SCP-778 — SCP-778 | Cost Breakdown

Read on SCP Wiki ↗

SCP-778 Euclid ~ medium confidence

SCP-778

Expected annual

$2.3M

One-time setup

$1.2M

Annual recurring

$2.2M

Personnel

Estimated up-front one-time setup and capitalization is approximately $1,171,000 driven by facility buildout, surveillance/vehicles, equipment purchases and an initial contingency fund. Recurring annual costs are approximately $2,209,000/yr driven primarily by personnel, legal/PR/cover operations, research & monitoring, emergency readiness, and contractor support.

🏗️ One-Time Capital Costs Total: $1.2M

Facilities $315K

[#19, #11, #20] Secure on-site field office/lodge buildout and initial physical signage install and permitting/environmental compliance costs.

Equipment $301K

[#5, #4, #6, #9, #17, #24] Vehicles purchase, initial field operator gear, remote surveillance system install, drone fleet purchase, initial incident-response cache, and archival system setup.

Contingency Initial Fund $250K

[#26] Initial capitalized contingency/escalation fund (minimum recommended initial capitalization).

Regeneration Event Per Event $150K

[#22] Per-regeneration event replacement/re-survey/republish/map rewrite and large repositioning costs (one-time when event occurs).

Initial Research And Lab Setup $40K

[#8] Initial server & secure storage setup for telemetry/video/experiment data and classified storage.

Recruitment Background Checks $40K

[#2] One-time recruitment, background checks, clearances and cover-identity creation for initial hires.

Coordination Fees $40K

[#12] One-time legal negotiation and MOU costs to arrange covert cooperation with park authorities.

Training Initial $30K

[#3] Initial training and certification for operatives (wilderness SAR, first-aid, covert tradecraft) for initial cadre.

Incident Non Lethal Gear $5K

[#23] Initial purchase of non-lethal immobilization gear and detainment equipment.

🔄 Annual Recurring Costs Total: $2.2M/yr

Staff Wages $790K/yr

[#1] Salaries, benefits and coverage for ~8 field operatives, 1 field supervisor and 1 admin/dispatcher (includes benefits/overtime/coverage).

Research And Monitoring $300K/yr

[#8, #10, #18] Ongoing cloud/video ingestion and analysis staffing, periodic LIDAR/photogrammetry monitoring and base scientific research program funding.

Cover Story And Legal $300K/yr

[#13, #14, #15, #24] Public information suppression, takedown/monitoring services, PR/crisis-management retainer, and primary legal retainer (excludes large litigation reserve which is held separately).

Emergency Response And Medical $165K/yr

[#16] Medevac/airlift standby contracts and annual SAR/drill budgets to provide medical evacuation and emergency response capability.

Contingency Reserve $100K/yr

[#26] Annual allocation to an escalation contingency reserve for unexpected large responses, litigation or relocations.

External Contractors $100K/yr

[#27] Budget for ad hoc contractors (engineers, arborists, specialized surveyors and labs).

Cooperation Fees $60K/yr

[#12] Ongoing cooperation/stipend fees to park authorities or rangers to permit covert operations and map alterations.

Capital Replacement Reserve $60K/yr

[#25] Annual amortization reserve for capital replacement (vehicles, cameras, servers) ~10–15% of capital.

Visitor Safety And Detainment $50K/yr

[#23] Annual incident contingency for detainment/debriefing/legal processing and non-lethal response per-civilian incidents.

Supplies And Consumables $47K/yr

[#4, #17, #21] Annual replacements & consumables for field gear, resupply for incident caches, and food/camp support for staff.

Facilities Maintenance $40K/yr

[#19] Annual utilities, maintenance and lease costs for the secure on-site facility / safehouse.

Logistics And Transport $40K/yr

[#5] Annual vehicle fuel, maintenance and insurance for response/rotation.

Administrative Overhead $40K/yr

[#28] Program management, accounting, procurement and interagency liaison overhead.

Record Keeping And Redaction $40K/yr

[#24] Ongoing archival management, redaction operations and staff time for Document 778-130 and Experiment logs.

Power And Comms $20K/yr

[#7] Annual O&M for solar/battery systems and satellite/cellular data plans and comms upkeep.

Regeneration Reserve $20K/yr

[#22] Amortized annual savings toward anticipated per-regeneration event costs (to spread $50k–300k events over years).

Drone Maintenance $15K/yr

[#9] Pilot licensing, maintenance and spare batteries for drone fleet.

Training And Certification $8K/yr

[#3] Annual refresher training (tradecraft, SAR refreshers, first-aid) for operatives.

Surveillance Maintenance $8K/yr

[#6] Annual per-camera replacement/maintenance and hardened mount upkeep for remote surveillance.

Signage And Trail Management $6K/yr

[#11] Periodic replacement and labor to maintain closure/tamper-proof signage and concealed misdirection signage.

⚡ Cost Scenarios

📊 Baseline (baseline) $2.2M/yr

92.0% probability / year

Normal year with routine operations, surveillance, research, and no major incidents.

routine_operations no_major_incident

🚨 Regeneration Event $2.4M/yr

5.0% probability / year +$200K vs baseline

SCP-778 'regenerates' (changes name/location) requiring large re-survey, signage/map rewrites, repositioning of surveillance and extra public messaging.

name_change location_shift large_re-survey_and_public_messaging

🚨 Major Litigation Or Public Incident $3.2M/yr

2.0% probability / year +$1.0M vs baseline

Significant public exposure or civil litigation requiring large legal defense, media management, settlements and extended operations.

public_exposure civil_lawsuit major_media_scrutiny

🚨 Major Breach Or Mass Incident $4.7M/yr

1.0% probability / year +$2.5M vs baseline

Large-scale incident (mass-disorientation/casualties or multi-site emergency) requiring full escalation, large emergency response, relocation or long-term remediation.

mass_incident multi-site_emergency extensive_media_attention

👥 Personnel 10 total

Role	Count	Notes
Field Operative / Undercover Agent	8	[#1] Core operatives required to maintain two undercover agents on-site 24/7; staffing accounts for shifts, leave and redundancy.
Field Supervisor	1	[#1] Supervisor for field operatives and incident coordination.
Administrative Staff / Dispatcher	1	[#1] Admin/dispatcher for scheduling, communications and liaison tasks.

📋 Confidence Notes

Analyst notes provide detailed line-item ranges for most costs (salary bands, equipment lists, and recurring services), enabling a reasoned budget. Uncertainty remains over frequency and cost of rare events (regeneration, litigation, catastrophic incidents) and the park cooperation level, so confidence is not high.

← SCP-777 ↑ All SCPs SCP-779 →