← SCP Cost Explorer Read on SCP Wiki ↗
SCP-001-DR-CIMMERIAN-S-PROPOSAL Keter ~ medium confidence
Dr. Cimmerian's Proposal
Expected annual
$101.3M
One-time setup
$4.5M
Annual recurring
$90.5M
Personnel
228
Corrected estimate: modest one-time investments in data-collection and medical/specialized lab equipment with recurring costs dominated by active ship mission payroll and mission operations, MTF monitoring, legal/takedown and medical/psych care. This re-evaluation removes speculative fleet procurement and multi-billion infrastructure items from the prior report; expected annual Foundation operational spend ~ $90.5M, expected weighted annual cost ~ $101.27M. No systemic macroeconomic impacts identified.
🏗️ One-Time Capital Costs Total: $4.5M
Initial Research And Lab Setup $2.0M
Targeted instrumentation upgrades for existing xenobiology/xenotech labs to handle silica-sulfur neural nets and vacuum-capable sample handling (article documents testing of recovered neural nets and analysis of non-terrestrial remains). Scope assumes modest upgrades rather than full facility construction.
Equipment $1.5M
Development and initial deployment of targeted web-crawling/indexing platform for astronomy communities and initial server hardware plus one mobile surgical/sterile OR kit for reversible eye-removal procedures (article explicitly references both MTF Kappa-10 indexing and reversible eye removal of research teams).
Facilities $1.0M
Upgrades to a small air-gapped archive / secure storage area to hold sensitive imagery and recovered media (procedure text explicitly requires secure removal and storage of public data and sensitive imagery). Scoped to modest physical buildout consistent with procedural text.
🔄 Annual Recurring Costs Total: $90.5M/yr
Interstellar Mission Operations $50.0M/yr
Ongoing mission support for the two active exploratory vessels (propellant/drive energy provisioning, mission consumables, routine deep-space maintenance). Article documents active interstellar missions and mission-duration logistics; this line models ongoing mission operating costs at a conservative, non-speculative level rather than assuming major new infrastructure buildouts.
Ship Mission Personnel Payroll $32.2M/yr
Payroll for two active Bradbury-class exploratory vessels (Tolkien and Vonnegut): 64 crew per ship (128) plus scientists assigned to the missions (27 and 24 = 51); total shipboard personnel 179. Article gives explicit crew and scientist counts; payroll covers wages, hazard pay and benefits for active mission staff.
Staff Wages $3.5M/yr
Terrestrial staff wages: MTF Kappa-10 monitoring team (20 personnel) and a small project-lead/admin contingent (3 personnel). Article explicitly tasks MTF Kappa-10 with indexing astronomy communities and names a project lead with removal authority.
Research And Monitoring $1.3M/yr
Ongoing monitoring operations (server hosting, bandwidth, storage for crawled data) and modest non-visual imaging / analysis R&D and astrophysics follow-up. Article explicitly prescribes ongoing indexing of astronomy communities and review of notable observations.
Survivor Benefits And Recruitment $1.0M/yr
Replacement hiring, training and benefits for lost or incapacitated shipboard personnel; article documents casualties and long medical recoveries.
Cover Story And Legal $950K/yr
Legal/takedown and record-removal activity, limited public-relations/diversion work and liaison with observatories/academia. Article explicitly authorizes removal of data from public record and tasks staff to monitor amateur communities.
Emergency Forensics $500K/yr
Incident response and forensic investigations for shipboard system failures and airlock failures (article records multiple shipboard failures and a prioritized recovery of bodies).
Ai Operations $500K/yr
Maintenance and operations for shipboard Level-6 AIs ('Brent' and 'Majel') mentioned in the article.
Logistics And Transport $200K/yr
Secure transport, handling and short-range transfer costs for recovered biological remains and artifacts (article references recovery of remains and handling of neural nets and orbital corpses).
Surgical Program Operations $200K/yr
Recurring costs for reversible eye-removal/reimplantation program, prosthetics and shipboard surgical support. Article explicitly states eyes were temporarily removed using reversible methods to enable exploration.
Supplies And Consumables $150K/yr
General consumables for lab operations, secure transport packaging, PPE, and low-volume shipboard consumables not already counted in mission ops.
Facilities Maintenance $50K/yr
Maintenance and media-migration for air-gapped storage and secure archive upgrades.
⚡ Cost Scenarios
📊 Baseline (baseline) $90.5M/yr
80.0% probability / year
Normal operational year: two active exploratory vessels in-theatre with ongoing monitoring, routine sample analysis and limited legal/PR activity; no large-scale public exposure or catastrophic mission losses.
routine missions (Tolkien and Vonnegut active) regular monitoring and data-takedown activity no major breaches of public record or catastrophic ship loss
🚨 Minor Incident $95.5M/yr
15.0% probability / year +$5.0M vs baseline
One or more elevated-cost events: additional sample-recovery tasking, targeted legal/takedown surge, or a single costly forensic investigation following a shipboard failure.
extra recovery missions localized info-breach requiring expanded legal action one larger-than-usual forensic investigation
🚨 Major Breach $290.5M/yr
5.0% probability / year +$200.0M vs baseline
Significant mission failure or sustained anomalous escalation in-theatre requiring prolonged emergency response (extended recovery missions, large forensic and medical surge, extended replacement hiring and shipboard mission remediation).
sustained loss of ship mission capability requiring extended mission remediation large-scale casualty event among mission personnel major international attention or large-scale infobreach (requiring sustained legal/operational surge)
👥 Personnel 228 total
Role Count Notes
MTF Kappa-10 analysts / community monitors 20 Field/cyber analysts tasked with indexing astronomy communities per Special Containment Procedures.
Project lead & administrative staff 3 Project lead (authority to remove public data) plus small admin support; terrestrial payroll included in staff_wages.
Ship crew / mission specialists (Bradbury-class) 128 Two active ships with 64 crew each as stated in the article; payroll included under ship_mission_personnel_payroll.
Mission scientists (shipboard) 51 27 assigned to the Tolkien and 24 to the Vonnegut as explicitly stated; payroll included under ship_mission_personnel_payroll.
Medical / surgical team (shipboard + shore support) 6 Supports reversible eye-removal program and acute care for exposed personnel; recurring program costs allocated in surgical_program_operations and survivor_benefits_and_recruitment.
Earth-side research staff / lab technicians 10 Support xenobiology/xenotech testing and sample analysis for recovered materials; costs primarily in research_and_monitoring and initial_research_and_lab_setup.
AI engineers / maintenance 5 Support for Level-6 shipboard AIs ('Brent', 'Majel'); ai_operations recurring budget covers ongoing maintenance.
Legal / public-relations / liaison 5 Legal and PR staff to execute record-removal, takedowns and observatory liaison per Special Containment Procedures.
📋 Confidence Notes
Re-evaluation tightened scope to only those expenditures directly implied by the article (MTF monitoring, counseling, reversible-eye surgical program, two active Bradbury-class ships and their documented personnel, limited lab upgrades and targeted monitoring/legal activity). This removes speculative fleet procurements and large one-time space infrastructure items present in the prior report. Remaining uncertainty stems from unspecified mission-operational details for Bradbury-class vessels and the frequency/scale of infobreaches; those drive medium confidence.
← SCP-001-DJORIC-DMATIX-PROPOSAL ↑ All SCPs SCP-001-DR-CLEF-S-PROPOSAL →