← SCP Cost Explorer Read on SCP Wiki ↗
SCP-3431 Euclid ~ medium confidence
SCP-3431
Expected annual
$4.8M
One-time setup
$5.5M
Annual recurring
$4.7M
Personnel
12
Initial one-time setup for a global surveillance/mitigation program is estimated at several million dollars, while steady-state annual operations are driven by staffing, travel/inspection visits, disinformation operations, and public mitigation staffing. Primary one-time drivers are surveillance hardware, sterilization infrastructure, contingency reserves, and research setup; primary recurring drivers are payroll, public mitigation staffing, and ongoing research/testing.
🏗️ One-Time Capital Costs Total: $5.5M
Equipment $2.3M
[#5, #8, #9, #6, #19, #20] Surveillance camera/sensor/NVR installs for sites, sterilization station hardware (UV cabinets), initial PPE kits, forensic editing workstations, rapid-response vehicle outfitting, and IT security/classified storage setup.
Media Legal Contingency Reserve $1.1M
[#23] One-time war chest for high-profile settlements/closure costs (midpoint of $250k–$2M).
Facilities $880K
[#10, #22] Small secure-room buildouts for regional hubs and initial public-facing mitigation infrastructure (barriers/signage) for high-traffic sites.
Legal Contingency Fund $550K
[#13] One-time litigation contingency fund (midpoint of $100k–$1M estimate).
Initial Research And Lab Setup $275K
[#12] Pilot veterinary/botanical research project and associated initial research equipment or consumables for a 12–24 month study.
Escalation Contingency Reserve $200K
[#25] One-time reserve for escalation/evacuation/relocation contingencies.
Case Database System $112K
[#1] One-time development/customization of a secure case database/web app (development cost midpoint of $75k–$150k).
Training Course Development $10K
[#17] One-time production of online training module assets and translations.
🔄 Annual Recurring Costs Total: $4.7M/yr
Public Mitigation Staffing $1.2M/yr
[#22] Recurring extra staffing to enforce visitor rules and paid seasonal staff at high-traffic cooperating sites (40 sites assumed).
Staff Wages $984K/yr
[#2, #4, #6, #7, #16, #24] Salaries & benefits for program staff: regional liaisons (2), Lone Pine agent (1), digital forensics/editors (3), disinformation/PR team (4), public health liaison (1), and 1 administrative FTE.
Administrative Overhead $609K/yr
[#24] Program-level back-office overhead estimated at 15% of recurring operating costs (finance, HR, procurement).
Research And Monitoring $470K/yr
[#11, #12, #18] Ongoing microbiological testing budget, veterinary/botanical research continuation, and tree-carving monitoring/remediation trials.
Logistics And Transport $275K/yr
[#3, #19] Annual inspection travel/lodging/per-diem for site visits and operational costs for rapid-response deployments.
Facilities Maintenance $265K/yr
[#10, #21] Maintenance/lease and service contracts for secure storage rooms and replacement/maintenance of sterilization/lab equipment and devices.
Cover Story And Legal $228K/yr
[#7, #13, #20] Legal retainer for international counsel and disinformation ad/placement budget to support cover narratives.
Training Delivery $150K/yr
[#17] Ongoing delivery/subsidy of in-person refreshers and local trainer support for ~150 sites.
Supplies And Consumables $120K/yr
[#5, #8, #9, #6] Surveillance storage bandwidth, sterilization consumables, PPE replacement consumables, and per-incident forensic editing contract costs.
Compensation Fund $65K/yr
[#14] Civilian reimbursement/restitution fund for replaced/stolen items and small hush payments (estimated midpoint).
It Security Ops $65K/yr
[#20] Enterprise IT security, encrypted comms, VPNs, and classified storage recurring service costs.
Medical Screening $60K/yr
[#15] STD & infectious disease screening budget for exposed civilians (~200 screens at $300 each).
Decommissioning Planning $50K/yr
[#25] Annual drills, planning, and contingency exercise budgets for potential escalations.
Case Database Operations $48K/yr
[#1] Hosting, backups, audit logging, translations and ongoing maintenance for the centralized case database.
Lone Pine Posting Ops $46K/yr
[#4] Non-salary operational costs for the Lone Pine on-site agent: housing, vehicle fuel/maintenance, insurance, misc.
Site Outreach Admin $22K/yr
[#2] Per-site outreach/admin costs (~$100–$200/site/yr for 150 baseline sites).
Public Health Program $10K/yr
[#16] On-call budgets and small payments to local clinics for walk-in testing and public health coordination.
⚡ Cost Scenarios
📊 Baseline (baseline) $4.7M/yr
82.0% probability / year
Normal year with scheduled inspections, routine research and outreach, and no major incidents.
no breaches routine operations scheduled research and maintenance
🚨 Minor Incident $4.9M/yr
15.0% probability / year +$200K vs baseline
Localized incident requiring extra travel, additional forensic editing, testing, and modest settlements.
small breach or high-localized media attention several civilian incidents requiring compensation and extra testing
🚨 Major Breach $6.2M/yr
2.0% probability / year +$1.5M vs baseline
Significant media/legal escalation with sustained public attention and emergency containment/relocation actions.
high-profile leaked footage litigation or forced public scrutiny requiring settlements/closures
🚨 Political Exposure $7.2M/yr
1.0% probability / year +$2.5M vs baseline
Severe exposure resulting in national-level investigations, major lawsuits, or temporary program shutdowns.
national political/media scandal court-ordered disclosures or large class-action suits
👥 Personnel 12 total
Role Count Notes
Liaison / Regional Coordinator 2 Regional outreach and permit handling; see item #2.
Lone Pine Agent / Field Operative 1 On-site monitoring at Lone Pine Koala Sanctuary; salary included in staff_wages. See item #4.
Digital Forensics / Editor 3 Evidence seizure and forensic editing staff; see item #6.
Disinformation / PR Team 4 Writers and social media operators for cover narratives; see item #7.
Public Health Liaison 1 Coordinates with local health authorities and testing; see item #16.
Administrative Staff 1 Finance/HR/procurement support allocated to the program; part of staff wages. See item #24.
📋 Confidence Notes
Analyst-provided ranges allow for mid-point estimates; many operational items are well-scoped (travel, hardware, staffing) but incident frequency/severity, public cooperation level, and site counts are uncertain, producing moderate confidence.
← SCP-3430 ↑ All SCPs SCP-3432 →