#10] Recurring MTF readiness, specialized training rotations, and associated consumables and medical support for rapid-deployment teams.
Incident Fund Replenish $1.0M/yr
[#24] Annual replenishment budget for incident/response contingency fund after use or to maintain reserve levels.
Cover Story And Legal $600K/yr
[#22, #23] Front-company overhead and PR/cover payroll plus recurring legal fees, local government liaison and routine covert mitigation.
Facilities Maintenance $550K/yr
[#2, #3, #27, #28] Ongoing land taxes/permitting/forest management, perimeter/wall repairs and maintenance, backup generator/fuel maintenance, and road/helipad upkeep.
Logistics And Transport $450K/yr
[#11, #12, #13] Vehicle maintenance/fuel for response vehicles/ATVs, aircraft pilots/operational OPEX for owned aircraft, and recurring insertion logistics support.
Training Drills $400K/yr
[#25] Continuous training, exercises, and psychological screening for staff, pilots, and MTF coordination drills.
Supplies And Consumables $350K/yr
[#13, #14, #15, #19] Weekly item procurement/processing consumables, autoclave/sterilization consumables, contracted biohazard disposal operations, and PPE replacement/consumables.
Psychological Support $100K/yr
[#30] Psychological counseling, vetting, loyalty programs, and secrecy maintenance for exposed staff.
⚡ Cost Scenarios
📊 Baseline (baseline) $17.4M/yr
87.5% probability / year
Normal operational year with no major incidents; routine maintenance, staffing, and ongoing R&D continue as planned.
routine_operations no_breach scheduled_R&D_and_maintenance
🚨 Minor Incident $17.9M/yr
10.0% probability / year +$500K vs baseline
Localized breach or capture failure requiring emergency field response, modest repairs, medical treatment and short-term escalation of operations.
localized_breach field_recovery_ops minor_infrastructure_repair
🚨 Major Breach $22.4M/yr
2.0% probability / year +$5.0M vs baseline
Significant containment breach expanding territory or damaging perimeter requiring major repairs, sensor replacement, large-scale MTF deployment and legal/cover mitigation.
perimeter_breach multiple_individuals_escape major_infrastructure_damage
🚨 Catastrophic Breach $42.4M/yr
0.5% probability / year +$25.0M vs baseline
Public exposure or catastrophic containment failure requiring emergency relocation, mass legal/media suppression efforts, and multi-million-dollar restitution and rebuild.
public_exposure mass_civilian_casualties_or_discovery national_media_involvement
👥 Personnel 43 total
Role Count Notes
Monitoring Operator 18 24/7 monitoring operators across three shifts (included in staff_wages estimate, [#8]).
Security Officer / Guard 15 On-site field response/security patrol contingent (included in staff_wages estimate, [#9]).
Research Scientist / Ethologist 8 Behavioral research staff and technicians responsible for item scheduling and long-term studies (included in staff_wages, [#20]).
Medical Officer / Veterinarian 2 Medical and veterinary support staff for personnel and fauna (included in staff_wages and medical equipment, [#21]).
📋 Confidence Notes
Analyst notes provide detailed line-item ranges, but significant uncertainty remains around land acquisition pricing, the chosen airlift model (charter vs owned), and multi-year R&D scope; figures are best-estimate, mid-range selections.
← SCP-1319 ↑ All SCPs SCP-1321 →