SCP-8836 Euclid ~ medium confidence
SCP-8836
Expected annual
$7.8M
One-time setup
$5.2M
Annual recurring
$7.6M
Personnel
50
One-time setup costs for shelters, vehicles, secure facilities and contingency reserves are approximately $5.23M; ongoing annual operations, staffing, influence/cover-up and response costs drive a recurring budget of roughly $7.60M, with embedded personnel and cover-up/influence being the largest recurring expense categories.
🏗️ One-Time Capital Costs Total: $5.2M
Facilities $1.9M
[#1, #15, #37] Construction/renovation of ~10 municipal shelters ($1.5M) and a dedicated amnestic/clinical facility ($400k). Item #37 (initial setup summary) is referenced here for auditability.
Contingency Reserve Capital $1.0M
[#35] Emergency contingency/legal reserve for large incidents or rapid escalations ($1,000,000).
Vehicles And Mobile Units $740K
[#3, #13, #27] Purchase/retrofit of 3 mobile clinic vans ($240k), rapid-response/secure vans and field equipment ($200k), and broader transportation fleet for shelters/teams ($300k).
Equipment $710K
[#11, #30, #22] Procurement/installation of surveillance hardware/CCTV ($500k), secure servers/encrypted comms ($200k), and specialized toys/AV/enclosure ($10k).
Legal And Influence Setup $350K
[#6, #24] Initial anti-cruelty lobbying/NGO front setup and vetting/seed funding ($250k) plus initial legal retainers/document fabrication systems ($100k).
Initial Research And Lab Setup $300K
[#19] Secure lab space and instrumentation for anomalous behavioral/linguistic study outfitting ($300k).
Infiltration And Identity Setup $200K
[#9] Deep-cover training, identity fabrication, relocation and initial placement disbursements for embedded agents ($200k).
Training Development $25K
[#33] Initial development of training modules for handling, non‑provocation policy, and clandestine evidence handling ($25k).
🔄 Annual Recurring Costs Total: $7.6M/yr
Staff Wages $2.5M/yr
[#8, #14, #4, #12, #20] Salaries and living allowances for ~20 embedded agents and related personnel (#8), rapid-response field team salaries (#14), contracted vets/clinic staff for mobile clinics (#4), surveillance operators/analysts (#12), and research staff (#20).
Cover Story And Legal $1.4M/yr
[#17, #7, #25] Continuous cover-up and influence operations ($1,000k/yr), ongoing legislative advocacy/lobbying ($200k/yr), and external legal counsel/liaison ($250k/yr).
Supplies And Consumables $1.1M/yr
[#16, #18, #21, #23, #26, #29, #34] Amnestic/medical per-incident consumables and aftercare ($300k), routine veterinary care ($200k), interaction supplies/treats ($5k), mortuary/family support ($200k), public-health/zoonosis programs ($150k), psychological care/witness compensation ($150k), and ongoing staff training consumables ($50k).
Administrative Overhead $991K/yr
[#36, #38] Centralized administrative overhead (~15% of recurring program budget) to cover procurement, accounting, permits, and miscellaneous unforeseen recurring costs; item #38 (recurring summary) is referenced here for auditability.
Facilities Maintenance $700K/yr
[#2] Operating costs for 10 shelters including utilities, basic repairs and non-staff facility expenses ($700k/yr).
Outreach And Adoption $600K/yr
[#5, #10, #32] Foster/adoption campaigns and outreach ($150k), education and school programs ($150k), and community grants/municipal partnership program ($300k).
Logistics And Transport $200K/yr
[#28] Fuel, insurance, repairs and maintenance for transportation fleet ($200k/yr).
Data Systems Maintenance $50K/yr
[#31] Hosting, cyber-security, translators/analysts, and data access fees for case management and incident tracking ($50k/yr).
Research And Monitoring $0/yr
[]
Cost Scenarios
📊 Baseline (baseline) $7.6M/yr
87.0% probability / year
Normal year with steady operations, no major incidents beyond routine activations and standard program costs.
routine operations no large-scale incidents steady incident rate
🚨 Minor Incident $7.9M/yr
10.0% probability / year +$350K vs baseline
Localized spike in malicious animal abuse incidents requiring additional amnestic deployments and increased rapid-response activity and cover-up.
clustered abuse incidents multiple small deployments
🚨 Major Breach $12.1M/yr
2.0% probability / year +$4.5M vs baseline
Large multi-site manifestation event or sustained campaign causing mass-casualty activations, requiring extensive amnestic, emergency response and contingency fund drawdowns.
multi-city manifestations high incident tempo major emergency operations
🚨 Political Exposure $11.6M/yr
1.0% probability / year +$4.0M vs baseline
Significant political or media exposure requiring large-scale lobbying, legal defense, payouts, and expanded influence operations to preserve cover story.
major leak or media investigation political prosecution or public scandal
👥 Personnel 50 total
Role Count Notes
Embedded Agent / Civilian Asset 20 [#8] Twenty embedded Foundation assets placed in municipal offices; count is explicit in analyst notes and matches the $800,000/yr salary allowance (~$40k/agent).
Security Officer / Rapid Response Team 15 [#14] Field investigators/security/medics/amnestic techs funded under rapid-response recurring budget (~$600k/yr).
Research Scientist 4 [#20] Linguist, ethologist, anthropologist and anomaly specialist roles covered by the research staffing budget (~$650k/yr total including fieldwork).
Surveillance Operator / Analyst 6 [#12] Operators and analysts for CCTV/drone feeds and analytics funded under surveillance recurring budget (~$300k/yr).
Mobile Clinic Staff (vets/techs) 5 [#4, #3] Contracted vets and technicians operating mobile spay/neuter clinics funded under mobile clinic operating budget (~$200k/yr); capital vans referenced in #3.
📋 Confidence Notes
Estimates are order-of-magnitude, regionally adjusted and provided by the analyst; many line items (cover-up, incident rate, political resistance) are highly variable and dependent on local conditions, producing moderate confidence in totals.
← SCP-8835 ↑ All SCPs SCP-8838 →