SCP-562 Euclid ~ medium confidence
SCP-562
Expected annual
$10.2M
One-time setup
$8.0M
Annual recurring
$9.9M
Personnel
20
Initial one-time setup and R&D (~$8.03M) are dominated by contingency reserves, lab/R&D and equipment; recurring annual operations (~$9.9M/year) are driven by staff wages, outreach/settlement payments, covert liaison, and field/recovery operations.
🏗️ One-Time Capital Costs Total: $8.0M
Contingency Reserve $5.0M
[#19] Emergency/incident reserve to cover large-scale leaks, diplomatic incidents, or other high-cost events.
Initial Research And Lab Setup $1.6M
[#3, #10, #17, #18] ML model & dataset build (#3), BSL-2 lab upgrades and instruments (#10), behavioral study design (#17), and countermeasure R&D setup (#18).
Outreach Program Development $500K
[#5] Curriculum development and pilot for European internet-safety outreach (age 13–22).
Facilities $350K
[#1, #9] Office fitout and secure communications (#1) plus vault fitout for evidence conservation (#9).
Equipment $320K
[#4, #8, #11, #20] Dark-web tooling (#4), vehicles and drones (#8), cold-storage hardware (#11), and initial data-storage hardware (#20).
Legal Entity Setup $200K
[#22] One-time costs to create shell companies, NGOs, and insurance/legal obfuscation structures.
Registry Tooling $10K
[#16] Initial tooling for monitoring and submitting aliases to public registries.
🔄 Annual Recurring Costs Total: $9.9M/yr
Outreach Programs $2.0M/yr
[#5] Regional rollout and ongoing internet-safety training, trainers, materials, and monitoring impact.
Settlements And Family Payments $2.0M/yr
[#14] Annual contingency/reserve for family/hush payments, relocation, and witness management tied to discovered cases.
Staff Wages $1.6M/yr
[#1, #2, #3] Salaries and travel budget for centralized project office (#1), core containment & investigations team (8 FTEs, #2), and cyber-monitoring/analytics staff (#3).
Research And Monitoring $1.5M/yr
[#3, #6, #10, #17, #18, #23] Cloud/compute for analytics (#3), forensic pathology & specialist analyses (#6), laboratory recurring costs and scientist salaries (#10), behavioral field research (#17), countermeasure trials (#18), and psychological support program costs (#23).
Logistics And Transport $975K/yr
[#7, #8, #21] Field search & recovery operations including helicopter/ground deployments (#7), vehicle maintenance/fuel (#8), and travel/lodging/per-diem for cross-border investigations (#21).
Cover Story And Legal $750K/yr
[#12, #13] Legal acquisition costs, retained counsel, cross-border data requests and PR/cover-up operations (takedowns, decoy stories) (#12, #13).
Liaison And Influence $550K/yr
[#15] Retainers, back-channel payments, and covert liaison with police, coroners, forestry services across jurisdictions.
Financial Obfuscation And Shell Maintenance $150K/yr
[#22] Compliance, accounting, and maintenance fees for shell companies and obfuscated funding channels.
Supplies And Consumables $100K/yr
[#25] Field and office consumables, PPE, drone batteries, fuel, courier fees, etc.
Audit And Oversight $75K/yr
[#24] Annual internal audit, OPSEC review, and red-team assessments.
Facilities Maintenance $65K/yr
[#9, #11] Conservator contracts and storage maintenance (#9) plus cold-storage power/maintenance (#11).
Opsec And Alias Operations $60K/yr
[#4] Ongoing costs for sockpuppet accounts, proxies, and access to closed communities.
Data Hosting And Archival $40K/yr
[#20] Long-term hosting, encrypted backups, and archival maintenance for chat logs and evidence.
Registry Maintenance $30K/yr
[#16] Ongoing administrative and filing costs to maintain alias entries on public registries.
Cost Scenarios
📊 Baseline (baseline) $9.9M/yr
87.0% probability / year
Normal year with expected ongoing operations and no major incidents.
routine recoveries regular outreach and monitoring no large leaks or legal crises
🚨 Minor Incident $10.4M/yr
10.0% probability / year +$500K vs baseline
Localized PR leak or a cluster of discoveries requiring emergency response, extra legal fees and rapid field deployments.
small media leak unexpected cluster of discovered corpses targeted legal dispute
🚨 Major Breach $14.9M/yr
2.0% probability / year +$5.0M vs baseline
Significant public exposure or multi-country legal battle that demands replenishing contingency, large settlements, and expanded operations.
large public disclosure cross-border legal/diplomatic escalations coordinated leak of evidence
🚨 Political Exposure $19.9M/yr
1.0% probability / year +$10.0M vs baseline
High-profile political or diplomatic incident involving state actors requiring maximal emergency funding and long-term remediation.
diplomatic scandal nation-state investigation large-scale protests/leaks
👥 Personnel 20 total
Role Count Notes
Program Manager / Administrative Staff 3 [#1] Two program managers plus administrative support for the centralized project office.
Lead Investigator 1 [#2] Lead investigator for containment & investigations team.
Security Officer / Field Agent 3 [#2] Field agents for incident response and recoveries.
Cyber Investigator 2 [#2] Cyber-investigators handling liaison and forensic analysis.
Cyber Analyst 4 [#3] Analysts performing continuous monitoring of chatrooms and forums.
ML Engineer 1 [#3] ML engineer developing classifiers and models for detection.
Forensic / Forensic Liaison 2 [#2] Admin/forensic liaisons coordinating autopsies and cross-border chain-of-custody.
Research Scientist 3 [#10] Laboratory scientists for honey, microbiome, textiles, and residue analysis.
Conservator / Specialist 1 [#9] Conservator contractor for artifact/clothing conservation and cataloging.
📋 Confidence Notes
Most line items include analyst-provided estimates allowing moderate confidence in totals; uncertainties remain around ranged items (R&D effectiveness, contingency sizing, frequency of high-cost incidents) so overall confidence is medium.
← SCP-561 ↑ All SCPs SCP-563 →