← SCP Cost Explorer Read on SCP Wiki ↗
SCP-2872 Euclid ~ medium confidence
SCP-2872
Expected annual
$4.7M
One-time setup
$84.2M
Annual recurring
$4.4M
Personnel
26
One-time upfront costs dominated by large contingency/reserve funds and R&D (~$84.2M); recurring annual operations (staff, trainers, security, legal, transport, research) are approximately $4.38M/yr, driven primarily by legal/cover operations, black-ops readiness, and trainer/jockey retainers.
🏗️ One-Time Capital Costs Total: $84.2M
Contingency Reserve $50.0M
[#13] Off-books catastrophic liability / reconstruction reserve (baseline set-aside conservative estimate $50,000,000).
Per Event Repair Reserve $30.0M
[#14] Per-event emergency repair / infrastructure restoration contingency (example reserve for major roadway/utility replacement, baseline ~$30,000,000 per major event).
Initial Research And Lab Setup $2.7M
[#10, #17] Acoustic R&D and Doppler-compensation development and prototypes (~$2,350,000) plus initial genetic/physiological research program setup (~$350,000).
Strategic Buyoff Fund $500K
[#25] One-time contingency for extreme Derby buy-off / campaign manipulation if executed (baseline placeholder ~$500k; highly variable and not recommended).
Equipment $470K
[#3, #9, #11, #12] One-time equipment purchases: specialized transport crate & rig (~$200k) [#3]; CCTV/access-system install (~$45k) [#9]; airframe/helicopter speaker conversion (~$200k) [#11]; sensor install and telemetry hardware (~$25k) [#12].
Facilities $400K
[#2] Reinforced stall, secure gates, perimeter upgrades, CCTV mounts, access control, sound-proofing pads, emergency lighting and power backups (one-time facility upgrade estimate ~$400k).
Cryopreservation Setup $100K
[#18] One-time cryobank / semen cryopreservation setup or contract (~$50k–$150k; baseline $100k).
Euthanasia And Disposal $25K
[#23] One-time humane euthanasia, incineration/secure bio-disposal, and decontamination costs if invoked (~$5k–$50k).
🔄 Annual Recurring Costs Total: $4.4M/yr
Cover Story And Legal $1.4M/yr
[#15, #21, #22, #25] Legal counsel, cover-story operations, PR/fake ownership, accounting/off-books channels and ongoing legal-risk monitoring (~$1,000,000 legal/cover + $200,000 crisis comms + $200,000 accounting + $50,000 ongoing legal risk = $1,450,000/yr).
Staff Wages $700K/yr
[#4, #8] Trainer/jockey retainers (~$500k/yr) and stable staff payroll (grooms, exercise riders, handlers, manager ~$200k/yr).
Black Ops Team $650K/yr
[#16] Rapid covert intervention team, vehicles, equipment, O&M (~$650k/yr baseline).
Logistics And Transport $475K/yr
[#3, #7, #11] Transport operations and race-campaign logistics: per-trip charters/permits averaged (~$50k/yr), Churchill Downs/race-entry logistics (~$150k/yr), airborne/mobile audio standby contract (~$275k/yr).
Security Personnel And Monitoring $275K/yr
[#9] 24/7 guarded staffing, intrusion detection/CCTV maintenance and monitoring (~$275k/yr recurring operations).
Research And Monitoring $210K/yr
[#10, #12, #17] Annual R&D testing/maintenance and telemetry/data fees (~$100k/yr testing + $10k/yr data/comms + $100k/yr ongoing research ops = $210k/yr).
Facilities Maintenance $200K/yr
[#1] Private stable lease/leasehold costs and routine site upkeep (~$200k/yr baseline lease).
Insurance Premiums $175K/yr
[#19] Commercial insurance and specialty liability premiums (~$175k/yr baseline).
Veterinary Care $80K/yr
[#5] Routine equine veterinary care, semiannual Foundation medical exams, diagnostics, and emergency vet coverage (~$80k/yr).
Drills And Training $75K/yr
[#20] Containment simulations, tabletop and full-scale drills (~$75k/yr).
Opportunity Offset Admin $50K/yr
[#24] Administrative overhead for any controlled monetization or stud management (~$50k/yr).
Supplies And Consumables $40K/yr
[#6] Feed, bedding, supplements, tack replacement, disposables (~$40k/yr).
Cryobank Storage $10K/yr
[#18] Annual cryopreservation storage and management (~$5k–$20k/yr; baseline $10k/yr).
⚡ Cost Scenarios
📊 Baseline (baseline) $4.4M/yr
97.5% probability / year
Normal year with no major incidents: routine operations, racing campaigns as scheduled.
scheduled Derby campaign routine maintenance and testing
🚨 Minor Incident $4.6M/yr
2.0% probability / year +$240K vs baseline
Small accident, transport mishap, localized property damage or targeted cover-story deployment requiring emergency response and PR/legal action.
transport incident localized fence/wall damage rapid PR/settlement deployment
🚨 Major Breach $34.4M/yr
0.5% probability / year +$30.0M vs baseline
Containment failure or manifestation causing major local infrastructure damage (tens of millions), large cleanup and litigation.
manifestation escape failure of stop-signal delivery major roadway/utility destruction
🚨 Catastrophic Breach $304.4M/yr
0.1% probability / year +$300.0M vs baseline
Large-scale, multi-jurisdictional destruction or prolonged uncontrolled manifestation requiring massive reconstruction, settlement and international operations.
uncontrolled long-distance manifestation failure of all mitigation systems large-scale infrastructure destruction
👥 Personnel 26 total
Role Count Notes
Security Officer / MTF Agent 5 [#9] 24/7 guarded staffing and on-site security presence (background-screened covert guards).
Research Scientist 3 [#10, #17] Acousticians, signal-processing engineers and physiological researchers assigned to R&D/monitoring.
Medical Officer 1 [#5] Foundation medical veterinarian for semiannual exams and medical oversight.
Stable Staff (grooms/exercise riders/handlers) 5 [#8] Day-to-day animal care: grooms, exercise riders, handlers and stable manager (foundation-employed under front company).
Trainer / Jockey 2 [#4] Elite trainer and jockey retainers on contract/retainer to keep the stallion race-ready.
Black-Ops / Rapid Intervention Team 4 [#16] Covert intervention/clean-up team for rapid response to incidents.
Administrative Staff 3 [#15, #22] Legal, accounting and cover-story administration staff managing front companies and off-books channels.
Site Director / Executive Staff 1 Overall program/site management and liaison with Foundation administration.
Engineer / Maintenance 1 [#2] Facilities maintenance and equipment upkeep (power backups, stall systems, telemetry hardware upkeep).
Telemetry / Monitoring Operator 1 [#12] Live telemetry and sensor monitoring operator for GPS/accelerometer/biometric feeds.
📋 Confidence Notes
Line-item recurring and one-time operational costs are based on analyst-provided ranges and are reasonably grounded (medium confidence). Large-event probabilities and reserve sizing are highly uncertain due to anomalous behavior and tail risks, reducing overall confidence.
← SCP-2871 ↑ All SCPs SCP-2873 →