SCP-4417 — SCP-4417 | Cost Breakdown

Read on SCP Wiki ↗

SCP-4417 Thaumiel1 ~ medium confidence

SCP-4417

Expected annual

$17.5M

One-time setup

$106.7M

Annual recurring

$16.1M

Personnel

Up-front one-time costs are dominated by large contingency/reserve funds and archival/escrow programs resulting in roughly $105M capital; recurring annual operations (security, specialised research, field ops, readiness) run at approximately $16.1M/year, driven by field search, emergency readiness and temporal research staff.

🏗️ One-Time Capital Costs Total: $106.7M

Xr Emergency Fund $62.5M

[#18] Large contingency reserve for XR-class / loop-catalyst mitigation (scaleable emergency fund reserve).

Risk Reserve $12.5M

[#19] Risk reserve / uninsured-loss fund for incident response and uninsured settlements.

Research Escalation Reserve $12.5M

[#27] Contingent research escalation reserve (rapid scale-up budget available on-call).

Archival Program $5.5M

[#26] One-time construction/creation of geographically separated hardened archival caches and 'insurance copy' program.

Equipment $3.9M

[#1, #5, #6, #8, #10, #13] High-security sealed display case, monitoring hardware, UPS/generators, remote robotics, medical equipment and rapid-deploy containment kits (aggregated equipment purchases & integration).

Facilities $2.5M

[#2] Site vault/modification: reinforced chamber, airlocks, redundant climate control rooms and secure corridors; construction & integration estimate.

Initial Research And Lab Setup $2.2M

[#11] HPC cluster, secure storage, integration and initial compute/network lab buildout for temporal modeling and air-gapped backups.

Field Search Startup $2.0M

[#12] Startup fund for satellite imagery, archaeological surveys and covert initial search operations for additional instances.

Containment Kits $1.8M

[#13] Rapid-deploy containment kits & transport containers (6–12 kits aggregated).

Nd Imaging Campaign $650K

[#7] Non-destructive analysis & imaging (synchrotron/muon tomography etc.) per multi-stage campaign (one-off campaign cost; repeatable).

Specialized Materials Procurement $200K

[#20] Initial procurement of specialized materials, exotic reagents and non-routine consumables.

Ethics Policy Setup $125K

[#16] One-time ethical review, policy & O5-level approval administration costs.

Legal Pr Setup $100K

[#15] One-time legal/PR/cover-story setup (fabricated documents, initial media buyout fund).

Psych Training Setup $100K

[#17] One-time psychological training program and staff-rotation program setup.

Decon Supplies $50K

[#21] Decontamination, quarantine supplies & emergency medical stockpile one-time setup.

🔄 Annual Recurring Costs Total: $16.1M/yr

Xr Emergency Maintenance $3.5M/yr

[#18] Maintenance/standing-cost component of the XR-class emergency preparedness fund and continuity readiness.

Field Search Ops $3.0M/yr

[#12] Sustained fieldsearch & reconnaissance (satellite imagery subscriptions, covert field teams, permits and archaeologists).

Administrative Overhead $2.7M/yr

[#25] Opportunity cost / administrative overhead (~20% of direct recurring costs) for legal, HR, procurement and project management support.

Staff Wages $2.5M/yr

[#3, #9, #10] Continuous guard detail (24/7 rotation), Department of Temporal Anomalies research staff salaries, and clinical/medical staffing (annual wages, benefits and training).

Covert Ops $1.2M/yr

[#14] Covert operations & foreign contingency ongoing reserve (local contractors, clandestine logistics, contingency legal payments).

Risk Replenishment $750K/yr

[#19] Annual replenishment and incident-response budgeting for the internal risk reserve.

Cover Story And Legal $500K/yr

[#15] Ongoing legal, PR, and cover-story budget for media management and legal defense.

Research And Monitoring $350K/yr

[#11] Specialized computational operations, secure storage operations and routine research monitoring costs (HPC ops, backups, licenses).

Logistics And Transport $300K/yr

[#22] Annual readiness for secure movement: armored vehicle availability, air charters and certified transport readiness.

Archival Maintenance $300K/yr

[#26] Ongoing maintenance, rotation and verification of off-site hardened archival caches.

Armed Qrf $275K/yr

[#4] Armed Quick Reaction Force readiness: training, vehicles, ammunition and exercises.

Psych Care $225K/yr

[#17] Ongoing psychological care, counseling, mandated cooling-off rotations and monitoring for exposed staff.

Red Team Audits $200K/yr

[#23] Red-team audits, penetration testing and insider-threat simulations to ensure containment integrity.

Supplies And Consumables $118K/yr

[#20, #21] Ongoing specialized consumables, exotic reagents, resupply of decon and medical stockpile.

Facilities Maintenance $52K/yr

[#6, #24] UPS/generator fuel & maintenance and long-term preservation energy/HVAC operating costs for display/vault.

Ethics Policy Review $50K/yr

[#16] Annual ethical review, policy maintenance and O5-level hearing overhead.

Monitoring Operations $35K/yr

[#5] Maintenance, storage, encrypted backups and operational costs for continuous high-fidelity monitoring & tamper-evident logging.

⚡ Cost Scenarios

📊 Baseline (baseline) $16.1M/yr

79.5% probability / year

Normal, uneventful operational year with routine research, maintenance, and fieldsearch activity but no major incidents.

no_breach no_new_instances_found routine_operations

🚨 Minor Incident $18.1M/yr

8.0% probability / year +$2.0M vs baseline

Localized containment equipment failure, small breach attempt, or data-loss event requiring repair, investigation, and temporary staffing surge.

equipment_failure attempted_exfiltration localized_data_loss

🚨 Field Discovery $24.1M/yr

12.0% probability / year +$8.0M vs baseline

Discovery of additional SCP-4417 instances requiring accelerated field operations, containment recoveries, kit deployments and rapid research scale-up.

new_instance_detected multisite_recovery rapid_research_escalation

🚨 Xr Activation $66.1M/yr

0.5% probability / year +$50.0M vs baseline

Rare loop-catalyst / XR-class timeline event that triggers major emergency mitigation, continuity operations and large-scale resource mobilisation.

timeline_cascade widespread_temporal_effects

👥 Personnel 20 total

Role	Count	Notes
Security Officer / MTF Agent	8	[#3] 24/7 guard coverage (6–8 guards plus supervisor) included in recurring staff wages.
Research Scientist	9	[#9] Department of Temporal Anomalies core research team (physicists, temporal analysts, modelers, technicians).
Medical Officer	3	[#10] Clinical & medical support staff (neurology/intensive/psychiatric) for SCP-4417-1 readiness and care.

📋 Confidence Notes

Analyst notes provide detailed line items and ranges but many items are wide-range reserves and contingencies (25M–100M emergency fund, multi-million field ops). Midpoint estimates were used where ranges existed; contingency allocation and scenario probabilities remain judgment calls.

← SCP-4416 ↑ All SCPs SCP-4418 →