[#15] Optional/contingent one‑time capital for experimental replication facility (chosen mid/high conservative figure; covers vacuum chambers, high‑energy systems, safety interlocks).

[#32] Standby contingency fund for repeat catastrophic event (conservative mid estimate from provided range).

[#33] Decommissioning/remediation or escalation reserve (facility demolition, remediation contingency).

[#1, #8, #10, #21, #22, #23, #30] One‑time physical work: perimeter barriers/signage, soil excavation/crater stabilization, temporary containment dome, secure sample vault construction, HVAC installation, backup generators/UPS, and relocation/buildout. Estimates summed from individual line items (barriers $10k; excavation $350k; temporary containment $1,000k; vault $1,000k; HVAC $125k; generators $125k; relocation $300k).

[#20] One‑time indemnity/insurance reserve to cover anomalous risk where traditional insurance may exclude exposure.

[#4, #5, #6, #11, #12, #28] Hardware & installed systems: high‑resolution sensor array, initial server/storage setup, radiation detection suite, robotic/remote sampling systems, high‑speed photonics instrumentation, and optional HPC/cluster purchase (sensors $250k; storage/setup $30k; radiation suite $275k; robotics $300k; photonics $600k; compute cluster $400k).

[#16] Long‑term medical fund contingency / initial special medical imaging & program startup.

[#9] Disposal of contaminated excavated material (conservative budget chosen from provided range; note referenced 20 m^3 example).

[#3, #7] Initial forensic and laboratory campaign: immediate forensic incident investigation (~$200k) and initial intensive environmental sampling and analyses (~$200k).

[#18] Initial legal work, records management setup and PR/cover‑story retainer (midpoint of provided range).

[#19] One‑time settlement/compensation budget for vaporized director/victims (conservative mid estimate).

[#31] One‑time costs for proactive PR/legal takedowns and misinformation mitigation if required.

[#14] One‑time contracting of national labs/university testing and initial external engagements.

[#25] Initial permits and environmental impact assessment startup costs.

[#26] Initial SOP development and training program creation.

[#1, #13, #30] Security payroll (8 guards + supervisor) and dedicated research team salaries + redundancy staffing. Security estimate per note; research team payroll includes overhead (midpoint budget).

[#5, #7, #11, #12, #14, #24, #28] Continuous monitoring, data storage & telemetry, ongoing environmental sampling, robotics/photonic maintenance, contracted external testing retainer, long‑term environmental monitoring, and compute/modeling costs.

[#20] Annual top‑up to indemnity/contingency reserve and related financial protections.

[#16, #17] Ongoing dosimetry, medical surveillance for ~100 staff and psychological counseling support for staff/witnesses.

[#2] Standby retainer and callout availability for HAZMAT/radiological rapid‑response team.

[#30] Recurring cost for redundant staffing/remote operations staffing if office wing is decommissioned or functions relocated.

[#21, #22, #23] Vault maintenance, HVAC/filtration maintenance and generator fuel/maintenance plus general facility upkeep.

[#6, #22, #27] Calibration consumables, PPE, filters and routine instrument calibration consumables.

[#18, #31] Ongoing legal counsel, records management and PR/OPSEC/mitigation retainer.

[#29] Recurring transportation, secure courier and sample shipment costs (annualized).

[#26] Annual drills, SOP refreshers and training costs.