SCP-1588 — SCP-1588 | Cost Breakdown

Read on SCP Wiki ↗

SCP-1588 Euclid ~ medium confidence

SCP-1588

Expected annual

$6.6M

One-time setup

$3.1M

Annual recurring

$6.5M

Personnel

Estimated one-time startup costs ≈ $3.12M driven by equipment, emergency caches, vehicles, and an incident seed fund; recurring annual costs ≈ $6.40M driven primarily by staff wages, sea-traffic enforcement, legal/PR/digital suppression, amnestic administrations, and contingency.

🏗️ One-Time Capital Costs Total: $3.1M

Incident Reserve Seed $1.2M

[#25] Seed fund for uninsured accidents, settlements, and liability (one-time).

Equipment $658K

[#4, #11, #12, #18, #24] CCTV & mast/tower hardware, geotechnical instrumentation purchase, seismic hardware, drone procurement, and energy/comms install.

Emergency Response Cache $300K

[#14] One-time equipment cache & initial rapid-response training/outfitting.

Vehicles And Boats Purchase $275K

[#17] Purchase of 4x4s, RIBs, trailers (one-time capital).

Mobile Field Lab $160K

[#15] Containerized mobile lab, cold storage, secure lockers, decontamination capability (one-time purchase).

Facilities $100K

[#19] One-time construction & signage, minor path rerouting and fencing.

Buoys And Markers $100K

[#3] One-time purchase & installation of buoys, markers, legal notices setup.

Initial Research And Lab Setup $75K

[#13] Initial lab instruments and setup for core sample analysis and petrographic work.

Environmental Assessment $65K

[#20] Initial environmental impact assessments and permitting reports (one-time).

Storage Outfitting $50K

[#16] Secure storage outfitting and chain-of-custody equipment (one-time).

Amnestic Production Setup $50K

[#7] Secure production/storage setup for Class-A amnestic (one-time).

Onboarding And Training $25K

[#5] One-time onboarding/training costs for plainclothes/covert staff.

Emergency Medical Kit $10K

[#8] One-time purchase of emergency kits, ECM and staging kits.

🔄 Annual Recurring Costs Total: $6.5M/yr

Staff Wages $2.1M/yr

[#5, #6, #8, #10, #12, #18, #22] Salaries for plainclothes monitoring agents, overt guards, medical FTE(s), digital-monitoring staff wages, seismic/signal analysts, drone operators, and linguistics/anthropology specialists.

Sea Traffic Enforcement $1.0M/yr

[#2] Coastguard funding/charters, crew overtime, fuel and enforcement hours for exclusion corridor.

Contingency $835K/yr

[#26] Contingency buffer (15% of aggregated annual operating budget as recommended).

Research And Monitoring $620K/yr

[#11, #12, #13, #14, #15] Ongoing geotechnical calibration & maintenance, non-wage seismic hosting/processing, periodic geotech drilling & lab analyses, emergency standby drills & rapid-response operational readiness, and mobile-lab recurring costs.

Cover Story And Legal $350K/yr

[#9, #20] Legal/PR retainers, takedown operations, permits & ongoing environmental compliance legal work.

Amnestic Administration $300K/yr

[#7] Per-administration medical costs, aftercare, monitoring and repeated treatments (~50 civilians/yr at mid-range per-treatment cost).

Community Relations $275K/yr

[#21] Payments and goodwill compensation to councils, fishermen, tourism operators and landowners.

Maritime Coordination Reimbursements $275K/yr

[#1] Liaison, data-sharing, joint exercises and reimbursements to MCA for personnel/time and covert admin overhead.

Incident Reserve Replenishment $200K/yr

[#25] Annual replenishment to incident/liability reserve (approximate percentage replenishment).

Logistics And Transport $160K/yr

[#14, #17, #18] Helicopter on-call contract, vehicle/boat fuel & maintenance, and drone ops support (non-wage logistics).

Supplies And Consumables $75K/yr

[#8, #15, #16, #23] Medical consumables, mobile lab consumables, sample handling expendables, and training/counseling program consumables.

Sample Storage And Monitoring $65K/yr

[#16] Annual secure off-site storage, monitoring, and archival costs for recovered samples.

Training And Psych Support $65K/yr

[#23] Ongoing training programs, counseling, and periodic psychological monitoring.

Facilities Maintenance $63K/yr

[#3, #4, #19, #24] Annual maintenance for buoys/markers, CCTV bandwidth/storage, public-access inspections and energy/power bandwidth costs.

Digital Suppression $25K/yr

[#10] Non-wage tooling & software costs for online monitoring and takedowns (staff wages included in staff_wages).

Environmental Compliance $20K/yr

[#20] Ongoing compliance reporting, minor permitting renewals and consultant follow-ups.

⚡ Cost Scenarios

📊 Baseline (baseline) $6.5M/yr

89.0% probability / year

Normal year with steady monitoring, routine maintenance, staff salaries, and no major incidents.

steady patrols routine monitoring no major public incidents

🚨 Minor Incident $7.1M/yr

8.0% probability / year +$592K vs baseline

Localized cliff fragment collapse or higher-than-normal civilian contact requiring extra amnestic administrations, modest emergency response, and PR/legal surge.

small collapse/rockfall multiple civilian contacts incremental legal/PR response

🚨 Major Collapse $8.8M/yr

2.0% probability / year +$2.3M vs baseline

Significant erosion-related partial collapse involving substantial recovery efforts, extended field labs, many samples, and large legal/compensation expenses.

partial collapse large-scale recovery & analysis major public exposure risk

🚨 Political Exposure $7.4M/yr

1.0% probability / year +$942K vs baseline

High-profile leak or political scrutiny forcing expensive legal defenses, large-scale public relations campaign, and significant settlements or compensation.

major media leak litigation from civilians governmental/political inquiry

👥 Personnel 38 total

Role	Count	Notes
Plainclothes Monitoring Staff / Field Operatives	12	[#5] Covert agents surveilling cliffs, performing debriefs and initial response.
Overt Security Guards	6	[#6] Marked guards for crowd control and deterrence on busy days.
Research Scientists / Linguists / Anthropologists	2	[#22] Long-term conversational research, translation and archival work.
Seismologist / Signal Analysts	2	[#12] Analysts for seismic speech conversion, monitoring and interpretation.
Online Monitoring / Digital Suppression Staff	4	[#10] Social media monitoring, takedowns and counter-narrative operations.
Medical Officer (Nurse/Physician)	1	[#8, #7] On-call medical staff to administer amnestics and treat injuries; also involved in amnestic protocols.
Engineer / Maintenance (vehicles, drones, comms)	2	[#17, #18, #24] Vehicle/boat maintenance, drone upkeep, power and communications upkeep.
Administrative Staff / Community Relations / Legal Liaison	2	[#1, #9, #21] Liaison with MCA, local councils, PR and legal coordination.
Rapid Response Team Specialists (climbers, divers, geologists, medics)	6	[#14] Standby rapid-response personnel for collapse response and recovery operations.
Site Director / Executive Staff	1	[general] Program oversight and coordination with higher Foundation management.

📋 Confidence Notes

Estimates draw from granular analyst line-items with clear ranges, but many inputs (amnestics, enforcement intensity, incident frequency, and liability) are highly variable; mid-range choices and contingency added to partially mitigate uncertainty.

← SCP-1587 ↑ All SCPs SCP-1589 →