SCP-4429 Euclid ~ medium confidence
SCP-4429
Expected annual
$8.9M
One-time setup
$7.9M
Annual recurring
$7.8M
Personnel
20
Initial setup requires moderate one-time construction/equipment (~$7.9M) while recurring annual costs are driven primarily by amnesticization throughput and continuous monitoring/response (~$7.8M/yr); largest single recurring drivers are medical amnestic procedures and media monitoring/response.
🏗️ One-Time Capital Costs Total: $7.9M
Large Scale Exposure Reserve $5.0M
[#23] Reserved rapid-response contingency for large-scale public exposure (lower-bound reserve used here).
Facilities $1.5M
[#6, #17] Includes build-out of a temporary holding/processing wing (~$500k) and contingency relocation/setup (~$1,000,000).
Initial Research And Lab Setup $900K
[#8, #11, #22] Secure pharmacology lab set-up (~$150k), specialized research equipment (~$250k), and Phase I mass-countermeasure feasibility study (~$500k).
Equipment $378K
[#5, #12, #16, #24] Vehicle/equipment for rapid-response (~$200k), archive shelving & forensic equipment (~$52,500), surveillance/install (~$50k), IT setup (~$75k).
Covert Ops Startup $100K
[#13] One-time startup funds for covert ops/field investigations.
Training Curriculum One Time $10K
[#18] One-time curriculum creation for PR/media/venue training.
🔄 Annual Recurring Costs Total: $7.8M/yr
Amnesticization $2.5M/yr
[#7] Recurring clinical memetic amnestic procedures: $5k/subject × ~500 subjects/yr → $2.5M/yr.
Staff Wages $2.0M/yr
[#1, #2, #5, #10, #11] Salaries and benefits for embedded PR agents, close-protection/security detail, rapid-response staffing, social/media analysts, and primary research staff (aggregated).
Administrative Overhead $1.0M/yr
[#19] Program management, HR, accounting, procurement, and internal compliance (~15% of recurring pre-overhead budget).
Post Procedure Aftercare $500K/yr
[#9] Psychological aftercare and monitoring (~$1k/subject × 500 subjects).
Cover Story And Legal $375K/yr
[#14, #15, #25] Legal/PR retainer and incident response (~$250k), targeted takedowns/content removal (~$75k), and oversight/compliance advisory (~$50k).
Logistics And Transport $300K/yr
[#3, #17] Pre-interview vetting/background checks per appearance (~$100k) and safe-travel/safehouse incremental costs (~$200k/yr).
Medical Emergency Fund $250K/yr
[#21] Annual contingency fund for emergency medical treatment and short-term settlements.
Facilities Maintenance $240K/yr
[#6, #16, #20] Operations for holding facility (staff/utilities/consumables), surveillance/cloud storage maintenance, and site energy/HVAC/utilities.
Research And Monitoring $200K/yr
[#11] Lab consumables and research-specific recurring expenses (separate from staff wages).
Amnestic Stockpile Replenishment $100K/yr
[#8] Annual replenishment and QA for memetic pharmaceuticals/stockpile.
Social Media Monitoring $100K/yr
[#10] Software development/licensing for continuous internet/media monitoring.
Covert Ops Recurring $75K/yr
[#13] Annual budget for covert field investigations and surveillance operations.
Surveillance And Sweeps $62K/yr
[#4] Per-event security sweeps and electronic countermeasures (~$50k–75k/yr; midpoint used).
It Maintenance Soc $40K/yr
[#24] Secure databases, logging, SOC monitoring and IT maintenance.
Misc Consumables $38K/yr
[#26] Restraints, protective gear, medical disposables, forensic supplies, replacements.
Training Recurring $20K/yr
[#18] Ongoing training sessions and materials for PR/media staff and venue personnel.
Archive Maintenance $4K/yr
[#12] Climate-control and archival maintenance for evidence storage.
Supplies And Consumables $0/yr
[]
Savings From Low Risk $0/yr
[#27] Note on targeted containment strategy and baseline lower-scale budget expectations; no direct discount applied.
Cost Scenarios
📊 Baseline (baseline) $7.8M/yr
79.9% probability / year
Normal year with targeted containment, routine monitoring, and expected amnestic case load (~500 subjects).
No major public surge Standard number of appearances Targeted interceptions effective
🚨 Minor Incident $10.8M/yr
20.0% probability / year +$3.0M vs baseline
Localized surge in confrontations requiring expanded rapid-response and additional amnesticizations (e.g., higher per-event case load).
Multiple public incidents Clustered appearances with hostile subjects Spike in amnestic caseload
🚨 Mass Exposure $507.8M/yr
0.1% probability / year +$500.0M vs baseline
Wide-scale public exposure/trending event causing mass confrontations and necessitating large-scale intervention.
Viral global resurgence Mass trending on social platforms Failure of containment narratives
👥 Personnel 20 total
Role Count Notes
Embedded PR Agent 4 [#1] Four full-time Foundation agents embedded in PR firm (account handlers, liaisons).
Security Officer / MTF Agent 4 [#2] Close protection and plainclothes detail for appearances.
Rapid-Response Team Member 4 [#5] Field containment/amnesticization team members (staffing for rapid response).
Social Media Analyst 4 [#10] Analysts for continuous cultural/media monitoring and automated detection.
Research Scientist 3 [#11] Researchers studying propagation, countermeasures, and memetic protocols.
Lab Technician 1 [#11] Technician to support pharmacology/compounding and lab QA.
📋 Confidence Notes
Analyst notes include detailed line-item estimates for most categories, but several inputs (incident probabilities, scale of amnestic caseload changes, and large-scale remediation costs) are inherently uncertain due to memetic risk and public behavior; hence medium confidence.
← SCP-4428 ↑ All SCPs SCP-4430 →