[#1, #5, #7] Purpose-built 1-ha underground/bermed containment ($80,000,000 midpoint of $40M–$120M), redundant power infrastructure ($1,250,000 midpoint of $0.5M–$2M), HVAC/filtration/build ducting ($625,000 midpoint of $0.25M–$1M).

[#2, #3, #4, #9, #11, #13, #31] Interior ballistic fixtures and shot-capture systems ($1,250,000), heavy blast doors and mitigation ($3,000,000), EMP hardening ($1,100,000), remote robotics and EMP-hardened drones ($1,750,000), hardened surveillance/sensor suite ($875,000), armory/vaults ($600,000), evidence/hardened storage hardware ($275,000).

[#32] Contingency / emergency reserve (midpoint $5,500,000 of $1M–$10M reserved for catastrophic scenarios).

[#20] Scientific research lab buildout and ballistics/test instrumentation (midpoint $2,750,000 of $0.5M–$5M).

[#26] Initial legal, cover and front-company setup (midpoint $1,100,000 of $0.2M–$2M).

[#23] Ballistic forensics and evidence-processing lab setup (midpoint $625,000 of $0.25M–$1M).

[#17] On-site trauma bay and initial medical equipment (midpoint $600,000 of $0.2M–$1M).

[#27] Secure transport fleet and armored vehicles purchase (midpoint $600,000 of $0.2M–$1M).

[#15] Initial EOD equipment and training (midpoint $400,000 of $0.2M–$0.6M).

[#28] Communications redundancy/hardened links initial deployment (midpoint $300,000 of $0.1M–$0.5M).

[#25] Initial soundproofing/community mitigation measures (midpoint $275,000 of $0.05M–$0.5M).

[#29] Initial personal protective equipment and staff kit (midpoint $150,000 of $0.05M–$0.25M).

[#22, #27] Ongoing special-operations/manhunt and interdiction budget ($5,500,000 midpoint of $1M–$10M) plus fleet/airtime recurring costs ($300,000 midpoint).

[#33] Depreciation/capital-replacement reserve estimated at midpoint (~$3,750,000/year, 5–10% of large capital base).

[#16, #18, #21, #34] EOD/rapid-response salaries and readiness ($800,000 midpoint), medical staffing & psychiatric care ($1,050,000 midpoint), research operating staff portion ($1,100,000 midpoint), compliance/oversight staffing ($125,000 midpoint).

[#21] Research operating budget for experiments, consumables and testing (midpoint $1,100,000 of $0.2M–$2M).

[#30] Monthly event cleanup after gunfire events ($10k–$100k/event → midpoint ~$660,000/year for monthly events).

[#14, #29] Ammunition, consumables and ordnance handling ($275,000 midpoint); routine PPE replacements ($30,000 midpoint).

[#26] Recurring legal, shell-company and covert land-acquisition/legal expense (midpoint $300,000 of $0.1M–$0.5M).

[#19] Long-term mental-health remediation for void-affected victims (midpoint $275,000 of $50k–$500k/year depending on caseload).

[#24] Hazardous waste disposal and environmental remediation (midpoint $175,000 of $50k–$300k/year).

[#10] Robotics maintenance, spare parts and EMP-hardened component service contracts (midpoint $150,000 of $50k–$250k/year).

[#28] Maintenance and redundancy costs for hardened communications (midpoint $150,000 of $50k–$250k/year).

[#6] On-site fuel and generator operating costs (midpoint $125,000 of $50k–$200k/year).

[#31] Secure data backups, air-gapped archival storage and chain-of-custody management recurring costs (midpoint $110,000 of $20k–$200k/year).

[#23] Recurring ballistic forensics/evidence processing operations ($100,000/year as specified).

[#8] HVAC/filtration maintenance and consumables (midpoint $87,500 of $25k–$150k/year).

[#12] Surveillance maintenance, storage and data management (midpoint $62,500 of $25k–$100k/year).

[#25] Ongoing community management/cover costs and additional soundproofing monitoring (midpoint $55,000 of $10k–$100k/year).