SCP-2255 Euclid ~ medium confidence
SCP-2255
Expected annual
$7.3M
One-time setup
$10.3M
Annual recurring
$7.1M
Personnel
48
One-time setup is approximately $10.3M driven by remote facility construction and relocation contingency; baseline recurring operations are roughly $7.03M/year driven by personnel, transport/fuel, and contingency/response reserves.
🏗️ One-Time Capital Costs Total: $10.3M
Facilities $6.0M
[#1, #2, #17] Remote station construction, dock/helipad, and one-time sewage system installation (site prep, reinforced platforms, marine finishes).
Relocation Planning Reserve $3.0M
[#28] One-time planning/reserve fund for potential escalation/relocation planning (planning reserve, not execution).
Equipment $745K
[#3, #5, #6, #9, #19, #20] Power generation & microgrid, desalination unit, communications hardware, secure vault, security hardware, onsite servers (one-time hardware and installation).
Initial Research And Lab Setup $495K
[#7, #8, #15] Meteorological/cloud monitoring instruments, botany/biology lab startup equipment, and horticulture nursery setup for research use.
Cover Story One Time $35K
[#23] One-time creation of fake company/records and initial cover-up setup.
Appraisal And Secure Handling One Time $30K
[#24] Initial appraisal, secure handling, and forensic testing budget for anomalous gemstones.
Initial Training Program $20K
[#26] Initial training program for ritual protocol / psychological screening procedures.
🔄 Annual Recurring Costs Total: $7.1M/yr
Staff Wages $2.8M/yr
[#10, #11, #16] Research staff salaries (L3/L2 payroll + benefits), security staff payroll (with rotation/hazard pay), and onsite medic salary (salaries only).
Logistics And Transport $1.7M/yr
[#4, #13, #17] Fuel procurement and shipping for generators/boats/helicopters, personnel/supply rotations (monthly ship + helicopter flights), and offshore waste transport/disposal.
Emergency Contingency Fund $600K/yr
[#21] Annual reserve/retainer for rapid response force, chartered vessels/aircraft on standby, salvage/containment incident funding.
Monetization Programs $550K/yr
[#24] Recurring budget for covert monetization/sequestration channels or secure disposition programs (operational costs and cover for monetization).
Cover Story And Legal $325K/yr
[#23, #27] Ongoing legal/PR/cover operations and archival/publication suppression budgets.
Supplies And Consumables $289K/yr
[#5, #8, #9, #14, #15] Freshwater consumables/maintenance, laboratory consumables/PPE/reagents, secure-item handling logistics, food provisioning & ritual consumables (hibiscus), horticulture operational supplies.
Research And Monitoring $162K/yr
[#7, #20, #25, #29] Instrument maintenance/calibration (meteorological/LIDAR), data storage/analysis maintenance, environmental impact monitoring, and external specialized testing contracts.
D Class Maintenance $136K/yr
[#12] Housing, food, supervision, medical basics, transfer/replacement administration for D-Class personnel.
Facilities Maintenance $125K/yr
[#18] Routine structural maintenance, anti-corrosion treatments, storm repairs, inspections.
Miscellaneous Contingencies $125K/yr
[#30] Discretionary fund for unforeseen clandestine expenses, local liaison/bribes, counter-espionage, storm replacements.
Medevac Retainer $100K/yr
[#22] Medevac contract retainer (per-call costs handled in incidents).
Communications Services $60K/yr
[#6] Satellite uplink subscriptions, encrypted data links, telemetry fees and comms service contracts.
Training And Psych Screening $40K/yr
[#26] Ongoing ritual protocol training, psychological screening, and refresher courses.
Security Maintenance And Ammunition $25K/yr
[#19] Security system maintenance, drone upkeep, armory upkeep, training ammunition and consumables.
Medical Supplies $24K/yr
[#16] Pharmaceuticals, PPE, first-aid supplies, and periodic health check consumables (excludes medic salary).
Relocation Execution Reserve $0/yr
[#28] Recurring budget for relocation execution not allocated unless relocation is triggered (placeholder).
Cost Scenarios
📊 Baseline (baseline) $7.1M/yr
86.5% probability / year
Normal operational year with no major incidents.
routine operations monthly rotations scheduled maintenance
🚨 Minor Incident $7.3M/yr
10.0% probability / year +$210K vs baseline
Localized incident requiring emergency response, extra medevacs, limited repairs and replacement equipment.
storm damage requiring repairs small containment/health incident increased evacuation/charters
🚨 Major Breach $9.5M/yr
3.0% probability / year +$2.5M vs baseline
Significant containment breach or prolonged hazardous behavior requiring extensive repairs, salvage, legal response, and possible temporary relocation.
SCP mobility beyond safe perimeter major equipment loss from storm large-scale contamination
🚨 Relocation Required $27.0M/yr
0.5% probability / year +$20.0M vs baseline
Catastrophic scenario where SCP-2255 or conditions force full relocation or construction of secondary containment (execution of relocation).
SCP becomes mobile beyond containment capabilities irrecoverable storm/structural destruction major political exposure
👥 Personnel 48 total
Role Count Notes
Research Scientist 12 [#10] Employed research staff (approx. 3 L3 + 9 L2 employed full-time to maintain rotations).
Security Officer / MTF Agent 15 [#11] Security staff employed to maintain five on-island officers with rotations and relief.
Medical Officer 1 [#16] Onsite medic (salary accounted in staff_wages).
Class-D Personnel 20 [#12] Twenty D-Class stationed on-island for daily operations and rituals (maintenance costs accounted separately).
📋 Confidence Notes
Analyst notes provide detailed line items and ranges enabling a consolidated estimate, but wide ranges on many items (fuel, transport, relocation) and the anomalous, potentially unpredictable behavior of SCP-2255 produce non-trivial uncertainty.
← SCP-2254 ↑ All SCPs SCP-2256 →