SCP-3316 Euclid ~ medium confidence
SCP-3316
Expected annual
$19.4M
One-time setup
$19.4M
Annual recurring
$19.1M
Personnel
97
Initial capital for property control, lab build-out and contingency reserves (~$19.5M) with large annual recurring costs driven mainly by nightly perimeter/security, amnestic administration, victim medical compensation and monitoring (~$19.1M/yr).
🏗️ One-Time Capital Costs Total: $19.4M
Contingency Reserve One Time $10.0M
[#24] One-time emergency/rapid-response reserve fund for mass exposure escalation.
Facilities $5.3M
[#8, #11] Property acquisition / control and secure vault build-out (purchase of multiple sites and vault construction).
Initial Research And Lab Setup $2.5M
[#9, #23, #5] BSL-2 ocular pathology lab setup, specialized re-implantation/microsurgery rigs, and optional amnestic compounding facility build-out.
Equipment $1.4M
[#2, #10, #16, #18, #19] Nighttime surveillance hardware installation, freezers/containment units, vehicle purchases (covert & medical), secure communications hardware and initial IT/hardware development.
Pr And Media Setup $125K
[#7] Initial creative/legal setup for misinformation/PR campaign.
Training Program Setup $125K
[#12] Initial development of training & certification programs (amnestic administration, ocular trauma triage, covert ops).
🔄 Annual Recurring Costs Total: $19.1M/yr
Victim Medical Care $4.5M/yr
[#15] Routine victim medical care, surgeries, prosthetics, rehabilitation, and private settlements to avoid public inquiry.
Supplies And Consumables $4.3M/yr
[#5, #17, #19, #20] Amnestic procurement and per-dose administration costs, biohazard waste disposal and PPE, ongoing IT/hosting operations for false records, community cover materials and campaign buys.
Staff Wages $4.2M/yr
[#1, #3, #4, #9] Ongoing salaries for monitoring analysts, rotating nightly security/guards, rapid-response retrieval/medical teams, and research staff payroll.
Cover Story And Legal $4.0M/yr
[#6, #7, #13, #14, #21] Ongoing medical-record cover-ups/payments to hospitals/clinicians, media buys and misinformation operations, legal retainers/FOIA response, informant/liaison stipends, and insurance/indemnity reserve allocations.
Research And Monitoring $1.3M/yr
[#9, #12, #23] Recurring research costs (reagents, sequencing), recurring training/certification refreshers, and ongoing re-implantation experimental program costs.
Logistics And Transport $350K/yr
[#16, #27] Fleet fuel/maintenance/insurance for ambulances/covert vehicles and nightly low-visibility lighting/temporary road-closure logistics.
Counter Surveillance $175K/yr
[#25] Personnel vetting, counter-surveillance sweeps, background checks and operational security measures.
Facilities Maintenance $170K/yr
[#2, #10, #11] Camera/sensor maintenance and data storage, cold-storage/freezer maintenance, vault security/audit upkeep.
Regulatory And Travel Control $90K/yr
[#26] Administrative staffing and liaison costs to regulate Foundation travel and manipulate permits/inspections as needed.
Staff Wellness And Rotation $70K/yr
[#22] Mental-health services, counseling, and staff rotation/hiring to mitigate trauma and turnover.
Cost Scenarios
📊 Baseline (baseline) $19.1M/yr
94.0% probability / year
Normal year with recurring containment operations, nightly perimeter work, routine research and regular administration/legal activity; no large public exposure.
routine_nightly_operations no_public_disclosure
🚨 Minor Incident $21.1M/yr
5.0% probability / year +$2.0M vs baseline
Localized public awareness event (viral clip or small whistleblower) requiring targeted emergency amnestics, an intensified PR push and limited settlements.
localized_video small_whistleblower minor_media_exposure
🚨 Major Breach $39.1M/yr
1.0% probability / year +$20.0M vs baseline
Significant public discovery or mass exposure requiring large-scale amnestic operations, major emergency PR/legal campaign, mass settlements and possible relocation.
viral_mass_exposure large_scale_whistleblowing government_inquiry
👥 Personnel 97 total
Role Count Notes
Security Officer / MTF Agent 55 [#3, #25] Rotating nightly guards for perimeter/cordons plus counter-surveillance personnel.
Monitoring Analyst 6 [#1] 24/7 OSINT, watchdesk and social-media/911 monitoring team (4–8 FTE noted; midpoint used).
Rapid Response Team (Medics / Technicians / Drivers) 12 [#4, #16] Retrieval teams, ambulance/van crews, medics and technicians for site retrievals and amnestic administration.
Research Scientist 6 [#9, #23] Ocular pathology and experimental research leads.
Research Technician / Lab Staff 8 [#9, #23] Lab technicians handling sequencing, histology, cryostorage and experiment support.
Medical Officer / Nurse 8 [#5, #4] Nursing staff and medical oversight for amnestic administration and post-care monitoring.
Site Director / Administrative Staff 2 [#13, #26] Project head, legal/administrative liaison and regulatory coordination staff.
📋 Confidence Notes
Analyst notes provide many line-item ranges and operational requirements, but large ranges (especially for amnestic administrations, property costs and contingency responses) create significant uncertainty. Estimates use midpoints and conservative assumptions; actual costs could vary materially with choice of property strategy, event frequency, and scale of emergency responses.
← SCP-3315 ↑ All SCPs SCP-3317 →