← SCP Cost Explorer Read on SCP Wiki ↗
SCP-001-BILLITHS-PROPOSAL Unknown ? low confidence
Billith's Proposal
Expected annual
$22.9M
One-time setup
$69.9M
Annual recurring
$19.6M
Personnel
40
Estimated initial capital costs are large (~$70M one-time) driven by secure site construction, hardened subterranean control facilities, deep-disposal capability and redundant mirrored sites; annual operating costs are substantial (~$19.6M/yr) driven by specialized staff, advanced instrumentation, R&D and contingency/reserve funding.
🏗️ One-Time Capital Costs Total: $69.9M
Facilities $18.1M
[#1, #2, #7] Remote site acquisition/perimeter (#1) and hardened underground bunker and shielding build-out (#2, #7).
Deep Geologic Disposal $17.5M
[#18] Deep-borehole / deep-geologic sequestration program capital cost.
Equipment $13.9M
[#3, #4, #5, #6, #8, #11, #14, #24] Power/generators (#3), sensor network (#4), robotic manipulators (#5), spectrometers/particle analysis (#6), secure servers/storage (#8), initial security/training equipment (#11), sample containment hardware (#14), comms hardware (#24).
Catastrophic Mitigation Reserve $10.0M
[#27] One-time planning reserve for catastrophic mitigation planning and large-tail exercises.
Initial Research And Lab Setup $4.4M
[#9, #12, #13, #22, #23] Memetic countermeasure R&D (#9), amnestic R&D/stockpile seed (#12), transcription/linguistics program setup (#13), initial training program build (#22), research seed funding for topology/causality work (#23).
Mirror Site $2.8M
[#19] Redundancy / mirrored secondary site build (one mirror site capital estimate).
Legal And Cover Contingency $1.6M
[#16] One-time legal/diplomatic/cover-contingency funding for initial negotiations, NDAs and upfront legal arrangements.
Public Safety Reserve $1.1M
[#17] Initial public-safety/evacuation reserve to seed compensation/evacuation contingency.
Specialized Transport $550K
[#15] Armored/containment-capable transport vehicles and retrofit (initial purchase).
🔄 Annual Recurring Costs Total: $19.6M/yr
Staff Wages $6.0M/yr
[#10] Salaries/benefits for permanent scientific, memetic, linguistics, remote-ops, technical and core program staff.
Research And Monitoring $4.8M/yr
[#4, #6, #8, #9, #13, #23] Sensor/network ops & calibration (#4), instrument consumables/calibration/service contracts (#6), secure data maintenance/backup rotation (#8), memetic countermeasure updates & auditing (#9), transcription/linguistics staff & compute (#13), ongoing topology/causality research program (#23).
Security Contracts And Response $1.5M/yr
[#11] 24/7 security contractors, tactical response teams, drone patrols and rapid-reaction unit operating costs.
Contingency Reserve $1.2M/yr
[#21] Annual contingency / emergency fund (approx. program reserve to cover unexpected costs; set as a percent-style reserve).
Cover Story And Legal $1.1M/yr
[#16] Retained counsel, PR, diplomatic liaison and cover-story budgets (annual retention & operations).
Facilities Maintenance $1.0M/yr
[#1, #2, #3] Permits/land taxes/site upkeep (#1), utilities/maintenance for hardened bunker (#2), power/fuel maintenance (#3).
Administrative Overhead $1.0M/yr
[#28] Program management, HR, procurement, compliance, accounting and classified-supply chain overhead.
Supplies And Consumables $975K/yr
[#5, #7, #12, #14, #25] Robotic spare parts/maintenance (#5), decontamination/waste disposal consumables (#7), medical/amnestic supplies (#12), sample storage energy/monitoring (#14), specialized consumables (seals/cryogens/filters) (#25).
Outreach And Media Monitoring $550K/yr
[#20] Social/traditional media monitoring, rapid counter-messaging and analytics software/operators.
Logistics And Transport $350K/yr
[#15] Ongoing vehicle/airlift contracts, courier and transport maintenance (#15).
Mirror Site Maintenance $325K/yr
[#19] Ongoing costs to maintain redundant/mirrored monitoring site and mirrored data copies.
Training And Exercises $275K/yr
[#22] Regular memetic safety, robotics and hazmat training, tabletop exercises and full-scale drills.
High Bandwidth Comms $275K/yr
[#24] Satellite uplink leasing/airtime and priority bandwidth costs.
Catastrophic Mitigation Maintenance $200K/yr
[#27] Ongoing maintenance of catastrophic-mitigation readiness/reserve.
Incident Payouts $0/yr
[#17] Per-incident public compensation/evacuation payouts - set to $0 baseline (costs accounted for in scenario-specific incident costs).
Incident Investigation Per Incident $0/yr
[#26] Per-incident forensic/after-action costs (budgeted on an incident basis; $0 baseline).
Disposal Per Incident $0/yr
[#18] Per-incident deep-disposal runs (budgeted on an incident basis; $0 baseline).
⚡ Cost Scenarios
📊 Baseline (baseline) $19.6M/yr
83.0% probability / year
Routine year with continuous monitoring, no reappearance or major incidents; normal operations and scheduled maintenance.
no_reappearance routine_maintenance scheduled_research
🚨 Minor Incident $21.6M/yr
15.0% probability / year +$2.0M vs baseline
Localized reappearance or small contamination event requiring emergency response, forensic investigation, limited disposal and targeted public compensation.
localized_reappearance contaminated_material_retrieval limited_public_exposure
🚨 Catastrophic Breach $169.6M/yr
2.0% probability / year +$150.0M vs baseline
Large-scale, uncontrolled reappearance/topological decoherence resulting in mass exposure, wide evacuations, major legal/diplomatic action and large-scale disposal/amnestics mobilization.
widespread_reappearance mass_casualties international_exposure
👥 Personnel 40 total
Role Count Notes
Research Scientist 10 [#6, #23, #13] Instrument science, theoretical/topology research and linguistics-adjacent analysis.
Memeticist 3 [#9, #12] Development and maintenance of memetic countermeasures, filters and safety protocols.
Linguist / Cryptolinguist 2 [#13] Transcription, redaction and linguistic analysis of EE-00059-2 transmissions.
Remote Ops Technician 6 [#4, #5] Sensor/network operators and remote-manipulator operators for unmanned retrieval.
Engineer / Maintenance 4 [#3, #7, #24] Power systems, shielding/decon systems and comms maintenance.
Security Officer / MTF Agent 6 [#11] On-site security liaison and oversight (complements contracted rapid-reaction teams).
Medical Officer 1 [#12] Medical monitoring, psychological screening and amnestic administration oversight.
Administrative Staff 4 [#28] Program management, procurement, HR and compliance.
Robotics Operator 4 [#5] Dedicated operators for robotic retrieval and sealed transfer operations.
📋 Confidence Notes
Estimates are built from analyst ranges but the object is highly anomalous and unpredictable (cognitohazardous transmissions / topological effects). Wide cost ranges and uncertain recurrence/disposal needs reduce confidence.
← SCP-001-ACIDFROG-S-PROPOSAL-INTERNAL ↑ All SCPs SCP-001-BLEEP-S-ONYX-PROPOSAL →