SCP-001-YOSHIHIDES-PROPOSAL — Yoshihide's Proposal

Read on SCP Wiki ↗

SCP-001-YOSHIHIDES-PROPOSAL Keter-potissimi ~ medium confidence

Yoshihide's Proposal

Expected annual

$76.2M

One-time setup

$2.7B

Annual recurring

$59.1M

Personnel

175

Total one-time contingency and mitigation construction costs are in the low billions driven by large strategic options (relocation, orbital/deep-ocean mitigation) while baseline annual operations and containment maintenance run tens of millions per year driven by security staffing, medical care, research, and perimeter/sensor expansion.

🏗️ One-Time Capital Costs Total: $2.7B

Orbital Exo Containment $1.1B

[#19] Engineering, launch and mission costs for orbital/exo-containment option (very high-cost strategic option).

Facilities $803.0M

[#5, #7, #15, #26, #30] Includes construction of the refractory containment vault (#5), power/generator infrastructure installation (#7), construction/leasing of alternate command/critical-function facility (#15), major site remediation/decontamination (#26), and full new Site-01 construction/opportunity-cost (#30).

Strategic Remote Site Construction $275.0M

[#18] Purchase/build of remote island or deep-underground relocation site (mid-range estimate).

Evacuation Contingency Fund $200.0M

[#17] Contingency reserve to support mass civilian evacuation and associated temporary housing/compensation (government-scale contingency funded by Foundation).

Deep Ocean Burial $175.0M

[#20] Custom canisters, submersible operations and deep-trench burial engineering (one-time strategic option).

Contingency Reserve $105.0M

[#29] Hazard insurance / black-budget reserve (one-time allocation to expedite procurement and cover unknown contingencies).

Compensation And Payouts $44.0M

[#14] One-time compensation/severance/family payouts for casualties and permanently incapacitated staff and contractor settlements.

Legal Coverup One Time $20.0M

[#21] Initial legal/cover-up/legal-team extractions, bribes/indemnities, and immediate media-management expenses (one-time tranche).

Initial Research And Lab Setup $16.2M

[#10, #27] Initial research ramp and laboratory buildout for anomalous-props research (#10) plus memetic/vision research and protective training lab setup (#27).

Equipment $14.2M

[#6, #8, #9, #12, #24] Robotic/remote-manipulation procurement (#6), HVAC/scrubbers (#8), long-range thermal/sensor hardware (#9), humane-termination equipment procurement (#12), and IT/hardened comms hardware (#24).

Data Reconstitution $10.5M

[#28] Replacement and reconstruction of critical Site-01 capabilities, records and classified files if administrative wing/files lost.

Hazardous Waste Disposal $5.2M

[#13] One-time hazardous waste handling, permanent burial/vault construction or other secured disposal for charred/infected materials.

Emergency Demolition $2.8M

[#4] Remote controlled demolition/structural isolation contracting and remote explosive placement costs (one-time).

Investigation And Forensics $1.1M

[#25] Internal inquiry, audits, personnel vetting and one-time investigative costs following failures (Procedure Rashōmon / O5-3 events).

Perimeter Initial Expansion $1.1M

[#16] Initial perimeter expansion and sensor redeployment capital outlay.

Site Lockdown Setup $550K

[#3] Initial physical lockdown setup: barriers, checkpoints, temporary fencing and evacuation logistics (one-time establishment costs).

Emergency Response Payroll $325K

[#1] One-time immediate dispatch payroll/overtime, per-diem and rapid consumables for MTF/response teams.

🔄 Annual Recurring Costs Total: $59.1M/yr

Staff Wages $14.0M/yr

[#22] Permanent security staffing ramp (50–200 personnel); this estimate covers salaries, benefits and training for dedicated guards/MTF rotational staffing.

Contingency Reserve Topups $10.0M/yr

[#29] Annual top-ups to contingency / discretionary reserve for accelerated procurement and unknown emergent costs.

Perimeter Expansion And Redeployment $6.6M/yr

[#16] Continuous perimeter scaling costs, sensor redeployment and increased security coverage as fire radius expands.

Medical And Psychiatric Care $5.5M/yr

[#11] Emergency and long-term medical care, burn treatment, psychiatric support, paid leave and replacement hiring due to casualties.

