SCP-001-DYFSCP0014 — Debhida Eulalie O'Foolbert's Proposal

Read on SCP Wiki ↗

SCP-001-DYFSCP0014 Sampo1 ? low confidence

Debhida Eulalie O'Foolbert's Proposal

Expected annual

$264.9M

One-time setup

$2.7B

Annual recurring

$237.8M

Personnel

500

One-time setup ~$2.69B dominated by construction of hardened underground bunkers, satellite/specialized infrastructure, and R&D/lab buildouts; recurring annual costs ~$238M driven primarily by staff wages, large-scale antimemetic research, facilities upkeep, and logistics/intel operations.

🏗️ One-Time Capital Costs Total: $2.7B

Facilities $2.0B

[#1] Construction/retrofitting of deep underground survivor bunkers (life support, hardening, blast doors, decon airlocks, vaults, comms rooms).

Contingency Reserve $350.0M

[#21] Program contingency / insurance reserve (approx. 15% of one-time capital budget to cover mass write-offs/unbounded contingencies).

Satellite Constellation $100.0M

[#11] One-time capital cost to acquire/launch a dedicated smallsat constellation or purchase long-term smallsat capacity for global monitoring.

Extreme Evacuation Planning $100.0M

[#25] High-level feasibility studies and early-stage capital to explore off-world or extreme-depth relocation (planning, prototypes).

Logistics Capital $50.0M

[#12] Capital purchases for evacuation/extraction: helicopters, armored transports, specialized vehicles, secure landing zone upgrades.

Power Generation Install $40.0M

[#9] On-site high-availability power generation installs (generators/battery farms/installation across facilities).

Initial Research And Lab Setup $37.0M

[#5, #7, #8, #18] Initial outfitting of medical and specialized antimemetic/containment laboratories, mnemonic R&D start-up, and lab-grade containment chambers.

Public Health Program Initial $20.0M

[#22] Initial set-up costs for pandemic-style public-health response capacity (test/dev ramp, quarantine set-up).

Contingency Termination Planning $10.0M

[#20] Planning, legal clearances, and preliminary procurement/analysis for extreme sterilization or termination options.

Supply Chain Resilience $10.0M

[#23] One-time investment to secure redundant manufacturing and supplier diversification for critical components.

Equipment $7.0M

[#6, #10, #16] Secure data hardware and Faraday/FISHEYE cages, hardened comms terminals, and initial PPE procurement/higher-tech suit purchases.

Cover Op One Time $2.0M

[#13] One-off cover-story/legal campaigns and major influence operations to establish plausible narratives.

Initial Stockpiles $1.5M

[#3] Initial food/pharmaceutical/consumables stockpile for survivor population (one-time stocking).

Security Training And Equipment $1.0M

[#4] One-time costs for specialized security training and individual-level gear for armed guards/tactical teams.

Decommissioning Fund $1.0M

[#27] One-time fund for decommissioning/destruction of hazardous experimental artifacts created by R&D.

Mnemonic Deployment Hardware $200K

[#7] Deployment hardware for daily memory reinforcement (audio/video loops, anchors per shelter).

🔄 Annual Recurring Costs Total: $237.8M/yr

Research And Monitoring $60.0M/yr

[#8, #18, #7] Antimemetic research program, experimental containment R&D, and ongoing monitoring/experiments (high-risk long-term research budget).

Loss Reserve Fund $50.0M/yr

[#21] Annual contribution to loss reserves and reserve adjustments to prepare for asset write-offs (insurance-style reserve).

Staff Wages $35.0M/yr

[#4, #5, #8, #26, #14] Salaries for security, researchers, medical teams, technicians, and administrative staff (base payroll).

Facilities Maintenance $20.0M/yr

[#2] Ongoing life-support maintenance, HVAC, filtration replacements, and hardened-facility upkeep for the bunker network.

Logistics And Transport $20.0M/yr

[#12] Recurring runway/airlift/vehicle ops, fuel, pilot and crew salaries, and transport leases for sustained extraction/resupply missions.

Cover Story And Legal $10.0M/yr

[#13] Ongoing legal, lobbying, media management, and cover-story operations to avoid mass panic and preserve operational secrecy.

Power And Fuel $10.0M/yr

[#9] Fuel stockpile rotation, generator maintenance, and battery storage upkeep across sites.

Medical Operations $6.0M/yr

[#5] Recurring medical teams, trauma/psychiatry capacity, blood banks, PPE consumables and infectious-disease readiness.

