SCP-5989 — SCP-5989 | Cost Breakdown

Read on SCP Wiki ↗

SCP-5989 Keter ~ medium confidence

SCP-5989

Expected annual

$113.8M

One-time setup

$216.5M

Annual recurring

$104.0M

Personnel

190

Initial one-time buildout and mass-production of living replacements dominate costs (~$216.5M one-time), while ongoing upkeep of clones, specialized staff and extensive mnestic workflows are the main recurring drivers (~$104.0M/yr baseline). Contingency and high-risk incident responses can push annual costs far higher.

🏗️ One-Time Capital Costs Total: $216.5M

Stockpile Production $150.0M

[#5] Production of 150 clones (3 copies × top 50 targets) at $1,000,000/clone, including initial conditioning and matching modifications.

Facilities $15.0M

[#1] Renovation of Site-128 medical wing into mass cloning & mnestic reprogramming center (cleanrooms, HVAC upgrades, decontamination suites, secure access).

Bioreactors And Growth Hardware $12.0M

[#3] Large-scale bioreactors, accelerated growth chambers and incubators (one-time procurement of growth hardware).

Sensor Systems Procurement And Rnd $8.0M

[#13] Procurement and R&D/validation for non-visual, memetic-resistant sensor/detection systems (DNA sequencers, MS, implant interrogation, microtagging).

Equipment $6.0M

[#2] Cleanroom equipment and containment-grade lab infrastructure (ISO fit-out, autoclaves, biosafety cabinets, HEPA/ULPA filtration, waste treatment).

Psychological Conditioning Initial $5.0M

[#25] Initial large-scale behavioral conditioning and identity coaching for 150 clones (one-time program/setup cost).

Interagency Coordination Initial $5.0M

[#29] Initial interagency liaison/setup costs and shared infrastructure payments with GOC (one-time).

Emergency Ordinance Stockpile $3.0M

[#22] One-time procurement of specialized ordnance and remote neutralization assets.

Special Containment Cell $2.5M

[#12] Custom sensory-isolation containment/holding cell with Faraday shielding, biometric sensors, memetic dampers.

Compute And Memetic Analytics $2.0M

[#14] One-time purchase of high-end compute cluster and air-gapped secure servers for memetic-resistant analytics and forensic video/audio research.

Transportation Fleet $2.0M

[#18] Armored/covert vehicle fleet purchase for replacement ops (armored vans, secure airlift staging).

Decommissioning $2.0M

[#30] Decommissioning, legal and biohazard disposal cost estimate if program is terminated (one-time).

Mnestic Manufacturing Facility $1.5M

[#7] One-time buildout/fitment for mnestic production and secure storage facility.

Secure Data Storage $1.5M

[#15] Hardened servers, separated archives, off-site vaults and tamper-evident infrastructure (one-time procurement).

Generator And Ups $500K

[#23] UPS and backup generator hardware for uninterrupted power to high-power labs and cryo systems.

Cryogenic Storage $500K

[#24] Liquid nitrogen systems, fail-safes and redundant cooling hardware for tissue/embryo banks (one-time).

Initial Research And Lab Setup $0

[]

Per Clone Production $0

[#4] Unit per-clone production cost quoted at $1,000,000/clone; aggregated clone production costs are captured under stockpile_production [#5].

🔄 Annual Recurring Costs Total: $104.0M/yr

Contingency Overrun $41.8M/yr

[#28] Contingency and overruns (15% applied to total program annualized cost after initial build estimates). Calculated as 15% of (total_one_time_usd + recurring_without_contingency).

Staff Wages $15.5M/yr

[#9, #10, #11, #8] Senior scientists (10 @ ~$250k = $2.5M), lab technicians (40 @ ~$75k = $3.0M), security wages (100 @ $60k = $6.0M), mnestic administration personnel & monitoring staff (~40 @ ~$100k = $4.0M).

Clone Upkeep $15.0M/yr

[#6] Long-term housing, feeding, medical care and conditioning per clone (~$100k/yr × 150 clones = $15M/yr).

