SCP-5343 EUCLID ~ medium confidence
SCP-5343
Expected annual
$5.8M
One-time setup
$2.9M
Annual recurring
$5.7M
Personnel
26
Initial capital investment of approximately $2.94M (hardware, containment fit-out, contingency and legal/setup costs) with annual operating costs of roughly $5.69M driven primarily by specialist personnel, monitoring/takedown operations, medical/imaging support, and research/archival maintenance.
🏗️ One-Time Capital Costs Total: $2.9M
Equipment $1.3M
[#2, #3, #4, #11, #12, #13, #28, #30] Faraday bags/glovebox, air-gapped mobile testing bench hardware, spare device stock purchases, optional on-site CT scanner capital, PACS/server hardware, biobank freezer, transmission-prevention appliances, and secure jump-box/network hardware (capital purchases).
Contingency Reserve One Time $1.1M
[#25] One-time contingency/fail-safe reserve (capitalized contingency fund for catastrophic remediation or large settlements).
Legal One Time Actions $300K
[#8] One-time high-stakes legal/negotiation action budget (litigation or large takedown settlements / expensive single actions).
Initial Research And Lab Setup $150K
[#13, #22] Initial neuropathology/histology lab bench equipment and one-time SOP/training development costs associated with lab setup.
Operative Cover Setup $125K
[#7] One-time legal/cover/relocation/setup costs for embedded operatives and creation of cover identities / escalation channels.
Facilities $38K
[#1, #12, #17] Locker installation, archive room environmental/humidity controls and physical archive security fit-out (tamperproof mountings, humidity/temp control modifications).
Staff Clearances One Time $20K
[#21] One-time costs for security clearances, background checks and cover identity setup for key personnel.
🔄 Annual Recurring Costs Total: $5.7M/yr
Staff Wages $3.8M/yr
[#5, #6, #7, #9, #16, #20, #14] Salaries/benefits for digital forensics/reverse engineers, webcrawler analysts/devops, embedded operatives (liaison), on-call incident response team, medical/radiology specialists and nursing support, evidence/case-management staff, and psychology staffing for therapy programs.
Research And Monitoring $812K/yr
[#6, #18, #26, #27, #29, #13] Webcrawler cloud/storage costs, funded biomedical research program on temporal-lobe scarring, operations for maintaining the single operational copy, digital supply-chain mitigation subscriptions/services, D-class experimental program overhead, and recurring neuropathology/autopsy analysis budget.
Cover Story And Legal $350K/yr
[#8, #23] Annual legal counsel/negotiation budget and public-relations/cover-story maintenance (media buys, social-engineering removals).
Facilities Maintenance $294K/yr
[#1, #11, #12, #17, #24] Annual maintenance/calibration for containment locker, CT scanner service (if purchased), PACS/storage maintenance and archive environmental upkeep plus pro-rated site utilities/security/HVAC allocation.
Contingency Reserve Annual $150K/yr
[#25] Annual reserve contribution for unexpected exposures, emergency purges, or large-scale replacement/settlement needs.
Logistics And Transport $125K/yr
[#10] Field seizure incident logistics (agent travel, courier, evidence processing/shipping) budgeted as an annual program cost.
Supplies And Consumables $83K/yr
[#4, #14, #15, #19] Spare-device replacement/upgrades, recovered-memory therapy session costs (patient sessions), Class C amnestic stockpile/administration budget, and pathology/PPE/consumables for autopsies and histology.
Forensics Tools $30K/yr
[#5] Licenses and subscriptions for reverse-engineering and digital-forensics tooling (IDA/Hex-Rays, Frida, Burp Suite, etc.).
Secure Network Operations $30K/yr
[#30] Ongoing operations and maintenance for segregated networking, SIEM, jump-boxes and comms security.
Clearance Monitoring $10K/yr
[#21] Ongoing monitoring/renewal costs for staff security clearances and cover identity maintenance.
Cost Scenarios
📊 Baseline (baseline) $5.7M/yr
82.0% probability / year
Normal year: containment maintained, routine monitoring and case handling with no major incidents.
no_major_detections routine_confiscations scheduled_research_and_maintenance
🚨 Minor Incident $5.9M/yr
10.0% probability / year +$250K vs baseline
Localized detection requiring multiple seizures, a few outsourced scans/autopsies, short emergency legal/PR work and extra analysis.
localized_detection few_seizures targeted_takedown
🚨 Major Breach $8.2M/yr
3.0% probability / year +$2.5M vs baseline
Widespread platform resistance or public exposure requiring large-scale takedowns, legal settlements, contingency spending and surge staffing.
platform_resistance public_exposure mass_transmission
🚨 Research Scaleup $7.0M/yr
5.0% probability / year +$1.3M vs baseline
Decision year to purchase on-site CT capability and scale biomedical research (capital purchase + ramped program costs).
strategic_research_decision scale_up_funding in-house_imaging_deployment
👥 Personnel 26 total
Role Count Notes
Digital Forensics / Reverse-engineer 4 [#5] Mobile reverse engineers and forensic analysts (tools/licenses charged separately).
Webcrawler Analyst / DevOps 3 [#6] Analysts and devops staff operating continuous monitoring and parsing pipelines.
Embedded Operative / Liaison 3 [#7] Covert personnel placed within platform ecosystems to enable takedowns/purging.
Incident Response Team (on-call) 6 [#9] 24/7 rotation of sysadmins, mobile devs and communication specialists for rapid purge operations.
Medical Officer / Radiology / Neurology / Psychiatry / Nursing 6 [#11, #14, #16] Radiologists, neurologists, psychiatrists and nursing support for scans, therapy and monitoring.
Evidence / Administrative Staff 2 [#1, #20] Archivist and administrative staff maintaining chain-of-custody, records, and amnestic authorizations.
Engineer / Maintenance (network & secure labs) 2 [#30] Engineers maintaining segregated networking, SIEM, secure jump-boxes and lab hardware.
📋 Confidence Notes
Midpoint estimates were used across broad ranges in the analyst notes; personnel and operational choices (outsourcing vs capital purchase, number of operatives/MTF staffing) drive large variance. Item descriptions are well-specified but many ranges are wide, so confidence is medium.
← SCP-5342 ↑ All SCPs SCP-5344 →