Security Cost Model

This file models the security-cost impact of the East Wing ballroom project.

    It quantifies:
  1. new permanent burdens,
  2. recurring operational security costs,
  3. structural and surveillance modifications, and
  4. emergency-response liabilities.

  1. Security Staffing Burden

  2. Ingress / Egress Control

    Screening throughput

    Cost impact

  3. Surveillance Infrastructure

  4. Emergency Egress / Evacuation

  5. Structural Hardening Requirements

  6. Perimeter Adjustments

  7. Secret Service Operational Load

  8. Vulnerability Mitigation

TOTAL SECURITY IMPACT RANGE


Operational Cost Model

  1. Ballroom Staffing Requirements

  2. Technical Operations

  3. Utilities & Environmental Load

  4. Maintenance & Repairs

  5. Event Hospitality & Service

  6. Scheduling & Administrative Oversight

TOTAL OPERATIONAL COST RANGE


Structural / Restoration Cost Model

This phase models the cost of undoing the structural damage caused by demolition of the East Wing offices and the installation of a multi‑story ballroom void.

    It focuses on:
  1. restoring federal workspace capacity,
  2. rebuilding multi‑level support areas,
  3. repairing infrastructure systems,
  4. replacing demolished functional zones,
  5. returning the East Wing to pre‑ballroom operational density.

This represents the cost to return the East Wing to its functional state before the ballroom demolition.

  1. Reconstruction of Office Floors

  2. Restoration of Support Facilities

  3. Electrical & Data Infrastructure Rebuild

  4. HVAC Reintegration

  5. Plumbing & Water Systems

  6. Fire Safety & Egress Reconstruction

  7. Reintegration With Existing Structure

  8. Final Architectural Restoration & Fit-Out

TOTAL RESTORATION COST RANGE


Lifecycle / Long-Tail Cost Model

This phase analyzes multi-year and generational costs that arise from:

These are the “hidden” budget effects that accumulate over successive administrations.

This represents the unavoidable downstream cost induced by the ballroom project, even after all security, operational, and restoration costs are paid.

  1. Accelerated Structural Fatigue

  2. Long-Term HVAC & Environmental Burden

  3. Security Re-Auditing and Re-Hardening Cycles

  4. Maintenance Debt Accumulation

  5. Structural Obsolescence Penalty

  6. Federal Workflow Inefficiency (Capacity Loss)

  7. Event-Driven Depreciation Effects

Final Lifecycle Cost Aggregation