← SCP Cost Explorer Read on SCP Wiki ↗
SCP-001-RALLISTON-S-PROPOSAL Thaumiel ~ medium confidence
Ralliston's Proposal
Expected annual
$545.8M
One-time setup
$2.8B
Annual recurring
$528.5M
Personnel
2000
Estimated one-time capital of $2.80B to secure and retrofit Site‑01 and equip specialized arrays/replicators; dominant recurring drivers are payroll, replicator operations, contingency/defensive sustain, and global cover/amnestic programs totaling ~$528.5M/year.
🏗️ One-Time Capital Costs Total: $2.8B
Contingency Reserve $1.0B
[#26] Contingency / catastrophic response fund (recommended capital reserve).
Facilities $500.0M
[#1] Site acquisition & heavy retrofit (Site‑01 conversion: structural reinforcement, secure labs, living quarters, decon/medical bays, vaults).
Initial Research And Lab Setup $225.0M
[#6] BZHR program – R&D and capital (replicator farm R&D & build).
Global Free Port Program Seed $200.0M
[#28] Global cultural/integration program seed funding (search/integration for Nexuses/Free Ports).
Incident Response Reserve $125.0M
[#25] Incident cleanup reserve for major incidents (reserve for large-scale remediation/battle damage).
Amnestic Initial Campaign $120.0M
[#14] Amnestic program & global cover-up initial campaign (mass amnestics, media control, record alteration).
Geomantic Array $115.0M
[#2] Geomantic/anti-teleportation/anti-thaumaturgic array development + installation (design/build, nodes, anchor points).
Site 120 Setup $115.0M
[#28] Site‑120 baseline one-time setup for local Free Port liaison/support (Esterberg).
Rapid Response Procurement $85.0M
[#11] Specialized defensive & rapid-response forces one-time procurement (vehicles, ordnance, airlift acquisition).
Power Plant $60.0M
[#3] On-site power generation & redundancy plant build (gas turbines/backup/battery banks).
Excavation And Ruin Conservation One Time $50.0M
[#13] Excavation, archeological stabilization and ruin conservation (initial clearing/mapping/stabilization).
Research Program Seed $35.0M
[#22] Research programs (seed equipment & lab buildout for ontokinetics, memetics, Fae theology).
Amnestic Production Lab Setup $32.5M
[#15] Amnestic production & memetic labs (initial equipment & lab buildout).
Housing Setup $29.0M
[#18] Housing, food, utilities & site life support one-time setup (on-site accommodation infrastructure, water/waste/HVAC).
Medical Facilities Setup $22.5M
[#19] Medical facilities, forensic pathology and long-term care one-time setup (trauma centers, isolation wards).
Secure It Infrastructure One Time $21.0M
[#16] Secure IT / memetic-hardened data infrastructure one-time setup (air-gapped servers, analog backups).
Specialized Equipment Seed $17.5M
[#30] Specialized equipment & consumables seed purchases (rare reagents, thaumaturgic alloys, dampeners).
Transport Fleet Acquisition $14.0M
[#17] Logistics & secure transport one-time fleet acquisition (armored convoys, secure air/rail links).
Containment Vaults One Time $14.0M
[#24] Containment vaults & artifact storage one-time (shielded vaults, climate control, warding).
Training Facility Setup $14.0M
[#27] Training & recruitment pipeline one-time (simulator/training facility seed purchases).
Archival One Time $5.5M
[#29] Secure archival & record redaction one-time setup (physical & memetic archive hardening).
Equipment $0
[]
🔄 Annual Recurring Costs Total: $528.5M/yr
Staff Wages $200.0M/yr
[#4] Permanent staffing payroll (security, thaumaturges, researchers, medical, maintenance, admin; includes benefits/hazard pay).
Research And Monitoring $80.0M/yr
[#12, #13, #21, #22, #27] Ongoing research (ontokinetics/memetics), excavation conservation follow-up, intelligence research, research program operations, training pipeline operations.
Supplies And Consumables $66.5M/yr
[#7, #9, #10, #30, #25] Replicator & procedure consumables (BZHR ops), medical/ritual consumables, anti-influence drugs, specialized reagents maintenance, incident cleanup standby consumables.
