[#16] On-call reserve to fund large containment breaches, public exposure responses, evacuations, temporary housing, and major cover operations; midpoint reserve of provided range used.

[#1, #4, #5, #13] Containment bay refurbishment (#1), environmental/fire-suppression upgrades (#4), initial HVAC/filtration installation (#5), and secure vault/warehousing construction (#13). Estimate sums midpoints of provided ranges and assumes leverage of existing site infrastructure where possible.

[#2, #3, #6, #7, #8, #14, #15] Mechanical immobilizers and interlocks (#2), redundant power/control isolation hardware (#3), multi-spectrum sensor array hardware (#6), ruggedized recording/storage hardware (#7), initial PPE kit (#8), disposal/shredding/crushing equipment (#14), and mobile retrieval vehicle purchase (#15).

[#11, #12, #18] Laboratory setup and instrumentation (#11), remote triggering surrogate development capital costs (#12), and amnestic production equipment/setup (#18).

[#10] One-time development of training curriculum, simulations materials and certification setup for staff and drills.

[#9] Dedicated containment team salaries and benefits: 1Lead Researcher, 1 Research Associate, 2 Mechanical/AV techs, 4 Level-2 guards (portion allocated), 1 onsite medic, 1 logistics/QA technician. Central estimate used from analyst notes.

[#11, #12, #24] Ongoing research program budget and experimentation (#11), recurring surrogate testing and development (#12), and amortized long-term research contingency fund for multi-year indefinite-extension studies (#24). Long-term fund amortized across a 4-year central plan.

[#18] Recurring costs to maintain stock of approved amnestic agents and memetic containment resources, plus lab upkeep for production and replenishment.

[#19] Legal retainer, PR, cover story maintenance and coordination with local authorities; includes incident allotments for routine events.

[#17] Long-term medical monitoring, psychiatric care, and authorized amnestic therapy costs for exposed personnel; ongoing monitoring budget estimated from analyst range.

[#5, #8, #21] Filter replacements for HVAC (#5), consumable PPE and decontamination supplies (#8), and consumables/spare parts for mechanical systems (#21).

[#13] Annual climate control, cataloging, and handling costs for secure warehousing of SCP-6041-A artifacts and recovered shards.

[#20] Periodic full-scale red-team and response exercises to validate containment and emergency procedures; includes hired role-players and simulated media.

[#15] Annual maintenance, fuel, and readiness costs for mobile retrieval/transport vehicle and crane trailer.

[#14] Operation, fuel, and staffing costs for industrial shredders, incineration, kiln/crusher operation and remote manipulation used for destruction/disposition.

[#10] Recurring training, safety drills, certifications, and staff downtime associated with exercises.

[#6, #22] Annual maintenance for multi-spectrum monitoring array and general facilities energy/utilities surcharge for continuous monitoring, HVAC, inert-gas systems and UPS charging.

[#7] Secure, air-gapped high-bandwidth data storage, redundant copies, and ongoing storage maintenance for sensor and logging data.

[#23] Secure archival storage, cataloging, and administrative time for documentation, legal logs and S-Class paperwork.