SCP-6375 Euclid ~ medium confidence
SCP-6375
Expected annual
$758K
One-time setup
$1.6M
Annual recurring
$742K
Personnel
7
One-time setup costs are modest-to-moderate (~$1.56M including optional land purchase) driven mainly by an optional land acquisition and contingency seed; recurring annual costs are dominated by personnel and research/monitoring at roughly $742.5k/year baseline.
🏗️ One-Time Capital Costs Total: $1.6M
Land Acquisition Optional $1.1M
[#20] Optional adjacent land purchase or long-term easement to create private staging area (highly variable; optional).
Contingency Seed Fund $150K
[#18] One-time contingency / incident response seed fund to cover unplanned expenses and immediate incident response.
Facilities $88K
[#7] Small field/habitation hut and discrete perimeter works (build/renovation and permitting-related site works).
Legal And Permitting One Time $88K
[#8] Initial permitting, interagency MOUs, negotiation and legal counsel fees for park installation and cover agreements.
Equipment $72K
[#3, #4, #5] Ruggedized remote-sensing kit, communications hardware, and off-grid power system capital purchases.
Vehicle Purchase $50K
[#6] One rugged 4x4 vehicle purchase for rotations, supply runs, and emergency response.
Environmental Surveys $19K
[#9] Environmental and cultural resource surveys required prior to installation.
Antimemetic Medical Setup $18K
[#10] Initial stock and secure storage setup for memory-restoration/antimemetic medical provisions and medical oversight setup.
Background Checks Initial $12K
[#21] Initial background checks/clearance fees and initial training costs per hire (estimate for current team hires).
Initial Research And Lab Setup $10K
[#13] Secure on-site/off-site encrypted server hardware and initial archival hardware.
🔄 Annual Recurring Costs Total: $742K/yr
Staff Wages $480K/yr
[#1, #2] Salaries, benefits, overtime and overhead for four full-time field monitoring personnel plus contracted/seasonal security augment.
Research And Monitoring $100K/yr
[#12] Small research budget for behavioral study, data analysis, logs maintenance, and periodic approved experiments.
Cover Story And Legal $47K/yr
[#8, #19, #22] Annual permitting/compliance renewals, public relations/cover-story budget, liability insurance and legal compliance reserves.
Logistics And Transport $42K/yr
[#6, #17] Vehicle operations (insurance, fuel, maintenance) plus emergency response/medevac contract retainer.
Facilities Maintenance $22K/yr
[#5, #16] Annual maintenance for off-grid power (fuel/battery upkeep) and general equipment/infrastructure replacement reserve.
Mental Health $12K/yr
[#14] Regular psychological screening, counseling, baseline/post-exposure cognitive testing and periodic physicals for exposed staff.
Supplies And Consumables $10K/yr
[#15] Batteries, PPE, repair parts, first-aid, food/water and routine field supplies.
Antimemetic Consumables $6K/yr
[#10] Consumables and replacement stock for antimemetic/memory-restoration provisions and associated medical consumables.
Authorized Entry Incident Costs $6K/yr
[#11] Expected average annual cost reserve for occasional authorized entry protocols (PPE, escorts, sampling, medical monitoring).
Lab Analysis Reserve $5K/yr
[#23] Occasional laboratory analysis and sample processing reserve for environmental or evidentiary testing.
Communications Data $4K/yr
[#4] Recurring satellite/cellular backhaul and data service fees for remote cameras and comms.
Records And Storage $4K/yr
[#13] Recurring hosting, backups, and secure data archival maintenance and access control costs.
Training And Clearances $4K/yr
[#21] Annual refresher training and periodic clearance maintenance costs (per-person refreshers).
Cost Scenarios
📊 Baseline (baseline) $742K/yr
88.0% probability / year
Normal year with continuous monitoring, routine maintenance, and no major incidents or authorized entries.
continuous monitoring routine maintenance no authorized entries
🚨 Minor Incident $812K/yr
10.0% probability / year +$70K vs baseline
Occasional authorized entry or minor contamination/event requiring targeted response, lab analysis, and partial contingency use.
single authorized entry limited lab analyses small contingency expenditures
🚨 Major Breach $1.1M/yr
2.0% probability / year +$400K vs baseline
Significant containment complication or public exposure requiring large-scale emergency response, legal defense, PR, equipment replacement and replenishing contingency.
unauthorized public exposure major incident response legal and PR escalation
👥 Personnel 7 total
Role Count Notes
Research Scientist / Field Researcher 4 [#1] Four full-time personnel rotating 24/7 monitoring shifts, includes salary/backfill assumptions.
Security Officer / Contract Guard 2 [#2] Two contracted guards/plainclothes agents for augmentation during high-visitation periods and weekends.
Engineer / Maintenance (contract / part-time) 1 [#6, #5, #16] Single engineering/maintenance FTE-equivalent (or contract) responsible for vehicle, solar/off-grid and sensor maintenance and lifecycle planning.
📋 Confidence Notes
Analyst notes provide detailed line-item ranges for most categories and a clear operational profile (continuous monitoring in a public park), enabling reasonable mid-point estimates; uncertainty remains around optional land purchase, incident frequency/severity, and variable legal/land costs, so confidence is not high.
← SCP-6374 ↑ All SCPs SCP-6376 →