← SCP Cost Explorer Read on SCP Wiki ↗
SCP-001-WMDD-S-PROPOSAL Thaumiel ~ medium confidence
WMDD's Proposal
Expected annual
$5.8B
One-time setup
$34.2B
Annual recurring
$5.6B
Personnel
5000
Corrected Foundation operational one-time cost is $34,200,000,000 (Altis Engine complex, related hubs and capital hardware). Recurring annual operational cost is $5,560,000,000/yr driven by staff wages, Altis energy and mirror-creation operations; expected annual Foundation spend (probability-weighted) is $5,787,500,000. No systemic (non-Foundation) economic impacts are identified in the article.
🏗️ One-Time Capital Costs Total: $34.2B
Facilities $25.0B
Breakdown and justification from article activities: Altis Engine underground complex construction and classified lab infrastructure $12,000,000,000 (construction, shielding, anomalous integration); O5/continuity secure hubs and bunkers $3,000,000,000; staging bases and regional anchor sites $3,500,000,000; redundancy & backup physical infrastructure for Altis/cluster spin-up $5,000,000,000; training academy and archival capital $500,000,000. All items are directly implied by the article's repeated mentions of the Altis Engine, O5 continuity hubs, staging/bases, redundancy modules, training facilities and long-term archives.
Equipment $8.0B
Capital hardware needed as implied by the article: Altis Engine anomalous interface hardware and primary engineering systems $3,000,000,000; gateway/transit and transit staging hardware $1,500,000,000; compute/analysis clusters and telemetry ingestion hardware $1,500,000,000; monitoring sensors and probe deployment hardware $500,000,000; hardened communications and secure-channel hardware $500,000,000; transport/fleet/vehicle acquisition $500,000,000; major ritual/Esoteric large-foci one-time procurement $100,000,000; initial spare/anomalous parts inventory $400,000,000. These items are grounded in the article's descriptions of the Altis Engine, gateway/transit use, telemetry/monitoring, and esoteric foci.
Initial Research And Lab Setup $1.2B
Initial research laboratories, specialized instrumentation and anomalous testbeds for reality-integrity science and Esoteric Containment Systems: lab buildout $700,000,000; specialized instruments & calibration for reality-integrity measurement $300,000,000; initial esoteric reagent/artifact workshops and materials $200,000,000. Article explicitly describes ongoing R&D, Forward Insight/Esoteric Containment work, and lab needs.
🔄 Annual Recurring Costs Total: $5.6B/yr
Staff Wages $1.1B/yr
Estimated fully-burdened payroll for personnel implied by the article. Calculation anchored to role-level staffing derived from article operations: Research scientists (2,000) @ ~$220k fully-burdened average; Security/MTF (1,500) @ ~$150k; Engineers & maintenance (800) @ ~$180k; Administrative (300) @ ~$120k; Medical/psych (200) @ ~$180k; Training (100) @ ~$130k; Ethics/oversight (100) @ ~$150k. Subtotal wage bill ≈ $909,000,000; benefits/insurance/pensions and hazard pay/fringe added (~25%) → $1,140,000,000/yr. These roles are directly implied by the article's description of research, operations, security, and oversight.
Mirror Creation Operations $900.0M/yr
Recurring operational cost to create mirror timelines (CK-class restructuring runs, seeded alterations, insertion of key variants, run validation). Article details repeated timeline creation and seeding processes; this funds per-run staff time, ritual execution, and consumables aggregated over the program's run rate.
Altis Energy Consumption $800.0M/yr
Recurring energy and on-site power plant costs for running Altis creation cycles. The article describes a multiversal creation engine in continuous use; this item models sustained energy draw as an operational expense (estimate based on multi-hundred MW to GW-class continuous demand analogues).
Containment Site Operations $700.0M/yr
Operations for existing containment sites and maintenance of SCP items used as 'key variants' within Palisade timelines. The article explicitly explains that many SCPs are intentionally present in created timelines and that the Foundation continues containment work tied to Palisade operations.
Facilities Maintenance $600.0M/yr
Routine maintenance, anomalous-component upkeep, periodic calibration and site operations for Altis complex, continuity hubs and staging bases. Justified by article references to long-term operation of Altis and multiple physical sites (implied continuous support and spare parts).
Research And Monitoring $600.0M/yr
Ongoing compute operations, telemetry ingestion and analysis (Heisenberg-Reimann modeling), esoteric containment R&D, and forensic analysis of dereification events. Article repeatedly emphasizes monitoring, reality-integrity analysis, and Forward Insight research; costs cover personnel, compute power and data storage operations.
