← SCP Cost Explorer Read on SCP Wiki ↗
SCP-2944 Safe ✓ high confidence
SCP-2944
Expected annual
$623K
One-time setup
$436K
Annual recurring
$620K
Personnel
6
Initial capital expenditures are moderate (~$435,500) dominated by suite buildout, instrumentation, secure transport and contingency reserves. Annual operating costs (~$620k/yr) are driven primarily by personnel (research, medical, security), ongoing monitoring/research, legal/cover upkeep and program overhead.
🏗️ One-Time Capital Costs Total: $436K
Pr Contingency $112K
[#28] One-time public-relations/legal contingency budget for accidental disclosure (midpoint of large range).
Initial Research And Lab Setup $67K
[#4, #11, #13, #25] Trichology capital and autoclave (~$12k autoclave + clippers), imaging/microscopy and ultrasound (~$32.5k), -80°C freezer (~$10k), and scientific measurement hardware (~$12.5k).
Emergency Response Reserve $62K
[#22] One-time contingency reserve for unexpected medical/legal/emergency costs (midpoint of $25k–$100k).
Equipment $56K
[#2, #3, #21] High-resolution video hardware (~$9k), secure storage/server setup (~$7.5k), and secure transport vehicle purchase (~$40k).
Facilities $52K
[#1, #24] Containment/observation room buildout ($50k midpoint) plus modest one-time protective/environmental modifications ($2k).
Legal And Cover Setup $50K
[#20] One-time legal/cover-story setup, contracts and front-company arrangements (midpoint estimate).
Post Exposure Treatment Pool $20K
[#17] One-time budget pool for costly individual hair-removal / reversal treatment plans (budgeted as initial reserve).
Sop Development $10K
[#16] Procedure Gamma-2944 SOP development, training materials and initial certification buildout.
Software Development $5K
[#19] One-time development/customization of controlled-use scheduling/monitoring software.
🔄 Annual Recurring Costs Total: $620K/yr
Staff Wages $400K/yr
[#5, #6, #7, #8] Salaries and benefits for dedicated cosmetologist/trichologist (~$70k), research PI and tech (~$185k+), part-time medical oversight (~$45k), and two security guards (~$100k total).
Program Management Overhead $65K/yr
[#30] Administrative overhead (payroll, procurement, HR, scheduling) estimated at 10–20% of payroll/ops (program estimate).
Research And Monitoring $53K/yr
[#10, #12, #26] Ongoing diagnostics and monitoring (~$3k/yr), genomics/histology and sequencing runs (~$20k/yr), and longitudinal study funding/subject retention (~$30k/yr).
Subject Acquisition And Care $30K/yr
[#9] Food, housing, stipends, screening and basic care for subjects (varies by cohort; program-level estimate).
Logistics And Transport $15K/yr
[#21] Annual transport operations, fuel, vehicle maintenance or contracted secure transfers (~$10k–$25k; midpoint used).
Cover Story And Legal $12K/yr
[#20] Annual legal counsel, cover-story upkeep, indemnities and liaison costs.
Room Turnover $10K/yr
[#29] Cleaning, sterilization, laundering and turnover labor between sessions (~$10k/yr).
Auditing Compliance $9K/yr
[#27] Internal and periodic external audits, compliance reviews (~$3k–$15k/yr; midpoint used).
Facilities Maintenance $6K/yr
[#13, #24] Freezer electricity/maintenance (~$850/yr) plus small ongoing facility maintenance and anti-static/protective upkeep (~$5,200 combined).
Mental Health And Support $6K/yr
[#18] Counseling and social support services for subjects (~$2k–$10k/yr; midpoint used).
Supplies And Consumables $4K/yr
[#4, #14, #15, #23] Procedure consumables (sterile blades, disinfectants) (~$1,000), disposables/gloves/drapes (~$1,250), PPE replacement (~$1,000) and regulated biohazard disposal (~$1,250).
Secure Storage Operations $4K/yr
[#3] Operations for hardened encrypted storage, backups and audit trail (~$2k–$5k/yr; midpoint used).
Training And Certification $2K/yr
[#16] Annual refresher training, competency tests and certification maintenance for technicians/guards/medical staff.
Video System Maintenance $1K/yr
[#2] Annual maintenance, storage and secure archival for the high-resolution video/analysis system (~$1k/yr).
Post Exposure Medications $1K/yr
[#17] Ongoing topical therapies and low-cost medications for affected subjects (~$300–$1,000/yr; program-level estimate).
Software Maintenance $1K/yr
[#19] Ongoing maintenance for scheduling/monitoring software (~$500–$1.5k/yr).
⚡ Cost Scenarios
📊 Baseline (baseline) $620K/yr
94.0% probability / year
Routine year with normal operations, no major incidents; contains planned research, monitoring, and subject care.
normal_testing_schedule no_breach expected_research_activity
🚨 Minor Incident $645K/yr
5.0% probability / year +$25K vs baseline
Single-subject medical emergency or localized containment issue requiring hospitalization, targeted hair-removal treatments, and modest legal/PR response.
medical_complication small_disclosure_or_complaint targeted_treatment_required
🚨 Major Breach $820K/yr
1.0% probability / year +$200K vs baseline
Significant containment breach or violent incident involving an anomalous subject leading to heavy medical costs, equipment replacement, major PR/legal action and containment review.
containment_breach serious_injury_or_fatality public_exposure
👥 Personnel 6 total
Role Count Notes
Cosmetologist / Trichologist 1 [#5] Dedicated technician to perform Procedure Gamma-2944 and document sessions.
Research Scientist (PI) 1 [#7] Lead researcher responsible for experimental design and oversight.
Research Technician 1 [#7] Lab technician for sample prep, histology, and experimental assistance.
Medical Officer / Dermatologist 1 [#6] Part-time dermatology and general medical oversight (consulting model).
Security Officer / MTF Agent 2 [#8] Two guards for suite security and session coverage.
📋 Confidence Notes
Analyst notes provide line-item estimates and ranges for virtually every cost area; midpoints were used where ranges exist. Remaining uncertainty stems from cohort size and rare major-incident variability, but overall budget drivers are well-defined.
← SCP-2943 ↑ All SCPs SCP-2945 →