[#1, #2, #16, #18, #12] Includes land purchase (~$5.5M), construction of barns/pens/quarantine (~$3.5M), power microgrid (~$1.0M), wastewater/sewage installation (~$200k), and slaughter/processing facility build (~$400k).

[#28] Long-term contingency for decommissioning, relocation or environmental remediation.

[#3, #5, #6, #7, #8, #11, #15, #17, #20, #26] Fencing + anti-static systems (~$1.35M), initial vehicle/soft-aircraft fleet (~$800k), Faraday/Tesla suits & specialty tools (~$600k), EM mitigation hardware (~$600k), sensor/camera deployment (~$400k), shearing/hand-tools (~$100k), decon setup related gear (~$100k), initial vehicle purchases and snow/specialty vehicles (#17), screening equipment (~$80k), and data comms hardware (~$300k).

[#24] Initial contingency/reserve fund set aside for incident remediation and large-scale response.

[#13, #19] Initial laboratory buildout and instrumentation for metallurgy/EM biology (~$1.0M) and curriculum/protocol development (~$25–75k included).

[#22] Initial cover company setup, fake registrations and front operations build-out.

[#4, #5, #9, #11, #21] Salaries (guards, RRT/security, veterinarians, animal handlers, researchers, maintenance, admin) aggregated as the primary recurring payroll item; includes remote-hazard premiums and benefits.

[#7, #8, #13, #26, #27] Ongoing multidisciplinary research budget, sensor data storage/staffing, EM/telluric analysis, and specialized materials testing.

[#30] Operational contingency for unexpected EM/hardware demands and emergent tech R&D (10–25% style reserve).

[#10, #11, #6, #29] Feed and specialty treats (~$350–700k), antistatic bags and wool storage consumables, small tools, office supplies and other consumables.

[#24] Annual replenishment allocation to maintain an incident response reserve.

[#5, #17] Vehicle/ATV/truck fuel, maintenance, insurance, seasonal snow-vehicle ops and routine transport (excludes payroll).

[#20, #22, #23] Ongoing cover-company expenses, public relations, legal counsel, permits, and administrative costs for screening/search privacy compliance.

[#16] Fuel, generator maintenance, battery/renewables maintenance and winter heating fuel supplementary costs.

[#2, #3, #16, #18] Ongoing maintenance of barns/pens, structural fence upkeep, microgrid maintenance and wastewater system operation support.

[#12] Annual slaughter/processing, metallurgical testing of meat/milk and disposal operations.

[#1] If land is leased instead of purchased: annual lease/land management, zoning and buffer-zone obligations (note purchase is budgeted as one-time).

[#29] Utilities (satellite comms/internet), telecom, small replacement nonmetallic infrastructure, and incidental site costs.

[#25] Operational costs for selective culling after rut, veterinary oversight, documentation, and disposal.

[#19] Ongoing training, protocol refreshers, emergency drills and instructor costs.

[#14] Routine staff medical surveillance, baseline testing, periodic heavy-metal monitoring and occupational health services.

[#6, #15] Replacement Faraday suit spares, ceramic tools consumables, decontamination/laundry services and related consumables.

[#18] Manure management, leachate testing and ongoing sewage/waste operations.