Logistics And Transport $300.0M/yr
Recurring transport, international field deployments, evacuation/extraction operations, aircraft/shipping staging and logistics implied by creation/evacuation of shield timelines and proxy insertion described in the article.
Contingency Reserve $200.0M/yr
Program contingency and emergency replenishment to cover unexpected spikes (repairs, rapid runs, incident response). Article warns of emergency injections and unpredictable spikes during incidents; recommended reserve sized as a practical operational buffer.
Cover Story And Legal $150.0M/yr
Legal, secrecy, influence operations and cover organization maintenance to preserve 'absolute secrecy' required by Project Palisade (article mandates absolute secrecy and disinformation). This line funds ongoing cover narratives, legal suppression and public-facing front organizations.
Proxy Sustainment $150.0M/yr
Support, stipends, medical and sustainment for proxy/mirror-collaborator agents (insertion logistics, housing, oversight). Article discusses proxy 'collaborator' agents and their sustainment needs.
Supplies And Consumables $20.0M/yr
Vectors procurement (soil/gravedirt), ritual reagents, consumables for field crews and small artifact production. Article explicitly cites vectors (soil/gravedirt) and ritual reagents; this line covers routine procurement and conditioning.
⚡ Cost Scenarios
📊 Baseline (baseline) $5.6B/yr
94.0% probability / year
Normal operational year: scheduled mirror-creation runs, routine maintenance, monitoring and steady-state Palisade operations as described in the article.
routine mirror-creation schedule standard maintenance cycles no major dereification incident affecting mainline
🚨 Minor Incident $6.1B/yr
5.5% probability / year +$500.0M vs baseline
Localized Altis subsystem failure, limited dereification in a shield timeline requiring emergency repairs and accelerated monitoring but no immediate threat to mainline reality.
localized Altis hardware failure contained dereification requiring emergency response small-scale evacuation/extraction from a shield timeline
🚨 Major Breach $45.6B/yr
0.5% probability / year +$40.0B vs baseline
Catastrophic Altis failure, destruction/compromise of multiple Palisade hubs, or The Threat approaching mainline such that large-scale emergency replacements, mass evacuations and accelerated creation runs are required.
Altis catastrophic failure or total loss of a primary engine multi-hub compromise or prolonged inability to run shield timelines clear proximity of The Threat to mainline requiring immediate large-scale action
👥 Personnel 5000 total
Role Count Notes
Research Scientist 2000 Theoretical physicists, anomalous researchers and esoteric containment researchers required for Forward Insight/Heisenberg-Reimann modeling and Palisade research (article references ongoing R&D and analysis).
Security Officer / MTF Agent 1500 On-site security for Altis, MTF rotations for cross-timeline operations, evacuation teams and armed response implied by the article.
Engineer / Maintenance 800 Mechanical, electrical and anomalous-component engineers for Altis, gateways, backup modules and site maintenance as described in the article.
Administrative Staff 300 Program administration, logistics coordinators, procurement and base support associated with long-term Palisade operations.
Medical Officer / Psychologist 200 Medical, psychological and cognitive-hazard mitigation staff to support long-term personnel and proxy agents (article discusses cognitive/ethical burdens).
Training & Simulation Staff 100 Instructors and simulation operators for temporal/ontological training explicitly referenced by the article's training and simulation needs.
Ethics & Oversight / Internal Investigators 100 Ethical review panels, oversight, and internal investigative corps referenced in the article's discussions of O5 oversight and ethical concerns.
📋 Confidence Notes
This re-evaluation corrects schema and itemization errors in the prior report, re-derives staff and recurring costs from explicit article activities, and enforces Rule 1 by itemizing any multi-billion line items in notes. Estimates remain uncertain because the article provides no monetary figures; numbers are anchored to plausible analogues (national labs, large classified programs) and directly tied to the program elements the article describes (Altis Engine, mirror-creation, monitoring, proxies, evacuations, secrecy). Confidence is medium because the article describes scale (century program, many timelines, O5-level resources) but not technical parameters needed for high precision. Compared to the original stage 2 report, totals are lower in recurring spend and one-time capex is reallocated with explicit subcomponent breakdowns; key methodological differences are documented above.
← SCP-001-WJS-PROPOSAL ↑ All SCPs SCP-001-WRONG-PROPOSAL →