← SCP Cost Explorer Read on SCP Wiki ↗
SCP-5980 Euclid ~ medium confidence
SCP-5980
Expected annual
$5.0M
One-time setup
$4.8M
Annual recurring
$4.9M
Personnel
11
One-time capital and equipment costs are approximately $4.85M (including an optional GMP/reserve allocation); recurring operations are roughly $4.57M/year driven primarily by staffing, ongoing research, and optional translational/GMP operations.
🏗️ One-Time Capital Costs Total: $4.8M
Facilities $2.3M
[#1, #2, #20, #24] Containment cell construction, HVAC/zone upgrades, optional GMP build-out (facility portion), and recreation area setup; estimates are midpoints of provided ranges.
Amnestic Contingency Reserve $1.0M
[#18] One-time contingency reserve for large-scale cover-up / legal/PR or amnestic operations (explicit reserve cited).
Advanced Research Equipment Capex $800K
[#12] One-time capital for advanced instruments (flow cytometer, mass spec, other high-end equipment) — mid-range option.
Initial Research And Lab Setup $425K
[#11] BSL-2+ wet lab infrastructure (biosafety cabinets, incubators, freezers, autoclave, microscopes, basic instrumentation).
Emergency Response Setup $100K
[#17] Mobile containment equipment, emergency sedatives/restraint gear and RRT equipment purchase.
Surgical Suite Setup $80K
[#10] Medical/surgical suite build-out and equipment for biopsies and procedures (procedure room, anesthesia equipment, basic surgical instruments).
Specimen Storage Setup $55K
[#14] Cryogenic/ultralow freezer purchases and backup power planning for biobanking.
Equipment $32K
[#3, #4] Access-control hardware and CCTV/sensor hardware (setup costs).
Archival Initial $25K
[#29] Initial digitization and archival hardware/setup for long-term knowledge preservation.
It Setup One Time $20K
[#16] One-time secure logging server and IT/security setup costs.
Initial Training $18K
[#8] One-time initial training & SOP development setup/production costs.
Public Education Initial $10K
[#25] Initial signage, deterrence materials, and communication design.
🔄 Annual Recurring Costs Total: $4.9M/yr
Staff Wages $1.2M/yr
[#5] Dedicated on-site staffing: 6guards (2 per shift × 3 shifts), 2 containment techs, 2 on-call medical techs, 1 site containment lead; salaries + benefits (~30%) per analyst estimate.
Translational Gmp Ops $1.0M/yr
[#20] Optional recurring operating cost if GMP-scale translational work is pursued; included here as an annual line item to reflect the optional large-scale program.
Research And Monitoring $955K/yr
[#6, #11, #12, #21, #23] Research personnel salaries (2–3 scientists + lab manager), lab maintenance & calibration, advanced equipment service/access fees (sequencing/core services), animal model costs (partial), and routine medical surveillance aggregated.
Animal Models $300K/yr
[#21] Purchase, husbandry and veterinary costs for in vivo testing.
Contingency Overhead $300K/yr
[#28] Reserve for miscellaneous, inflation, procurement delays and site overhead (15–25% recommended; midpoint used).
Supplies And Consumables $286K/yr
[#9, #13, #15] PPE and routine consumables plus research reagent consumables and regulated biohazard disposal contracts.
Cover Story And Legal $250K/yr
[#18] Ongoing PR/legal team and amnestic/cover operations budget (operating component).
Insurance And Liability $150K/yr
[#27] Institutional insurance/malpractice premium load for anomalous biological risk.
It And Data Management $142K/yr
[#16] Secure data management, logging retention, backups, cybersecurity and admin (software + hosting + personnel).
Surgical Procedure Costs $55K/yr
[#10] Recurring per-procedure costs (disposables, staff time, anesthesia); assumed ~20 procedures/yr at mid-range per-procedure cost.
Compliance Overhead $50K/yr
[#19] IRB/biosafety/permit/audit costs and travel for regulatory compliance.
Logistics And Transport $36K/yr
[#22] Secure sample/person transfers and courier logistics (estimated transfers/year × per-transfer cost).
Emergency Readiness $35K/yr
[#17] RRT training refreshers, readiness consumables, replenishment of emergency kits.
Routine Medical Surveillance $30K/yr
[#23] Baseline and periodic health/psych testing for staff.
Facilities Maintenance $28K/yr
[#2, #4, #14, #24, #29] HVAC/zone maintenance and HEPA servicing, CCTV storage/maintenance, specimen storage maintenance, recreation area upkeep, archival maintenance (aggregated facilities upkeep).
Energy And Utilities $25K/yr
[#26] Incremental electricity for HVAC, freezers, cameras and 24/7 systems.
Training And Sop Development $8K/yr
[#8] Recurrent training, drills, and SOP updates/refreshers.
Archival Maintenance $6K/yr
[#29] Ongoing storage/maintenance for archived records and data.
Public Education And Deterrence $4K/yr
[#25] Updates to signage, reminder systems, and deterrence materials.
⚡ Cost Scenarios
📊 Baseline (baseline) $4.9M/yr
91.0% probability / year
Normal uneventful year with no major incidents; routine containment, research, and oversight operations.
no breach no major PR/legal incident standard research cadence
🚨 Minor Incident $4.8M/yr
6.0% probability / year +$-136000 vs baseline
Limited consumption/exposure incident or small internal breach requiring additional counseling, limited amnestic usage, and emergency response.
single-staff consumption event localized breach requiring RRT small PR/amnestic deployment
🚨 Major Breach $7.1M/yr
1.0% probability / year +$2.2M vs baseline
Significant public exposure or mass ingestion incident requiring large-scale amnestic/PR/legal action, settlement, and extended containment remediation.
public exposure large-scale unauthorized consumption legal/settlement events
🚨 Research Scale Up $6.6M/yr
2.0% probability / year +$1.7M vs baseline
Decision-year to pursue translational/GMP scale-up (capital investment + ramping operations) to translate regenerative properties into therapies.
research breakthrough leadership decision to pursue GMP funding allocated for scale-up
👥 Personnel 11 total
Role Count Notes
Security Officer / Guard 6 [#5] 2 guards per shift × 3 shifts for continuous supervision during recreation periods and containment security.
Containment Technician 2 [#5] On-site containment techs for daily handling and procedures.
Medical Officer / Medical Technician 2 [#5] On-call medical technicians for biopsies and immediate medical responses.
Site Containment Lead / Supervisor 1 [#5] Single site containment lead responsible for operations and liaison.
📋 Confidence Notes
Cost ranges in analyst notes are fairly specific for many line items (staffing, lab setup, equipment), but several figures require assumptions (frequency of procedures/transfers, whether optional GMP scale-up is pursued, per-incident legal/amnestic spend). Midpoint estimates and assumed frequencies were used; uncertainties justify a 'medium' confidence.
← SCP-5979 ↑ All SCPs SCP-5981 →