SCP-6320 Euclid ~ medium confidence
SCP-6320
Expected annual
$2.9M
One-time setup
$9.5M
Annual recurring
$2.8M
Personnel
13
One-time capital (underground remediation, equipment, and contingency) ≈ $9.52M; steady-state recurring operations (staff, maintenance, research, insurance, consumables) ≈ $2.80M/year. Main drivers: underground remediation, contingency/entombment reserve, instrumentation/R&D and ongoing staffing.
🏗️ One-Time Capital Costs Total: $9.5M
Facilities $3.8M
[#1, #15] Expansion/structural remediation of chamber (excavation/lining/airlocks) and surface sealing/drainage modifications; combined one-time facilities capital.
Incident Contingency Fund $2.5M
[#19] Contingency/reserve for emergency entombment/permanent sealing or large-scale isolation and rapid-response mobilization.
Equipment $2.0M
[#2, #3, #5, #7, #8, #9, #10, #21, #22] Capital hardware: HVAC/HEPA units, robotic cleaning fleet, long-reach manipulators/gantries, perimeter sensors/cameras, fiber/encoders/servers, generator/UPS, environmental sensors, communications kit, and vehicle fleet purchase.
Initial Research And Lab Setup $900K
[#6] Initial non-contact sensing R&D program and instrumentation buildout (hyperspectral, LiDAR, high-speed/long-range imaging, remote spectrometers) and initial specialist contractor support.
Legal And Land $200K
[#16] One-time legal, permitting, land-use or compensation costs related to site lease/permits and local agreements.
Sop Development $80K
[#13] One-time SOP development, contractor fees and initial drills documentation.
Ppe Initial $40K
[#11] Initial stock of PPE, decon suite outfitting and sealed waste bags.
Waste Handling Equipment $10K
[#14] Sealed waste containers and initial incineration/disposal handling equipment.
🔄 Annual Recurring Costs Total: $2.8M/yr
Staff Wages $1.1M/yr
[#4, #7, #18] Dedicated cleaning crew (3–4 FTE), additional perimeter security (4–8 FTE), and on-site scientific staff (2–5 FTE); includes benefits and labor burden.
Research And Monitoring $552K/yr
[#6, #13] Ongoing non-contact R&D and instrumentation upgrades, contractor/physicist time, plus recurring refresher training and SOP drills.
Discretionary Rd Capital $300K/yr
[#23] Annual discretionary R&D capital budget for emergent/experimental sensor purchases and ad-hoc contractor devices.
Insurance And Compensation $275K/yr
[#20] Insurance premiums, indemnity reserves and compensation fund estimates (annualized).
Facilities Maintenance $192K/yr
[#2, #3, #5, #9, #10, #15, #21, #8] HVAC filter replacement and HVAC maintenance, robotic and manipulator maintenance/spares, generator/fuel maintenance, sensor calibration, sump/pump maintenance, communications upkeep, and on-site networking/storage upkeep.
Medical And Occupational Health $115K/yr
[#12] On-call medical staffing, mental-health support, occupational health surveillance and insurance-related healthcare costs.
Supplies And Consumables $102K/yr
[#11, #14, #3] Consumables: PPE turnover/replenishment, sealed waste disposal/incineration per-volume costs, and cleaning consumables for robotic/manual cleaning systems.
Cover Story And Legal $85K/yr
[#16, #17] Ongoing local liaison, legal retainer, cover-story/public affairs, signage and community payments to preserve secrecy.
Logistics And Transport $30K/yr
[#22] Small-vehicle fleet maintenance, fuel, winch/hoist upkeep and underground transport costs.
Cost Scenarios
📊 Baseline (baseline) $2.8M/yr
91.5% probability / year
Normal operational year with scheduled cleaning, maintenance, research and no major incidents.
routine_operations scheduled_maintenance ongoing_research
🚨 Minor Incident $3.4M/yr
8.0% probability / year +$600K vs baseline
Localized containment event (lost equipment, small breach of exclusion radius, temporary evacuation, extra cleanup and repair) requiring incident response and overtime.
localized_disappearance_of_equipment temporary_breach_of_exclusion_radius small_tremors_and_evacuation
🚨 Major Breach $10.8M/yr
0.5% probability / year +$8.0M vs baseline
Severe containment failure (site-level disappearance, large-scale breach) requiring emergency entombment/isolation, large mobilization and legal/compensation expenses.
site_disappearance catastrophic_containment_failure large_scale_evacuations
👥 Personnel 13 total
Role Count Notes
Maintenance / Cleaning Crew 4 [#4] Trained cleaning crew to meet required cleaning frequency and shift coverage (3–4 FTE assumed as 4).
Security Officer / MTF Agent 6 [#7] Additional perimeter security and rapid-response team (4–8 FTE assumed as 6).
Research Scientist / Engineer 3 [#18, #6] On-site scientists and engineers dedicated to non-contact research and instrumentation (2–5 FTE assumed as 3).
📋 Confidence Notes
Midpoint estimates used across wide-ranging underground construction, robotics and anomalous-research line items. Containment behaviour and extreme one-time contingency needs are uncertain (wide ranges in notes); staff and steady-state maintenance estimates are better constrained.
← SCP-6319 ↑ All SCPs SCP-6321 →