SCP-1178 — SCP-1178 | Cost Breakdown

Read on SCP Wiki ↗

SCP-1178 Keter ~ medium confidence

SCP-1178

Expected annual

$8.3B

One-time setup

$11.7B

Annual recurring

$8.2B

Personnel

2480

One-time setup costs are dominated by land-expropriation, contingency reserves, and Pretia program setup (~$11.7B). Recurring annual costs are dominated by economic loss of the exclusion zone and ongoing covert/diplomatic support (~$8.23B/yr).

🏗️ One-Time Capital Costs Total: $11.7B

Contingency Reserve Fund $5.0B

[#24] XK-level rapid-response contingency reserve fund for global emergency mitigation.

Exclusion Zone Legal And Compensation $3.0B

[#1] Legal establishment of a 200 km exclusion: expropriation, compensation, legal fees, relocation subsidies.

Pretia Program Setup $1.1B

[#17] Pretia HUMINT program initial setup: deep-cover assets, false identities, training, safehouses.

Initial Research And Lab Setup $802.8M

[#11, #15, #30] Pre-1938 observational equipment acquisition/restoration, initial R&D program infrastructure, and unknown/contingency anomalous-physics R&D setup.

Facilities $731.0M

[#3, #13, #10, #23] Perimeter/checkpoint construction, secure support bases, power/microgrid installation and hardened comms/fiber routing.

Equipment $466.5M

[#6, #8] Long-range aerial/maritime acquisition and loudspeaker array/playback hardware (acquisition/installation).

Strike Team Setup $275.0M

[#20] Emergency response/strike team establishment: equipment, mobility assets, EOD tooling (setup).

Warhead Assessment Setup $155.0M

[#16] Warhead assessment and safe-handling capability (specialized tooling, containment for live warhead).

Offensive Cyber Tooling $135.0M

[#19] Offensive cyber/EM tooling and air-gap penetration tools (one-time tooling/dev).

Initial Airspace Coordination $20.0M

[#5] Initial coordination, legal fees and compensation with aviation authorities (one-time component).

Archive Acquisition $5.2M

[#22] Archive acquisition and restoration for period-specific broadcasts (one-time purchases).

🔄 Annual Recurring Costs Total: $8.2B/yr

Economic Loss Of Evacuated Territory $5.2B/yr

[#2] Ongoing GDP/tax/agricultural/industrial output lost from removing ~125,600 km² from productive economy.

Insurance Black Budget Overhead $1.4B/yr

[#27] ~20% overhead applied to recurring budget for secret program administration, auditing, and contingency accounting.

Cover Story And Legal $525.0M/yr

[#21] Ongoing international diplomatic/cover-up expenditures and legal cover payments.

Staff Wages $398.6M/yr

[#4, #7, #12, #15, #17, #18, #19, #20, #14, #10, #23, #25, #26, #28, #29] Aggregated salaries/benefits for security, aircrew, observers, researchers, HUMINT handlers, cyber teams, strike teams, maintenance and support staff.

Pretia Program Maintenance $140.0M/yr

[#17] Recurring non-salary costs to maintain Pretia assets: payments, asset support, false paperwork upkeep.

Pretia Operational Costs $122.5M/yr

[#18] Ongoing HUMINT/covert ops expenditures: payments, run support, black ops logistics.

Airspace Control And Coordination $110.0M/yr

[#5] Recurring airspace enforcement costs: radars, military liaison/escort, compensation to civil aviation.

Long Range Surveillance Ops Nonwage $80.5M/yr

[#7] Recurring O&M for aircraft/UAV/ship operations (fuel, maintenance, hangars) excluding crew salaries.

Perimeter Security Operations Nonwage $72.5M/yr

[#4] Non-salary portion of perimeter security operations (vehicles, fuel, maintenance, towers O&M).

Emergency Strike Teams Readiness Nonwage $33.0M/yr

[#20] Recurring on-call readiness costs for strike/EOD teams (non-salary portion).

