SCP-2688 — SCP-2688 | Cost Breakdown

Read on SCP Wiki ↗

SCP-2688 Euclid ~ medium confidence

SCP-2688

Expected annual

$4.5M

One-time setup

$12.6M

Annual recurring

$4.5M

Personnel

One-time setup capital is approximately $12.6M driven by base construction, power/utility independence, maritime/transport assets and reserved escalation funds; annual operating costs are roughly $4.47M, driven primarily by staffing, village support, fuel/transport and replacement/insurance reserves.

🏗️ One-Time Capital Costs Total: $12.6M

Facilities $5.0M

[#1] Construction of Area 58 basic camp: offices, labs, barracks, perimeter gatehouse and limited vehicle access roads; hardened buildings with climate control and secure records room.

Containment Escalation Reserve $2.0M

[#30] Reserved capital for worst-case containment escalation (evacuation, seal-off, increased military/security operations).

Power Systems $1.0M

[#3] Option chosen: hybrid solar + battery installation to reduce long-term fuel dependence (one-time capital).

Maritime Assets $700K

[#6] Two medium patrol boats and one landing craft purchase for island access control and resupply/emergency evacuation.

Utilities Infrastructure $550K

[#2] On-site diesel generators, fuel storage, short-term desalination / water tanks, sewage installation for island initial independence.

Cover Setup $500K

[#19] One-time setup costs for formal agreements, permits and initial liaison/cover arrangement with Kuwaiti authorities.

Village Infrastructure Upgrades $500K

[#14] Initial water/desalination, sanitation, small clinic electrification and road improvements for SCP-2688-A community.

Insurance Reserve $500K

[#27] One-time contingency/indemnity fund held for high-cost incidents and legal/PR response.

Surveillance Systems $400K

[#5] CCTV network, acoustic sensors, short-range maritime radar and small UAV purchase for patrols and secure data feeds (hardware purchase).

Contingency Setup $300K

[#23] Rapid-response team setup, temporary quarantine shelter and initial emergency medical/PPE stockpile.

Ground Vehicles $275K

[#7] Pickup trucks, ATVs and potential light armored response vehicle for patrol/logistics.

Perimeter Security Systems $250K

[#4] Physical fence, infrared/thermal cameras, motion/perimeter sensors and alarm integration hardware installation.

Initial Research And Lab Setup $225K

[#17, #24] Research instrumentation, recording/transcription equipment, storage drives and digitization/digitization setup for corpora and archives.

Secure Communications $200K

[#18] Encrypted communications equipment, SATCOM terminals, secure servers and initial cybersecurity hardware.

Training And Vetting Setup $125K

[#22] Initial security and cultural training programs, background checks and emergency response preparedness setup.

Legal And Clearance Setup $100K

[#20] Initial legal work, contract drafting, vetting contractors and compliance setup.

Equipment $0

[]

Aviation Purchase $0

[#8] Helicopter purchase option not selected for baseline (lease/standby contract used instead); one-time purchase cost omitted.

🔄 Annual Recurring Costs Total: $4.5M/yr

Staff Wages $2.2M/yr

[#9, #10, #11, #12] Security payroll, resident scientific/research team wages, medical staff salaries and operations/support personnel salaries.

Direct Population Support $400K/yr

[#13] Stipends, food subsidies, healthcare and educational programs for SCP-2688-A population (baseline assumed cooperative containment).

Cover Story And Legal $300K/yr

[#19, #20, #25] Ongoing liaison/permit reimbursements, legal/compliance fees and media/OPSEC monitoring and rapid rebuttal capabilities.

Research And Monitoring $250K/yr

[#5, #17, #24, #29] Project-specific testing budgets, surveillance operator time and maintenance, archival/longitudinal research grants and ongoing monitoring costs.

Replacement Reserve $250K/yr

[#26] Annual amortized reserve for replacement cycle and spare parts (approx. 5% of capital outlay).

Facilities Maintenance $150K/yr

[#1, #2, #4, #14] Ongoing building, perimeter, utilities and village infrastructure maintenance and spare parts.

Supplies And Consumables $150K/yr

[#15] Food provisioning for base personnel, office supplies, lab consumables and PPE.

Logistics And Transport $150K/yr

[#6, #7, #21] Shipping/resupply by boat, vehicle maintenance (non-fuel), customs/cover logistics and seasonal access costs.

Fuel $150K/yr

[#16] Diesel and fuel for generators, vehicles, boats and occasional aircraft under baseline leasing posture.

Aviation Lease $150K/yr

[#8] Medevac/rapid-response helicopter lease or on-demand standby contract (baseline uses lease rather than purchase).

Contingency Readiness $100K/yr

[#23] Ongoing readiness costs for rapid-response team, drills and replenishment of emergency PPE/medical countermeasures.

Secure Communications Maintenance $60K/yr

[#18] Licensing, SATCOM airtime, cybersecurity maintenance and secure server backups.

Insurance Replenish $50K/yr

[#27] Annual replenishment of indemnity/insurance contingency funds.

Containment Escalation Replenish $50K/yr

[#30] Annual replenishment to the reserved escalation fund.

Training And Vetting Refreshers $40K/yr

[#22] Annual refresher training, cultural sensitivity and emergency exercises.

Cultural Accommodation $15K/yr

[#28] Low-cost ceremonial materials, religious specialist visits and accommodation for cultural requirements.

⚡ Cost Scenarios

📊 Baseline (baseline) $4.5M/yr

89.0% probability / year

Normal operating year with cooperative containment posture, leased aviation, routine maintenance and no major incidents.

cooperative population no breaches routine maintenance

🚨 Minor Incident $4.7M/yr

10.0% probability / year +$250K vs baseline

Localized incident (e.g. small breach, medical evacuation, targeted repair or limited international attention) requiring surge response, medevac and legal/PR work.

limited breach or injury emergency medevac localized repairs and PR/legal costs

🚨 Major Breach $9.5M/yr

1.0% probability / year +$5.0M vs baseline

Significant containment escalation requiring large-scale evacuation, international legal/PR response and major security/military operations.

major breach or violent conflict forced relocation/evacuation international exposure

👥 Personnel 37 total

Role	Count	Notes
Security Officer / MTF Agent	20	[#9] Perimeter guards, patrol teams and gate/watch officers to provide 24/7 coverage (contractor staffing).
Research Scientist	6	[#10] Anthropologists, linguists, cultural specialists, field archaeologist, conservator and data analysts (resident researchers).
Medical Officer / Nurse	3	[#11] One full-time physician, one nurse/medic and occasional visiting specialists; on-site med support and supplies.
Engineer / Maintenance / Logistics	8	[#12, #6, #7] Base manager, mechanics, comms specialist, logistics officer, drivers and support staff for operations, vehicles and maritime assets.

📋 Confidence Notes

Estimates are based on analyst ranges and reasonable baseline choices (leased aviation, solar-hybrid power). Significant uncertainties remain regarding Kuwaiti government cooperation, choice of aviation purchase vs lease, frequency of incidents and scope of escalation funds, so medium confidence is appropriate.

← SCP-2687 ↑ All SCPs SCP-2689 →