SCP-001-ORIS-PROPOSAL Unknown ? low confidence
Ori's Proposal
Expected annual
$632.6M
One-time setup
$3.7B
Annual recurring
$542.7M
Personnel
1790
One-time stabilization and reconstruction expenses are on the order of several billion USD (driven by large-scale infrastructure repair, contingency reserves, and amnestics production); recurring annual costs are hundreds of millions USD driven primarily by payroll, medical/logistics/supplies, and power/maintenance.
🏗️ One-Time Capital Costs Total: $3.7B
Facilities $2.3B
[#2, #4, #6, #7, #10, #13, #16, #18, #20, #23, #29] Physical construction and hardening: field HQ/staging, site power microgrids and fuel storage, vault buildout, shrine reconstruction, field hospital kits, survivor housing, morgue units, archive site upgrades, large-scale infrastructure repair, continuity/command bunkers, environmental remediation.
Contingency Reserve $300.0M
[#27] Flexible rapid-procurement / contingency fund (10–20% working reserve) to cover unpredictable costs and emergency charters/supplies.
Amnestics Initial Production $275.0M
[#11] Initial bulk production and logistics (first-wave stockpiles, packaging, secure transport preparations) as a one-time setup cost.
Large Scale Infrastructure Insurance Reserve $200.0M
[#35] One-time set-aside / reserve for large-scale compensation, litigation, and liability claims post-restore.
Equipment $158.8M
[#1, #3, #5, #9, #22, #26, #31] Hardware and deployed systems: rapid-mobilization lift/vehicle purchases, secure transport fleet, communications terminals/sat kits, offline AIC/compute nodes, anomalous-material procurement tooling, security hardware (sensors/CCTV), specialized monitoring instrumentation hardware.
Initial Research And Lab Setup $115.5M
[#8, #15, #31] Temporal research lab upgrades and dedicated experimental capacity including isolated chambers, cryo/temporal-safe storage, and surge/epidemiology lab buildout and instruments.
Amnestics Manufacturing Facility $110.0M
[#11] One-time capital to build a dedicated pharmaceutical/manufacturing facility for mass amnestics production and secure distribution staging.
Manufacturing Rebuild $105.0M
[#21] One-time capital to reconstitute modest manufacturing capacity (tooling, CNC, spares production lines).
Counter Hostile Initial Kit $27.5M
[#12] Initial kit & force deployment (counter-hostile operations initial capital, weapons/kit/deployment staging).
Emergency Food Water Stockpile $10.5M
[#14] One-time emergency food and potable water stockpile build (initial stores).
Legal Diplomatic One Time $10.0M
[#19] One-time legal/diplomatic engagement costs (initial negotiations, retainers, high-level liaison setups).
Decontamination Setup $8.0M
[#32] One-time setup for decontamination capability: mobile decon lines, hazardous-waste handling equipment, disposal infrastructure.
Prosthetics Procurement $5.2M
[#17] One-time procurement of prosthetics/devices to seed rehabilitation centers and initial patient fittings.
Cover Media One Time $5.0M
[#28] Initial media buys / misinformation management / one-time public-control expenditures if veil partially preserved.
Bespoke Shrine Fabrication $2.8M
[#7] Specialized fabrication/R&D to match anomalous materials for shrine reconstruction if required.
Training Initial $2.8M
[#25] Initial training and simulation facility setup, instructor development, and materials for rapid cross-training programs.
Long Range Transport Per Move $1.0M
[#33] One-time per-move cost for specialized long-range transport (airlift/permits/containment crates) for shrine components or other high-risk moves.
Armored Transport Per High Risk Move $500K
[#6] Per-high-risk-move armored transport ops (one-time per move cost estimate).
🔄 Annual Recurring Costs Total: $542.7M/yr
Staff Wages $227.6M/yr
[#1, #6, #8, #10, #11, #12, #17, #23, #24, #25, #26, #34] Ongoing payroll for field extraction teams, dedicated security staff, temporal research staff, medical staffing, amnestics campaign administration, counter-hostile operations personnel, rehabilitation staff, continuity/command payroll, psychosocial/community staff, training instructors, site guards and baseline staffing. (Explicit payroll items aggregated from analyst line items.)
