SCP-4270 Unknown ~ medium confidence
SCP-4270
Expected annual
$87K
One-time setup
$205K
Annual recurring
$79K
Personnel
0.7
One-time setup estimated at $205,000 driven by museum-grade containment equipment, HVAC/suppression installation, and contingency/legal seed funds; recurring annual costs are about $79,700/yr driven by security allocations, facilities maintenance (HVAC/power/suppression), conservation assessments, PR/legal, and contingency top-ups.
🏗️ One-Time Capital Costs Total: $205K
Equipment $80K
[#2, #3, #4, #5, #6] Museum-quality display case, HVAC unit/equipment, local clean-agent suppression installation, electronic locks/access hardware, and CCTV/NVR hardware (equipment-level installation costs aggregated).
Facilities $30K
[#1] Dedicated-room fit-out or administrative allocation for placement in existing archive; chosen midpoint for a modest dedicated vault/fit-out.
Legal Cover One Time $25K
[#19] Replacement tomb/replica creation or initial buyout/fabrication of provenance if required for public deception.
Initial Acquisition $20K
[#10] Cost to locate, seize and covertly transport remains into Foundation custody (vehicles, teams, documentation).
Contingency Fund Seed $20K
[#21] Seed emergency/contingency fund for urgent restoration, emergency response or rapid specialist deployment.
Initial Research And Lab Setup $9K
[#9, #12] Initial conservation treatment and baseline non-destructive documentation (high-res photography, X-ray) and limited sequencing/testing as required.
Secure Transport Case $8K
[#11] Purpose-built transport crate with shock absorption and limited climate control for relocation.
Initial Vetting $6K
[#17] Initial background checks and Level 3/4270 vetting for key personnel (estimated for small access roster).
Cultural Consultation Initial $5K
[#24] Initial cultural/ethical consultation and repatriation risk assessment; legal/consultant reviews.
Biohazard Disposal Seed $2K
[#15] One-time contingency for biohazard disposal planning and arrangements (seed for possible disposal contracts).
🔄 Annual Recurring Costs Total: $79K/yr
Staff Wages $35K/yr
[#7, #18] Incremental security coverage (baseline relies on site security with a modest incremental allocation) and fractional program/administrative staff allocation.
Public Relations $10K/yr
[#20] Ongoing OPSEC/disinformation and small-scale leak/PR management expenses.
Facilities Maintenance $8K/yr
[#3, #4, #5, #6, #22] HVAC energy and minor maintenance, annual suppression system service, access hardware licensing/maintenance, CCTV storage/maintenance, and annualized vault/case refurbishment provisioning.
Contingency Topups $5K/yr
[#21] Top-ups to the contingency/reserve fund for unexpected restoration or urgent responses.
Cover Story And Legal $4K/yr
[#19, #16] Ongoing small legal/liaison costs and minimal records/SCiPNET storage overhead related to cover story maintenance.
Access Escort And Consultation $3K/yr
[#8] Conservator consults and escort staff time for infrequent handling/access visits.
Insurance And Legal Risk $3K/yr
[#23] Annual legal/insurance premiums and administrative costs to mitigate deaccession risk or provenance disputes.
Research And Monitoring $2K/yr
[#9, #12] Periodic conservation assessments (annualized) and ongoing documentation/monitoring efforts.
Logistics And Transport $2K/yr
[#11] Per-transport costs for occasional relocations or movement between sites (vehicle, personnel, escorts) assumed ~1–2 events/year.
Cultural Consultation Ongoing $2K/yr
[#24] Ongoing cultural/ethical liaison and occasional consultations regarding descendant claims or museum ethics.
Pest Management $2K/yr
[#14] Integrated pest management: traps, inspections, occasional treatments.
Supplies And Consumables $1K/yr
[#13, #15] Gloves, archival materials, desiccants, PPE replacement and minor consumables for handling and preservation.
It Security $1K/yr
[#16] Classified file storage, encrypted backups, and incremental IT security storage/maintenance for SCiPNET records.
Vetting Rechecks $1K/yr
[#17] Annual rechecks and periodic secondary vetting for the small access roster.
Cost Scenarios
📊 Baseline (baseline) $79K/yr
95.0% probability / year
Normal uneventful year using existing site archive with modest incremental security and routine conservation.
routine_conservation infrequent_access no_incidents
🚨 Minor Incident $95K/yr
3.0% probability / year +$16K vs baseline
Localized preservation issue or small contamination requiring emergency conservation or temporary heightened security.
pest_outbreak moisture_intrusion small_contamination_event
🚨 Major Breach $480K/yr
2.0% probability / year +$401K vs baseline
Public exposure, legal/descendant claim or large containment recovery requiring covert ops, legal settlement and replacement/PR campaign.
public_leak repatriation_claim major_containment_breach
👥 Personnel 0.7 total
Role Count Notes
Security Officer / MTF Agent 0.5 Fractional incremental security coverage; baseline relies primarily on site security with a modest dedicated allocation.
Program Manager / Administrative Staff 0.2 Fractional FTE for scheduling, compliance reviews and small program administration allocation.
📋 Confidence Notes
Analyst notes provide detailed ranges for equipment, maintenance and personnel, enabling a moderate-confidence estimate for conventional costs; uncertainty remains due to antimemetic aspects and low-probability high-cost events (breaches/claims), so confidence is not high.
← SCP-4269 ↑ All SCPs SCP-4271 →