SCP-4025 — SCP-4025 | Cost Breakdown

Read on SCP Wiki ↗

SCP-4025 Safe ~ medium confidence

SCP-4025

Expected annual

$4.3M

One-time setup

$3.1M

Annual recurring

$4.3M

Personnel

Initial setup (secure vault, specialized environmental controls, robotics, imaging and IT) requires multi-million-dollar one-time spending; ongoing annual costs are driven by specialized staff (research, security, memetics screening), secure facilities/IT maintenance, and legal/compliance obligations.

🏗️ One-Time Capital Costs Total: $3.1M

Facilities $1.2M

[#1] Reinforced containment chamber/vault retrofit, double-door airlock, ballistic doors, biometric access, anti-tamper locks and internal safe.

Equipment $1.0M

[#2, #3, #5, #15, #25] Museum-grade HVAC/install (#2), robotic manipulators (#3), air-gapped IT initial hardware/backups (#5), perimeter surveillance initial setup (#15), destruction/shredding equipment (#25).

Contingency Fund Establishment $600K

[#17] Establish initial contingency/crisis response fund.

Initial Research And Lab Setup $210K

[#4, #13] High-resolution multispectral imaging/scanners and forensic lab outfitting/equipment.

Software Development $100K

[#6] One-time development/configuration of offline secure transcription/redaction platform and secure OCR tooling.

🔄 Annual Recurring Costs Total: $4.3M/yr

Staff Wages $1.1M/yr

[#7] Salaries for core scientific and technical staff (head researcher, historians, conservator, forensic analyst, lab techs, imaging specialist, sysadmin).

Research And Monitoring $845K/yr

[#3, #5, #6, #11, #13, #20, #23, #24, #26] Robotic tooling maintenance (#3), storage media/backups maintenance (#5), software licensing/updates (#6 recurring), memetics/misinformation screening team labor (#11), contracted forensic tests/consumables (#13 recurring), redaction/legal-ready transcription pipeline labor (#20), external research contracts/collaborations (#23), counter-intelligence monitoring subscriptions & analyst time (#24), reporting/compliance admin overhead (#26).

Security And Operations Wages $650K/yr

[#8] 24/7 onsite security force payroll, security supervisors, site operations and logistics coordinator (separate from core research payroll).

Facilities Maintenance $375K/yr

[#2, #15, #21, #22] HVAC energy & maintenance, security-readiness agreements & fuel/maintenance, utilities and routine facility upkeep, scheduled replacements and filters.

Cover Story And Legal $347K/yr

[#9, #18] Dedicated legal counsel, liaison/oversight fees, PR/cover-story and compliance payments to authorities.

Personnel Benefits And Pensions $280K/yr

[#28] Employer contributions, pensions, healthcare and long-term benefits (~20–30% on top of payroll).

Insurance And Liability $175K/yr

[#16] Property, theft, specialized liability and reputational/terrorism riders.

Mental Health And Ethics $140K/yr

[#10] Onsite psychologist/deradicalization specialist and ethics officer salaries and program costs.

Contingency Fund Replenishment $100K/yr

[#17] Periodic replenishment of crisis/response fund after minor incidents or planned spending.

Supplies And Consumables $70K/yr

[#12, #4, #29] Acid-free archival supplies, scanning consumables, calibration spares and miscellaneous small purchases/PPE.

Ethics And Advisory Board $60K/yr

[#27] Honoraria and meeting costs for external ethicists, historians, and legal advisors.

Training And Clearances $50K/yr

[#19] Background checks, periodic vetting, polygraphs, and specialized staff training.

Logistics And Transport $40K/yr

[#14] Secure movement/transportation costs averaged annually (armored escorts, sealed crates, liaison accompaniment).

Disposal And Destruction Operations $28K/yr

[#25] Yearly operations for secure destruction/quarantine of dangerous transformed outputs.

⚡ Cost Scenarios

📊 Baseline (baseline) $4.3M/yr

94.5% probability / year

Normal, uneventful year with routine operations, no breaches or major incidents.

routine research scheduled maintenance normal transcription cadence

🚨 Minor Incident $4.6M/yr

5.0% probability / year +$300K vs baseline

Localized security incident or containment-adjacent memetic exposure requiring emergency response and limited relocation/legal costs.

attempted extremist breach localized leak small-scale memetic exposure

🚨 Major Breach $6.8M/yr

0.5% probability / year +$2.5M vs baseline

Significant compromise or public exposure requiring large-scale legal defense, full relocation, PR campaign and major contingency drawdown.

public exposure large-scale theft or breach international legal action

👥 Personnel 36 total

Role	Count	Notes
Research Scientist / Head Researcher	1	[#7] Principal investigator leading screening and liaison with German oversight.
Historian / Subject Specialist	4	[#7] Specialists in 1930s–40s Europe/Russia for transcription/contextualization.
Textile Conservator	1	[#7] Conservation of flag and fragile materials.
Forensic Analyst	1	[#7, #13] Forensic testing and analysis of fibers/bloodstains.
Lab Technician	2	[#7] Support for imaging, sampling, and handling operations.
Imaging Specialist	1	[#4] Operates multispectral imaging and scanning suite.
Systems Administrator	1	[#5] Maintains air-gapped servers and secure storage systems.
Security Officer / MTF Agent	10	[#8] Core 24/7 onsite guards covering three 8-hour shifts.
Security Supervisor	2	[#8] Shift supervisors and security leadership.
Security Systems Technician	1	[#8] Maintains CCTV, drones, and intrusion systems.
Site Operations Manager	1	[#8] Oversees daily site operations.
Logistics Coordinator	1	[#8, #14] Coordinates secure transports and movements.
Legal Counsel / Liaison	2	[#9] Dedicated legal support for German law and oversight coordination.
Psychologist / Deradicalization Specialist	1	[#10] Staff support for exposure-related counseling.
Ethics Officer	1	[#10, #27] Ethics oversight and coordination with advisory boards.
Memetics Screening Specialist	3	[#11] Specialists reviewing transcriptions and redactions for propagandistic/memetic hazards.
Administrative Staff	2	[#26] Compliance documentation, reporting, and record-keeping support.
Site Director / Executive Staff	1	[general] High-level oversight and liaison with Foundation/German authorities.

📋 Confidence Notes

Analyst notes provide detailed line-item ranges for almost every cost, enabling a reasoned estimate; however many ranges are broad and frequency assumptions (transport, incident rates) are uncertain, so confidence is medium.

← SCP-4024 ↑ All SCPs SCP-4026 →