SCP-6899 Unknown ~ medium confidence
SCP-6899
Expected annual
$1.5M
One-time setup
$440K
Annual recurring
$1.4M
Personnel
10.25
Initial capital is moderate (~$440,000) for cell/suite refit and medical equipment; recurring annual costs are driven by staffing, an active research program, and ongoing pathology/consumables, totaling roughly $1.45M/yr in the baseline case.
🏗️ One-Time Capital Costs Total: $440K
Facilities $210K
[#1, #2] Containment cell refit ($60,000) and adjacent examination/trauma-bay buildout ($150,000) including structural/finish works, passthroughs, gas outlets, lighting and CCTV.
Equipment $105K
[#3, #4] Medical equipment purchase ($90,000) including monitor/defibrillator/ultrasound/fridge/IV pumps and restraint bed/reinforced medical restraints ($15,000).
Initial Research And Lab Setup $100K
[#17, #18] Initial R&D/pilot trial startup costs for countermeasure program and mnestic/hypnotherapy pilot (first-year setup portion).
Legal Admin Setup $15K
[#19] One-time administrative/legal setup (custody agreements, initial retainer/setup paperwork).
It Setup $4K
[#24] One-time secure data storage and encrypted backup initial setup.
Ppe Initial Stock $3K
[#10] One-time initial stockpile of PPE and sharps management supplies.
Specimen Handling Storage One Time $3K
[#12] One-time purchase of sealed specimen boxes, climate-controlled cabinet hardware, inventory/tagging materials.
🔄 Annual Recurring Costs Total: $1.4M/yr
Staff Wages $645K/yr
[#5, #6, #7] Security staffing (8 FTE, ~$360k), medical staffing (nurse + on-call physician & lab tech equivalents, ~$180k), psychiatric care (0.5–1.0 FTE, ~$105k).
Research And Monitoring $502K/yr
[#11, #12, #17, #18] Pathology/material analysis budget ($100,000), specimen storage climate control/monitoring ($1,500), ongoing research program staffing/supplies ($300,000), mnestic/hypnotherapy consultants and follow-up ($100,000).
Admin Overhead Procurement $100K/yr
[#26] Administrative overhead/procurement and inventory management (approx. 8–12% of operational costs).
Supplies And Consumables $59K/yr
[#8, #9, #10, #13, #14] On-hand blood supply ($12,000), consumable emergency medical supplies ($25,000), recurring PPE replacement/disposal ($10,000), waste disposal/incineration ($2,000), routine lab consumables ($10,000).
Incident Contingency $50K/yr
[#22] Reserve for ambulance transfers, unexpected surgeries, emergency repairs per year.
Facilities Maintenance $35K/yr
[#15, #21, #23, #24] Equipment maintenance and calibration ($10,000), utilities/HVAC proportion ($15,000), repair/consumable replacement ($5,000), ongoing IT hosting/sysadmin ($5,000).
Cover Story And Legal $30K/yr
[#19] Annual legal retainer/compliance and cover administration costs.
Training And Drills $12K/yr
[#16] Quarterly alpha-event drills, ACLS refreshers, transfer drills, instructor/overtime costs.
Subject Care And Subsistence $10K/yr
[#20] Food, hygiene, laundry, minor comforts, stipends and inspections for subject care.
Logistics And Transport $8K/yr
[#25] Courier/transport and external testing under chain-of-custody.
Cost Scenarios
📊 Baseline (baseline) $1.4M/yr
83.0% probability / year
Normal operational year with routine alpha events, no major incidents; regular staffing, research, and analysis budgets in place.
regular alpha events managed per SOP no emergency transfers research progresses at planned rate
🚨 Minor Incident $1.5M/yr
12.0% probability / year +$50K vs baseline
A medically significant Alpha Event requiring ambulance transfer, external surgical intervention, and additional lab/pathology work.
severe extrusion requiring surgery unexpected transfusion complications
🚨 Major Medical Emergency $1.8M/yr
3.0% probability / year +$300K vs baseline
A major medical crisis (multiple surgeries, prolonged hospitalization, significant facility repairs) in a given year.
catastrophic extrusion complications facility damage requiring structural repair
🚨 Research Breakthrough Requiring Scale Up $1.9M/yr
2.0% probability / year +$500K vs baseline
Discovery necessitates rapid scale-up of R&D (expanded trials, new lab hires, specialized equipment procurement).
promising countermeasure identified regulatory/ethical approvals accelerate hiring and equipment purchases
👥 Personnel 10.25 total
Role Count Notes
Security Officer / MTF Agent 8 [#5] Continuous 24/7 security coverage (2 guards/shift; ~8 FTE including supervisors/backfill).
Medical Nurse / Paramedic 1 [#6] On-site nurse FTE covering 24/7 medical response.
On-call Physician 0.25 [#6] Physician retainer/on-call capacity (approx. 0.2–0.3 FTE equivalent).
Laboratory Technician (on-call) 0.25 [#6] Lab tech on-call capacity for sample processing (fractional FTE equivalent).
Psychiatrist / Psychologist 0.75 [#7] Ongoing psychiatric care and behavioral support (0.5–1.0 FTE; mid-range assumed).
📋 Confidence Notes
Notes and ranges are detailed and map to specific line items, but many estimates are wide (particularly lab analysis, R&D, and pathology sampling). Subject matter uncertainty (frequency/severity variability, decisions on sample-cataloguing policy) lowers precision.
← SCP-6898 ↑ All SCPs SCP-6900 →