← SCP Cost Explorer Read on SCP Wiki ↗
SCP-9138 Euclid ~ medium confidence
SCP-9138
Expected annual
$230.4M
One-time setup
$371.0M
Annual recurring
$208.9M
Personnel
390
Corrected estimate: Foundation one-time capital buildout ≈ $371,000,000 and recurring operational budget ≈ $208,900,000/yr, driven primarily by staff wages, rapid-response reserves, cemetery monitoring and a modest deurbanisation pilot. The previous report's multibillion global deurbanisation line has been zeroed as infeasible; systemic public mental-health burden is estimated ~ $200,000,000 one-time and $250,000,000/yr recurring (not Foundation spend). This re-evaluation reduces recurring baseline costs vs. the original while more strictly itemizing large contingencies and infeasible strategic options.
🏗️ One-Time Capital Costs Total: $371.0M
Equipment $132.0M
Itemized capital equipment purchases: 10 mobile cremation/incineration units (~$5,000,000), retrofit of 20 civilian crematoria under front contracts (~$20,000,000), cemetery GPR/psionic sensor + comms deployments for ~2,000 priority sites (~$100,000,000), fleet vehicle purchases (vans/heavy-lift ~ $3,800,000), secure archival / hardened servers and hardware (~$2,200,000). Totals aggregated to $132M.
Deurbanisation Pilot Setup $100.0M
Pilot urban-planning / deurbanisation incentive program for one mid-sized city (housing subsidies, infrastructure adjustments, PR). This is expressly a small, politically feasible pilot rather than full national or global deurbanisation.
Relocation One Time Reserve $100.0M
Initial targeted household relocation reserve (one-time subsidies / logistics for a focused multi-thousand-household package). Sized to permit meaningful limited relocations without attempting national-scale population movement.
Initial Research And Lab Setup $21.0M
Dedicated thaum/psionic research laboratory construction and instrumentation (~$20,000,000) plus a focused epidemiological/anthropological study into demographic selection (~$1,000,000). Includes shielded rooms and long-term human-subject protocols.
Facilities $9.0M
Purchase/creation of 3 secure 'ritually unclean' disposal sites (land acquisition, perimeter security, initial environmental modification). Assumes ~ $3,000,000 per site (remote land, remediation, fencing, basic environmental safeguards).
Secure Psychiatric Ward Setup $5.0M
High-security psychiatric containment ward buildout (memetic shielding retrofit, secure clinical rooms) for severe cognitive/psionic cases.
Amnestic Clinic Setup $2.0M
Secure amnesticisation clinic buildout and secure dispensing facilities (one urban facility sized for regional program).
Staff Training Setup $2.0M
Initial specialized training programs, psychological screening setup and resilience training for frontline personnel (~$5k–$15k per relevant staff cohort in aggregate).
Global Deurbanisation Strategic Estimate $0
Zeroed per Rule 2: full-scale global deurbanisation is politically and logistically infeasible as an achievable Foundation program. The Foundation does not budget an attempt at global societal transformation; instead it funds modest pilots (see deurbanisation_pilot_setup) and cultural outreach.
🔄 Annual Recurring Costs Total: $208.9M/yr
Rapid Response Reserve $50.0M/yr
Maintained immediate-response liquidity reserve for sudden spikes in impressions, mass-attunement events or emergency mobilization of exhumation/remediation assets.
Strategic Reserve $50.0M/yr
Long-term contingency reserve maintained annually to fund escalatory responses without immediate budgetary shortfall. This is a Foundation-held reserve (operational spend).
Staff Wages $38.0M/yr
Salaries + benefits for operational headcount (~390 staff): security guards, field forensic teams, drivers/logistics, researchers, clinicians, analysts and administrative/legal staff. Includes benefits/overhead (estimated into the figure).
Deurbanisation Operations $20.0M/yr
Sustainment budget for the deurbanisation pilot (ongoing subsidies, local infrastructure support and program management).
Research And Monitoring $17.0M/yr
Annual operations for thaum/psionic laboratory (~$4M), cemetery monitoring analyst network and sensor operations (~$6M), targeted intelligence/surveillance of sensitive individuals (~$2M) and covert public-health/psychiatric program funding for affected civilians (~$5M).
Cover Story And Legal $10.0M/yr
Legal teams for exhumation permits, fabricated documentation, settlements/compensation and sustained memetic/media suppression / counter-messaging operations at a multi-country tactical level.