Personnel Hazard Premiums $5.0M/yr

[#14] Increased rotation pay, hazard premiums, insurances, and family support programs to retain staff under anomalous risk.

Intel And Recon $5.0M/yr

[#11] Commercial imagery subscriptions, drone ops, SIGINT fusion center operations and analytic staffing.

Public Health Response $5.0M/yr

[#22] Ongoing testing, vaccination production runs (if possible), and quarantine operations for pocket containment.

Salvage Operations $2.0M/yr

[#17] Forensic and archival recovery field teams, operations and validation programs.

Supply Chain Maintenance $2.0M/yr

[#23] Maintenance of redundant manufacturing lines and critical-component stock rotation.

Administrative Overhead $2.0M/yr

[#26] Accounting, classified procurement support, legal admin and auditing for clandestine program funds.

Supplies And Consumables $1.5M/yr

[#3] Recurring resupply of food, pharmaceuticals, sterile supplies, and basic consumables for survivors and staff.

Ethics And Oversight $1.0M/yr

[#19] Red-team operations, independent ethical oversight, external expert stipends, and review boards.

Contingency Readiness $1.0M/yr

[#20] Ongoing planning and minimal readiness costs for extreme sterilization or termination options.

Communication Cohesion $1.0M/yr

[#24] Internal morale operations, ritual scheduling, multicast infrastructure and cohesion content teams.

Mnemonic Maintenance $500K/yr

[#7] Ongoing content generation, rehearsal monitoring, and adherence-tracking for memory reinforcement systems.

Communications Operations $500K/yr

[#10] Ongoing satellite link leases, encrypted comms ops, and anti-surveillance comms maintenance.

Decommissioning And Storage $200K/yr

[#27] Long-term storage and maintenance costs for experimental artifacts pending disposal.

Data Archive Maintenance $150K/yr

[#6] Integrity checks, offsite replication, analog media refresh, and vault maintenance for secure archives.

⚡ Cost Scenarios

📊 Baseline (baseline) $237.8M/yr

78.0% probability / year

Normal year with no major incidents; program operates at steady-state recurring costs.

no_major_incidents steady_operations

🚨 Minor Incident $247.8M/yr

20.0% probability / year +$10.0M vs baseline

Localized facility damage, short-term power/fuel disruptions, satellite/drone asset loss or limited memetic event requiring targeted response.

localized_facility_damage short_term_power_failure satellite_or_drone_loss

🚨 Major Breach $1.5B/yr

2.0% probability / year +$1.2B vs baseline

Major containment failure / large-scale ontological escalation requiring emergency mobilization, mass evacuation/resupply, and deployment of termination or large-scale R&D countermeasures.

bunker_breach rapid_exclusion_zone_expansion deployment_of_emergency_termination_assets

👥 Personnel 500 total

Role	Count	Notes
Security Officer / MTF Agent	150	[#4] Armed guards, tactical teams, perimeter detection and rotations; large portion of payroll.
Research Scientist	80	[#8, #18] Antimemetic, cognitive science, physics and engineering staff for reality-stabilization R&D and lab programs.
Medical Officer	30	[#5] Surgeons, infectious disease specialists, trauma and psychiatry staff to support survivors and staff.
Engineer / Maintenance	60	[#2, #9] Facility engineers and technicians maintaining life-support, power generation, and mechanical systems.
Technician / Operator	70	[#6, #10, #11] Systems operators for archives, communications, satellite/drone ops, and PIPER/PIPER-adjacent hardware.
Administrative Staff	40	[#13, #26] Legal, cover-story, accounting, procurement, and classified program administration personnel.
Logistics / Transport (pilots, drivers)	30	[#12] Evacuation pilots, drivers, convoy planners and logistics coordinators.
Psychological / Counseling Staff	35	[#15, #24] Trauma psychiatry, memetic inoculation trainers, counseling and resilience program staff.
Site Director / Executive Staff	5	[#8, #26] Senior leadership and liaison positions managing program strategy and O5 interactions.

📋 Confidence Notes

Estimates are low-confidence due to extreme uncertainty in the object's mechanism, global-scale ontological effects, wide cost ranges in analyst notes, and optional/unbounded contingency actions (off-world evacuation or sterilization) that could dwarf these figures.

← SCP-001-DYFSCP0013 ↑ All SCPs SCP-001-EBERSTROM-S-PROPOSAL-ARC →