SCP-9420 — SCP-9420 | Cost Breakdown

Read on SCP Wiki ↗

SCP-9420 Euclid ~ medium confidence

SCP-9420

Expected annual

$913K

One-time setup

$601K

Annual recurring

$886K

Personnel

Initial one-time setup costs are moderate (~$0.60M) dominated by optional onsite incinerator capital and chamber fit-out; annual operating costs are ~ $886k/yr driven primarily by staff wages, contracted waste disposal, and ongoing testing/maintenance.

🏗️ One-Time Capital Costs Total: $601K

Onsite Incinerator Capital $300K

[#6] Capital purchase of onsite medical-waste incinerator (permits/emissions controls not included here).

Facilities $95K

[#1] Containment chamber construction and fit-out (non-porous floor, drainage trough, seals, HVAC interface, lighting fixtures).

Equipment $62K

[#2, #3, #4, #5, #12] HVAC one-time portion, chamber lighting/audio equipment, CCTV/sensors purchase, automated collection tools, autoclave capital (one-time).

Containment Breach Fund $50K

[#19] One-time contingency reserve fund (rapid response equipment, crates, initial emergency medical/memetic care fund).

Initial Research And Lab Setup $46K

[#8, #14, #21] Sample-storage freezers (4°C and -80°C), LIMS/setup and initial license purchase, basic bench equipment for characterization.

Hazardous Permits One Time $20K

[#7] One-time permitting, environmental impact assessments and initial compliance paperwork.

Training And Sop Development Initial $15K

[#20] Initial SOP development and first-year training program/drills.

Legal Setup $12K

[#15] One-time legal review, initial cover-story / PR setup and documentation.

🔄 Annual Recurring Costs Total: $886K/yr

Staff Wages $555K/yr

[#10, #11] Research staffing (principal researcher(s) + technician + occasional consultants) and security personnel (6 guards full staffing).

Logistics And Transport $95K/yr

[#6] Contracted waste disposal (daily incineration pickup) based on mid-range production; alternative is onsite incinerator (capital + ops).

Cover Story And Legal $80K/yr

[#15, #25] Legal retainer and PR/incident communication reserve to manage disclosures, permits, and media response.

Supplies And Consumables $50K/yr

[#3, #5, #9, #12, #22, #23] PPE and laundering, collection consumables, routine testing reagents/consumables, feedstock purchase, cleaning supplies, audio licensing.

Insurance And Liability $40K/yr

[#16] Property, environmental and specialized liability insurance premiums.

Cleaning Labor $18K/yr

[#23] Daily/weekly cleaning labor (0.1–0.5 FTE equivalent) for chamber maintenance and deep cleans.

Facilities Maintenance $12K/yr

[#2, #4, #12] HVAC filter replacements/service, CCTV storage/maintenance, autoclave maintenance and minor facility upkeep.

Energy Costs $9K/yr

[#17] Continuous elevated temperature control, refrigeration and equipment power (24/7 operation).

Hazardous Permits Compliance $6K/yr

[#7] Annual compliance reporting, emissions testing, and periodic inspections for hazardous/biological waste handling.

Training And Sop Recurrent $6K/yr

[#20] Annual refresher courses, drills, and SOP updates.

Medical And Memetic Screening $6K/yr

[#13] Periodic medical/memetic screening for personnel and post-exposure follow-ups.

Research And Monitoring $4K/yr

[#9, #14, #8] LIMS license/support, sample retention/freezer maintenance and modest recurring monitoring overhead (routine testing itself budgeted under consumables).

Odor And Pest Control $4K/yr

[#18] Odor abatement (filters), pest control contracts, sanitation services.

Record Retention $2K/yr

[#24] Secure archive and long-term storage of logs, video footage and test results.

⚡ Cost Scenarios

📊 Baseline (baseline) $886K/yr

86.0% probability / year

Normal year with no major incidents; contracted disposal and routine operations continue.

no incidents contracted disposal routine testing and maintenance

🚨 Minor Incident $956K/yr

8.0% probability / year +$70K vs baseline

Unauthorized consumption or small containment lapse requiring medical/memetic screening, extra testing and PR response.

unauthorized consumption localized contamination or exposure small media leak

🚨 Major Breach $1.6M/yr

1.0% probability / year +$750K vs baseline

Significant containment failure or public exposure requiring emergency response, repairs, deep decontamination and major legal/PR actions.

large release major unauthorized dissemination extensive facility damage or litigation

🚨 Install Onsite Incinerator $1.2M/yr

5.0% probability / year +$275K vs baseline

Decision/year in which management purchases and installs an onsite incinerator, replacing contracted disposal.

capital investment decision permit approval cost-benefit favoring onsite incineration

👥 Personnel 9 total

Role	Count	Notes
Research Scientist	2	[#10] One or two dedicated researchers (biologist/bioengineer) as described.
Laboratory Technician / Handler	1	[#10] Technician for daily handling, logging and sample prep.
Security Officer / MTF Agent	6	[#11] Two guards per shift across three shifts (continuous presence) as specified.

📋 Confidence Notes

Reasonable detail in analyst notes allows mid-range estimates for most line items, but production rate (mass of output), disposal strategy choice (contract vs onsite incinerator), and regional permit/insurance variation create moderate uncertainty.

← SCP-9414 ↑ All SCPs SCP-9423 →