SCP-6231 — SCP-6231 | Cost Breakdown

Read on SCP Wiki ↗

SCP-6231 Unknown ~ medium confidence

SCP-6231

Expected annual

$363K

One-time setup

$1.3M

Annual recurring

$361K

Personnel

Estimated one-time setup costs are dominated by optional scale-up/commercialization and analytical instrumentation; recurring costs are driven by staff wages, institutional overhead, and ongoing monitoring/legal/insurance. Baseline setup ~ $1.26M (including optional large-scale capex); baseline annual operations ~ $360.9k.

🏗️ One-Time Capital Costs Total: $1.3M

Scale Up Commercialization $1.0M

[#26] Optional large-capex pilot plant / GMP / regulatory/commercialization pathway (very high optional cost)

Initial Research And Lab Setup $100K

[#16] Analytical instruments / in-house capability for biochemical research (GC-MS/HPLC/etc.)

Contingency Reserve $55K

[#24] Contingency fund/reserve for theft/leak/attack recovery and law-enforcement coordination

Cover Story Initial $28K

[#25] Initial public relations / cover story creation and media-prep budget

Equipment $22K

[#1, #3, #9] Secure climate-controlled vivarium/terrarium, sample refrigeration (chest and optional -80°C ULT included), basic monitoring/logging equipment (dataloggers, CCTV)

Legal Initial Retainer $18K

[#12] Initial legal/IP/commercial secrecy retainer and NDA drafting

Breeding Setup $12K

[#27] Breeding program setup / additional vivaria if maintaining multiple individuals

Backup Power $7K

[#20] UPS and small generator purchase to protect vivarium and monitoring gear

Facilities $6K

[#2] Room HVAC and humidity integration (dedicated room modifications for vivarium servicing)

Security Hardware $3K

[#11] One-time door/access system, locks and small camera installation

Training Initial $3K

[#21] Initial staff training and SOP development (handling, biosafety, welfare)

Permits And Fees Initial $3K

[#14] Wildlife/exotic animal permits and paperwork (initial, jurisdiction-dependent)

Sampling Supplies Initial $1K

[#8] Sterile collection/sampling supplies initial purchase (spoons, vials, packaging, cold packs)

Transport Crate $350

[#19] One-time compliant transport crate for animal/sample moves

🔄 Annual Recurring Costs Total: $361K/yr

Staff Wages $175K/yr

[#5, #16] Animal care technician (salary+benefits) and research personnel (scientist + tech salaries for ongoing biochemical analysis)

Illicit Trade Monitoring $55K/yr

[#30] Monitoring for black-market interest, intelligence and law-enforcement coordination (threat-dependent)

Institutional Overhead $35K/yr

[#22] Institutional oversight, IACUC/ethics review fees and admin overhead (approx. 20% of direct salaries)

Lab Consumables And Reagents $28K/yr

[#17] Solvents, columns, standards, reagents for biochemical/metabolomic work

Cover Story And Legal $17K/yr

[#13, #25] Ongoing legal/compliance retainer and recurring PR/cover-story maintenance

Insurance And Liability $11K/yr

[#18] General liability and product liability insurance (if samples distributed/tested on humans)

Research And Monitoring $11K/yr

[#15, #9] Food-safety/microbiology testing campaigns and basic monitoring/cloud software costs

Emergency Veterinary Reserve $6K/yr

[#29] Small recurring reserve for emergency treatments, surgeries, or urgent specialist care

Energy And Power $4K/yr

[#4] Electricity for vivarium, heating pads, humidifiers, lighting and freezers (ULT freezer increases consumption)

Waste Handling And Disposal $3K/yr

[#23] Biological and chemical waste disposal (monthly contract or service)

Breeding Program $3K/yr

[#27] Additional recurring husbandry costs for maintaining a breeding program / extra animals

Logistics And Transport $2K/yr

[#19] Per-move transport costs (assumes a small number of compliant moves per year)

Supplies And Consumables $2K/yr

[#7] Food and husbandry consumables (live feeders, supplements, substrate, plants)

Facilities Maintenance $2K/yr

[#28] Cleaning, janitorial, routine facility maintenance compatible with amphibian welfare

Veterinary Services $2K/yr

[#6] Amphibian specialist veterinary exams, checkups, emergency retainer costs

Security Maintenance $2K/yr

[#11] Monitoring/maintenance and alarm/badge system service contracts

Sampling Supplies Recurring $2K/yr

[#8] Recurring sterile sampling/transport consumables (monthly replacement)

Training Refreshers $1K/yr

[#21] Annual refresher training and SOP updates

Biosafety And Ppe $600/yr

[#10] Gloves, gowns, disinfectants and biosafety consumables

Backup Power Maintenance $600/yr

[#20] Maintenance for UPS/generator and fuel/service costs

Permits And Fees Renewal $275/yr

[#14] Permit renewals and recurring paperwork fees

⚡ Cost Scenarios

📊 Baseline (baseline) $361K/yr

94.5% probability / year

Normal uneventful year with routine husbandry, monitoring, legal, and research consumption; no theft, major incidents, or commercialization activities.

routine_operations scheduled_testing no incidents

🚨 Minor Incident $386K/yr

5.0% probability / year +$25K vs baseline

Small-scale incident such as a veterinary emergency, limited theft attempt, or single-year targeted PR/legal response.

veterinary_emergency limited_theft_or_theft_attempt targeted_investigation

🚨 Major Incident $611K/yr

0.5% probability / year +$250K vs baseline

Significant breach, public exposure, or theft resulting in recovery costs, major legal/PR campaign, law-enforcement coordination, and potential replacement/breeding scale-up.

successful_theft public_exposure regulatory_enforcement

👥 Personnel 3 total

Role	Count	Notes
Animal Care Technician / Keeper	1	[#5] Full-time daily husbandry, feeding, enrichment, sample collection and first-response for welfare
Research Scientist	1	[#16] Scientist responsible for biochemical analysis and oversight of mechanistic studies
Research Technician	1	[#16] Technical support for analytical work, sample prep, and lab operations

📋 Confidence Notes

Notes and article provide detailed line-items for containment and recurring operations (higher confidence for basic terrarium/husbandry costs). Large ranges for optional research instrumentation, commercialization, and security/intelligence work introduce uncertainty; optional large-capex items reduce overall confidence.

← SCP-6230 ↑ All SCPs SCP-6232 →