Logistics And Transport $63.0M/yr
[#11, #17, #28] Recurring sustain for rapid-response forces, transport operations, Site‑120/global Free Port support and logistics.
Facilities Maintenance $60.0M/yr
[#2, #3, #16, #18, #19, #24] Recurring maintenance: geomantic array calibration overlap, power plant fuel/maintenance, secure IT upkeep, housing/site life-support operations, medical facility operations, vault maintenance.
Cover Story And Legal $59.0M/yr
[#5, #14, #15, #20, #23, #29] Rotation/screening & mental-health programs, ongoing amnestic campaign costs, amnestic production running costs, legal/diplomatic liaison, ethics/retention/PR mitigation, archival redaction upkeep.
D Class Program Alternative $0/yr
[#8] D‑Class program alternative (listed as an operational alternative; not used in baseline here).
⚡ Cost Scenarios
📊 Baseline (baseline) $528.5M/yr
81.5% probability / year
Normal uneventful year with steady containment and routine operations.
no major breaches routine research and maintenance steady global cover-up operations
🚨 Minor Incident $543.5M/yr
15.0% probability / year +$15.0M vs baseline
Localized breach/ritual spillage or targeted Fae harassment requiring emergency cleanup, short-term TF deployment and surge amnestic response.
localized ritual breach small Fae incursion memetic/ritual spill
🚨 Major Breach $778.5M/yr
3.0% probability / year +$250.0M vs baseline
Large-scale Fae assault or containment failure causing infrastructure damage, mass casualties, large-scale amnestic operations and multi-site TF mobilization.
coordinated Fae assault failed geomantic suppression major ritual escalation
🚨 Catastrophic Breach $2.0B/yr
0.5% probability / year +$1.5B vs baseline
Near-existential event (e.g., 100k Fae assault or large Veil-breaking ritual) demanding global catastrophic response, full contingency activation and multi-year recovery.
massive portal/army arrival systemic geomantic failure simultaneous multi-Nexus attacks
👥 Personnel 2000 total
Role Count Notes
Security Officer / MTF Agent 800 Primary on-site security and rapid-response personnel to counter Fae incursions and protect Site‑01 (maps to [#11], [#17], [#25]).
Research Scientist 350 Researchers (ontokinetics, memetics, archaeology) conducting studies on SCP‑001 components (maps to [#22], [#13], [#21]).
Thaumaturge / Ritual Specialist 200 On-site thaumaturgic staff for ward upkeep, rituals, and geomantic array maintenance (maps to [#2], [#12]).
Medical Officer 120 Medical, forensic pathology, and long-term psychiatric staff for staff care and anomalous effects (maps to [#19], [#25]).
Engineer / Maintenance 200 Facilities, power plant and equipment maintenance staff, including power grid and containment systems upkeep (maps to [#3], [#16], [#24]).
Logistics / Transport / MTF Support 120 Logistics, secure transport, convoy and supply chain personnel (maps to [#17], [#28]).
Administrative Staff 80 Administration, HR, finance, legal liaison to manage cover operations and site administration (maps to [#14], [#20]).
Containment Vault / Artifact Storage Staff 40 Artifact curators and vault technicians for secure storage & handling (maps to [#24], [#30]).
IT & Cybersecurity 30 Memetic-hardened IT staff and disaster recovery for secure infrastructure (maps to [#16], [#29]).
Psychologists / Personnel Mental Health 50 Rotation/screening clinicians and long-term care staff for trauma and memetic resilience (maps to [#5], [#23]).
Site Director / Executive Staff 10 Senior leadership and O5 liaisons based at Site‑01 (maps to governance elements in notes).
Class-D Personnel (minimal baseline due to BZHR) 0 Baseline assumes BZHR replicators; D‑Class alternative exists but is not used in baseline ([#8]).
📋 Confidence Notes
Analyst notes provide many explicit line-item estimates and baselines but many items (anti-magic arrays, replicators, ontokinetic tech) are cutting-edge with uncertain R&D/efficacy and wide ranges; contingency sizing is judgment-based. Hence medium confidence.
← SCP-001-QUEERIOUS-PROPOSAL ↑ All SCPs SCP-001-ROUNDERHOUSE-BONE-PROPOSAL →