Alternate Facility Operations $5.5M/yr

[#15] Operational costs to run alternate command/critical-function facilities (datacenter power, staffing, infirmary ops).

Cover Story And Legal $5.0M/yr

[#21] Recurring media-management, legal retainers, censorship and long-term information-control budgets.

Research And Monitoring $2.8M/yr

[#10] Ongoing research/tests for anomalous properties, prototype experiments, animal trials and data analysis (recurring research operating budget).

Mtf Equipment Sustainment And Training $2.8M/yr

[#23] PPE replacement, weapons/kit sustainment, simulator training and anomalous-ops exercises.

Logistics And Transport $2.0M/yr

[#2] On-site overtime, temporary staffing, relocation pay, hoteling and travel for evacuated/reassigned personnel (recurring operational logistics).

Sensor Monitoring And Satellite $1.3M/yr

[#9] Ongoing sensor monitoring, satellite tasking and secure comms monitoring costs (monthly monitoring/satellite fees annualized).

Facilities Maintenance $660K/yr

[#3] Ongoing costs to maintain physical lockdown infrastructure, fencing, checkpoints and coordination logistics (site lockdown maintenance).

Power Fuel And Maintenance $600K/yr

[#7] Fuel purchase, generator maintenance and UPS upkeep for continuous power and redundancy.

Memetic Research Recurring $600K/yr

[#27] Recurring memetic/hallucination research, fMRI studies and protective memetic training refreshers.

Hazardous Waste Storage And Oversight $550K/yr

[#13] Ongoing storage, oversight and monitoring costs for charred/infected materials that cannot be decontaminated.

It And Comms Operations $550K/yr

[#24] Recurring costs for hardened communications, encrypted channels and offsite backups.

Investigation Compliance Oversight $300K/yr

[#25] Ongoing compliance audits, personnel vetting and follow-up training costs from the investigation.

Hvac Operations $175K/yr

[#8] Operations and maintenance of heat-exchange systems, particulate scrubbers and filtration.

Humane Termination Training And Legal $150K/yr

[#12] Recurring training, legal counsel and procedures maintenance for humane-termination protocols.

Robotic Maintenance $125K/yr

[#6] Annual maintenance and sustainment for flameproof telemanipulators, remote cranes and armored remote vehicles.

Supplies And Consumables $0/yr

[]

⚡ Cost Scenarios

📊 Baseline (baseline) $59.1M/yr

82.0% probability / year

Normal operational year with no catastrophic incidents; ongoing containment, research, staffing and maintenance continue at baseline levels.

no major spread beyond existing perimeter regular maintenance and research only

🚨 Minor Incident $64.1M/yr

12.0% probability / year +$5.0M vs baseline

Localized containment failure requiring emergency response, targeted demolition/isolation and increased overtime/logistics but not strategic relocation.

local breach of administrative wing targeted remote demolition and extra MTF deployments

🚨 Major Breach $159.1M/yr

4.0% probability / year +$100.0M vs baseline

Significant breach necessitating large remediation actions: controlled demolition of exposed wings, accelerated vault construction and broad compensation/medical surge.

rapid uncontrolled spread into critical infrastructure large-scale demolition and vault construction initiation

🚨 Catastrophic Abandonment $683.1M/yr

2.0% probability / year +$624.0M vs baseline

Containment failure leading to site abandonment and execution of strategic relocation/neutralization (remote island move, large evacuation, long-term remediation).

failure to contain spread at Site-01 decision to relocate or perform large-scale strategic mitigation

👥 Personnel 175 total

Role	Count	Notes
Security Officer / MTF Agent	140	[#22] Front-line security/MTF staffing portion of the permanent security ramp; included in staff_wages estimate.
Security Technician	35	[#22] Technical security/support personnel for sensors, checkpoints and perimeter systems; included in staff_wages estimate.

📋 Confidence Notes

Analyst notes supply many explicit ranges allowing mid-point estimates, but extreme outcome ranges (strategic/contingent options) and erratic anomalous behavior produce significant uncertainty.

← SCP-001-WRONG-PROPOSAL ↑ All SCPs SCP-002 →