SCP-4854 — SCP-4854 | Cost Breakdown

Read on SCP Wiki ↗

SCP-4854 Euclid ~ medium confidence

SCP-4854

Expected annual

$3.9M

One-time setup

$2.2M

Annual recurring

$3.8M

Personnel

Initial capital for testing/infrastructure and targeted covert operations drives one-time costs (~$2.19M); ongoing staffing, lab screening, destruction, legal/cover operations and contingency dominate recurring costs (~$3.81M/yr).

🏗️ One-Time Capital Costs Total: $2.2M

Covert Operations $500K

[#15] One-time covert operation / campaign costs to seize or neutralize publisher inventory and related assets.

Incinerator Capital $400K

[#7] Optional small industrial incinerator capital cost (alternative to contract incineration).

Publisher Buyout $400K

[#14] One-time potential publisher buyout / large-scale acquisition to remove supply sources (e.g., Uncommonplace Books).

Initial Research And Lab Setup $275K

[#8] One-time setup for GC-MS/LC-MS and toxicology/chemical screening lab instrumentation.

Testing Cell Outfitting $275K

[#11] Outfitting a secure controlled-testing cell (one-way observation, remote controls, restraint options).

Secure It Setup $100K

[#18] One-time secure database/IT setup and redaction infrastructure for cataloguing and controlled scans.

Equipment $95K

[#2, #9] One-time installation of CCTV/badge/RFID inventory hardware and a dedicated glovebox/reading enclosure.

Facilities $50K

[#1] Archival cabinetry/shelving one-time capital for climate-controlled library storage.

Environmental Permitting One Time $50K

[#23] One-time permitting and initial environmental compliance costs related to incineration and hazardous waste handling.

Sop Development $40K

[#21] Initial SOP and training materials development one-time cost.

🔄 Annual Recurring Costs Total: $3.8M/yr

Staff Wages $1.6M/yr

[#3, #4, #5, #10, #11, #24] Salaries for curators, on-site security guards, regional field operatives, research staff, medical standby, and provenance/investigator analysts.

Contingency Reserve $500K/yr

[#22] Budget reserve for anomalous escalation, rapid mobilization, hiring, contractors, or site expansion if emergent properties appear.

Research And Monitoring $350K/yr

[#8, #10, #18] Ongoing toxicological/memetic screening per-acquisition, per-book analysis projects, and research consumables.

Cover Story And Legal $300K/yr

[#14] Retainers and recurring legal/diplomatic/PR expenses for seizures, gag orders, international coordination, and litigation support.

Logistics And Transport $200K/yr

[#5, #17] Travel and per-diem for field acquisition teams plus secure domestic/international shipping and insured freight.

Amnestic And Cover Operations $200K/yr

[#13] Reserve budget for amnestic administration, witness management, small-scale remediation operations and buy-&-hush payments.

Purchase Pool $150K/yr

[#6] Funds for purchasing verified copies, emergency buyouts, and on-the-spot acquisitions from bookstores/collectors.

Informant Program $90K/yr

[#16] Payments, incentives, and monitoring program budget for bookstore informants and a monitoring desk.

It Hosting And Security $80K/yr

[#18] Hosting, secure backups, and IT security licensing for the redaction/database environment.

Digital Marketplace Monitoring $75K/yr

[#19] Automated scraping tooling, human analysts, and takedown/legal action budget for online marketplaces.

Facilities Maintenance $60K/yr

[#1, #2, #11, #23] Climate-control energy/monitoring, CCTV/licensing maintenance, testing cell upkeep, and recurring permitting fees.

Supplies And Consumables $50K/yr

[#1, #9, #25] Archival consumables (silica gel, folders), PPE consumables (gloves/respirators), and general small consumables/field overhead.

Inventory Destruction Contract $40K/yr

[#7] Contract incineration/disposal costs for routine destruction throughput (alternative to owning incinerator).

Miscellaneous Overhead $40K/yr

[#25] Office supplies, shipping materials, vehicle fuel/depreciation for field teams, and small unanticipated purchases.

Conservation And Preservation $30K/yr

[#20] Conservation treatments (deacidification, binding repair, encapsulation) for retained research/archive copies.

Training And Sop Development $25K/yr

[#21] Annual delivery of training (quarterly) for field agents, library staff, and researchers; SOP updates.

Environmental Compliance $25K/yr

[#23] Recurring emissions monitoring, hazardous-waste manifests, and environmental testing related to disposal operations.

Psychological Screening And Counseling $15K/yr

[#12] Pre-placement psychological screening costs and counselling/post-incident psychiatric care budget.

Records Investigation $15K/yr

[#24] Ongoing provenance research and analyst time beyond core investigator salaries (per-case tracing budget).

⚡ Cost Scenarios

📊 Baseline (baseline) $3.8M/yr

70.0% probability / year

Normal operational year with routine acquisitions, screening, cataloguing, and limited destruction; no major incidents.

routine acquisitions normal lab screening throughput no major public incidents

🚨 Minor Incident $4.0M/yr

25.0% probability / year +$200K vs baseline

Small public exposure or localized memetic incident requiring targeted amnestic work, modest buyouts, extra testing, and legal work.

single-store exposure one or a few witnesses requiring remediation small emergency buyouts / extra testing

🚨 Major Breach $5.3M/yr

5.0% probability / year +$1.5M vs baseline

Large-scale exposure or publisher-level campaign requiring covert operations, large buyouts/seizures, extended legal actions, and surge staffing.

mass public dissemination publisher raid / multi-country exposure prolonged litigation and eradication campaign

👥 Personnel 19 total

Role	Count	Notes
Curator / Collection Manager	2	[#3] Full-time archivists responsible for accessioning, packaging, and SOP compliance.
Security Officer / MTF Agent	3	[#4] On-site guards to prevent unauthorized access and handle internal retrieval/transport.
Field Agent / Operative	8	[#5] Regional operatives for monitoring occult bookstores, covert acquisitions, and informant management.
Research Scientist (memetics/occult/linguist)	3	[#10] Researchers for ritual analysis, translations, and memetic hazard assessment.
Investigator / Provenance Analyst	2	[#24] Analysts tracing circulation, provenance, and case-level investigations.
Medical Officer / On-call EMT	1	[#11] On-call medical staffing for controlled testing standby and post-incident care.

📋 Confidence Notes

Analyst notes provide detailed categories and ranges, permitting a reasoned cost build-up, but wide ranges for staff counts, incident scale, and choices between contract vs capital (incinerator, lab) create material uncertainty.

← SCP-4853 ↑ All SCPs SCP-4855 →