← SCP Cost Explorer Read on SCP Wiki ↗
SCP-3377 Thaumiel ? low confidence
SCP-3377
Expected annual
$4.2M
One-time setup
$8.5M
Annual recurring
$4.2M
Personnel
23
Estimated one-time setup is approximately $8,535,000 driven by vineyard/estate acquisition, facility construction, Research/IT capital, and scale-up/contingency reserves; expected recurring annual costs are approximately $4,177,500 driven by research staff, viticulture payroll, security/logistics, and ongoing operational supplies.
🏗️ One-Time Capital Costs Total: $8.5M
Facilities $4.5M
[#1, #2, #3, #4] Land purchase/lease, winery construction/fitout, secure vaults (Site-17 & Site-386) and vineyard establishment/replanting for ~20 ha.
Scale Up Reserve $2.0M
[#23] Potential one-time capital for doubling capacity / rapid scale-up (mid-range assumption).
Contingency Reserve $1.0M
[#20] One-time covert contingency/reserve fund for serious incidents (lower-end chosen).
Initial Research And Lab Setup $485K
[#15, #17, #16] Initial capital for specialized sensors/servers, research instrumentation and initial artifact analysis/conservation capital.
Equipment $350K
[#9, #10] Purchase of small bottling line and initial cold/controlled storage equipment.
Cover Story Setup $150K
[#13] One-time legal/accounting/PR/front-company setup and related cover establishment costs.
Gift Handling One Time $50K
[#22] One-time appraisal/handling/liquidation costs per major gift (mid-range estimate for initial handling).
Program Benefit Offset $0
[#24] Identified program benefit (avoided incident costs); not counted as a negative cost here.
🔄 Annual Recurring Costs Total: $4.2M/yr
Research And Monitoring $1.3M/yr
[#15, #17, #16] Dedicated research program recurring costs plus ongoing anomaly monitoring, data collection subscriptions, and artifact storage/insurance.
Staff Wages $525K/yr
[#5] Viticulture & enology payroll (vineyard manager, cellar master/enologist, full-time vineyard workers, seasonal labor averaged, lab techs, administrative support).
Scale Up Recurring $400K/yr
[#23] Potential increased recurring operating costs if production/frequency scales up (labor, energy, logistics).
Administrative Overhead $375K/yr
[#25] Program management, director, compliance officers, audits and international coordination overhead.
Memetic And Info Security $280K/yr
[#21] Redaction, classified registries, secure comms, amnestic supply and information security operations.
Security And Site Hardening $260K/yr
[#6] Security staffing (guards), CCTV/perimeter/site hardening operations (personnel portion of #6).
Supplies And Consumables $220K/yr
[#7, #8] Vineyard operational consumables and winemaking consumables (fertilizers, pesticides, yeast, barrels, bottles, lab reagents).
Cover Story And Legal $215K/yr
[#13, #14] Recurring legal/accounting/PR costs and local community management/NDAs/compensation for vineyard employees.
Training And Ritual Compliance $138K/yr
[#18] Annual personnel training, memetic safety, ritual kits and site compliance training across Foundation sites.
Insurance And Contingency $110K/yr
[#20] Annual insurance, liability premiums and smaller contingency replenishment.
Logistics Secure Courier $100K/yr
[#12] Secure courier / covert transport missions for high-security deliveries (charters, escorts).
Facilities Maintenance $70K/yr
[#6] Annual vault & facility maintenance and certification (vault maintenance portion of security/site hardening).
Gift Handling Recurring $50K/yr
[#22] Ongoing handling/appraisal and occasional covert liquidation operations for gifts.
Energy Costs $40K/yr
[#19] General electricity for tanks, pumps, refrigeration and climate control at Site-386 and storage.
Logistics And Transport $30K/yr
[#11] Baseline international shipping and customs for routine distribution of bottles to Foundation sites.
Bottling Maintenance $20K/yr
[#9] Annual maintenance and spare parts for bottling line.
Cold Storage Energy And Maintenance $15K/yr
[#10] Energy and maintenance for controlled storage and transport crates.
⚡ Cost Scenarios
📊 Baseline (baseline) $4.2M/yr
88.0% probability / year
Normal operational year with no major incidents; routine production, shipments, research, and maintenance.
routine_production scheduled_research regular_distributions
🚨 Minor Incident $4.3M/yr
10.0% probability / year +$150K vs baseline
Localized anomalous reaction, small artifact exchange requiring extra analysis, temporary increased security and amnestic usage.
unexpected_gift_requiring_analysis minor_memetic_exposure short_term_security_escalation
🚨 Major Breach $6.2M/yr
2.0% probability / year +$2.0M vs baseline
Significant anomalous exposure or public/legal incident requiring emergency containment, large amnestic campaigns, contingency fund draw, and accelerated scale-up/response.
public_exposure large_anomalous_reaction legal/PR_crisis
👥 Personnel 23 total
Role Count Notes
Vineyard Manager 1 [#5] Oversees viticulture operations at Site-386.
Enologist / Cellar Master 1 [#5] Responsible for winemaking and cellar operations.
Full-time Vineyard Workers 4 [#5] Core seasonal/annual vineyard labor (full-time equivalents).
Seasonal Vineyard Workers 6 [#5] Peak-season labor averaged into recurring payroll.
Lab Technician / Conservator 1 [#15, #16] Supports research assays and artifact conservation.
Research Scientist 3 [#15] Research staff funded within the research program recurring budget.
Research Support Staff 2 [#15, #17] Data analysts, telemetry operators included in research_and_monitoring costs.
Security Officer / MTF Agent 4 [#6] Site security staff for Site-386 and shipping hubs (3-6 guards estimated).
Administrative Staff / Program Director 1 [#25, #13] Program management, compliance and admin support covered by administrative overhead and cover-story budgets.
📋 Confidence Notes
Estimates rely on multiple sensitive assumptions (number of sites, shipment frequency, yield per hectare, research intensity, cover complexity and frequency of incidents). SCP-3377's anomalous behavior, Thaumiel role, and unspecified enactment frequency create high uncertainty in both capital and recurring lines.
← SCP-3376 ↑ All SCPs SCP-3378 →