← SCP Cost Explorer Read on SCP Wiki ↗
SCP-8957 Unknown ~ medium confidence
SCP-8957
Expected annual
$13.2M
One-time setup
$3.2M
Annual recurring
$13.0M
Personnel
32
Initial one-time setup is modest relative to potential contingency reserves; main recurring drivers are personnel, contingency/reserve funds for public exposure, medical response, and ongoing PR/monitoring operations.
🏗️ One-Time Capital Costs Total: $3.2M
Initial Research And Lab Setup $1.0M
[#20] Initial research lab buildout, secure lab instrumentation and setup for containment science studies.
Scaleup Activation Fund $1.0M
[#25] Immediate emergency activation fund reserved for rapid scale-up if spread beyond Walmart is detected.
Class A Amnestics Stockpile $220K
[#10] Initial stockpile procurement of Class-A amnestic doses (200-dose stockpile estimate).
Facilities $200K
[#22] Physical modifications and alternative-disability accommodations (ramps/shuttle/structural work) initial costs.
Equipment $150K
[#2, #10, #17, #22] Vehicles, forklifts, field equipment, amnestic delivery devices and other hardware purchases for deployment/warehouse.
Site Inspections Initial $135K
[#2] Initial site-inspection team rollout costs for visiting and documenting stores, sign covering/removal.
Paint Removal Repainting $112K
[#6] Initial pressure-washing and repainting/stripe work to remove ISA markings for existing stores.
Background And Counter Surveillance Initial $110K
[#18] Initial background screening, fake-ID creation and counter-surveillance setup for embedded agents.
Insurance And Covert Accounts Setup $100K
[#26] Initial setup costs for insurance/risk reserves and clandestine financial vehicles/shell accounts.
Survey And Inventory $50K
[#1] One-time contractor/analyst survey and inventory of tri-state Walmart Supercenters.
Public Front Setup $50K
[#15] One-time setup cost for registering/creating public-front NGO and initial infrastructure.
Logistics Warehouse Fitout $20K
[#17] Initial secure warehouse fit-out for confiscated signs/materials (security, shelving, inventory systems).
Tarps And Coverings $3K
[#5] Initial stock of tarps/fasteners/temp covering materials at regional depots.
🔄 Annual Recurring Costs Total: $13.0M/yr
Contingency Reserve Exposure $5.0M/yr
[#21, #16, #25] Large annual reserve for public-exposure incidents, major litigation, nationwide PR emergency and settlements.
Scaleup Monitoring And Reserve $2.0M/yr
[#25] Ongoing monitoring for spread beyond Walmart and maintenance of scalable reserve/capacity for surge responses.
Staff Wages $1.6M/yr
[#3, #7, #12, #15, #19] Salaries for embedded cover agents, sign-maintenance field crews, on-call medical clinicians, public-front staff and small administrative/project staff.
Emergency Medical Treatment $1.5M/yr
[#11] ER care, surgeries, inpatient stays and rehabilitation payments for victims (estimated annual range midpoint).
Cover Story And Legal $775K/yr
[#8, #16, #24] Bribery/inducements contingency budgeting, legal retainer fees across states, and municipal permit/legal cover fee flows.
Research And Monitoring $410K/yr
[#20, #1] Ongoing research budget and survey/inventory updates, controlled testing and containment science.
Logistics And Transport $330K/yr
[#2, #9, #17, #22] MTF/response transport costs, vehicle/fuel/per-diem for deployments, warehouse inbound/outbound logistics and shuttle operations.
It And Admin Overhead $250K/yr
[#23] Coordination, accounting, HR, secure communications and program overhead (approx. 10-20% of program budget).
Public Front Pr $200K/yr
[#15] Ongoing PR content, ad buys, website and social media operations to sustain public-front narratives.
Psych Rehab Support $200K/yr
[#27] Follow-up psychological and rehabilitation services for amnesticized victims and periodic check-ins.
Webcrawler Infrastructure $150K/yr
[#14] Servers, scrapers, takedown automation, analysts and moderation for continuous internet suppression operations.
Medical Record Alteration $150K/yr
[#13] Covert digital-forensics interventions, payments to medical liaisons and tools for altering records per incident.
Facilities Maintenance $135K/yr
[#5, #6, #17, #22] Ongoing depot/warehouse maintenance, tarp replacement, repainting for new stores, and upkeep of alternative-disability accommodations.
Supplies And Consumables $81K/yr
[#4, #5, #10, #6] Sticker production, tarp replacements, per-dose amnestic replenishment, and consumables for paint/striping jobs.
Training And Briefing $60K/yr
[#19] Annual training, briefing refreshers and administrative scheduling for incoming/existing hires in the tri-state area.
Insurance And Covert Accounts Maintenance $40K/yr
[#26] Ongoing maintenance of covert accounts, insurance premiums and risk-reserve servicing.
Background And Counter Surveillance Recurring $25K/yr
[#18] Ongoing counter-surveillance, periodic vetting, polygraphs and cover-story refreshes for embedded agents.
⚡ Cost Scenarios
📊 Baseline (baseline) $13.0M/yr
83.0% probability / year
Normal year with ongoing containment operations, routine incidents handled and no major public exposure or scale-up.
routine incidents no large-scale exposure stable containment
🚨 Minor Incident $13.5M/yr
15.0% probability / year +$500K vs baseline
Clustered incidents requiring elevated MTF deployments, extra medical responses and targeted PR spending.
local cluster of injuries several simultaneous deployments small-scale PR/medical surge
🚨 Major Breach $23.0M/yr
2.0% probability / year +$10.0M vs baseline
Significant public exposure or spread beyond Walmart requiring large-scale legal settlements, major PR campaigns and scale-up of containment.
public leak / viral media spread beyond Walmart major lawsuit or political scrutiny
👥 Personnel 32 total
Role Count Notes
Embedded Cover Agent 20 Undercover employees placed as Walmart staff; included in embedded payroll estimates [#7, #18].
Sign Maintenance Crew / Field Technician 6 Regional crews performing sticker/tarp application and maintenance; included in staff wages [#3].
Medical Officer / On-call Clinician 3 On-call medical/amnesty team clinicians for immediate treatment and amnestic administration [#12].
Administrative Staff / Project Managers 3 Project managers, accountants and HR support for the containment program (part of staff wages / IT & admin overhead) [#23].
📋 Confidence Notes
Analyst notes provide detailed line-item ranges and drivers, allowing reasonable mid-point estimates, but many items are highly variable (incidents, litigation, scale-up), so overall confidence is medium.
← SCP-8956 ↑ All SCPs SCP-8958 →