SCP-8939 PENDING ~ medium confidence
SCP-8939
Expected annual
$5.3M
One-time setup
$10.3M
Annual recurring
$5.1M
Personnel
39
Initial one-time setup (facility acquisition/retrofit, demolition contingency, specialized containment) dominates costs (~$10.3M). Recurring annual costs are driven by staff wages, legal/cover retainer, and monitoring/operations (~$5.07M/yr).
🏗️ One-Time Capital Costs Total: $10.3M
Facilities $7.6M
[#1, #3, #11, #23, #24] Purchase/acquisition of Hawthorne Plaza, perimeter hardening one-time works, structural remediation/segmentation, contingency demolition/sealing fund, and one-time archival infrastructure.
Equipment $1.9M
[#4, #7, #8, #9, #12, #13, #19] CCTV/camera systems & installation, rapid-response/tactical equipment/training hardware, vehicles fleet purchase, drones/UAV hardware, emergency power hardware (generator/UPS), PPE/decon initial stock & fixtures, and bespoke specialized containment hardware.
Initial Research And Lab Setup $625K
[#10] Onsite research lab / evidence processing retrofit and initial instrumentation (forensic suite, BSL-2 features where required).
Cover Setup $125K
[#16] One-time legal/PR/municipal cover establishment costs (initial retainers, shell company setup, initial influence payments).
🔄 Annual Recurring Costs Total: $5.1M/yr
Staff Wages $3.0M/yr
[#5, #6, #7, #15, #27] Salaries/benefits for monitoring analysts (6–12 FTE -> budgeted 9 FTE), onsite security guards (12–24 -> budgeted 18), tactical rapid-response agents (4–8 -> budgeted 6), forensics/missing-persons investigators team, and records/archival administrative staff.
Research And Monitoring $525K/yr
[#4, #10, #21, #22] Ongoing video/cloud storage & sensor maintenance, lab operations/consumables, intelligence/cyber-monitoring and OSINT, and training/exercise costs tied to monitoring and protocol development.
Insurance Reserve $500K/yr
[#25] Liability/contingency reserve (budgeted as a recurring reserve ~20% of operating budget to cover lawsuits, scaling, or emergency evacuations).
Cover Story And Legal $250K/yr
[#16] Ongoing legal counsel, PR/municipal retainer, and incident-driven public records/FOIA management.
Medical Support $200K/yr
[#14] On-call medical personnel retainer, trauma response arrangements, and psychiatric emergency support retainer.
Facilities Maintenance $192K/yr
[#3, #12, #24, #26] Annual maintenance of perimeter fortifications, emergency power fuel/maintenance, secure offsite backups maintenance, and site utilities/maintenance (electricity for cameras/servers, basic repairs).
Community Mitigation $150K/yr
[#17] Payments/compensation to displaced squatters, nuisance abatement, and local outreach/false-explanation programs.
Logistics And Transport $105K/yr
[#8, #9] Vehicle fleet maintenance/insurance/fuel and drone operations/repairs/insurance.
Psychological Screening $75K/yr
[#18] Routine psychological screening, counseling services, resilience training, and rotation program costs.
Supplies And Consumables $72K/yr
[#13, #28] PPE replenishment, decon supplies, batteries, ammunition, small tools, consumables and operational disposables.
Biohazard Cleanup $50K/yr
[#20] Baseline budget for certified biohazard/forensic cleanup and regulated waste disposal (baseline figure; incident costs handled in scenarios).
Site Lease $0/yr
[#2] Alternative option: long-term covert lease and nuisance control. Set to $0 in baseline because acquisition/purchase is budgeted as one-time; lease retained as an alternative.
Cost Scenarios
📊 Baseline (baseline) $5.1M/yr
78.0% probability / year
Normal uneventful year with continuous surveillance and routine operations at the secured site.
continuous surveillance regular maintenance no major incidents
🚨 Minor Incident $5.5M/yr
20.0% probability / year +$450K vs baseline
Localized intrusion or exposure event requiring emergency response, cleanup, overtime, and increased PR/legal activity.
unauthorized intrusion single-person injury/exposure small-scale contamination
🚨 Major Breach $10.1M/yr
2.0% probability / year +$5.0M vs baseline
Significant containment failure requiring large-scale demolition/sealing or procurement of bespoke containment hardware, major legal/insurance payouts, and extended recovery.
entity escalation / mass breach multiple casualties or structural compromise forced demolition/sealing
👥 Personnel 39 total
Role Count Notes
Monitoring Analyst 9 [#5] 24/7 monitoring room coverage (three shifts); budgeted 9 FTE within staff wages.
Security Officer / MTF Agent 18 [#6] Uniformed onsite guards for perimeter and patrols; budgeted 18 total (three-shift coverage).
Tactical rapid-response / MTF Agent 6 [#7] Rapid-response containment team on rotation; budgeted 6 agents (on-call rotations included in staff wages).
Forensics / Investigator 4 [#15] Dedicated forensics/missing-persons investigation staff budgeted as part of staff wages.
Administrative / Records Staff 2 [#27] Records management, redaction, and archival administrative staff included in staff wages.
📋 Confidence Notes
Estimates are midpoints of wide ranges provided in analyst notes and assume West Coast (CA) pricing; many items (real estate price, specialized containment needs) are highly variable, so precision is moderate.
← SCP-8938 ↑ All SCPs SCP-8940 →