← SCP Cost Explorer Read on SCP Wiki ↗
SCP-4924 Euclid ~ medium confidence
SCP-4924
Expected annual
$5.1M
One-time setup
$5.9M
Annual recurring
$5.1M
Personnel
35
Initial one-time setup is sizeable (~$5.88M) driven by site retrofit, equipment (camera/networks, vehicles, heavy tools) and contingency seed funds. Annual recurring costs are high (~$5.07M/yr) driven primarily by staff wages (MTF + 24/7 monitoring), IT/monitoring operations, insurance/reserves and optional long-term research.
🏗️ One-Time Capital Costs Total: $5.9M
Catastrophic Contingency Seed $2.0M
[#19] Seed funding for catastrophic containment efforts (city-scale interventions scale much higher).
Equipment $1.0M
[#3, #6, #12, #17, #18] IR camera hardware & installs, mini-excavator/skid-steer fleet, decontamination equipment, GPR unit, comms hardware and ruggedized NVRs/installs.
Strategic Reserve One Time $1.0M
[#20] One-time strategic reserve seed for major incidents and replacement of large assets.
Initial Research And Lab Setup $500K
[#10] Secure BSL-2/3-type lab fit-out: fume hoods, containment, freezers and secure sample handling infrastructure.
Contingency Legal Cover Payments One Time $450K
[#14, #21, #22] One-off legal/cover-story contingency funds for large payoffs, litigation response and hush payments.
Video It One Time $225K
[#4, #3] SAN, servers, analytics licenses and initial secure/encrypted backup/offsite vault hardware.
Facilities $200K
[#1] Lease-retrofit costs: secure front, reinforced storage, decon and minor structural retrofit (one-time).
Sealing Inventory $100K
[#5] Prefabricated steel caps, gaskets, anchors, sealants and tooling inventory for multiple breaches.
Evacuation Predeploy One Time $100K
[#25] Pre-deployment evacuation logistics equipment and one-time contracts to enable rapid mass-movement if required.
Major Repairs Fund One Time $100K
[#16] Seed fund for per-incident major entrance/structural repairs (per-incident costs can be much higher).
Ppe Initial $75K
[#8] Initial PPE kits: chemical-resistant suits, SCBA, decon gear and sticky-resistant tools for teams.
Environmental Sensors One Time $50K
[#24] Groundwater/moisture/pressure sensor hardware and initial municipal coordination instrumentation.
Sample Storage One Time $35K
[#11] Sealed drums, double-containment shelving and monitored hazardous-material storage setup.
🔄 Annual Recurring Costs Total: $5.1M/yr
Staff Wages $3.2M/yr
[#2, #7, #4, #10, #9] 24/7 monitoring operators (incl. benefits/overtime), MTF Zeta-9 salaries+benefits+amortized equipment, IT specialist payroll, research staff payroll, on-call medics.
Long Term Research Program $500K/yr
[#27] Optional multi-year applied research program into anomalous molasses properties and countermeasures (3–5 year scale).
Insurance And Reserves $350K/yr
[#20] Annual reserve/insurance-like fund for casualty payments, equipment replacement and incapacity coverage.
Cover Story And Legal $305K/yr
[#14, #21, #22, #13] Ongoing cover-story budget/PR, legal retainer and records management, community relations/hush fund allocations, amnestic administration support.
Research And Monitoring $175K/yr
[#3, #4, #17, #24] Camera maintenance/replacement, offsite/managed security and backups, per-survey GPR/utility scans, sensor data/maintenance.
Supplies And Consumables $172K/yr
[#5, #8, #12, #11, #26, #15] Sealing consumables, PPE replacement/SCBA fills, decon detergents/filters, hazardous disposal per-batch budget, miscellaneous consumables and forensic casework.
Logistics And Transport $115K/yr
[#6, #18, #9, #25] Heavy-equipment rentals/maintenance, command vehicle fuel/maintenance, medevac contracts and public-safety standby contracts.
Facilities Maintenance $103K/yr
[#1, #16] Lease and utilities for Boston facility plus routine inspections, small masonry repairs and site upkeep.
Training And Drills $100K/yr
[#23, #7] Periodic breach-sealing drills, confined-space rescue training and specialized MTF certifications.
⚡ Cost Scenarios
📊 Baseline (baseline) $5.1M/yr
82.9% probability / year
Normal uneventful year: routine monitoring, maintenance, training and periodic small repairs; no large breach or city-scale intervention.
no_breach regular_maintenance scheduled_training
🚨 Minor Incident $5.1M/yr
15.0% probability / year +$50K vs baseline
Local breach or small assimilation event requiring rapid-response sealing, overtime, limited medevac/medical care and PR/amnestic work.
single_breach rapid_seal_deployment limited_medical_and_PR
🚨 Major Breach $7.1M/yr
2.0% probability / year +$2.0M vs baseline
Moderate large incident requiring multiple crews, extensive sealing, contractor mobilization, evacuations, larger amnestics and legal/PR response.
multi-entrance_assimilation needing_heavy_equipment local_evacuations
🚨 Catastrophic Breach $25.1M/yr
0.1% probability / year +$20.0M vs baseline
City-scale assimilation or major failure requiring mass evacuations, municipal compensation, demolition and prolonged reconstruction/containment.
city_scale_assimilation major_infrastructure_failure prolonged_reconstruction
👥 Personnel 35 total
Role Count Notes
Monitoring Technician / Video Operator 10 [#2, #3, #4] 24/7 IR camera operators, shift rotations, includes training and oversight.
MTF Agent / Security Operator 12 [#7, #23] Dedicated subterranean MTF Zeta-9 "Mole Rats" element (tactical operators, breachers, medics).
Research Scientist 3 [#10, #27] Biochemists studying anomalous molasses; tied to lab staff and optional long-term research program.
Laboratory Technician 2 [#10] Lab techs for sample processing, containment handling and consumables management.
IT Specialist 1 [#4, #3] On-prem IT/sysadmin for SAN, video analytics, encrypted backups and cybersecurity liaison.
Medical Officer / Medic 2 [#9] On-call medics, trauma care and casualty contingency readiness; medevac coordination.
Engineer / Maintenance 2 [#6, #12, #16] Equipment maintenance, heavy-equipment operators, decon systems and structural inspection coordination.
Administrative Staff / Cover-Story Legal Support 3 [#1, #14, #21, #22, #13] Administrative, records management, legal retainer coordination and cover-story logistics (permits, PR, amnestic administration support).
📋 Confidence Notes
Analyst notes provide detailed line items and ranges, enabling mid-confidence estimates; several large items (catastrophic contingencies, per-incident costs, research scale) have wide ranges and are scenario-dependent, reducing overall precision.
← SCP-4923 ↑ All SCPs SCP-4925 →