SCP-5188 — SCP-5188 | Cost Breakdown

Read on SCP Wiki ↗

SCP-5188 Euclid ✓ high confidence

SCP-5188

Expected annual

$22.7M

One-time setup

$55.7M

Annual recurring

$22.2M

Personnel

One-time capital and contingency setup (including a recommended $50M catastrophic response reserve) drives total one-time costs to roughly $55.7M; recurring baseline operations are ~ $22.23M/year, driven primarily by embedded media placements and ongoing staff wages for monitoring and takedown operations.

🏗️ One-Time Capital Costs Total: $55.7M

Catastrophic Response Reserve $50.0M

[#23] Recommended one-time strategic reserve for major global suppression / emergency response.

Legal Retainer $1.0M

[#12] Initial litigation/takedown contingency retainers.

Pr Escalation Contingency $1.0M

[#16] One-time escalation budget / contingency for major PR events.

Reserve Captive Fund $1.0M

[#22] One-time reserve/captive capital (seed for indemnity / settlement fund).

Equipment $900K

[#4, #7, #8, #21] Direct feed / interception hardware, archival storage hardware & vault setup, compute/analysis cluster, mobile forensics kit.

Facilities $650K

[#3, #5] Secure operations room build and Site-59 contained reception room build-out (soundproof/air-gapped AV suite).

Initial Research And Lab Setup $500K

[#19] One-time setup & pilot study for medical/memetic research into Rosetta-cluster immunity.

Communications Feed Agreements $300K

[#3] Initial setup of satellite/fiber feed agreements for secure comms/feeds.

Software Development $250K

[#9] One-time custom development for hardened transcription pipelines and tools.

Initial Red Team $50K

[#25] Initial red-team engagement one-time cost.

Memetics Training Development $25K

[#11] One-time curriculum development for memetics/safety training.

Forgery Kit Setup $1K

[#18] One-time set-up of templates/forgery kits for forged fan-mail production.

🔄 Annual Recurring Costs Total: $22.2M/yr

Staff Wages $14.3M/yr

[#1, #2, #6, #10, #12, #15, #17, #20, #21] Embedded placements, monitoring center staff, guards, transcription staff, in-house counsel (portion), international monitors, dedicated handler, clinicians, mobile-forensics staffing portion.

Covert Payments Fund $3.0M/yr

[#13] Annual retainer for ad hoc/covert influence and emergency payments.

Administrative Overhead $3.0M/yr

[#24] Apportioned payroll overhead, clearance processing and site administrative costs.

Cover Story And Legal $650K/yr

[#12, #16] PR retainer and outside counsel / legal support retainer (recurring portion).

External Monitoring Services $300K/yr

[#14] Third-party moderation, platform licensing and external monitoring vendor fees.

Insurance And Reserves $250K/yr

[#22] Recurring premiums for liability/operational risk insurance and related reserves.

Research And Monitoring $200K/yr

[#19] Recurring research costs for medical/memetic studies (pilot follow-up, testing, oversight).

Audits And Redteams $150K/yr

[#25] Annual audits, red-teaming and compliance review exercises.

Logistics And Transport $100K/yr

[#15] Travel/ops budget for international-language monitoring and liaison visits.

Software Licenses $75K/yr

[#9] Enterprise ASR license and deployed transcription software maintenance.

Mobile Forensics Operations $60K/yr

[#21] Recurring travel/ops portion of mobile forensics & takedown strike team.

Compute Cluster Maintenance $30K/yr

[#8] Power, maintenance and upkeep for on-prem compute/analysis cluster.

Bandwidth And Cdn $24K/yr

[#4] Recurring bandwidth/CDN lease for direct feeds.

Media Migration Vaulting $20K/yr

[#7] Periodic media migration, tape backups and off-site vaulting.

Scp 2803 Handler Ops $20K/yr

[#17] Operational expenses (cover persona, allowances) for SCP-2803-A handler program.

Forged Fan Mail Production $12K/yr

[#18] Recurring materials & handling for forged fan-mail production.

Facilities Maintenance $10K/yr

[#6] Weekly equipment checks and signal-isolation maintenance for contained reception room.

Training Refreshers $10K/yr

[#11] Recurring memetics/safety refreshers and drills.

Fan Mail Materials $6K/yr

[#17] Monthly forged fan-mail and shipping allowances (handler program).

Supplies And Consumables $0/yr

[]

⚡ Cost Scenarios

📊 Baseline (baseline) $22.2M/yr

84.5% probability / year

Routine year with ongoing monitoring, takedowns and research but no major incidents or large-scale exposures.

no_incidents routine_monitoring standard_takedowns

🚨 Minor Incident $23.2M/yr

12.0% probability / year +$1.0M vs baseline

Localized leak or user-uploaded clip that requires expedited takedowns, additional legal filings, PR outreach and use of covert payments.

single_high_profile_leak rapid_takedown_needed

🚨 Major Breach $27.2M/yr

3.0% probability / year +$5.0M vs baseline

Widespread circulation across multiple platforms and jurisdictions requiring cross-border legal action, large PR campaigns and sustained technical suppression.

widespread_circulation cross-border_exposure

🚨 Catastrophic Breach $72.2M/yr

0.5% probability / year +$50.0M vs baseline

Public acknowledgement / Lifted Veil event requiring activation of the catastrophic response reserve and large-scale information-control measures.

public_acknowledgement lifted_veil

👥 Personnel 98 total

Role	Count	Notes
Embedded network/streaming liaison (covert placement)	50	[#1] Covert placements at broadcasters/platforms.
Monitoring Center Staff (Analyst / Ops Tech / Manager)	18	[#2] 24/7 staffed monitoring & emergency response center (three shifts).
Security Officer / MTF Agent	2	[#6] Guards for contained reception room.
Research Scientist / Transcriber / Memetics Analyst	10	[#10] Human transcription and analysis staff (8-12, mid-point used).
In-house Counsel (Lawyer)	3	[#12] In-house legal team supporting takedowns and coordination.
International Monitor / Regional Analyst	10	[#15] Multilingual monitors and regional analysts for non-English coverage.
Handler (SCP-2803-A deception program)	1	[#17] Dedicated handler to keep SCP-2803-A unaware.
Mobile Forensics / Strike Team	2	[#21] Rapid-response strike team personnel (staffing portion of operations).
Medical Officer / Psychologist	2	[#20] Clinicians for psychological care and operational security support.

📋 Confidence Notes

Analyst provided line-item estimates for each staff and vendor category; mapped costs are largely explicit. Uncertainty remains in scenario probabilities and in splitting combined line items (legal vs outside counsel, staff vs operations), but overall recurring and one-time magnitudes are well-supported.

← SCP-5187 ↑ All SCPs SCP-5189 →