SCP-2857 Euclid ~ medium confidence
SCP-2857
Expected annual
$2.0M
One-time setup
$1.9M
Annual recurring
$2.0M
Personnel
13
One-time capital and setup costs are modest (~$1.93M) driven by contingency reserves and research seed funding; recurring annual costs are dominated by personnel, MTF tasking, medical care and long-term monitoring (~$1.955M/yr).
🏗️ One-Time Capital Costs Total: $1.9M
Emergency Contingency Reserve $1.2M
[#16] One-time emergency contingency reserve for large-scale dependency / surge capacity.
Initial Research And Lab Setup $160K
[#18, #27] Initial laboratory testing & forensic analysis study (#18) and seed funding for remediation/cure research (#27).
Misc Contingency Reserve $150K
[#28] Miscellaneous contingency tranche (one-time reserve for unforeseen expenses).
Amnestic Initial Campaign $100K
[#12] One-time initial amnestic campaign / program startup costs.
Legal Cover Initial $85K
[#13] One-time legal/liaison/cover operations initial containment/cover expense.
Equipment $80K
[#7, #11, #20] Initial kitchen equipment and smallwares (#7), infusion pumps/durable medical equipment (#11), containment/bin purchase (#20).
Facilities $50K
[#1] Containment cell renovation including adjacent ventilated stainless-steel kitchen, pass-through, explosion-proof outlets, fire suppression, CCTV/audio modifications.
Public Relations Initial $28K
[#25] Initial public relations / misinformation campaign (one-time).
Equipment Capital Refresh $20K
[#21] One-time capital refresh / replacement cycle (kitchen appliances, medical device refresh).
Culinary Training $8K
[#5] Specialist training/consultation for culinary instructor and Site cook (one-time).
🔄 Annual Recurring Costs Total: $2.0M/yr
Staff Wages $455K/yr
[#3, #5, #10] Security personnel (#3), culinary staff wages (instructor + site cook) (#5), on-site medical staffing & monitoring (#10).
Mtf Tasking $350K/yr
[#4] Mobile Task Force (Epsilon-65) deployments, travel, per-diems and equipment for field surveillance and civilian follow-up.
Research And Monitoring $312K/yr
[#15, #18, #27] Surveillance & long-term monitoring of affected civilians (#15), periodic follow-up laboratory testing (#18), ongoing remediation research operations (#27 recurring).
D Class Provisioning $300K/yr
[#17] D-class housing & dietary provisioning (meals, supervision, containment for ~5 D-class as estimated).
Facilities Maintenance $205K/yr
[#2, #8] Pro rata Site-17 overhead allocation (facility maintenance, admin) (#2) and incremental utilities for refrigeration/cooking (#8).
Medical Iv Tpn Care $75K/yr
[#9] Recurring cost of IV/TPN nutrition and nursing for long-term dependent patients (program-level example for one long-term patient).
Psychological Services $60K/yr
[#23] Counseling, social work and reintegration services for affected civilians and coma survivors.
Logistics And Transport $30K/yr
[#19] Field operations & transport (vehicles, drivers, fuel, occasional air travel).
Cover Story And Legal $30K/yr
[#13] Ongoing legal/liaison/cover operations and local relations upkeep (recurring portion).
Civilian Instruction Program $30K/yr
[#14] Recurring costs to run civilian instruction courses (facility costs, instructor hours, materials, travel subsidies).
Amnestic Maintenance $25K/yr
[#12] Recurring amnestic re-treatments and administration to manage civilian behaviour (maintenance program).
Contingency Annual Allocation $25K/yr
[#16, #28] Annual allocation toward contingency/escalation expenses (smaller recurring reserve for unforeseen costs).
Equipment Maintenance $15K/yr
[#21] Annual servicing and maintenance of kitchen appliances, HVAC, CCTV, infusion pumps and refrigeration; spare parts and small replacements.
Supplies And Consumables $10K/yr
[#6] Ingredients & per-test consumables for SCP-2857-A preparations (groceries, cleaning, packaging) (#6).
It Documentation $9K/yr
[#24] Secure records maintenance, redaction, encrypted backups and archive costs for Document 2857-Lor and case files.
Waste Handling And Sanitation $8K/yr
[#20] Ongoing biohazard waste handling, sanitation, cleaning supplies and hazardous-waste pickups (recurring).
Translation Consultancy $6K/yr
[#26] Translation services and cultural consultancy for instructional materials and liaison.
Cultural Sourcing $5K/yr
[#22] Sourcing authentic ingredients and occasional imports for training and palate matching.
Public Relations Upkeep $5K/yr
[#25] Small recurring PR/messaging upkeep to maintain cover stories and limit exposure.
Cost Scenarios
📊 Baseline (baseline) $2.0M/yr
92.0% probability / year
Normal year with routine monitoring, scheduled tests and no major incidents.
routine containment operations scheduled tests and monitoring
🚨 Minor Incident $2.0M/yr
5.0% probability / year +$75K vs baseline
Localized exposure or small cluster of dependent civilians requiring extra MTF activity, supplemental amnestics and short-term medical support.
small local outbreak increased MTF surveillance additional amnestic treatments
🚨 Major Breach $3.0M/yr
2.0% probability / year +$1.0M vs baseline
Significant public exposure or breach that requires large-scale MTF deployment, public relations campaign, legal settlements and temporary mass feeding operations.
public breach/exposure legal/PR escalation mass outreach and temporary feeding
🚨 Catastrophic Dependency Surge $7.0M/yr
1.0% probability / year +$5.0M vs baseline
Rapid widespread dependency requiring mass medically-induced coma interventions, large-scale IV/ICU care and major emergency procurement.
mass spread of dependence multiple long-term ICU-level patients national/regional supply failure
👥 Personnel 13 total
Role Count Notes
Security Officer / Guard 4 [#3] Four full-time security guards in rotation to provide 24/7 coverage and supervise preparation events.
Site Cook / Culinary Instructor 2 [#5] One Level-0 culinary instructor for civilian training and one Site-17 cook proficient in Hainanese chicken rice.
Medical Officer 3 [#9, #10, #11] Physicians, nurses and anesthesiology staff for induction/maintenance of medically induced coma and monitoring.
Research Scientist 1 [#18, #27] Lead researcher for laboratory testing, forensic analysis and remediation research.
Lab Technician 1 [#18] Technician support for sample processing, microbial testing and archiving food samples.
Engineer / Maintenance 1 [#1, #7, #21] Facilities/maintenance engineer for kitchen systems, HVAC, refrigeration and equipment servicing.
Administrative Staff 1 [#2, #13] Administrative/liaison staff for site overhead allocation, legal liaison and cover story coordination.
📋 Confidence Notes
Analyst notes provide granular line items allowing mid-point estimates for most categories, but large uncertainty remains around the number of dependent civilians and likelihood/magnitude of surge events, so overall confidence is medium.
← SCP-2856 ↑ All SCPs SCP-2858 →