I guess I may have had the order wrong, but not by much. I included some of the staff in "regulatory compliance" and "security". Hydro will be about $ 25 - 30 K per month.
I didn't mention the cost for insurance, security monitoring, software, book-keeping, lawyers, accountants, etc. There...