SCP-001-DJKAKTUS-S-PROPOSAL-J — Another djkaktus Proposal

Read on SCP Wiki ↗

SCP-001-DJKAKTUS-S-PROPOSAL-J Unknown ? low confidence

Another djkaktus Proposal

Expected annual

$540.2M

One-time setup

$9.5B

Annual recurring

$459.2M

Personnel

316

One-time capital and reserve costs dominate (multi-billion dollar reserves and fail-safes), while annual operations (power, specialized staff, anomalous-tech maintenance, and sinking-fund contributions) run in the low hundreds of millions per year.

🏗️ One-Time Capital Costs Total: $9.5B

Catastrophe Reserve $5.5B

[#15] Insurance-equivalent catastrophe fund / liquid reserves to self-insure extreme-risk scenarios over the long term.

Failsafe Reserve $2.8B

[#13] One-time allocation/set-aside for destructive or reality-level failsafes (thermonuclear-proof devices, antimemetic packages, ritual development reserves).

Facilities $425.0M

[#1, #3] Structural reinforcement, gateway stabilisation and capital elements of power/substation infrastructure (deep pilings, vaults, bulkheads, substation/turbine site upgrades).

Anomalous Tech Rnd Capital $275.0M

[#8] Capital R&D program for reality-anchors, memetic dampeners and anomalous containment hardware.

Equipment $195.0M

[#2, #9] Honeypot containment hardware (incl. 20% anomalous integration contingency) and sensor/server arrays.

Cover Acquisition $150.0M

[#14] One-time covert property acquisition / relocation and initial cover-front establishment in Chelsea/London area.

Mtf Capital $55.0M

[#12] Capital for dedicated rapid-response vehicles, aircraft/helicopters, containment pods and related gear.

Synthetic Substitute Rnd $42.5M

[#4] R&D capital to develop synthetic monosaccharide substitute (chemical/biotech scale-up capital).

Feeding Biofactory $34.0M

[#4] Capital for insect-bioreactors / secure biofactory production capacity (BSL-3/4 fitout).

Initial Research And Lab Setup $11.5M

[#5] Xenobiology/biochemistry lab buildout, analytical instruments, containment-level lab fitout.

Animal Housing $5.5M

[#10] Enclosures, exotic-species containment wards and pocket-dimension access enclosures for SCP-001-B-1 management.

Secure Vehicles $5.5M

[#16] Capex for secure transport vehicles and protected convoy assets for supply/resupply lines.

Continuity Infrastructure $2.8M

[#17] One-time archive systems, classified training facilities and personnel-continuity infrastructure.

🔄 Annual Recurring Costs Total: $459.2M/yr

Catastrophe Sinking Fund $275.0M/yr

[#15] Annual funding to build/maintain the Foundation's self-insurance / catastrophe amortisation reserve.

Staff Wages $29.0M/yr

[#6, #7] Security payroll (~80–200 FTEs) and scientific/specialist staff payroll (xenobiologists, memeticists, engineers, technicians, admin).

Cover Story And Legal $27.5M/yr

[#14] Ongoing PR/legal/hush budgets, local governance influence, relocation payments and false-front maintenance.

Anomalous Tech Maintenance $27.5M/yr

[#8] Recurring upkeep, reagents, rituals and operator salaries for reality anchors, antimemetic maintenance and anomalous systems.

Failsafe Maintenance $27.5M/yr

[#13] Maintenance, secure storage and refresh cycles for volatile failsafe components and destructive options.

Power Operational $17.0M/yr

[#3] Continuous power operations (fuel, turbine/generator ops, UPS and N+2 redundancy operating costs).

Feeding Operations $13.0M/yr

[#4] Operating costs for insect farms, bioreactors and climate control, secure transport and consumables for feeding-supply program.

Public Health Interface $10.5M/yr

[#19] Coordination with hospitals, covert medical supplies (amnestics/antibiotics), surveillance and discreet quarantines.

Mtf Readiness $8.5M/yr

[#12] Standby MTF maintenance, readiness training, consumables and aircraft/helicopter upkeep.

Research And Monitoring $7.8M/yr

[#5, #9] Ongoing xenobiology/biochemistry research spend plus monitoring, telemetry, storage and analysis costs.

Logistics And Transport $4.2M/yr

[#16] Secure supply-chain, protected convoys and transport operations for reagents, sweetness supply and parts.

Synthetic Production $2.8M/yr

[#4] Recurring production costs if synthetic monosaccharide substitute is manufactured at scale.

Animal Management $2.8M/yr

[#10] Husbandry, veterinary care, breeding programs and manpower to manage SCP-001-B-1 instances.

Continuity Programs $1.8M/yr

[#17] Archival maintenance, succession training, classified education programs and continuity planning.

Psychological Support $1.8M/yr

[#18] Ongoing mental-health services, counseling, debriefing and disability/hazard compensation provisioning.

Emergency Drills $1.6M/yr

[#20] Annual multi-agency drills, simulations and cross-agency coordination exercises.

Supplies And Consumables $1.1M/yr

[#11] Waste disposal, PPE replacement, sterilization, regulated hazardous waste streams and cleaning contractors.

Facilities Maintenance $0/yr

[]

⚡ Cost Scenarios

📊 Baseline (baseline) $459.2M/yr

83.0% probability / year

Normal operational year with no major containment failures; ongoing operations, maintenance, and sinking-fund contributions only.

no_breach steady_supply_and_research routine_maintenance

🚨 Minor Incident $509.2M/yr

12.0% probability / year +$50.0M vs baseline

Small containment breach or animal-follower escape requiring emergency response, localized repairs, and increased cover-up/legal costs.

localized_breach animal_follower_escape limited_portal_instability

🚨 Major Breach $2.0B/yr

5.0% probability / year +$1.5B vs baseline

Significant containment failure requiring large-scale remediation, possible invocation of destructive/failsafe options, heavy remediation and widescale cover-up.

gateway_destabilization large_scale_consumption_or_spill activation_of_failsafe_protocols

👥 Personnel 316 total

Role	Count	Notes
Security Officer / MTF Agent	176	[#6] Armed security, access control and rapid-response personnel (fully-loaded payroll reflected in staff_wages).
Research Scientist	25	[#5, #7] Xenobiologists and biochemists dedicated to characterizing SCP-001-B and developing substitutes.
Memeticist / Thaumaturgical Technician	20	[#7, #8] Specialists maintaining memetic dampeners, thaumaturgical reagents and reality-anchor systems.
Engineer / Maintenance	30	[#7, #12] Site engineers, power-plant technicians, and maintenance crews for containment infrastructure and generators.
Lab Technicians / Technical Staff	25	[#5, #9] Lab techs, mass-spec and analytical operators, and monitoring technicians.
Animal Husbandry / Veterinary Techs	15	[#4, #7, #10] Staff to run insect farms, care for SCP-001-B-1 instances and manage feeding supply programs.
Administrative Staff	20	[#7, #14] Admin, logistics coordinators, legal/cover management and property liaisons.
Medical Officer	5	[#7, #19] Medical staff for staff monitoring, public-health interface and quarantine operations.

📋 Confidence Notes

Estimates use midpoints of very wide ranges and rely on qualitative assumptions about anomalous behaviour, breach probabilities, and reserve sizing; many items (anomalous-tech integration, reserve policy, exact consumption rates) are highly uncertain.

← SCP-001-DJKAKTUS-S-PROPOSAL-III ↑ All SCPs SCP-001-DJKAKTUS-S-PROPOSAL →