← SCP Cost Explorer Read on SCP Wiki ↗
SCP-1858 Euclid ~ medium confidence
SCP-1858
Expected annual
$29.9M
One-time setup
$255.4M
Annual recurring
$27.2M
Personnel
36
One-time capital and containment construction costs are dominated by building a dedicated smallsat constellation and installing hardened infrastructure (~$196M one-time). Recurring costs are driven by liability/property-damage reserves, frequent road repairs from ~17 activations per year, and ongoing surveillance/operations (~$27.2M/yr baseline).
🏗️ One-Time Capital Costs Total: $255.4M
Equipment $176.1M
[#3, #4, #5, #9, #10, #11, #16, #17, #19, #21, #22, #23, #24] Dedicated smallsat constellation CAPEX, alternative surveillance hardware (aerostats/HALE), sensor network, drones, EOD robots, data-storage hardware, PR initial funds, power/comm installs, initial training/PPE, contingency reserve, alternate-routes monitoring installs, and cybersecurity appliances (midpoint estimates).
Contingency Reserve $55.0M
[#22] One-time reserved contingency fund (midpoint of analyst range).
Facilities $19.0M
[#1, #2, #8, #18, #20, #26] Legal/right-of-way and physical closure, hardened shelters, traffic reroute upgrades, reinforcement and potential demobilization; summed midpoints of provided ranges.
Public Relations Initial $2.8M
[#17] Initial cover-story / local buy-in expenditures (included in equipment total above; separated for traceability).
Alternate Routes Monitoring Install $1.2M
[#23] Install costs for selected alternate-route monitoring (included in equipment total above; listed separately for audit).
Monitoring Center Setup $625K
[#5] Remote operations / monitoring center setup (consoles, secure comms, backup power).
Initial Research And Lab Setup $600K
[#15] Laboratory setup, instruments and materials for containment R&D (midpoint of analyst range).
Initial Training Ppe $175K
[#21] Initial specialized responder training and PPE purchase (midpoint).
🔄 Annual Recurring Costs Total: $27.2M/yr
Cover Story And Legal $11.4M/yr
[#13, #14, #17] Annual property-damage/compensation reserve, insurance and legal defense/litigation contingency, and ongoing PR/cover-story expenditures (midpoint sums).
Road Repairs Annual $4.7M/yr
[#12] Road and infrastructure repairs per collision at midpoint ($275,000/event) × ~17 events/yr.
Dedicated Smallsat Ops $3.0M/yr
[#3] Annual operations for a self-owned smallsat constellation (midpoint of analyst range); baseline surveillance choice in this estimate.
Staff Wages $2.9M/yr
[#5, #6, #7, #10, #15, #25] Staffing for monitoring center operators/analysts, roadway inspectors, security guards, drone/EOD operators, research personnel wages portion, and program management (wage component estimates).
Facilities Maintenance $1.3M/yr
[#2, #8, #18, #19, #20] Barrier and shelter maintenance, increased maintenance on reroute routes, power/utility upkeep and small reinforcement maintenance (midpoint sums).
Alt Surveillance Ops $1.2M/yr
[#4] Operations for aerostats/HALE UAVs as partial/augmentative persistent surveillance (midpoint).
Research And Monitoring $600K/yr
[#9, #15, #16] Non-wage research consumables, high-speed sensor maintenance and secure archival/cloud storage operations (midpoint sums).
Alternate Routes Surveillance $600K/yr
[#23] Annual surveillance/ops for regional monitoring of alternate likely re-manifestation roads (midpoint).
Eod Event Consumables $510K/yr
[#11, #12] Consumables per EOD/forensic event estimated at midpoint ($30,000/event) × ~17 events/yr.
Monitoring Center Ops $375K/yr
[#5] Non-wage operations & IT/comm continuity costs for the monitoring center (backup power, comm links, software ops).
Logistics And Transport $208K/yr
[#6, #7, #10] Inspection vehicles fuel/maintenance, security vehicle allowances, and basic drone transport/ops logistics.
Cybersecurity Ops $200K/yr
[#24] Annual infosec, audits, and secure-communications operations (midpoint).
Drone Ops Maintenance $138K/yr
[#10] Fleet maintenance, spare airframes and batteries (midpoint).
Supplies And Consumables $60K/yr
[#6, #21] Inspection consumables, refresher training and PPE replacement (midpoint estimates).
Leased Satellite Isr $0/yr
[#3] Leased ISR option acknowledged but not selected in baseline; represented as alternate scenario 'leased_isr'.
⚡ Cost Scenarios
📊 Baseline (baseline) $27.2M/yr
83.0% probability / year
Normal operational year using dedicated smallsat constellation for persistent surveillance; regular activations and repairs handled within planned budget.
dedicated_smallsat_in_use no major urban manifestation standard 17 activations/year
🚨 Leased Isr $51.7M/yr
5.0% probability / year +$24.5M vs baseline
Operational choice to lease persistent high-end ISR instead of operating a dedicated smallsat constellation, increasing annual surveillance costs substantially.
policy_decision_to_lease_ISR emergency short-term ISR leasing
🚨 Minor Incident $32.2M/yr
10.0% probability / year +$5.0M vs baseline
A single escalatory manifestation on a more populated/critical road causes above-average damage, additional cleanup, and settlements beyond reserves.
urban_re-manifestation major infrastructure damage additional legal settlements
🚨 Major Breach $77.2M/yr
2.0% probability / year +$50.0M vs baseline
Catastrophic urban manifestation with mass casualties, major infrastructure destruction, emergency ISR leasing, and large legal/compensation payouts.
urban_mass_casualty_event critical infrastructure damage widespread secondary explosions
👥 Personnel 36 total
Role Count Notes
Security Officer / MTF Agent 10 [#7] 6–12 guards plus supervisors to enforce closures and respond to breaches; fully-burdened staff cost included in staff_wages.
Monitoring Center Operator / Analyst 10 [#5] 24/7 remote surveillance operators and analysts; wages included in staff_wages.
Roadway Inspector 4 [#6] Four inspectors performing 48-hour inspection program; wages included in staff_wages.
Research Scientist 4 [#15] Research staff supporting containment R&D; wage component included in staff_wages and research_and_monitoring budgets.
EOD / Robotic Operator 2 [#11] Operators for remote manipulators and robotic cleanup; wages included in staff_wages and consumables in eod_event_consumables.
Drone Pilot / UAV Operator 2 [#10] Pilots/operators for rapid-assessment drone fleet; wages and ops included in staff_wages and drone_ops_maintenance.
Engineer / Maintenance 2 [#9, #19] Engineers for sensor network, power and comms maintenance; wages included in staff_wages and facilities_maintenance.
Program Director / Administrative Staff 2 [#25] Program management and interagency liaisons; wages included in staff_wages.
📋 Confidence Notes
Midpoint estimates used for wide analyst ranges; major uncertainties include the chosen surveillance architecture (leased ISR vs owned smallsats), legal/compensation volatility, and exact per-event repair/compensation magnitude, so confidence is medium.
← SCP-1857 ↑ All SCPs SCP-1859 →