← SCP Cost Explorer Read on SCP Wiki ↗
SCP-2358 Euclid ~ medium confidence
SCP-2358
Expected annual
$51.4M
One-time setup
$52.8M
Annual recurring
$49.0M
Personnel
139
Estimated one-time setup/capital costs are roughly $52.8M driven by R&D, central lab buildout, and a contingency reserve; ongoing annual operations are ~ $48.98M/yr driven primarily by continuous human observers, MTF staffing, mnestic production, counter‑mnestic intelligence, and cover/PR/legal budgets.
🏗️ One-Time Capital Costs Total: $52.8M
Large Contingency Reserve Initial $20.0M
[#25] Strategic large contingency reserve allocation (mass exposure, global leak, or rapid mass mnestic distribution).
Initial Research And Lab Setup $15.5M
[#4, #11] One-time mnestic R&D development (formulation, trials setup) and central lab buildout with core scientific instruments and starting materials.
Legal Reserve Pool $5.0M
[#14] One-time reserve/severance/settlement pool to cover potential large litigations or hush-money payments.
Facilities $4.8M
[#1, #11, #16, #18] Secure on-site observation hubs (three sites), satellite lab buildouts, initial urban perimeter/traffic redirection installations, and one-time generator purchases for 3 sites; estimates combine per-site lease/build variance and satellite lab capital.
Equipment $3.7M
[#3, #7] Initial tactical/MTO equipment and vehicle/armored courier acquisitions (MTF kit, covert fleet initial purchases).
Mnestic Production Setup $2.5M
[#5] Initial secure production line setup, QC, packaging infrastructure for Class-W doses (facility/line setup or contracted covert production startup).
Communications Infra $500K
[#8] One-time secure communications and encrypted relay infrastructure, initial cyber-ops staging hardware.
Ppe Initial $300K
[#12] Initial purchase of specialized PPE and monitoring wearables for on-site personnel across three sites.
Archival Systems One Time $300K
[#17] One-time setup of secure archival and memetic-safe documentation systems.
Training Development $250K
[#13] One-time creation of specialist curriculum, simulation room buildout and initial training materials.
🔄 Annual Recurring Costs Total: $49.0M/yr
Staff Wages $15.5M/yr
[#2, #3] Continuous observer teams (45 observers across 3 sites) and MTF salaries (60 personnel), plus research, medical, engineering and administrative on-payroll wages; fully-burdened estimates per analyst notes.
Cover Story And Legal $7.3M/yr
[#8, #9, #14, #20, #24] Ongoing secure digital suppression ops, municipal cooperation payments/cover-story budgets across three cities, legal retainers, diplomatic liaison costs, and recurring false-project/advertising budgets.
Counter Mnestic Intel $6.0M/yr
[#10] Recurring covert intelligence operations, infiltration, surveillance, clandestine seizures and counter‑mnestic disruption activities in the three major urban centres.
Research And Monitoring $5.1M/yr
[#4, #11, #17] Ongoing mnestic R&D (trials, formulation improvements), central/satellite lab operational costs and secure archival maintenance.
Supplies And Consumables $3.1M/yr
[#5, #12] Annual mnestic production consumables, QC supplies, packaging, cold-chain logistics and recurring PPE replacement/maintenance.
Hazard Pay And Insurance $3.0M/yr
[#19] Hazard pay multipliers, life/disability insurance, and agent compensation for mnestic-exposed staff (20–50% uplift on payroll as per notes).
Medical And Casualty Care $2.0M/yr
[#6] Routine neuro/psych monitoring, outpatient and inpatient care capacity, and readiness for serious treatment cases (baseline recurring care).
Public Compensation Fund $2.0M/yr
[#22] Ongoing public compensation/economic mitigation funds for affected local businesses to maintain cover and avoid inquiry.
Contingency Replenishment $2.0M/yr
[#25] Recurring replenishment allowance for the strategic contingency reserve as used over time.
Emergency Response Readiness $1.0M/yr
[#15] On-call evacuation teams, covert ambulances readiness, temporary closures logistics, and rapid-deploy public safety contingencies.
Logistics And Transport $800K/yr
[#7, #15] Fleet operations, covert vehicle maintenance, routine charters/airlifts for specialists, and logistical support for rapid responses.
Facilities Maintenance $400K/yr
[#7, #16, #18, #1] Ongoing maintenance for hubs, perimeter/urban engineering redeployments, generator maintenance and utilities upkeep for 3 sites.
Training And Simulation $300K/yr
[#13] Ongoing refresher training, simulation upkeep, and curriculum refreshes for mnestic exposure protocols.
Counter Intel Legal Risk Mitigation $300K/yr
[#23] Oversight committees, clandestine IRB-like reviews, compliance administration and legal risk mitigation for human-subject mnestic operations.
Forensics And Cleanup Reserve $200K/yr
[#21] Recurring budget to cover incident forensics, crime‑scene cleanup and evidence destruction on a per-incident expected basis.
⚡ Cost Scenarios
📊 Baseline (baseline) $49.0M/yr
85.0% probability / year
Normal year of operations with continuous monitoring and routine research; no major incidents or large reserve drawdowns.
continuous monitoring no major public incident routine R&D and ops
🚨 Minor Incident $51.0M/yr
10.0% probability / year +$2.0M vs baseline
Localized public exposure or small-scale incident requiring targeted MTF action, medical treatment, forensics and limited compensation or legal action.
single-site exposure small public incident targeted legal/PR response
🚨 Major Breach $69.0M/yr
3.0% probability / year +$20.0M vs baseline
Significant containment breach or coordinated civilian mnestic release requiring large MTF operations, mass mnestic distribution, major legal settlements and PR effort.
multi-person exposure sustained public attention large interdiction operation
🚨 Catastrophic Breach $129.0M/yr
2.0% probability / year +$80.0M vs baseline
Mass exposure or global leak forcing large-scale emergency mnestic distribution, international crisis management, and major use of contingency reserves.
mass exposure international media leak full contingency deployment
👥 Personnel 139 total
Role Count Notes
Observer (mnestic‑treated) 45 [#2] 15 observers per site × 3 sites; fully-burdened costs assumed per analyst note.
Security Officer / Support (on-site) 12 [#2] ~3–4 security/support per site to accompany observer teams.
MTF Agent (Epsilon-7) 60 [#3] Dedicated MTF force for monitoring, interdiction and raids as per analyst note.
Research Scientist 8 [#4] R&D team for mnestic formulation and trials; salaries included in staff_wages and research recurring.
Medical Officer 6 [#6] On-site medical/psych staff for continuous monitoring, treatment and casualty care.
Engineer / Maintenance 3 [#7, #18] Facility and fleet maintenance, generators and utilities upkeep.
Administrative Staff 4 [#9, #14] Administrative, PR liaison and legal admin to coordinate cover stories and municipal cooperation.
Site Director / Executive Staff 1 [#1, #11] Executive oversight for central coordination and containment policy.
📋 Confidence Notes
Analyst notes provide detailed line-item ranges and drivers (personnel, mnestic production, counter-intel, cover budgets) but uncertainty remains due to variable city-level costs, unknown frequency/severity of incidents, and wide R&D/contingency ranges.
← SCP-2357 ↑ All SCPs SCP-2359 →