← SCP Cost Explorer Read on SCP Wiki ↗
SCP-8414 Unknown ? low confidence
SCP-8414
Expected annual
$5.0M
One-time setup
$5.1M
Annual recurring
$4.9M
Personnel
78
Initial buyout and containment setup can reach multiple millions for full property purchase and specialized equipment; ongoing annual costs are dominated by staff payroll, facility operating overhead (pools/energy), surveillance/IT, and research/medical support. Emergency relocation and large legal/PR contingencies are the single largest one‑time drivers when invoked.
🏗️ One-Time Capital Costs Total: $5.1M
Property Purchase $3.0M
[#1] One-time purchase price estimate (option A).
Emergency Relocation Fund $500K
[#24] Contingency reserve for large-scale relocation / bespoke containment / mass amnestic operations.
Equipment $460K
[#5, #6, #4, #20, #21] Surveillance cameras/mics installation; initial NVR/onsite servers and UPS/racks; initial security equipment/armor; initial IT security hardware; initial offsite storage hardware.
Legal Contingency Fund One Time $400K
[#18] One-time large contingency / hush/settlement fund (partial reserve).
Initial Research And Lab Setup $225K
[#12] Research neuroscience equipment, EEG rigs and psychometrics lab instruments.
Owner Stipend One Time $150K
[#1] One-time payment option to owner/director (option C).
Medical Setup $140K
[#11] Medical clinic / clandestine administration facility setup and secure medical equipment.
Facilities $40K
[#8] Environmental controls / dehumidification initial installation and minor facility works.
Divano Full Replacement $30K
[#10] Full replacement cost for all three DIVANO 1600 loungers (if required).
Marketing Setup One Time $30K
[#13] Initial discreet marketing campaign setup to maintain visitor profile.
Training Initial $28K
[#22] Initial lifeguard/first-aid and social-engineering training courses.
Vetting Initial $20K
[#19] Initial background checks, polygraphs and vetting onboarding costs.
Hr Cover Setup $20K
[#15] Initial covert HR/identity management and shell-entity setup costs.
Divano Relocation Contingency $15K
[#10] Heavy-move / crane / reinforced transport contingency for fragile mosaic loungers.
🔄 Annual Recurring Costs Total: $4.9M/yr
Staff Wages $3.1M/yr
[#2, #3, #4, #7, #11, #12] Salaries/benefits for on-site foundation staff (~40), undercover/social agents, security guards, surveillance analysts/translators, medical staff, and core research staff.
Miscellaneous And Escalation Buffer $642K/yr
[#27] 15% contingency buffer for unforeseen local expenses, bribes, small contractor work and escalation costs.
Cover Story And Legal $335K/yr
[#13, #15, #18, #25, #26] Discreet marketing/ad buys, ongoing payroll/admin services, legal retainers, community relations/sponsorships, and records/compliance retention.
Facilities Maintenance $308K/yr
[#9, #8] Energy, water, pool heating/chemicals and HVAC/dehumidification maintenance/energy increases due to equipment and park operations.
Research And Monitoring $180K/yr
[#12, #16] Ongoing scanning budgets (outsourced fMRI/EEG), translation, cultural consultancy and research monitoring costs.
Logistics And Transport $110K/yr
[#23, #14] Travel/lodging for external specialists and subsidies/transport for controlled visitors and Class D rotations / profiled tours.
Internal Security And Vetting $70K/yr
[#19] Ongoing internal vetting, audits, counter-intel and monitoring to prevent leaks.
Video Backup And Bandwidth $60K/yr
[#6] Offsite/cloud replication, bandwidth and long-retention storage costs for 24/7 HD surveillance footage.
It Security $50K/yr
[#20] Ongoing IT security, licenses, secure comms, encrypted backups and intrusion monitoring.
Supplies And Consumables $40K/yr
[#17] Towels, robes, toiletries, disinfectants, chlorine and spa consumables to maintain cover and operations.
Offsite Storage And Lab Rent $40K/yr
[#21] Offsite secure storage and analysis space rental / secure lab availability.
Training Recurring $20K/yr
[#22] Annual refresher certifications (lifeguard, first aid, tradecraft and social skills).
Divano Maintenance $6K/yr
[#10] Replacement parts, ceramic mosaic repairs and specialist restoration for loungers (annual maintenance).
⚡ Cost Scenarios
📊 Baseline (baseline) $4.9M/yr
84.5% probability / year
Normal year of operations with no major incidents; routine maintenance, staffing, surveillance, research, and cover activities only.
steady visitor numbers no damage or sampling attempts no major leaks or legal actions
🚨 Minor Incident $5.2M/yr
12.0% probability / year +$250K vs baseline
Localized incident (vandalism, small leak of info, single or small group requiring Class A amnestics) requiring additional legal, medical and repair costs.
localized vandalism/damage individual information leak requiring amnestics small legal/PR response
🚨 Major Breach $5.9M/yr
3.0% probability / year +$1.0M vs baseline
Significant containment breach or publicized leak requiring large-scale amnestic operations, extended legal/PR actions, possible temporary shutdown and use of contingency funds.
major media exposure large-scale unauthorized sampling multiple publicized memory leaks
🚨 Catastrophic Relocation $6.4M/yr
0.5% probability / year +$1.5M vs baseline
Full relocation of the loungers and construction of bespoke containment or other extraordinary measures (heavy lifts, armored transport, bespoke secure suite).
decision to move loungers irreversible damage to park widespread uncontrollable infohazard
👥 Personnel 78 total
Role Count Notes
Site Staff (lifeguards, ticketing, maintenance, cleaners, spa attendants) 40 [#2] Foundation-employed site staff replacing private hires; majority of on-site headcount.
Undercover Agent / Social-Engineering Operative 10 [#3] Dedicated conversational agents to befriend visitors and detect anomalous disclosures.
Security Officer / MTF Agent 8 [#4] Physical security, access control and armed response personnel.
Surveillance Analyst / Translator 6 [#7, #6] Monitoring and analysis personnel for footage review, tagging and Polish↔English translation.
Research Scientist 5 [#12] Psychologists/neuroscientists and research staff studying the loungers and supporting experiments.
Medical Officer 3 [#11] Medical staff to administer Class A amnestics, clinical monitoring and post-amnestic surveillance.
Engineer / Maintenance 2 [#8, #9] Technical staff for HVAC, dehumidification, pool systems and equipment maintenance.
IT / Cybersecurity 2 [#20, #6] IT staff to manage secure storage, encrypted backups, NVRs and secure comms.
Administrative Staff / HR 2 [#15] Covert HR, payroll, identity management, and administrative functions.
📋 Confidence Notes
Estimates derive from wide ranges in the analyst notes, multiple mutually-exclusive property-control options, unknown frequency and triggers of anomalous behavior, and regional cost variability; high uncertainty in incident probabilities and one-time contingency needs.
← SCP-8413 ↑ All SCPs SCP-8415 →