Base Operations Nonwage $26.2M/yr

[#14] Non-salary portion of base operations (food/contractors/utilities/maintenance) recurring.

Offensive Cyber Ops $22.0M/yr

[#19] Recurring cyber ops maintenance, incident response and tooling ops.

Power Generation Maintenance $19.2M/yr

[#10] Fuel and maintenance for local generators/microgrid (recurring).

Research Nonwage $16.5M/yr

[#15] Non-salary recurring research costs (tests, materials, simulation time) excluding researcher wages.

Immediate Termination Nonwage $13.9M/yr

[#25] Consumables and operations for termination policy (ordnance, systems) excluding direct personnel wages.

Mortuary Forensic Nonwage $8.2M/yr

[#26] Non-salary recurring cost for mortuary, forensic, cover-up logistics.

Simulation And Training $7.7M/yr

[#29] Recurring simulation, red-team exercises, and interagency rehearsals (non-salary portion).

Loudspeaker Operations $5.5M/yr

[#9] Power, content production, technicians to operate/rotate analog playback media.

Long Term Archival Nonwage $5.5M/yr

[#28] Recurring archival science, monitoring, and analyst staffing (non-salary portion; staff wages are separate).

Comms Maintenance $3.3M/yr

[#23] Maintenance for wired/line-of-sight comms, courier logistics and hardened landlines.

Archive And Broadcast Operations $1.1M/yr

[#22] Recurring costs for content production, restoration and localization of period broadcasts.

Facilities Maintenance $0/yr

[]

Supplies And Consumables $0/yr

[]

Research And Monitoring $0/yr

[]

Logistics And Transport $0/yr

[]

Manned Observation Nonwage $0/yr

[#12] All recurring costs for manned observation are modeled as staff wages; non-salary recurring = 0.

⚡ Cost Scenarios

📊 Baseline (baseline) $8.2B/yr

94.5% probability / year

Normal year with no major breach or Pretia failure; ongoing operations, HUMINT maintenance, and economic loss continue.

no_breach Pretia_operational steady_state_maintenance

🚨 Minor Incident $8.7B/yr

5.0% probability / year +$500.0M vs baseline

Localized acceleration event requiring immediate Pretia activation, surge air/ground operations, short-term diplomatic/compensation payouts.

localized_acceleration Pretia_activation temporary_surge_operations

🚨 Major Breach $18.2B/yr

0.5% probability / year +$10.0B vs baseline

Pretia fails to contain false early-warning cascades; international mobilization, use of contingency reserve, mass mitigation and large diplomatic payments.

acceleration_beyond_threshold Pretia_failure international_mobilization use_of_contingency_fund

👥 Personnel 2480 total

Role	Count	Notes
Security Officer / MTF Agent	1700	[#4] Ground perimeter guards/tower crews (250 towers × shifts) plus supervisors and quick reaction forces.
Research Scientist	100	[#15] Scientists and engineers working on propulsion/neutralization R&D.
Engineer / Maintenance	200	[#13, #10, #23] Base, power, comms and equipment maintenance staff.
Pilots / Aircrew	50	[#6, #7] Aircrew for surveillance aircraft and UAV operations.
Observational Staff / Keepers	30	[#11, #12] Personnel manning pre-1938 observational equipment continuously.
Intelligence / HUMINT Operators	200	[#17, #18] Handlers, case officers and support for Pretia assets.
Cyber Specialists	50	[#19] Offensive cyber/EM operational staff and maintainers.
Strike Team / EOD	100	[#20] Rapid-response strike and EOD personnel (on-call readiness).
Medical Officer	10	[#13, #14] Medical staff at support bases.
Administrative Staff	40	[#27, #21] Program administrators, legal/cover-story coordinators and contract managers.

📋 Confidence Notes

Estimates are based directly on analyst-provided ranges but those ranges are very wide and highly dependent on local population/economy, number of states requiring Pretia assets, and political cooperation; many line items (exclusion compensation, contingency fund, HUMINT scale) are uncertain.

← SCP-1177 ↑ All SCPs SCP-1179 →