← SCP Cost Explorer Read on SCP Wiki ↗
SCP-676 Euclid ~ medium confidence
SCP-676
Expected annual
$6.2M
One-time setup
$10.4M
Annual recurring
$6.0M
Personnel
23
Total one-time capital is approximately $10.42M driven primarily by site acquisition, contingency/reserve funds, and major infrastructure (water storage, generators). Annual operating costs are roughly $5.95M driven mainly by staff wages, contingency reserves, and ongoing monitoring/pumping/maintenance.
🏗️ One-Time Capital Costs Total: $10.4M
Major Contingency Reserve $5.0M
[#28, #20] Up-front major contingency / capital reserve fund for catastrophic remediation, large-scale repairs or buyouts (lower bound allocation within recommended range).
Site Acquisition And Shell Corp $1.6M
[#1] Purchase/long-term lease of property (capital) plus initial shell-corporation setup/legal/accounting startup fees.
Facilities $700K
[#2] Chain-link perimeter fencing (7 km), gates, signage and installation labor; includes related small site civil works.
Backup Water Storage $700K
[#7] Tanks, pumps and installation sized for a conservative/medium low-flow reserve (two 1,000 m3+ tanks and controls).
Generators $500K
[#9] Grid connection hardware plus multiple industrial generators, transfer switches and fuel storage.
Infrastructure Shoring $500K
[#23] Small localized road/bridge/culvert reinforcement to mitigate immediate geological risk.
Pumping Redundancy $400K
[#8] Distributed pumps, pipework, solenoid valves and automated injection points along the stream.
Vehicles $320K
[#17] Purchase of field vehicles (3–6 trucks/ATVs/tracked vehicles; mid-range estimate used).
Initial Research And Lab Setup $300K
[#11] Initial seismic/subterranean monitoring array installation and first geophysical surveys (GPR/airborne LiDAR baseline).
Equipment $150K
[#10] Flow/thermal/camera monitoring network initial equipment and installation; ancillary sensor hardware.
Drones $100K
[#14] Initial durable inspection UAV fleet (thermal and visible).
Secure Data Center $75K
[#16] On-site/off-site secure server hardware, encryption appliances and initial secure communications setup.
Incident Command Plan $50K
[#22] Development and first full drill for incident command / evacuation plans.
Ppe Initial $50K
[#21] Initial PPE kits for field staff (per-staff kits aggregated).
🔄 Annual Recurring Costs Total: $6.0M/yr
Staff Wages $2.7M/yr
[#3, #4, #5, #24] Wages + benefits for on-site security (10 guards), rapid-response engineers/technicians (6), scientific staff (4), and administrative/site management staff (3).
Reserve Pool $1.0M/yr
[#20] Annual allocation to an insurance-equivalent liquid reserve (10–30% of operating budget recommendation; mid-range allocation).
Grouting Contingency Reserve $500K/yr
[#12] Annualized contingency set-aside for borehole drilling, grout injection and emergency stabilization (averaged reserve for as-needed interventions).
Containment R And D $300K/yr
[#26] Ongoing containment R&D, experimental budgets and allowance for equipment losses in experimental failure.
Research And Monitoring $210K/yr
[#10, #11] Data hosting/cloud servers, sensor replacements, and recurring geophysical survey budget (annualized mapping/survey work).
Disposable Probes $200K/yr
[#15] Budget for single-use/hardened probes and sacrificial instrumentation; highly variable depending on research cadence.
Research Consumables $125K/yr
[#5] Consumables and field testing budget for researchers (sacrificial probes, field kits; probes often destroyed).
Cover Story And Legal $100K/yr
[#19] PR/legal retainer, outreach to local government, and routine cover-story maintenance.
Rapid Response Equipment Reserve $100K/yr
[#4] Tools, heavy-equipment standby costs and consumable reserves for rapid-response teams.
Power Infrastructure Maintenance $100K/yr
[#9] Fuel, generator maintenance and scheduled load tests.
Logistics And Transport $60K/yr
[#17] Vehicle fuel, routine maintenance and transport logistics (field operations).
Environmental Compliance $60K/yr
[#18] Ongoing environmental monitoring, legal retainer and compliance testing under cover story.
Shell Corp Maintenance $50K/yr
[#1] Ongoing shell-corp registration, filings, address/mail handling, nominee services and legal/accounting retainer.
Security Training And Equipment $50K/yr
[#3] Annual training, weapons/armour upkeep and equipment replacement for security staff.
Pumping Redundancy Maintenance $50K/yr
[#8] Annual maintenance and testing of redundant pump injection points and controls.
Secure Data Operations $50K/yr
[#16] Hosting, connectivity and periodic security audits for classified data operations.
Forensic Disposal $50K/yr
[#27] Forensic analysis of destroyed equipment, controlled disposal and accounting/write-offs to maintain cover story.
Facilities Maintenance $40K/yr
[#2] Annual inspections, repairs and small capital maintenance for perimeter fencing, gates and site facilities.
Vegetation Clearance $35K/yr
[#6] Contractor mowing/clearance of 7 ha channel multiple times per year (4×/yr estimate).
Dredging Retainer $35K/yr
[#13] Standing contract retainer for dredging/debris-removal crews; per-event mobilization costs billed separately as incidents.
Backup Pumping Operation $30K/yr
[#7, #25] Pumping power, testing and operational electricity/fuel for backup water injection (baseline low-to-moderate run).
Drones Consumables $30K/yr
[#14] Consumables and replacement UAV units lost during inspections/testing.
Administrative Overhead $30K/yr
[#24] Office supplies, procurement, accounting and minor administrative expenses.
Energy $30K/yr
[#25] Baseline monitoring power and low-level pump energy costs (separate from diesel generator fuel/maintenance).
Supplies And Consumables $25K/yr
[]
⚡ Cost Scenarios
📊 Baseline (baseline) $6.0M/yr
82.0% probability / year
Normal year with routine operations, monitoring, maintenance, and planned R&D expenditures; no major incidents or large stabilization interventions.
routine_operations scheduled_maintenance no_major_breach
🚨 Minor Incident $6.3M/yr
15.0% probability / year +$300K vs baseline
Localized obstruction or equipment loss that requires mobilization of dredging crews, probe replacements, small repairs and limited legal/cover payouts.
channel_blockage probe_destruction small_localized_sinkhole
🚨 Major Breach $13.5M/yr
3.0% probability / year +$7.5M vs baseline
Significant subterranean collapse / large-scale geotechnical failure requiring major grouting/drilling interventions, infrastructure repair, evacuation support and large legal/PR expenses.
large_geotechnical_failure municipal_investigation sinkhole_series
👥 Personnel 23 total
Role Count Notes
Security Officer / MTF Agent 10 [#3] 24/7 armed guard coverage (three shifts) with supervisors; headcount used in wage estimate.
Engineer / Maintenance (Rapid-response) 6 [#4] Hydraulics, geotechnical and heavy-equipment technicians on-call for pump/pipe failures and stabilization.
Research Scientist 4 [#5] Geologists, hydrologists and researchers conducting mapping and containment R&D.
Administrative Staff 3 [#24] Site manager, procurement/accounting and administrative support (includes site lead within this count).
📋 Confidence Notes
Analyst notes are detailed and provide per-item ranges, but the single largest driver (unknown stream flow rate and unpredictable subterranean channel behavior) creates substantial uncertainty in sizing tanks, pumping and major geotechnical remediation; therefore confidence is medium.
← SCP-675 ↑ All SCPs SCP-677 →