SCP-3166 — SCP-3166 | Cost Breakdown

Read on SCP Wiki ↗

SCP-3166 Euclid ~ medium confidence

SCP-3166

Expected annual

$6.6M

One-time setup

$5.6M

Annual recurring

$6.2M

Personnel

Initial one-time startup/capital costs are approximately $5.6M, driven primarily by a contingency reserve, equipment and lab fit-out; baseline annual recurring costs are roughly $6.16M/yr, driven by staff wages, media funding/legal, and logistics.

🏗️ One-Time Capital Costs Total: $5.6M

Contingency Reserve $3.0M

[#18] Liquid emergency fund reserved for large-scale containment failures or urgent media interventions.

Equipment $1.2M

[#10, #11, #13, #20, #22, #23, #7] MTF vehicle/equipment outfitting, commercial freezers/frozen lasagna setup, specialized containment crates/equipment, secure IT hardware, vehicle fleet purchase, PPE/field kit, and media monitoring dashboard/hardware.

Initial Research And Lab Setup $650K

[#14, #16] Forensic/pataphysical lab fit-out and amnestic production facility setup.

Front Company Acquisition $200K

[#2] One-time acquisition/incorporation of 2–4 shell companies (mid-range estimate).

Embedded Agent Cover Creation $160K

[#4] One-time recruitment and cover/resume creation for 4 embedded agents.

Memetic Tooling Training $100K

[#5] One-time tooling/training for memetic/content insertion team.

Legal Pr Retainer $100K

[#17] One-time legal/PR retainer and initial cover-up setup.

Facilities $60K

[#21] Safehouse retrofit costs for 1–3 safehouses (assumed 2).

Cyber Ops Setup $50K

[#6] One-time technical setup for covert delivery infrastructure and secure tools.

Training Simulator Setup $50K

[#19] Initial curriculum and simulator build for memetic safety and baiting protocols.

Archival Setup $50K

[#26] One-time setup for long-term archival/digital preservation.

Permits Compliance Setup $25K

[#29] One-time compliance setup and permit fees.

Media Monitoring Dashboard $0

[]

Incinerator Purchase $0

[#12] Incinerator purchase option considered; baseline uses contractor disposal so no purchase budgeted.

Audit Escalation Setup $0

[#28] Emergency escalation protocols funded from contingency; no separate one-time setup budgeted here.

Large Scale Media Production $0

[#25] Large film/TV production budgets are contingency spend (scenario-driven); not budgeted as baseline one-time cost.

🔄 Annual Recurring Costs Total: $6.2M/yr

Staff Wages $4.0M/yr

[#4, #5, #6, #8, #10, #14, #15, #16, #1, #9] Salaries and benefits for embedded operatives, memetics/research staff, cyber/operators, surveillance investigators, MTF-equivalent personnel, forensic researchers, medical staff, amnestic administration staff, and program management/overhead.

Cover Story And Legal $1.1M/yr

[#3, #24, #17, #2] Direct funding to media ventures, cultural engagement/fanbase programs, annual legal/PR spend and settlements, and front-company maintenance fees.

Logistics And Transport $340K/yr

[#11, #22, #21, #12] Refrigerated transport and distribution, vehicle fuel & maintenance, safehouse leases/utilities, and recurring disposal/contractor decontamination costs.

Supplies And Consumables $214K/yr

[#5, #14, #11, #23, #16] Creative/production budgets, research consumables, ongoing frozen lasagna procurement, PPE/field consumables, and per-treatment amnestic supply costs.

Training And Exercises $100K/yr

[#19] Annual training, rehearsals, and memetic safety exercises.

Large Media Contingency $100K/yr

[#25] Small annual reserve for rapid-response media buys; major campaigns triggered as scenarios.

Research And Monitoring $90K/yr

[#7, #8, #26] Media monitoring/social listening subscriptions, surveillance data subscriptions, and archival maintenance.

Secure It $50K/yr

[#20] Recurring hosting, encryption services, backups, and IT maintenance.

Psychological Support $50K/yr

[#27] Mental-health services, debriefs, and monitoring for embedded personnel.

Audit And Escalation Reviews $50K/yr

[#28] Independent reviews and regular evaluations of containment status.

Front Company Maintenance $40K/yr

[#2] Annual legal/state filings, registered agent fees, and trademark monitoring for shell companies.

Permits And Compliance $20K/yr

[#29] Annual permits, environmental fees, and regulatory compliance costs.

Facilities Maintenance $15K/yr

[#13] Annual maintenance for specialized containment/disposal equipment and minor facility upkeep.

⚡ Cost Scenarios

📊 Baseline (baseline) $6.2M/yr

80.0% probability / year

Normal year with routine monitoring, expected manifestations handled by field teams, regular media funding and maintenance of covers.

routine_manifestations steady_media_management

🚨 Minor Incident $6.7M/yr

15.0% probability / year +$460K vs baseline

Above-normal manifestation frequency or a small public exposure requiring extra cleanup, amnestics, and PR response.

multiple_manifestations localized_public_exposure increased_amnestic_treatments

🚨 Major Breach Media Crisis $13.6M/yr

5.0% probability / year +$7.4M vs baseline

High-profile public breach with viral coverage, large settlements, and urgent large-scale media/memetic interventions to stabilise public sentiment.

high_profile_public_breach viral_media_coverage litigation_and_settlements

👥 Personnel 41 total

Role	Count	Notes
Security Officer / MTF Agent	10	[#10] Rapid-response tactical team (8–12 personnel; assumed 10).
Embedded Operative / MTF Agent	4	[#4] Agents embedded in publishers/partners (3–6; assumed 4).
Research Scientist	4	[#14] Forensic and pataphysical research staff (3–6; assumed 4).
Memetics Researcher / Creative Team	5	[#5] Memetic design, graphic design, legal/creative liaisons (team estimate).
Cyber/IT Operator	3	[#6, #20] Cyber/ops and secure IT staffing to manage delivery/monitoring infrastructure.
Investigative Analyst / Surveillance	4	[#8] Protective surveillance investigators and analysts (3–6; assumed 4).
Medical Officer / EMT	3	[#15, #16] On-call medics and amnestic administration personnel.
Protection Detail / Bodyguard	2	[#9] Personal protection for high-risk individuals (1–3 guards assumed 2).
Program Management / Administrative Staff	3	[#1] Administration, accounting, audits, HR and coordination staff.
Maintenance / Logistics Drivers	3	[#11, #22] Drivers and logistics staff for refrigerated transport, vehicles, and safehouse support.

📋 Confidence Notes

Estimates are based on analyst ranges and mid-point selections; many items (media production, contingency drawdowns, incident frequency) have high volatility, so figures are order-of-magnitude with moderate uncertainty.

← SCP-3165 ↑ All SCPs SCP-3167 →