SCP-254 Safe ~ medium confidence
SCP-254
Expected annual
$195K
One-time setup
$179K
Annual recurring
$191K
Personnel
6
Initial capital/setup costs are modest (~$180k) driven by vehicle, CCTV and initial research; recurring annual costs are dominated by ongoing research, emergency reserves, insurance, and per-placement operational costs (~$185k/yr).
🏗️ One-Time Capital Costs Total: $179K
Equipment $63K
[#10, #15, #21] CCTV installation and camera hardware, secure transport vehicle purchase option, and custom sealed/display containment case.
Initial Research And Lab Setup $50K
[#12] Initial controlled containment/research study to define safe usage windows, failure modes, and SOP development.
Initial Emergency Contingency Fund $50K
[#13] One-time initial contingency/reserve funding for rapid remediation and high-risk site preparation.
Archive And Logging Development $10K
[#16] Development of secure archive/containment logging system and backups.
Facilities $6K
[#1, #2, #19] Secure storage locker, mounting hardware, and one-time protective signage/case components (locker installation, wall brackets, signage and small lockbox).
Sop Printing And Documentation $500
[#24] Initial SOP printing, quick-reference cards and documentation for on-site personnel.
🔄 Annual Recurring Costs Total: $191K/yr
Research And Monitoring $80K/yr
[#12, #25, #9, #18, #20, #16] Ongoing R&D and modelling (memetic consensus modelling and long-term studies), psychological screening/monitoring follow-ups, annual training/drills, expected forensic/analysis baseline, and hosting/maintenance for archival systems.
Emergency Response Reserve $50K/yr
[#13] Ongoing reserve funding to cover rapid-response repairs, medical care, contractor remediation and high-risk site contingencies (maintaining reserve balance yearly).
Cover Story And Legal $26K/yr
[#14, #23] Insurance/workers' comp premiums and retainer, legal/PR budgets, and cover-story payroll/HR paperwork per placement (annualized).
Staff Wages $16K/yr
[#4, #5, #6, #11] Aggregated per-event wages for off-site removal teams, approver/admin time, scheduling coordination, and memetic interaction/database checks (annualized).
Productivity Loss And Opportunity Cost $6K/yr
[#8] Lost productivity and opportunity cost from personnel rotation and downtime (annualized estimate based on typical events/year).
Logistics And Transport $4K/yr
[#4, #15] Contract transport cost per trip (baseline contracting rather than owning) aggregated annually (approximate trips/year × per-trip contract fee).
Clearance And Background Checks $3K/yr
[#17] Periodic background checks and clearance upkeep for the pool of authorized personnel.
Cctv Storage And Data Retention $2K/yr
[#10] Video storage retention costs (30–90 day retention) and associated hosting.
Forensic Incident Response $2K/yr
[#20] Expected small baseline annual expenditure for forensic analysis / incident investigation (per-incident costs averaged over time).
Facilities Maintenance $2K/yr
[#1, #2, #19] Ongoing locker/lock/mount maintenance, replacement straps/brackets and minor site protective upkeep.
Supplies And Consumables $1K/yr
[#3, #24, #19] Tamper-evident seals, evidence bags, archival sleeves, occasional key/card replacement and minor consumable replacements.
Transport Vehicle Maintenance $0/yr
[#15] Recurring maintenance if owning a transport vehicle; set to 0 in baseline (contracted transport used).
Personnel Rotation Replacement $0/yr
[#7] Personnel rotation/replacement costs per use (highly variable). Baseline assumes internal rotation with no large temporary-hire expense; set to $0 here.
Conservation And Fragment Handling $0/yr
[#22] Conservation and fragment processing costs are per-incident; baseline assumes none this year (set to $0 as an expected recurring spend).
Cost Scenarios
📊 Baseline (baseline) $191K/yr
88.0% probability / year
Normal year with routine placements, scheduled removals, ongoing research and maintained reserves; no major incidents.
scheduled_placements routine_training no_incidents
🚨 Minor Incident $200K/yr
10.0% probability / year +$9K vs baseline
Small adverse event such as a local sabotage attempt or small-scale tearing event requiring forensic analysis, modest repairs, and some legal/PR work.
localized_sabotage minor_forensic_investigation small_legal_response
🚨 Major Personnel Replacement $322K/yr
2.0% probability / year +$131K vs baseline
High-cost operational scenario where full personnel replacement or large-scale incident occurs (forced temps/hiring, large legal/PR expenses, emergency remediation).
full_personnel_replacement major_sabotage large_legal_or_medical_claims
👥 Personnel 6 total
Role Count Notes
Security Officer / MTF Agent 2 [#4, #15] Off-site removal and transport team staffing (two trained security/techs typically per removal).
Research Scientist / Memetics Specialist 1 [#11, #12, #25] Conduct memetic registry checks, lead initial research and ongoing memetic modelling.
Administrative Staff 1 [#5, #6, #24] Scheduling, approvals coordination, logs and SOP distribution.
Engineer / Maintenance 1 [#2, #10, #19] Mounting, CCTV installation oversight, hardware maintenance and lock/strap replacement.
Medical Officer / Psychologist 1 [#9] Baseline psychological monitoring, screening and follow-up for exposed personnel.
📋 Confidence Notes
Many line items have well-defined per-unit ranges (locks, CCTV, vehicle, per-event labor) but several major drivers are highly variable (personnel-replacement strategies, legal/incident severity). Estimates use mid-range assumptions and annualized event counts; uncertainty remains in incident frequency and whether owning vs contracting transport is chosen.
← SCP-253 ↑ All SCPs SCP-255 →