SCP-1925 Neutralized ~ medium confidence
SCP-1925
Expected annual
$1.9M
One-time setup
$2.7M
Annual recurring
$1.8M
Personnel
16
One-time setup and contingencies total approximately $2.69M (mainly an optional imaging suite, research seed, and emergency reserve); ongoing annual operations are about $1.79M driven by embedded liaison payroll, on-site security, forensic/autopsy costs, and analyst staffing.
🏗️ One-Time Capital Costs Total: $2.7M
Contingency Reserve $1.0M
[#23] Baseline emergency/reserve fund for containment failure or public exposure.
Equipment $800K
[#9] Capital purchase of high-resolution imaging suite (SEM, micro-CT, optics) estimated at $800,000.
Facilities $550K
[#16, #22] $400,000 for specialized containment/sensor net upgrades (#16) + $150,000 for decommissioning/neutralization cleanup (#22).
Long Term Research Seed $300K
[#21] One-time seed funding for longer-term origin/pattern research program.
Initial Research And Lab Setup $40K
[#11] Secure database and IT infrastructure initial build-out estimated at $40,000.
🔄 Annual Recurring Costs Total: $1.8M/yr
Staff Wages $1.2M/yr
[#1, #10, #15] Embedded liaison agents ($480,000/yr, #1), data analysts/linguists ($220,000/yr, #10), on-site security staffing ($480,000/yr, #15).
Research And Monitoring $100K/yr
[#21] Ongoing follow-on research staffing and program costs (post seed) estimated at $100,000/yr.
Logistics And Transport $95K/yr
[#4, #5] Secure recovery/transport (~$2,500/incident × 10 = $25,000) and temporary perimeter/stakeouts (~$7,000/attempt × 10 = $70,000).
Autopsy And Forensics $80K/yr
[#7] Autopsy and full forensic panel (~$8,000/body × 10 bodies/year).
Amnestic Administration $60K/yr
[#3] Amnestic drugs and medical administration (~$6,000/incident × 10 incidents/year).
Cover Story And Legal $50K/yr
[#17] Legal, cover-story, and records management costs estimated at $50,000/yr.
Local Agency Reimbursement $50K/yr
[#2] Payments/reimbursements to NYPD/Port Authority and informal cooperation costs (~$50,000/yr).
Imaging Maintenance $40K/yr
[#9] Annual maintenance/service contract for imaging suite (~$40,000/yr) if purchased.
Micro Imaging Contract $30K/yr
[#8] Contract micro-imaging and transcription (~$3,000/body × 10 bodies/year) if internal capability not purchased.
Incident Case Management $20K/yr
[#18] Incident investigation overhead and case management (~$2,000/incident × 10 incidents/year).
Training And Drills $20K/yr
[#19] Training and drills for teams (~$20,000/yr).
Psychological Aftercare $20K/yr
[#20] Psychological aftercare and debriefing (~$20,000/yr).
Morgue Storage $18K/yr
[#6] Morgue/cold storage for 30 days (~$1,800/body × 10 bodies/year).
It Maintenance $15K/yr
[#12] IT maintenance, backups, and cybersecurity (~$15,000/yr).
Cremation And Disposal $10K/yr
[#13] Cremation and final disposal (~$1,000/body × 10 bodies/year).
Supplies And Consumables $4K/yr
[#14] Biohazard consumables and PPE (~$400/incident × 10 incidents/year).
Facilities Maintenance $0/yr
[]
Cost Scenarios
📊 Baseline (baseline) $1.8M/yr
92.0% probability / year
Normal year with assumed 10 recoveries and no major incidents or capital purchases; operations funded at baseline recurring levels.
routine_recoveries no_major_incident no_capital_purchases
🚨 Purchase Imaging Suite $2.6M/yr
5.0% probability / year +$840K vs baseline
Foundation elects to purchase the high-resolution imaging suite within the year (capital expenditure) and commences maintenance.
decision_to_buy_imaging_suite increase_in_transcription_volume
🚨 Major Public Exposure $4.3M/yr
3.0% probability / year +$2.5M vs baseline
Significant containment failure or public leak requiring mass response, large-scale amnestic administration, legal actions, and emergency operations.
public_leak mass_media_exposure large_scale_containment_failure
👥 Personnel 16 total
Role Count Notes
Embedded liaison / Undercover Agent 4 [#1] Four embedded Foundation agents in NYPD/Port Authority (payroll included in staff_wages).
Data Analyst / Linguist / Cryptographer 2 [#10] Two FTE analysts for transcription and pattern analysis (included in staff_wages).
Security Officer / MTF Agent 10 [#15] On-site security staffing to cover 24/7 shifts (approx. 10 guards; staffing cost included in staff_wages).
📋 Confidence Notes
Medium confidence: many per-incident costs are well-estimated, and staffing costs are concrete, but key uncertainties remain around actual incident frequency (assumed 10/yr), whether Site 40 already has micro-imaging capability, and the likelihood/scale of emergency/public-exposure events.
← SCP-1924 ↑ All SCPs SCP-1926 →