SCP-1766 — SCP-1766 | Cost Breakdown

Read on SCP Wiki ↗

SCP-1766 Euclid ~ medium confidence

SCP-1766

Expected annual

$38.9M

One-time setup

$166.4M

Annual recurring

$37.5M

Personnel

Estimated one-time capital costs are dominated by ground jammer network construction, UAV development and pod integration (~$166.4M); recurring annual costs (baseline) are driven by legal/compensation reserves, operations staffing, research, and equipment operations (~$37.55M/yr). Main cost drivers are ground-network capital, contingency reserves, and annual legal/response expenditures.

🏗️ One-Time Capital Costs Total: $166.4M

Ground Jammer Network $80.0M

[#6] Ground-based high-power VHF jammer network across multiple sites (10–30 sites; $20M–$300M); mid-range network capital used.

Uav Dev And Procurement $36.0M

[#5] R&D (~$10M–$50M) plus initial fielding (20 UAVs ~$2M–$10M); combined development + procurement recorded as one-time capital.

Initial Contingency Fund $20.0M

[#21] Initial contingency/escalation fund (recommended $10M–$200M); seed/reserve funding recorded as one-time.

Equipment $12.0M

[#2] Airframe integration of jamming pod (retrofit) for 4 aircraft estimated $4M–$20M; equipment/core pod + integration cost recorded here.

Initial Research And Lab Setup $10.0M

[#20] Initial comprehensive research program and lab/instrument setup estimated at $2M–$50M; mid-range used.

Facilities $4.0M

[#8] Hardened Secure Operations/Command Center build-out estimated at $1M–$10M; mid-range build-out cost used.

Decommissioning Reserve $1.5M

[#25] Decommissioning/remediation reserve per network (aggregate for expected site count).

Training Setup $1.2M

[#17] Initial comprehensive training/exercise program setup $0.5M–$2M.

Detection System $1.0M

[#7] Detection, monitoring and automated alerting systems one-time development/integration $250k–$2M.

Equipment Purchase And Vehicles $500K

[#19] Initial secure vehicles/equipment purchase estimated $100k–$1M.

Regulatory One Time Filing $150K

[#24] One-time filings and studies for frequency coordination $50k–$250k.

🔄 Annual Recurring Costs Total: $37.5M/yr

Cover Story And Legal $11.0M/yr

[#12, #13] Legal, settlements, victim compensation and media suppression/PR reserve. Combined baseline annual reserve chosen from reported $5M–$100M and PR $0.2M–$5M.

Contingency Reserve Contribution $5.0M/yr

[#21] Annual contribution to contingency/escalation reserve (maintaining a multi-million dollar reserve over time).

Research And Monitoring $4.5M/yr

[#14, #20] Investigations/forensics and ongoing research programs combined; investigations $0.5M–$3M/yr and research R&D ops $1M–$10M/yr.

Staff Wages $3.0M/yr

[#4] Dedicated alert posture staffing incremental overtime/backfills/allowances estimated $1M–$5M/yr.

Jamming Pod Maintenance $2.0M/yr

[#3] Jamming pod maintenance/spares for 4-aircraft fleet estimated $0.8M–$3.2M/yr; mid-range used.

Ground Jammer Ops $2.0M/yr

[#6] Operating costs for ground jammer network (power, site staff, leases) $0.5M–$5M/yr.

Medical And Sar $2.0M/yr

[#11] Medical, SAR, casualty management baseline planning reserve; single serious incident costs can be much higher.

Air Intercept Flight Hours $1.2M/yr

[#1] Dedicated interceptor flight-hours: 40hours/year @ ~$30k/hr = ~$1.2M/yr (20 activations assumed).

Facilities Maintenance $1.0M/yr

[#8] Secure Operations/Command Center operating costs (staffing, utilities, security) $0.5M–$2M/yr.

Uav Operations $1.0M/yr

[#5] UAV sortie operations, maintenance and spares estimated $1k–$5k per sortie; aggregated annual ops estimate for supplemental UAV fleet.

Field Response $1.0M/yr

[#10] Field response teams (amnestics, interviews, relocation) annual program estimate $100k–$3M/yr.

Faa Liaison $750K/yr

[#15] FAA/ATC coordination liaison office staffing and reimbursements $200k–$2M/yr.

Training And Exercises $500K/yr

[#17] Ongoing training/exercises annual costs $0.2M–$1M/yr.

Energy And Power $500K/yr

[#18] Electricity and backup power for ground jammer sites aggregated across network; airborne power included in flight-hour costs.

Community Relations $500K/yr

[#22] Community relations and rehabilitation baseline program $200k–$1M/yr.

Detection System Ops $300K/yr

[#7] Hosting, updates and analyst costs for monitoring system $100k–$500k/yr.

Cybersecurity $300K/yr

[#16] Cyber/social-media takedown and monitoring tools $100k–$1M/yr plus per-event budgets.

Supplies And Consumables $200K/yr

[#9] Amnestic drug acquisition and per-dose consumables; annual drug and admin costs estimated ~$115k–$315k/yr.

Logistics And Transport $200K/yr

[#19] General equipment storage/logistics and transport baseline operations $50k–$500k/yr (core logistics baseline).

Equipment Logistics Ops $200K/yr

[#19] Ongoing equipment storage, transport, and logistics operations $50k–$500k/yr.

Personnel Medical Surveillance $200K/yr

[#23] Medical surveillance and indemnities for exposed personnel $50k–$500k/yr.

Regulatory Fees $200K/yr

[#24] Annual spectrum coordination/legal fees $50k–$500k/yr.

⚡ Cost Scenarios

📊 Baseline (baseline) $37.5M/yr

83.0% probability / year

Normal year with routine monitoring, operations, training, and modest incident load without major collisions or large public exposure.

routine_activations no_major_public_exposure

🚨 Minor Incident $40.0M/yr

15.0% probability / year +$2.5M vs baseline

One or more medium-scale incidents (e.g., GA collisions or multiple activations) requiring additional intercepts, field responses, investigations, and modest legal/PR spikes.

single_mid-air_incident localized_media_leak multiple_scrambles

🚨 Major Collision $87.5M/yr

2.0% probability / year +$50.0M vs baseline

A major commercial-airliner collision or multi-fatality event triggering large emergency response, major legal settlements, wide media exposure and significant contingency drawdown.

commercial_airliner_collision mass_fatalities public_exposure

👥 Personnel 42 total

Role	Count	Notes
Pilots (Interceptor Squadron)	12	[#4] Pilots assigned to interceptor squadron on heightened standby; headcount consistent with 24/7 coverage and surge rotations.
Avionics / Groundcrew / Technicians	12	[#4] Ground maintenance and avionics staff to support rapid launches and pod maintenance; overtime/backfills included in staffing cost.
Mission Planners / Analysts	4	[#4] Mission planning, EW systems integration support and sortie coordination for interceptor teams.
Field Response Team Members	8	[#4] Field teams for amnestic administration, interviews, witness handling and relocation; staffing level supports multiple simultaneous incidents.
Operations Center Staff	6	[#4] Secure Ops/Command Center operators, watchstanders and liaison coordinators supporting 24/7 monitoring and FAA/USAF coordination.

📋 Confidence Notes

Analyst notes provide detailed line-item ranges, enabling midpoint estimates; however large ranges for capital projects, legal exposure and incident frequency create meaningful uncertainty. Key sensitivities are incident rate and whether expensive ground-network mitigation is chosen.

← SCP-1765 ↑ All SCPs SCP-1767 →