← SCP Cost Explorer Read on SCP Wiki ↗
SCP-4362 Euclid ~ medium confidence
SCP-4362
Expected annual
$40.7M
One-time setup
$346.2M
Annual recurring
$34.9M
Personnel
23
Initial one-time capital of approximately $346.3M driven primarily by large contingency/reserve, replacement R&D, and partner-compensation risk; baseline annual operating costs are ~ $34.9M/yr driven by MTF operations, specialist staff wages, and ongoing remediation/monitoring.
🏗️ One-Time Capital Costs Total: $346.2M
Contingency Reserve $150.0M
[#24] Insurance/contingency reserve allocated for uncontrolled spread, emergency buys, black ops cleanup (20–30% style reserve; one-time set-aside).
Initial Research And Lab Setup $109.5M
[#3, #14, #18, #20, #23] Air-gapped compute/forensic sandbox setup, monitoring sensor/honeypot deployment, forensic artifact procurement, contingency 'kill-switch' R&D, and replacement R&D/instrumentation (aggregated research/lab program capital).
Partner Compensation And Replacements $50.0M
[#10] Compensation/subsidies to partner militaries and procurement of replacement non-anomalous kits (initial/lower-bound allocation for decommissioning incentives).
Remediation Campaign Initial $15.0M
[#9] One-time intensive global software discovery/remediation campaign (initial outreach, audits, and mass patching effort).
Facilities $6.8M
[#1, #8, #15, #22] Secure containment lab buildout, evidence-destruction facility setup, archival storage setup, and secure detention/interrogation facility setup (structural/build-out costs aggregated).
Bribes And Asset Purchases $5.0M
[#11] Bribes/quiet-payments and asset purchases to acquire samples, source code, and repositories (initial buys / targeted payments).
Intelligence Investigation $5.0M
[#21] Initial intelligence and HUMINT collection funds for Mediagen investigation (undercover ops, informants, travel, surveillance).
Reputation Control Initial $1.5M
[#13] Initial reputation/information-control campaign (takedowns, legal filings, DMCA actions, counter-PR initial push).
Equipment $1.0M
[#2] High-assurance analysis hardware and appliances (instrumented workstations, FPGA rigs, analyzers, emulation rigs).
Recall Campaign $1.0M
[#26] Production/distribution costs for a single public-safety/false-flag recall campaign to retrieve devices (per-campaign allocation).
Network Shutdown Coordination $1.0M
[#27] One-time coordination payments/legal fees for ISP/satellite/provider shutdowns during containment windows (per-event allocation).
Training Initial $500K
[#16] Initial containment policy and training materials/course production (one-time development and initial roll-out).
Baseline Summary $0
[#29] Baseline program summary/reference; no direct cost assigned here (used for cross-checking analyst baseline figures).
🔄 Annual Recurring Costs Total: $34.9M/yr
Mtf Operations $15.0M/yr
[#6] Mobile MTF operations, raids, travel, vehicles, aircraft charters, clandestine extraction equipment (budgeted per-year for multiple takedowns).
Research And Monitoring $5.3M/yr
[#3, #9, #14] Ongoing compute/forensic cluster power & maintenance, follow-up remediation/audits, and sensor/network monitoring upkeep.
Staff Wages $4.4M/yr
[#4, #5] Salaries and overhead for digital/software team (15 × $200k ≈ $3,000,000/yr) and hardware/biomedical team (8 × $180k ≈ $1,440,000/yr).
Cover Story And Legal $2.5M/yr
[#12, #13] Legal and political cover operations plus reputation/information control maintenance (counsel, lobbyists, ongoing takedowns/PR).
Public Compensation Reserve $2.0M/yr
[#28] Annual allocation for contingent public health/civil compensation and PR mitigation (baseline reserve; scalable if incidents occur).
Bureaucratic Overhead $1.5M/yr
[#25] Ongoing embedded-asset maintenance, cover identity upkeep, administrative overhead, and embedded personnel support costs.
Logistics And Transport $1.0M/yr
[#7] Secure transport and chain-of-custody logistics (armored couriers, specialized handlers, secure air transport).
Emergency Medical Remediation $1.0M/yr
[#17] Rapid-response medical remediation for civilian/military failures caused by ADS-derived device malfunctions (baseline allocation).
Malware Signature Maintenance $500K/yr
[#19] Maintenance and distribution of malware-signature database and secure updates to partners.
Kill Switch Maintenance $500K/yr
[#20] Ongoing maintenance and testing of contingency 'kill-switch' methods and tooling.
Detention Operations $500K/yr
[#22] Annual operations for secure detention/interrogation suites (staffing, upkeep, polygraph/forensic interview maintenance).
Evidence Destruction Operations $300K/yr
[#8] Operating costs for evidence destruction and device neutralization facilities (incinerators, demanufacturing lines, certified data destruction).
Training And Policy $250K/yr
[#16] Annual refresher training, PPE replacement, SOP updates for field personnel and contractors.
Facilities Maintenance $100K/yr
[#15] Ongoing maintenance for archival and cold-storage facilities (power, environmental controls, physical upkeep).
Supplies And Consumables $0/yr
[]
⚡ Cost Scenarios
📊 Baseline (baseline) $34.9M/yr
87.8% probability / year
Normal year with no major incidents; ongoing containment, monitoring, audits, and planned operations.
no major breaches regular audits routine MTF operations
🚨 Minor Incident $39.9M/yr
10.0% probability / year +$5.0M vs baseline
Localized containment breach or discovery requiring additional targeted remediation, extra MTF raids, and PR/legal response.
localized device failures targeted public leak small-scale cross-contamination
🚨 Major Breach $201.9M/yr
2.0% probability / year +$167.0M vs baseline
Significant exposure or cascade failures requiring partner compensation, large-scale replacement buys, extended R&D and legal operations.
widespread military system failures large public exposure mass device malfunctions
🚨 Full Global Remediation $1.0B/yr
0.2% probability / year +$1.0B vs baseline
Program-level emergency requiring wholesale global remediation and replacement of ADS-derived systems across multiple national forces and critical infrastructure.
widespread discovery across militaries catastrophic civilian harm loss of ability to use covert containment measures
👥 Personnel 23 total
Role Count Notes
Research Scientist / Reverse Engineer 15 [#4] Digital/software team: reverse engineers, malware analysts, firmware hackers, cryptographers; fully-burdened staffing estimate (15 × $200k).
Engineer / Maintenance / Biomedical Engineer 8 [#5] Hardware/biomedical team: biomedical engineers, weapons/hardware specialists, biomechanics experts; fully-burdened staffing estimate (8 × $180k).
📋 Confidence Notes
Analyst notes provide detailed line items and ranges for many categories, enabling a mid-confidence estimate; however large conditional costs (partner compensation, full replacement R&D, public compensation) create significant range uncertainty, so confidence is not high.
← SCP-4361 ↑ All SCPs SCP-4363 →