Supplies And Consumables $140.1M/yr
[#9, #10, #11, #14, #16, #21, #31, #32, #15] Ongoing consumables and operational budgets: AIC/compute ops, medical supplies and field hospital consumables, amnestic production & distribution consumables, ongoing food/water provision, morgue operations, manufacturing supply chain inputs, measurement/calibration consumables, decon waste processing, and public-health campaign supplies.
Payroll Hazard Premium $68.3M/yr
[#34] Recurring workforce hazard/hardship premium (estimated at ~30% of base payroll per analyst guidance; covers hazard pay, rotation and retention for long-duration operations).
Facilities Maintenance $55.2M/yr
[#4, #5, #18, #26] Ongoing O&M for site power microgrids and fuel usage, communications system operations/maintenance, archive climate control/fire suppression, and facility fortification maintenance.
Logistics And Transport $37.5M/yr
[#3, #1, #14, #33] Fleet fuel/maintenance and transport logistics, recurring airlift/ground transport operations, ongoing water trucking and distribution logistics, and routine long-range transport operations.
Cover Story And Legal $9.0M/yr
[#19, #28, #30] Ongoing legal/diplomatic engagements, media/communication campaigns and auditing/accounting oversight budgets.
Research And Monitoring $5.0M/yr
[#8, #31] Recurring experimental program costs, specialized monitoring, data analysis, and non-payroll research operations/support for temporal research and stability monitoring.
Cost Scenarios
📊 Baseline (baseline) $542.7M/yr
83.0% probability / year
Normal operational year: stabilization, ongoing research, staffing, maintenance, and support without major new incidents.
no_new-breaches localized repairs only steady-state operations
🚨 Minor Incident $741.8M/yr
15.0% probability / year +$199.1M vs baseline
Localized breach or hostile action requiring surge response: extra extraction operations, temporary expanded medical surge and targeted infrastructure repairs.
localized shrine damage keeper/rogue raid on a key site regional power/communications failure
🚨 Major Breach $3.5B/yr
2.0% probability / year +$3.0B vs baseline
Widespread exposure or coordinated hostile seizure requiring full-scale national/regional recovery: mass amnestics campaign scale-up, major infrastructure rebuild, and large humanitarian operations.
widespread veil failure/public exposure loss of multiple command sites need for mass amnestics & infrastructure-scale repair
👥 Personnel 1790 total
Role Count Notes
Security Officer / MTF Agent 350 [#1, #6, #12, #23, #26] Field extraction teams, dedicated vault security, counter-hostile garrisons, continuity guards; includes deployed and site-based security personnel.
Research Scientist 80 [#8, #31] Temporal research staff, physicists and instrumentation specialists supporting containment and monitoring.
Medical Officer 250 [#10, #15, #16, #17] Surge doctors, surgeons, EMTs, mass-triage staff, rehabilitation clinicians, and prosthetics/rehab support teams.
Engineer / Maintenance 150 [#4, #20, #21, #26] Power systems engineers, microgrid technicians, civil engineers for infrastructure repair, manufacturing/maintenance technicians.
Administrative Staff 600 [#11, #19, #30] Logistics coordinators, amnestics campaign administrators, legal/diplomatic liaisons, procurement and finance/audit staff.
Site Director / Executive Staff 10 [#23, #19] Continuity-of-command leadership and senior liaisons to coordinate multi-site response and governmental/diplomatic contacts.
Technician / Lab Technician 100 [#8, #9, #31] Lab techs, AIC operators, measurement/calibration technicians supporting research and offline compute nodes.
Logistics / Transport Crew 100 [#3, #14, #33] Fleet operators, pilots, convoys and logistics personnel for supply distribution, water trucking, and long-range transport.
Psychosocial Counselors / Community Organizers 100 [#24] Long-term counseling staff, community rebuilding program personnel and child services.
Archive / Records Staff 50 [#18] Archive preservation staff for Temporal Exclusionary sites and redundant backups.
📋 Confidence Notes
Estimates are low-confidence due to extreme uncertainty, wide analyst ranges, the global and anomalous nature of SCP-001, unknown scale of affected population and infrastructure damage, and many per-move/per-event items that depend on operational tempo.
← SCP-001-NINTH-S-PROPOSAL-II ↑ All SCPs SCP-001-PEDANTIQUE-S-PROPOSAL →