SCP-2652 Safe ✓ high confidence
SCP-2652
Expected annual
$1.3M
One-time setup
$946K
Annual recurring
$1.3M
Personnel
9
Initial startup capital is approximately $954,000 driven by containment room construction, specialized medical and monitoring equipment, and an initial contingency reserve; annual operations run about $1.30M/year driven mainly by 24/7 medical staffing, periodic surgical interventions, and associated consumables and overhead.
🏗️ One-Time Capital Costs Total: $946K
Equipment $309K
[#2, #3, #4, #9, #13, #20, #23] Aggregated initial purchases and installation: modified hospital bed and mattress (#2), rotation/turning apparatus and rehab equipment (#3), enteral feeding pump and tubing kits (#4), CCTV/physiological monitoring installation (#9), initial gaming hardware kit (#13), electrophysiology/neuroscience rigs (#20), and initial emergency response equipment (#23).
Facilities $300K
[#1] Build/modify a hospital-style humanoid containment room at Site 73 with sealed surfaces, medical plumbing, passthroughs, HVAC balancing, and secure access.
Contingency Reserve $300K
[#25] Initial contingency fund for complications, emergency surgeries, off-site specialist consults, or rapid site upgrades.
Disposal End Of Life $25K
[#26] One-time cost for humane euthanasia / necropsy / secure disposal or legal disposition when/if executed.
Bioelectronic Initial Stock $12K
[#12] Initial inventory of specialized bioelectronic spares, custom connector panels and nerve-interface components.
Initial Research And Lab Setup $0
[]
🔄 Annual Recurring Costs Total: $1.3M/yr
Staff Wages $590K/yr
[#7, #8, #14] Full-time nursing/care staff (24/7), site security allocation and escorts, and research/testing technicians (FTEs).
Administrative Overhead $216K/yr
[#27] Administrative overhead and indirects estimated at 20% of direct recurring costs.
Surgical Interventions $150K/yr
[#11] Budget for neurosurgery/biomedical interventions, OR time, implantable materials and post-op care (occasional major procedures).
Supplies And Consumables $60K/yr
[#5, #6, #15, #16, #17, #29] Nutrient paste and enteral consumables (#5), bedpan/relief tube consumables and waste disposal (#6), clinical pharmaceuticals (#15), cleaning/PPE and infection control supplies (#16), laundry/linen replacement (#17), and miscellaneous consumables/repairs (#29).
Research And Monitoring $60K/yr
[#10] Medical imaging and diagnostics (CT/MRI, bloodwork, biopsies) and routine monitoring costs.
Cover Story And Legal $60K/yr
[#21] Ongoing legal/cover-up costs, front company maintenance and liaison to maintain containment deception.
Emergency Readiness $25K/yr
[#23] Recurring training, sedative stock, emergency power checks and readiness for rapid response teams.
It Security $24K/yr
[#19] IT security, air-gap maintenance, encrypted local servers and forensic-capable systems upkeep.
Logistics And Transport $20K/yr
[#22] Transportation, escorted transfers and specialized handling budgeted annually for occasional moves.
Staff Training $20K/yr
[#24] Regular staff training, certifications, turnover costs and psychological/ethical preparation for handlers.
Electrophysiology Maintenance $15K/yr
[#20] Maintenance, calibration and consumables for EEG/EMG and neuroscience equipment.
Recordkeeping $15K/yr
[#28] Secure records, archival, redaction and classified documentation security.
External Audits $12K/yr
[#30] Periodic third-party audits, ethics and scientific review expenses.
Utilities $11K/yr
[#18] HVAC and utility power costs for continuous medical devices, dehumidification, UPS maintenance and environmental control.
Facilities Maintenance $8K/yr
[#9] Recurring maintenance and storage costs for CCTV/monitoring systems and general monitoring hardware upkeep.
Bioelectronic Spares $7K/yr
[#12] Recurring spare parts and replacement adapters for custom bioelectronic sensory-panel hardware.
Gaming Replacements $3K/yr
[#13] Spares and replacements for gaming hardware used in testing and enrichment.
Contingency Replenishment $0/yr
[#25] No routine replenishment budgeted; contingency fund exists as one-time reserve and would be replenished only if expended.
Cost Scenarios
📊 Baseline (baseline) $1.3M/yr
80.0% probability / year
Normal uneventful year with routine care, maintenance and scheduled interventions only.
routine_care scheduled_maintenance planned_surgeries
🚨 Minor Incident $1.3M/yr
15.0% probability / year +$50K vs baseline
Moderate equipment failure, short-term infection, or parts depletion requiring expedited repairs/replacements and overtime.
equipment_failure short_term_infection spare_parts_depletion
🚨 Major Medical Complication $1.6M/yr
5.0% probability / year +$300K vs baseline
Major sepsis, implant rejection or catastrophic implant failure requiring one or more major neurosurgical interventions, off-site specialists, and possible site upgrades.
sepsis_or_implant_failure major_neurosurgery off_site_specialist_required
👥 Personnel 9 total
Role Count Notes
Nursing Staff (RN/LPN/CNA) 4 [#7] 24/7 caregiving coverage (feeding, cleaning, rotation, wound care) estimated 3–4 FTE; 4 chosen to cover shifts and leave.
Security Officer / MTF Agent 3 [#8] 2–3 guards for dedicated security allocation and escorts; 3 chosen to cover shifts and overhead.
Research Scientist / Technician 2 [#14] 1–2 FTE research/testing staff for experiments, programming test suites and data collection.
📋 Confidence Notes
Estimates are based on detailed line-item analyst notes with specific ranges for each cost driver (facility modifications, staffing, medical procedures, consumables), enabling a well-defined midpoint-based budget; uncertainty remains around frequency/severity of rare surgical events but overall containment is Safe-class and well-described.
← SCP-2651 ↑ All SCPs SCP-2653 →