Research And Monitoring $8.0M/yr

[#20, #14, #26] Ongoing memetic-safe research program ($6.0M/yr), forensic analytics operation/personnel ($1.0M/yr), monitoring/telemetry/auditing for stored clones ($1.0M/yr).

Logistics And Transport $6.0M/yr

[#18, #19] Fleet operations and secure transit ($1.0M/yr) plus convoy security and operational deployments contingency for active manhunt ($5.0M/yr).

Supplies And Consumables $5.5M/yr

[#7, #21, #27] Mnestic consumables ($2.0M/yr), mnestic treatments for viewers ($1.5M/yr), cloning lab consumables (enzymes, antibodies, disposables $2.0M/yr) — aggregated.

Cover Story And Legal $3.5M/yr

[#16, #17] Legal/cover-up budget ($2.5M/yr) and public relations/counter-leak operations ($1.0M/yr).

Interagency Coordination Ongoing $2.0M/yr

[#29] Ongoing interagency liaison and joint-op costs with GOC (~$2.0M/yr).

Facilities Maintenance $1.9M/yr

[#12, #13, #24] Annual maintenance and calibration for special containment cell, sensors, and cryogenic systems (sensor calibration/validation $1.5M/yr + containment maintenance $250k/yr + cryo maintenance $150k/yr).

Security Training And Overhead $1.5M/yr

[#11] Special memetic-infohazard training, rotation overhead and mnestic-clearance costs (~$1.5M/yr).

Bioreactors Maintenance $1.2M/yr

[#3] Annual replacement/upgrade and maintenance for bioreactors and accelerated-growth hardware (10%/yr of $12M = $1.2M/yr).

Energy And Utilities $1.0M/yr

[#23] Power, HVAC and utilities for high-power labs, cryogenic freezers and servers (~$1.0M/yr).

Emergency Ordinance Replenishment $500K/yr

[#22] Annual replenishment and maintenance of specialized ordnance and disposal munitions.

Psychological Conditioning Ongoing $300K/yr

[#25] Ongoing behavioral conditioning, rehearsals and coaching for active clones ($300k/yr).

Secure Data Storage $300K/yr

[#15] Ongoing operation, replication and air-gapped archival maintenance for secure storage (~$300k/yr).

⚡ Cost Scenarios

📊 Baseline (baseline) $104.0M/yr

80.0% probability / year

Normal operational year: routine research, maintenance, clone upkeep, mnestic workflows and standard operations without major incidents.

no_breach steady_operational_tempo routine_research

🚨 Minor Incident $124.0M/yr

15.0% probability / year +$20.0M vs baseline

Localized breach or targeted sabotage causing loss of a subset of clones and requiring emergency replacement, legal/PR response and field operations.

localized_breach targeted_infohazard_leak limited_clone_loss

🚨 Major Breach $239.0M/yr

5.0% probability / year +$135.0M vs baseline

Catastrophic containment failure or hostile action (e.g., PoI attack) destroying large portions of infrastructure and clones, requiring facility rebuild and mass replacement.

site_destruction mass_clone_loss large_scale_neutralization_ops

👥 Personnel 190 total

Role	Count	Notes
Research Scientist	10	[#9] Senior scientists to design cloning protocols, gene therapies and accelerated-growth regimens (10 senior scientists).
Lab Technician / Medical Tech / Nursing Staff	40	[#10] Technical workforce to run production lines, tissue handling and clone care (staffing sized to match $3.0M/yr estimate).
Security Officer / MTF Agent	100	[#11] Site guards and specialized personnel trained for memetic/infohazard conditions (100 guards @ $60k/yr wages).
Mnestic Administration / Medical Monitoring Staff	40	[#8] Physicians, psychiatrists and monitoring staff for mnestic administration and handling side-effects (aggregated in $4.0M/yr mnestic admin budget).

📋 Confidence Notes

Analyst notes provide many explicit line-item estimates enabling a detailed build, but key assumptions remain (number of clones, amortization, incident frequencies and unpredictable infohazard-driven nonlinear costs), so estimates are moderately confident.

← SCP-5988 ↑ All SCPs SCP-5991 →