← SCP Cost Explorer Read on SCP Wiki ↗
SCP-9599 Thaumiel ~ medium confidence
SCP-9599
Expected annual
$42.7M
One-time setup
$17.7M
Annual recurring
$42.4M
Personnel
266
One-time startup capital of approximately $17.71M for purchase/retrofit, equipment and initial program seed; recurring annual operating costs roughly $42.39M dominated by payroll, animal procurement and feed, research/monitoring, and logistics.
🏗️ One-Time Capital Costs Total: $17.7M
Facilities $9.0M
[#1, #4] Purchase/long-term lease and major retrofit of Waterhouse Processing Plant plus wastewater pretreatment/infrastructure upgrades; includes demolition, abatement and structural work.
Equipment $5.4M
[#2, #3, #5, #6, #15, #20, #26] Capital equipment including slaughter/processing lines, chillers and refrigerated trucks, backup generators/UPS, security hardware, specialized containment tooling, clinic equipment and initial spare parts stock.
Initial Research And Lab Setup $1.7M
[#14, #16, #24, #28, #29] Initial lab equipment and instrumentation for QA/memetic/pathogen testing, distributed monitoring hardware and servers, secure archival vaults, R&D program seed and initial personnel vetting setup.
Contingency Reserve $1.5M
[#23] One-time contingency/emergency reserve fund seeded to allow rapid restoration of operations.
Front Company Setup $85K
[#17] One-time legal/company formation costs to establish GreenPastures INC. and initial cover structures.
🔄 Annual Recurring Costs Total: $42.4M/yr
Staff Wages $19.1M/yr
[#7, #8, #9] Payroll burden for on-site armed security (24 guards), operational workforce (approx. 226 total from line staff/supervisors/maintenance/admin) and research/veterinary team.
Animal Procurement $9.0M/yr
[#11] Annual purchases or replacement stock to maintain ~300 animals/day throughput; highly species-dependent (example central estimate used).
Animal Feed And Husbandry $3.5M/yr
[#12] Feed, bedding, husbandry and extended on-site rearing costs driven by species mix and retention policy for SCP-9599-1 development.
Research And Monitoring $2.4M/yr
[#14, #16, #24, #28] Recurring QA/QC testing, monitoring staff/storage/network costs, secure recordkeeping/archival operations and ongoing R&D program expenditures.
Hazard And Training $2.0M/yr
[#10] Retention/hazard premiums (retention bonuses) and annual training/certifications for deployed staff.
Facilities Maintenance $1.6M/yr
[#4, #5, #6, #15, #26] Ongoing maintenance and service contracts for wastewater compliance, backup power fuel/maintenance, security system maintenance, containment-tooling upkeep and large-equipment service agreements.
Logistics And Transport $1.1M/yr
[#3, #19] Refrigerated truck maintenance/lease and distribution logistics, packaging materials and freight for cover-company distribution.
Cover Story And Legal $725K/yr
[#17, #27, #29] Ongoing legal/PR/compliance costs, community management/charitable sponsorships and counter-leak/vetting monitoring tied to cover operations.
Waste Disposal $700K/yr
[#13] Rendering, incineration, secure disposal of anomalous remains, sludge management and ash disposal; anomalous-specific handling could raise this further.
Incident Response Mtf $550K/yr
[#22] Mobile Task Force standby, exercises, rapid-response equipment and readiness; per-incident costs are additional and variable.
Supplies And Consumables $500K/yr
[#20, #25] Medical screening recurring costs, PPE, sanitation, sterilants and routine consumables for plant and clinic operations.
Misc Administration $400K/yr
[#30] Permits, taxes (or front-company payroll/property taxes), utilities, bookkeeping and recurring administrative overhead for GreenPastures INC.
Mental Health $300K/yr
[#21] Ongoing psychological care, counseling and debriefing programs for 24-month deployments.
Insurance Premiums $250K/yr
[#18] Commercial insurance premiums and liability management to preserve plausible cover and handle ordinary claims/recalls.
Equipment Depreciation And Upgrades $188K/yr
[#2] Annual depreciation/major upgrade reserve (~10% of slaughter/processing capital equipment) for planned refreshes and unexpected replacements.
⚡ Cost Scenarios
📊 Baseline (baseline) $42.4M/yr
89.5% probability / year
Normal year with continuous operation, no major incidents; all recurring programs funded and running.
continuous processing no breach routine maintenance
🚨 Minor Incident $43.4M/yr
8.0% probability / year +$1.0M vs baseline
Localized anomalous event or equipment failure requiring incident response, short downtime and cleanup.
localized breach equipment failure short-term shutdown
🚨 Major Breach $47.4M/yr
2.0% probability / year +$5.0M vs baseline
Significant containment breach or prolonged operational disruption requiring MTF deployment, large-scale containment and temporary production losses.
major breach extended shutdown large-scale quarantine
🚨 Catastrophic Breach $62.4M/yr
0.5% probability / year +$20.0M vs baseline
Facility-wide failure, public exposure or catastrophic anomalous escalation requiring rebuild, legal/PR remediation and major cover-up expenditures.
facility compromise public exposure major anomalous escalation
👥 Personnel 266 total
Role Count Notes
Security Officer / MTF Agent 24 [#7] 24 armed security guards (8/shift) protecting the facility; payroll included in staff wages.
Line Staff / Production Worker 180 [#8] Line workers to run processing lines (part of the ~180 line workers in note #8).
Supervisors 20 [#8] Supervisory staff included in plant staffing estimates.
Engineer / Maintenance 6 [#8] Maintenance technicians for conveyors, chillers, generators and HVAC.
Administrative Staff 20 [#8] HR, QA/admin personnel included in the plant staffing estimate.
Research Scientist 12 [#9] Containment/research staff and technicians monitoring SCP-9599-1 and running assays.
Veterinarian 4 [#9] Veterinary staff responsible for animal welfare and specialized handling.
📋 Confidence Notes
Estimates derive directly from the analyst notes and the SCP text but depend heavily on uncertain assumptions (animal species mix, on-site rearing vs purchase, and frequency/severity of anomalous events). Line-item ranges were midpoint-estimated where ranges were provided; therefore totals have moderate uncertainty.
← SCP-9598 ↑ All SCPs SCP-9600 →