SCP-8678 — SCP-8678 | Cost Breakdown

Read on SCP Wiki ↗

SCP-8678 Keter ~ medium confidence

SCP-8678

Expected annual

$22.7M

One-time setup

$11.8M

Annual recurring

$21.2M

Personnel

Estimated one-time setup costs are approximately $11.8M driven by sensors, vehicles/ROVs, station construction, and power/IT infrastructure; annual recurring costs are approximately $21.6M driven by staffing, logistics (air/sea charters), research/monitoring, and contingency reserves.

🏗️ One-Time Capital Costs Total: $11.8M

Equipment $4.8M

[#1, #2, #4, #6] Sensor node hardware & installation, UAV platforms, small boats, and ROV/side-scan hardware (program-level purchases and spares).

Facilities $4.0M

[#7, #4, #1, #2] Field research stations (3 sites) plus heated storage/boat hangars, sensor tower/helipad/site prep; structural/installation work for remote sites.

Power Infrastructure $1.5M

[#8] Diesel generators, solar arrays, battery banks installed at remote sites (10-site program estimate).

Dive Team Setup $625K

[#23] Technical diving gear, rebreathers, hot tents, and recompression support setup costs.

Initial Research And Lab Setup $300K

[#10] Lab outfitting and initial scientific instrumentation for evidence analysis and research.

Secure Datacenter $250K

[#18] Initial secure server deployment, encryption/hardware, and backups for incident data and sensor feeds.

Wearables $250K

[#14] Initial purchase/provisioning of GPS-enabled wearable devices (approx. 2,000 units program).

Medical Stockpile $60K

[#11] Initial amnestic/pharmaceutical stockpile procurement and secure storage.

Archive Management $60K

[#29] Initial cryo/freezer storage procurement and cataloging system setup for long-term sample archiving.

Education Materials $50K

[#13] One-time design/production of culturally-appropriate educational materials and campaigns.

Evidence Handling $30K

[#19] Mobile cold boxes, evidence lockers, and chain-of-custody kits initial purchase.

🔄 Annual Recurring Costs Total: $21.2M/yr

Staff Wages $7.5M/yr

[#9, #10, #11, #15, #27] Loaded salaries/allowances for rapid-response teams, research specialists, clinicians, cultural liaisons, and intelligence analysts.

Logistics And Transport $3.0M/yr

[#3, #4, #5, #20] Helicopter charters/flight hours, small-boat fuel/ops, occasional icebreaker charters, and medevac contract costs.

Research And Monitoring $2.2M/yr

[#1, #2, #6, #26, #27] Sensor data costs, UAV operations, ROV maintenance, long-term research program funding, and analyst data tools.

Major Incident Reserve $2.0M/yr

[#30] Annual set-aside to fund large-scale rapid upscaling (charters, international legal defense, major mobilizations).

Cover Story And Legal $1.5M/yr

[#16, #12] Ongoing legal/MOU work, FOIA/liaison staffing, and per-case cover-story / witness support payments (relocation/counseling).

Contingency Reserve $1.1M/yr

[#25] Fast-access discretionary funds for local compensation, emergency payments to maintain secrecy/cooperation.

Psychological Care $600K/yr

[#24] Long-term community mental-health programs and counseling for affected communities.

Facilities Maintenance $550K/yr

[#7, #4] Ongoing heating/fuel, building maintenance, winterization and local site upkeep for field stations and storage.

Supplies And Consumables $500K/yr

[#22] Diesel, batteries, PPE, spare parts, and other high-consumption replacement items.

Community Outreach $400K/yr

[#13] Community education programs, distribution of lifejackets, school programs, and cultural liaison activities.

Secure Datacenter Operations $350K/yr

[#18] Recurring cloud/bandwidth/storage costs and IT staff for secure data management and forensic operations.

Team Training Turnover $300K/yr

[#9] Ongoing training, turnover, and readiness costs for regional rapid-response teams.

Public Affairs $300K/yr

[#17] Media monitoring, PR contractors, leak response, and cyber OPSEC support.

Dive Team Operations $200K/yr

[#23] Recurring dive operations costs, surface support, and specialized consumables for under-ice recovery.

Training And Exercises $150K/yr

[#21] Annual realistic exercises: cold-water rescue, amnestic procedure refreshers, cultural-sensitivity training.

Satellite Backhaul $125K/yr

[#18] Satellite comms backhaul (Iridium/Starlink) costs for remote sensor nodes.

Personnel Vetting $125K/yr

[#28] Background checks, clearances, rotations, NDAs, and insider-threat mitigation programs.

Amnestic Program Cost $125K/yr

[#11] Per-administration drugs, clinical travel, and routine amnestic operations (est. 50 cases/yr).

Evidence Processing $100K/yr

[#19] Per-incident forensic processing, cold-chain transport, and laboratory handling budgets.

Archive Storage $30K/yr

[#29] Ongoing freezer/cryostorage costs and cataloging fees for long-term sample retention.

Wearables Service $20K/yr

[#14] Annual device service and monitoring fees for GPS wearables program.

⚡ Cost Scenarios

📊 Baseline (baseline) $21.2M/yr

70.0% probability / year

Typical uneventful year with routine monitoring, maintenance, staffing, and modest community programs.

routine_operations periodic_sightings no_major_incidents

🚨 Minor Incident $24.1M/yr

25.0% probability / year +$2.9M vs baseline

Localized multi-village incident requiring extra response, increased amnestic administrations, additional relocations and short-term charters.

localized_mass_kidnapping multiple_simultaneous_sightings short_term_media_attention

🚨 Major Incident $36.6M/yr

5.0% probability / year +$15.4M vs baseline

Large-scale, multi-site crisis with public exposure risk requiring icebreaker charters, extensive international coordination, large contingency payouts, and full mobilization.

multiple_simultaneous_kidnappings public_exposure international_inquiry

👥 Personnel 57 total

Role	Count	Notes
Local Rapid-Response Team Members	20	[#9] Regional multidisciplinary field personnel (search, medic, boat/operator, liaison, security).
Research Scientists / Specialists	8	[#10] Linguists, anthropologists, marine biologists, folklorists for analysis and culturally-aware mitigation.
Medical Officers / Clinicians	3	[#11] On-call clinicians to perform amnestic administrations, observation, and aftercare.
Cultural Liaisons / Indigenous Advisors	8	[#15] Local elders/translators and advisors to manage relations and community programs.
Intelligence Analysts	6	[#27] Pattern-analysis unit to correlate sightings, environmental data, and recommend allocations.
Security Officer / MTF Agent	6	[#9, #28] Security staffing for team protection, access control, and insider-threat rotations.
Engineer / Maintenance	4	[#8, #18] Power/IT/site maintenance staff for generators, solar arrays, comms, and datacenter support.
Administrative Staff / Site Director	2	[#7, #16] Site management, legal/liaison coordination, and administrative support.

📋 Confidence Notes

Analyst notes provide detailed ranges for most cost items allowing mid-point estimates, but Arctic logistics, charter frequency, and incident frequency are uncertain; thus medium confidence.

← SCP-8677 ↑ All SCPs SCP-8679 →