SCP-279 Euclid ? low confidence
SCP-279
Expected annual
$107.5M
One-time setup
$30.2M
Annual recurring
$104.3M
Personnel
72
Estimated one-time setup costs are moderate (~$30.2M) while recurring annual costs are large (~$104.3M/yr), driven primarily by civilian compensation, provisioning/logistics, and sustained staffing/security. Major one-time items are contingency/reserve and escalation planning funds; ongoing costs are dominated by payments to civilians and continuous operations.
🏗️ One-Time Capital Costs Total: $30.2M
Escalation Infrastructure Planning $20.0M
[#26] Contingent worst-case planning/infrastructure budget (evacuation, specialized containment) held as one-time allocation.
Incident Response Reserve $3.0M
[#23] One-time rapid-response reserve fund to be drawn on for immediate incident surges.
Long Term Civic Projects Seed $2.0M
[#24] Seed funds for civic/infrastructure projects used as political cover and long-term local engagement.
Equipment $1.6M
[#3, #4, #5, #6, #13, #14, #18] Town-wide cameras, server hardware, unmarked vehicle purchases, communications equipment, freezers/vault hardware, initial PPE, and generators (one-time equipment purchases and installs).
Legal Contingency And Reserves $1.0M
[#21] One-time legal retainers and contingency reserve for lawsuits/indemnities.
R And D Initial $1.0M
[#22] Initial seed R&D program for sensors, tracking and restraint research.
Public Cover Story Initial $750K
[#9] Initial PR/legal campaign payments and one-time payments to secure gag orders/official cooperation.
Initial Research And Lab Setup $600K
[#12] BSL-2/3 lab capability, pathology setup and initial sequencing/autopsy equipment.
Facilities $200K
[#4] Ops-room / monitoring center buildout and minor facility modifications for secure operations.
Training Program Initial $125K
[#20] Initial training program development and initial exercises for tails, vanish contingencies, and escalation protocols.
🔄 Annual Recurring Costs Total: $104.3M/yr
Civilian Compensation $36.0M/yr
[#7] Direct household/business compensation to maintain compliance and economic stability (example: 6,000 households × $500/mo = $36M/yr).
Provisioning And Supplies $36.0M/yr
[#8] Ongoing provisioning: food, medical supplies, deliveries and subsidized utilities for restricted populace (order-of-magnitude based on partial/full provisioning).
Opportunity Cost Subsidy $20.0M/yr
[#25] Partial subsidy of regional economic impacts (Foundation-funded portion of lost commerce/tax revenue).
Staff Wages $6.4M/yr
[#1, #2, #4, #10, #11] Salaries/benefits for field tailing teams, perimeter/security personnel, monitoring analysts, clinicians, and medics (annualized).
Housing And Billets $1.5M/yr
[#17] Temporary lodging/leasing costs for deployed staff and embedded contractors.
Cover Story And Legal $1.1M/yr
[#9, #21] Ongoing payments to officials, legal retainers, PR operations and quiet liaison costs.
R And D Recurring $1.0M/yr
[#22] Ongoing R&D program to develop tracking, detection, and non-lethal mitigation tools.
Logistics And Transport $475K/yr
[#5, #19] Vehicle maintenance/fuel for tails and costs for secure convoys/escort logistics.
Supplies And Consumables $375K/yr
[#12, #14, #15] Consumables: per-sample sequencing/analysis budget, PPE replacements, and routine hazardous-waste disposal costs.
Facilities Maintenance $300K/yr
[#3, #4, #13, #18] Maintenance and utilities for cameras/monitoring center, sample storage power/maintenance, and generator upkeep.
Medical Contract Retainer $300K/yr
[#11] Hospital/trauma care retainers and agreements for emergency care and specialized treatment.
Media Monitoring And Redaction $300K/yr
[#16] Social/media monitoring platform, takedown operations, and IT staffing for rapid redaction.
Research And Monitoring $200K/yr
[#4, #16, #22] Ongoing monitoring software, analytics, small recurring research/analysis budgets and memetic/redaction tooling updates.
Forensic Cleanup $200K/yr
[#15] Contracted remediation crews, decontamination and hazardous waste disposal for incidents.
Communications Services $60K/yr
[#6] Recurring satellite/secure comms lines, SIMs, and maintenance contracts.
Training And Drills $60K/yr
[#20] Ongoing refresher training, drills, and contingency planning exercises.
Cost Scenarios
📊 Baseline (baseline) $104.3M/yr
80.0% probability / year
Normal, ongoing containment year with no major incidents; standard operations, civilian compensation, provisioning, and routine R&D.
steady_surveillance regular_provisioning no_major_exposures
🚨 Minor Incident $109.3M/yr
15.0% probability / year +$5.0M vs baseline
Localized exposure or breach that is contained quickly but requires surge cleanup, additional amnestics/legal payouts, and short-term increased provisioning.
local_exposure media_report_leak small_scale_breach
🚨 Major Breach $154.3M/yr
5.0% probability / year +$50.0M vs baseline
Significant security breach or incident leading to extended emergency operations, full lockdown escalation, large legal/compensation payouts, and major R&D/containment actions.
mass_exposure sustained_public_attention escalation_to_broad_lockdown
👥 Personnel 72 total
Role Count Notes
Field Agent / MTF 10 [#1] Agents assigned to continuous tails (10 agents as per staffing estimate).
Field Supervisor 2 [#1] Supervisors/shift leads for tailing teams.
Perimeter Security / Contractor 40 [#2] Local perimeter, checkpoint and roving patrol personnel (continuous coverage ~30–60; midpoint used).
Research Scientist / Analyst 6 [#4] Monitoring center analysts and researchers (4–8 FTE; midpoint used).
Clinical Psychologist / Counselor 10 [#10] Psychological operations and counseling staff (8–12 clinicians; midpoint used).
Medical Officer / Paramedic 4 [#11] On-call medics and emergency medical responders (4 medics).
📋 Confidence Notes
Estimates rely on many uncertain variables: actual population/area of D███, chosen level/duration of lockdown, whether Foundation subsidizes full economic impact, frequency/severity of incidents, and uncertain R&D/escalation costs. SCP's anomalous behavior and memetic complications further reduce cost certainty.
← SCP-278 ↑ All SCPs SCP-280 →