SCP-4092 — SCP-4092 | Cost Breakdown

Read on SCP Wiki ↗

SCP-4092 Euclid ~ medium confidence

SCP-4092

Expected annual

$2.5M

One-time setup

$2.0M

Annual recurring

$2.5M

Personnel

First-year one-time setup ~ $1.97M for containment, equipment, lab setup and reserve; recurring annual operations approximately $2.47M driven primarily by dedicated security/RRT salaries, research staff, and ongoing monitoring/maintenance.

🏗️ One-Time Capital Costs Total: $2.0M

Equipment $540K

[#2, #3, #6, #7, #8, #12, #13] Observation systems (cameras/recording servers), active detection sensors (LIDAR/pressure/strain), RRT initial equipment, specialized restraint tools, initial sedatives/equipment, vehicle retrofit, initial CCTV/storage hardware.

Reserve Fund Allocation $500K

[#17] Incident response / containment breach reserve fund (recommended allocation).

Facilities $460K

[#1, #14, #15] Containment cell construction (reinforced stainless/ceramic lining, secondary containment/vault-style door), HVAC & UPS install, and structural/perimeter upgrades (reinforced doors, mantraps).

Initial Research And Lab Setup $275K

[#10, #22] Initial contract analyses and dedicated materials lab buildout; sample handling/storage initial setup.

Amnestic Stockpile $100K

[#16] One-time stockpile purchase of Class-B amnestics (approx. 100 doses) and secure storage.

Vetting Initial $90K

[#19] Initial background vetting/security clearance processing for core staff (30-person team estimate).

🔄 Annual Recurring Costs Total: $2.5M/yr

Staff Wages $1.5M/yr

[#4, #5, #6, #10] Salaries (security guards roster with benefits, CCTV operators, dedicated RRT specialists, research PI and technicians).

Behavioral Research And Protocols $125K/yr

[#11] Non-invasive behavioral research, protocol development, ethics review costs and controlled testing.

Medical And Occupational Health $120K/yr

[#9] On-call medical personnel, occupational health monitoring, and EAP counseling for staff exposure/injuries.

Research And Monitoring $100K/yr

[#10] Ongoing contract analyses, specialized testing, imaging attempts, and lab consumables (excludes salaries included in staff_wages).

Rrt Readiness And Training $100K/yr

[#6] Annual RRT drills, readiness training, equipment maintenance and specialized training exercises.

Cover Story And Legal $80K/yr

[#16, #23] Legal/PR retainer, cover-story management, and funds for liaison/limited payments to preserve plausible deniability.

Administration Recordkeeping $80K/yr

[#25] Secure recordkeeping, classification control, IT security overhead and administrative support.

Replacement Upgrade Fund $75K/yr

[#24] Planned yearly allocation for mid-life upgrades and equipment refresh cycles.

Training Drills $40K/yr

[#18] Regular drills, tabletop exercises, cross-agency coordination and SOP development.

Facilities Maintenance $35K/yr

[#1, #14, #15] Structural and systems maintenance for containment suite, HVAC servicing, perimeter hardware upkeep.

Logistics And Transport $30K/yr

[#12] Vehicle operational costs, per-transfer operational expenses and handler time for moves and transfers.

Psychological Support $30K/yr

[#20] Ongoing counseling and specialized psychological care for exposed staff.

Surveillance Storage And Cyber $25K/yr

[#2, #13] Ongoing high-resolution storage expansion, off-site backups, encryption, and network security maintenance.

Reserve Replenishment $25K/yr

[#17] Annual contribution to incident reserve to maintain recommended fund levels after use.

Vetting Recurring $15K/yr

[#19] Ongoing personnel monitoring, periodic checks and clearance maintenance.

Supplies And Consumables $12K/yr

[#21] PPE, cleaning supplies, disposable coveralls, replacement bedding/linens and basic consumables.

Sedatives Restock $12K/yr

[#8] Annual restock, expiry replacement and consumable administration costs for sedatives/chemical immobilizers.

Specialized Tools Replacement $12K/yr

[#7] Replacements/consumables for high-tensile nets, deployable frames, adhesives and immobilization gear.

Environmental Utilities $7K/yr

[#14] Incremental electricity and utility costs for containment suite, dehumidification and filtration.

Sample Disposal Recurring $6K/yr

[#22] Annual hazardous waste disposal, chain-of-custody storage costs and cold storage maintenance.

Sensors Maintenance $4K/yr

[#3] Calibration and maintenance for LIDAR, pressure mats, strain gauges, and other active sensors.

⚡ Cost Scenarios

📊 Baseline (baseline) $2.5M/yr

90.0% probability / year

Normal operational year with no major incidents; routine monitoring, maintenance, and research continue.

no_breach routine_maintenance planned_research

🚨 Minor Incident $2.7M/yr

9.0% probability / year +$200K vs baseline

Limited containment breach or embedding event requiring RRT deployment, localized repairs, extra amnestic administrations and overtime.

partial_embedding_escape_detected RRT_deployment limited_property_damage

🚨 Major Breach $4.0M/yr

1.0% probability / year +$1.5M vs baseline

Significant containment failure with public exposure, mass amnestic operations, facility reconstruction and large-scale legal/PR response.

full_containment_breach exposure_to_public_children facility_damage

👥 Personnel 22 total

Role	Count	Notes
Security Officer / MTF Agent	8	[#4] Eight guards to cover 24/7 with rotation, includes benefits.
Security / CCTV Operator	3	[#5] CCTV/operators to monitor video feeds across shifts (1 per shift or automated support).
Rapid Response Team Specialist	6	[#6] Dedicated RRT specialists trained for containment breaches and atypical physics handling.
Research Scientist (PI)	1	[#10] Lead researcher overseeing materials analysis and studies.
Research Technician	2	[#10] Laboratory technicians supporting materials testing and sample handling.
Medical Officer	1	[#9] On-call medical staff for staff injuries, sedation support and occupational health.
Administrative Staff	1	[#25] Administration and classified recordkeeping support (included in recurring admin costs).

📋 Confidence Notes

Detailed analyst estimates provided for many line items give moderate confidence, but significant uncertainty remains due to unknown anomalous capabilities (ability to penetrate higher-grade materials) and variability in staffing/resourcing choices.

← SCP-4091 ↑ All SCPs SCP-4093 →