SCP-1604 Euclid ~ medium confidence
SCP-1604
Expected annual
$41.0M
One-time setup
$136.7M
Annual recurring
$32.2M
Personnel
50
Initial one-time setup is substantial (~$137M) driven by Arctic site construction, sensor arrays, R&D and large contingency reserves; recurring annual operations are ~$32.25M driven by staffing, logistics, fuel and ongoing research/monitoring.
🏗️ One-Time Capital Costs Total: $136.7M
Facilities $50.6M
[#1, #15, #19, #24] Site construction (insulated modules, reinforced foundations, runway/helipad prep, comms tower) plus on-site clinic setup, exclusion-zone markers/signage and initial corrosion protection systems.
Contingency Reserve Geological $25.0M
[#16] Reserved emergency/disaster-relief escrow for geological/seismic/tsunami events attributable to SCP-1604.
Deep Drilling Campaign $20.0M
[#12] Speculative deep-drilling/excavation campaign (lower-bound campaign estimate used; actual cost range $20M–$100M per campaign).
Equipment $18.5M
[#2, #5, #7, #13, #20, #21] Power plant installation, security gear/vehicles, sensor/LIDAR/GPR arrays installation, heavy-lift/aircraft procurement, communications hardware, and hazardous-waste/sample handling setup.
Initial Research And Lab Setup $12.0M
[#10, #11] Research lab buildout and initial specialized instruments (microscopy, mass spec, cryogenic storage) plus initial robotic/remote-sampling R&D capital.
Decommissioning Reserve $10.0M
[#25] Long-term decommissioning or expansion reserve for site remediation or scaling.
Community Engagement Fund $250K
[#18] One-time local community engagement/compensation fund and initial environmental/cultural mitigation costs.
Administrative Setup $250K
[#22] One-time auditing/setup and administrative overhead related to covert insurance/indemnity arrangements.
Cover Story Setup $100K
[#17] Initial one-time costs for diplomatic/cover documentation, legal retainers and setup of covert agreements.
🔄 Annual Recurring Costs Total: $32.2M/yr
Staff Wages $9.0M/yr
[#4] Salaries, benefits and rotation costs for scientists, engineers, technicians, security, pilots, medics and admin (estimated ~50 personnel, loaded costs).
Supplies And Consumables $8.2M/yr
[#14, #21] Regular resupply (food, medical supplies, spare parts, consumables, premium freight) plus hazardous materials disposal and secure sample storage costs.
Research And Monitoring $4.8M/yr
[#8, #10, #11, #9] Sensor maintenance/calibration and data processing, lab consumables, ongoing robotic testing/maintenance and typical satellite imagery/tasking fees (typical recurring approach).
Logistics And Transport $3.0M/yr
[#3] Recurring fuel procurement, generator operations, seasonal air/sea resupply and basic transport logistics.
Cover Story And Legal $1.7M/yr
[#17, #18] Ongoing cover story, diplomatic/legal retainers, confidentiality payments and community compensation/permits (recurring components).
Airspace Coordination Atc $1.5M/yr
[#6] Costs for maintaining direct ATC presence, paying/seconding ATC personnel, leased comms to enforce exclusion corridor and civil aviation coordination.
Security Ops $1.2M/yr
[#5] Annual security staff operations costs (armed patrols, RRT readiness, weapon maintenance and Arctic training).
Insurance And Overhead $1.0M/yr
[#22] Recurring liability reserves, audit, oversight and covert 'insurance-like' overhead.
Facilities Maintenance $500K/yr
[#24] Climate-related maintenance (snow/ice removal, corrosion prevention maintenance, runway/helipad upkeep).
Medical And Medevac $500K/yr
[#15] Medevac contracts, medical supplies, training and emergency care readiness.
Exclusion Zone Enforcement $300K/yr
[#19] Maritime and ground patrols to enforce exclusion zones plus maintenance of buoys/markers.
Communications And Cybersecurity $300K/yr
[#20] Bandwidth, satellite uplink fees, licenses and cybersecurity operations for sensor/data feeds and ATC integration.
Training Drills $300K/yr
[#23] Regular emergency drills, anomalous-object handling training and interagency coordination exercises.
Cost Scenarios
📊 Baseline (baseline) $32.2M/yr
83.0% probability / year
Normal uneventful year with routine operations, monitoring and maintenance only.
routine_sensor_activity scheduled_resupply no_major_geological_events
🚨 Minor Incident $37.2M/yr
10.0% probability / year +$5.0M vs baseline
Localized equipment damage, small tension-related impacts, or limited evacuation requiring repairs and extra logistics.
localized_chain_tension_spike sensor_or_vehicle_damage
🚨 Drilling Campaign $52.2M/yr
4.0% probability / year +$20.0M vs baseline
Deliberate decision to begin a deep drilling/excavation campaign toward the anchor (speculative high-cost operation).
research_decision_to_drill escalation_of_sampling_R&D
🚨 Major Geological Event $282.2M/yr
3.0% probability / year +$250.0M vs baseline
Significant tension-driven seismic or tsunami event requiring large-scale covert disaster response, humanitarian aid and remediation.
large_tension_release regional_seismic_or_tsunami_impact
👥 Personnel 50 total
Role Count Notes
Research Scientist 12 [#4] Scientists conducting observation, materials analysis and anomaly research.
Engineer / Maintenance 8 [#4] Site engineers, power/structural maintenance and heavy-equipment maintenance.
Technician 8 [#4] Lab technicians, sensor technicians and data-handling staff.
Security Officer / MTF Agent 12 [#4, #5] Armed perimeter security, patrols and rapid reaction teams with Arctic training.
Pilot 2 [#4, #13] Pilots for helicopters/air assets used in medevac and logistics.
Medical Officer 2 [#4, #15] On-site clinic staff and medevac coordination.
Administrative Staff 3 [#4, #17, #22] Administrative, legal liaison and cover-story management staff.
Site Director / Executive Staff 1 [#4] Site leadership and coordination.
Communications / Cybersecurity 2 [#6, #20] Staff handling ATC integration, satellite comms and network security.
📋 Confidence Notes
Notes are detailed with line-item estimates and ranges, so category mapping is straightforward; uncertainty remains due to large ranges on drilling, launch/charter options and low-probability high-impact events which could greatly increase costs.
← SCP-1603 ↑ All SCPs SCP-1605 →