Relocation Subsidies $5.0M/yr
Ongoing follow-up and limited relocation assistance (for relocated households and continuity-of-care for relocated civilians).
International Coordination $4.0M/yr
Funding for coordination nodes, diplomatic cover through front organizations and limited international liaison activity necessary for cross-border operations.
Logistics And Transport $3.5M/yr
Fleet fuel, maintenance, heavy-equipment leases, occasional vessel charters for maritime disposal when used, and routine transport logistics.
Cultural Outreach $3.0M/yr
Funding NGOs, religious engagement and educational programs to alter burial practices and reduce display of grave-goods in targeted regions.
Environmental Remediation $2.0M/yr
Routine remediation and small-incident cleanup for disposal sites and exhumation operations; does not include major litigation events.
Staff Hazard Pay $2.0M/yr
Hazard pay and additional mental-health support for staff with frequent psionic exposure (aggregated estimate).
Secure Psychiatric Care $2.0M/yr
Annual operating costs for the secure psychiatric containment ward (staffing, clinical supplies, specialized memetic therapy routines).
Facilities Maintenance $1.1M/yr
Ongoing monitoring, utilities and environmental compliance for secure disposal sites, lab maintenance and data-centre housing.
Supplies And Consumables $750K/yr
PPE, decontamination consumables, containment bags, medical disposables and routine expendables for exhumation/cremation operations.
Data Operations $500K/yr
Secure archival operations, IT maintenance, and records-suppression operational costs for forensic-documentation systems.
⚡ Cost Scenarios
📊 Baseline (baseline) $208.9M/yr
85.0% probability / year
Standard operational year: steady exhumation/monitoring tempo, laboratory research ongoing, pilot deurbanisation sustained; no major public incidents.
steady_operational_tempo no_major_public_hotspots
🚨 Minor Incident $213.9M/yr
10.0% probability / year +$5.0M vs baseline
Localized media spike or limited hotspot leads to additional exhumations, emergency legal settlements and expanded local public-health support.
localized_contamination small_media_spike regional_cluster_of_attunement
🚨 Major Breach $408.9M/yr
4.0% probability / year +$200.0M vs baseline
Widespread civilian perception across multiple regions causing increased treatment demand, larger remediation efforts and significant international coordination.
widespread_civilian_perception multiple_geographic_hotspots sustained_media_coverage
🚨 Political Exposure $1.5B/yr
1.0% probability / year +$1.3B vs baseline
Public exposure or credible government-level discovery triggers a high-cost emergency requiring broad political mitigation, large-scale relocations, major PR/memetic operations and international contingency spending.
government_whistleblow viral_global_exposure multi-national_media_escalation
👥 Personnel 390 total
Role Count Notes
Security Officer / MTF Agent 200 Armed site and convoy security for disposal sites and operations; includes training and rotation to limit psionic exposure.
Field Forensic Team 60 Forensic archaeologists, biohazard technicians and laborers forming regional exhumation teams; each team includes certified archaeologist + biohazard techs + laborers.
Driver / Logistics 30 Fleet drivers, heavy-equipment operators and logistics coordinators for transport and disposal operations.
Research Scientist 15 Thaumaturgical/psionic researchers, epidemiologists and principal investigators running lab and field studies.
Clinical Staff / Mental Health 20 Psychiatrists, psychologists and clinical support staff providing secure care and covert civilian treatment programs.
Monitoring Analysts / Data 30 Analysts operating cemetery monitoring network, GPR/psionic sensor feeds and geospatial hotspot analysis.
Legal / Cover-story / Media 25 Legal counsel, public-affairs specialists and memetic suppression operators managing permits, settlements and cover narratives.
Administrative Staff 10 Program managers, finance, HR and administrative support.
International Coordination / Liaison 10 Diplomatic liaisons, front-agency managers and international operations coordinators.
📋 Confidence Notes
This re-evaluation tightens prior assumptions: it removes an infeasible global-deurbanisation budget (set to $0 and replaced by a pilot), explicitly itemizes high-cost scenario subcomponents (> $1B) and rebalances recurring staffing and reserve lines to align with a realistic operational posture. Remaining uncertainties: scope of cemetery monitoring coverage (number of sites instrumented), future rate of civilian attunement, and political risk which can drive tail costs. Those drive the medium confidence rating.
← SCP-9137 ↑ All SCPs SCP-9139 →