← SCP Cost Explorer Read on SCP Wiki ↗
SCP-3540 Euclid ~ medium confidence
SCP-3540
Expected annual
$23.0M
One-time setup
$6.8M
Annual recurring
$22.9M
Personnel
116
Initial one-time setup ~ $6.75M driven by R&D and lab/observation suite buildout; recurring annual operations ≈ $22.86M driven primarily by embedded agents, legal/PR cover, and per-municipality injection/operations.
🏗️ One-Time Capital Costs Total: $6.8M
Initial Research And Lab Setup $6.0M
[#10, #15, #20] Major R&D program initial capital (#10: $5,000,000), lab fit-out (#15: $500,000), observation/long-term study suite setup (#20: $500,000).
Equipment $750K
[#3, #12, #16, #17, #1] Drone fleet purchase + training (#3: $250k), injection equipment kits (#12: $50k), vehicle purchases (#16: $300k), secure comms/server hardware (#17: $100k), software/data license/setup option (#1: $50k).
Facilities $0
[]
🔄 Annual Recurring Costs Total: $22.9M/yr
Staff Wages $13.1M/yr
[#1, #7, #8, #20] Intelligence & location-analysis team (6 FTEs ≈ $600k/yr), embedded agents in local authorities (100 agents ≈ $12,000,000/yr), cyber/disinfo technical/content team (~$300k/yr), long-term study staff (~$200k/yr).
Contingency Reserve $3.8M/yr
[#22] Rapid-response / emergency reserve (≈20% of baseline operational subtotal).
Cover Story And Legal $2.8M/yr
[#9, #14, #21] Public relations / community event subsidies (~$1.5M/yr), legal retainer + per-municipality hush/indemnity funds (~$1.1M/yr), evidence/media remediation baseline (~$200k/yr).
Injection Operations $1.2M/yr
[#12] Water-supply/property-level injection operations, technician teams, vehicles, and local payments (~$1.25M/season midpoint of $0.5M–$2.0M).
Supplies And Consumables $500K/yr
[#11] Compound production & per-season QC / vialing and consumables for delivery operations (~$500k/season).
Research And Monitoring $500K/yr
[#10, #15, #13] Ongoing R&D refinement and QA (~$200k/yr), lab analyses (~$200k/yr), public-health monitoring baseline (~$100k/yr).
Aerial Ops $300K/yr
[#3, #4] Drone flight operations (pilots, maintenance ~$100k/yr) and optional manned ISR charters (~$200k/yr when used).
Satellite Imagery $200K/yr
[#2] Commercial satellite tasking and archive access for season (~$200k/yr).
Ground Surveillance $200K/yr
[#5, #6] Per-property covert camera installation and monitoring for October (~$2k/property → $200k/season for 100 properties). Baseline patrol posture cost included here; continuous 12-hr guarding is not included in this baseline.
Facilities Maintenance $74K/yr
[#15, #18] Secure storage & climate control (~$50k/yr) and property boarding/utility payments for monitored properties (~$24k/yr).
It And Data Storage $60K/yr
[#17] Cloud hosting, secure backups, and maintenance (~$5k/month → $60k/yr).
Personnel Training $50K/yr
[#19] Annual training, SOP revision, and exercise costs (~$50k/yr).
Logistics And Transport $24K/yr
[#16] Vehicle fuel and routine maintenance for covert vans (~$24k/yr).
Continuous Onsite Guards $0/yr
[#6] Optional continuous 12-hr guard posture NOT included in baseline; if implemented for 100 sites would add ~ $1,800,000/season.
⚡ Cost Scenarios
📊 Baseline (baseline) $22.9M/yr
94.5% probability / year
Normal operational year with planned monitoring, injection ops at targeted properties, disinformation/PR, and no major public exposures.
planned seasonal operations no major incidents routine monitoring and PR
🚨 Minor Incident $23.9M/yr
5.0% probability / year +$1.0M vs baseline
Localized adverse medical reactions or small-scale media exposure requiring emergency medical response, targeted legal settlements, and intensified remediation/PR.
localized adverse reactions viral local media coverage small legal settlement
🚨 Major Breach $32.9M/yr
0.5% probability / year +$10.0M vs baseline
Wide public exposure or mass contamination event causing large-scale medical response, multi-million-dollar litigation, and national-level media remediation.
mass exposure national media coverage large-scale litigation / remediation
👥 Personnel 116 total
Role Count Notes
Embedded Agent / Asset 100 [#7] One embedded agent per affected municipality (100 municipalities assumed); fully-burdened cost basis used in staff_wages.
Intelligence Analyst / GIS Specialist 6 [#1] Six FTEs (4 analysts, 1 GIS specialist, 1 manager) for location analysis and watchlist maintenance.
Cyber / Disinformation Operator 8 [#8] Technical/operators and content staff for real-time CMS/social media intervention (6–10; midpoint used).
Research Scientist / Long-term Study Staff 2 [#20] Staff supporting behavioral studies and long-term monitoring; recurring staff costs included in staff_wages.
📋 Confidence Notes
Estimates are based on analyst assumptions (100 affected properties) and midpoints for many ranges; primary drivers (embedded agents, R&D, legal risk) are well-identified but per-property scale, vendor pricing, and legal outcomes are uncertain, yielding medium confidence.
← SCP-3539 ↑ All SCPs SCP-3541 →